Projected financial statement for May 31, 2023 Devon Energy Corp

Projected Financials: 12 consolidated Statements of Income Historical Financials: 12 Months Ended ($) 31-May-19 31-May-20 31-May-22 31-May-23 (figures rounded to the nearest whole num Revenues Cost ot Sales Gross Profit Demand Creation Expense Operating Overhead Expense Total Selling and Administrative Expense Operating Income Interest Expense (income), net Other (income) expense, net Eamings Before income Taxes Income Tax Expense NET INCOME 8,711 1,153 7 743 6,799 5475 1,881 268 -200 -14 706 6,335 1,197 5,023 4,882 3287 771 250 214 -109 -81 4,673 1,123 3 705 6,559 2351 70 282 351 .219 2,547 13,750 2,131 10,075 6391 4629 5,209 361 -1251 2,898 19 2,783 19,827 797 16 72 8,383 6175 8,973 347 -1192 7,775 566 5,958