|
EOG Resources, Inc.
|
|
|
News Release
|
|
|
For Further Information Contact:
|
Investors
|
|
|
Maire A. Baldwin
|
|
|
(713) 651-6EOG (651-6364)
|
|
|
Kimberly A. Matthews
|
|
|
(713) 571-4676
|
|
|
David J. Streit
|
|
|
(713) 571-4902
|
|
|
|
|
|
Media
|
|
|
K Leonard
|
|
|
(713) 571-3870
|
|
·
|
Delivers 40 Percent Year-Over-Year Total Company Crude Oil Growth and 9 Percent Total Company Production Growth
|
|
·
|
Reports Strong Year-Over-Year Increases in Adjusted Non-GAAP Net Income Per Share, Adjusted EBITDAX and Discretionary Cash Flow
|
|
·
|
Realizes 16 Percent ROE and 12 Percent ROCE
|
|
·
|
Increases Eagle Ford Potential Reserves by 45 Percent to 3.2 BnBoe, Net After Royalty
|
|
·
|
Achieves 264 Percent Reserve Replacement at Excellent Finding Costs
|
|
·
|
Records Successive Stellar Results from the Eagle Ford, Bakken and Leonard Plays
|
|
·
|
Raises Common Stock Dividend by 33 Percent – 15th Increase in 15 Years – and Announces Two-For-One Stock Split
|
|
·
|
Targets 27 Percent Crude Oil Production and 11.5 Percent Total Company Growth for 2014
|
|
·
|
Total reserve replacement from all sources – the ratio of net reserve additions from drilling, acquisitions, total revisions and dispositions to total production – was 264 percent at a total reserve replacement cost of $13.42 per barrel of oil equivalent (Boe), based on exploration and development expenditures of $6,859 million, net of non-cash lease acquisition and asset retirement costs.
|
|
·
|
Total liquids reserve replacement from all sources – the ratio of net reserve additions from drilling, acquisitions, total revisions and dispositions to total production – was 346 percent.
|
|
·
|
Reserve replacement from drilling – the ratio of extensions, discoveries and other additions to total production – was 212 percent. Crude oil reserve replacement from drilling in the United States was 297 percent.
|
|
·
|
In the United States, total reserve replacement from all sources, net of revisions and dispositions, was 307 percent at a reserve replacement cost of $12.57 per Boe based on exploration and development expenditures of $6,290 million, net of non-cash lease acquisition and asset retirement costs.
|
|
·
|
the timing and extent of changes in prices for, and demand for, crude oil and condensate, natural gas liquids, natural gas and related commodities;
|
|
·
|
the extent to which EOG is successful in its efforts to acquire or discover additional reserves;
|
|
·
|
the extent to which EOG is successful in its efforts to economically develop its acreage in, produce reserves and achieve anticipated production levels from, and optimize reserve recovery from, its existing and future crude oil and natural gas exploration and development projects;
|
|
·
|
the extent to which EOG is successful in its efforts to market its crude oil, natural gas and related commodity production;
|
|
·
|
the availability, proximity and capacity of, and costs associated with, appropriate gathering, processing, compression, transportation and refining facilities;
|
|
·
|
the availability, cost, terms and timing of issuance or execution of, and competition for, mineral licenses and leases and governmental and other permits and rights-of-way, and EOG's ability to retain mineral licenses and leases;
|
|
·
|
the impact of, and changes in, government policies, laws and regulations, including tax laws and regulations; environmental, health and safety laws and regulations relating to air emissions, disposal of produced water, drilling fluids and other wastes, hydraulic fracturing and access to and use of water; laws and regulations imposing conditions or restrictions on drilling and completion operations and on the transportation of crude oil and natural gas; laws and regulations with respect to derivatives and hedging activities; and laws and regulations with respect to the import and export of crude oil, natural gas and related commodities;
|
|
·
|
EOG's ability to effectively integrate acquired crude oil and natural gas properties into its operations, fully identify existing and potential problems with respect to such properties and accurately estimate reserves, production and costs with respect to such properties;
|
|
·
|
the extent to which EOG's third-party-operated crude oil and natural gas properties are operated successfully and economically;
|
|
·
|
competition in the oil and gas exploration and production industry for employees and other personnel, facilities, equipment, materials and services;
|
|
·
|
the availability and cost of employees and other personnel, facilities, equipment, materials (such as water) and services;
|
|
·
|
the accuracy of reserve estimates, which by their nature involve the exercise of professional judgment and may therefore be imprecise;
|
|
·
|
weather, including its impact on crude oil and natural gas demand, and weather-related delays in drilling and in the installation and operation (by EOG or third parties) of production, gathering, processing, refining, compression and transportation facilities;
|
|
·
|
the ability of EOG's customers and other contractual counterparties to satisfy their obligations to EOG and, related thereto, to access the credit and capital markets to obtain financing needed to satisfy their obligations to EOG;
|
|
·
|
EOG's ability to access the commercial paper market and other credit and capital markets to obtain financing on terms it deems acceptable, if at all, and to otherwise satisfy its capital expenditure requirements;
|
|
·
|
the extent and effect of any hedging activities engaged in by EOG;
|
|
·
|
the timing and extent of changes in foreign currency exchange rates, interest rates, inflation rates, global and domestic financial market conditions and global and domestic general economic conditions;
|
|
·
|
political conditions and developments around the world (such as political instability and armed conflict), including in the areas in which EOG operates;
|
|
·
|
the use of competing energy sources and the development of alternative energy sources;
|
|
·
|
the extent to which EOG incurs uninsured losses and liabilities or losses and liabilities in excess of its insurance coverage;
|
|
·
|
acts of war and terrorism and responses to these acts;
|
|
·
|
physical, electronic and cyber security breaches; and
|
|
·
|
the other factors described under Item 1A, "Risk Factors", on pages 17 through 26 of EOG's Annual Report on Form 10-K for the fiscal year ended December 31, 2013 and any updates to those factors set forth in EOG's subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K.
|
|
EOG RESOURCES, INC.
|
||||||||||||||||
|
FINANCIAL REPORT
|
||||||||||||||||
|
(Unaudited; in millions, except per share data)
|
||||||||||||||||
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
|
||||||||||||||||
|
Net Operating Revenues
|
$
|
3,749.0
|
$
|
3,011.8
|
$
|
14,487.1
|
$
|
11,682.6
|
||||||||
|
Net Income (Loss)
|
$
|
580.2
|
$
|
(505.0
|
)
|
$
|
2,197.1
|
$
|
570.3
|
|||||||
|
Net Income (Loss) Per Share
|
||||||||||||||||
|
Basic
|
$
|
2.14
|
$
|
(1.88
|
)
|
$
|
8.13
|
$
|
2.13
|
|||||||
|
Diluted
|
$
|
2.12
|
$
|
(1.88
|
)
|
$
|
8.04
|
$
|
2.11
|
|||||||
|
Average Number of Common Shares
|
||||||||||||||||
|
Basic
|
270.9
|
268.9
|
270.2
|
267.6
|
||||||||||||
|
Diluted
|
274.0
|
268.9
|
273.1
|
270.8
|
||||||||||||
|
SUMMARY INCOME STATEMENTS
(Unaudited; in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Net Operating Revenues
|
||||||||||||||||
|
Crude Oil and Condensate
|
$
|
2,168,073
|
$
|
1,460,684
|
$
|
8,300,647
|
$
|
5,659,437
|
||||||||
|
Natural Gas Liquids
|
217,794
|
208,493
|
773,970
|
727,177
|
||||||||||||
|
Natural Gas
|
411,425
|
418,329
|
1,681,029
|
1,571,762
|
||||||||||||
|
Gains (Losses) on Mark-to-Market Commodity Derivative Contracts
|
40,504
|
66,416
|
(166,349
|
)
|
393,744
|
|||||||||||
|
Gathering, Processing and Marketing
|
888,680
|
903,404
|
3,643,749
|
3,096,694
|
||||||||||||
|
Gains (Losses) on Asset Dispositions, Net
|
11,996
|
(55,474
|
)
|
197,565
|
192,660
|
|||||||||||
|
Other, Net
|
10,551
|
9,959
|
56,507
|
41,162
|
||||||||||||
|
Total
|
3,749,023
|
3,011,811
|
14,487,118
|
11,682,636
|
||||||||||||
|
Operating Expenses
|
||||||||||||||||
|
Lease and Well
|
288,921
|
234,349
|
1,105,978
|
1,000,052
|
||||||||||||
|
Transportation Costs
|
224,506
|
169,789
|
853,044
|
601,431
|
||||||||||||
|
Gathering and Processing Costs
|
26,349
|
25,542
|
107,871
|
97,945
|
||||||||||||
|
Exploration Costs
|
30,378
|
48,660
|
161,346
|
185,569
|
||||||||||||
|
Dry Hole Costs
|
15,395
|
1,965
|
74,655
|
14,970
|
||||||||||||
|
Impairments
|
109,509
|
1,020,496
|
286,941
|
1,270,735
|
||||||||||||
|
Marketing Costs
|
901,940
|
880,451
|
3,648,840
|
3,035,494
|
||||||||||||
|
Depreciation, Depletion and Amortization
|
915,257
|
786,344
|
3,600,976
|
3,169,703
|
||||||||||||
|
General and Administrative
|
91,066
|
86,679
|
348,312
|
331,545
|
||||||||||||
|
Taxes Other Than Income
|
165,378
|
135,597
|
623,944
|
495,395
|
||||||||||||
|
Total
|
2,768,699
|
3,389,872
|
10,811,907
|
10,202,839
|
||||||||||||
|
Operating Income (Loss)
|
980,324
|
(378,061
|
)
|
3,675,211
|
1,479,797
|
|||||||||||
|
Other Income (Expense), Net
|
(8,732
|
)
|
(8,407
|
)
|
(2,865
|
)
|
14,495
|
|||||||||
|
Income (Loss) Before Interest Expense and Income Taxes
|
971,592
|
(386,468
|
)
|
3,672,346
|
1,494,292
|
|||||||||||
|
Interest Expense, Net
|
52,510
|
59,354
|
235,460
|
213,552
|
||||||||||||
|
Income (Loss) Before Income Taxes
|
919,082
|
(445,822
|
)
|
3,436,886
|
1,280,740
|
|||||||||||
|
Income Tax Provision
|
338,888
|
59,177
|
1,239,777
|
710,461
|
||||||||||||
|
Net Income (Loss)
|
$
|
580,194
|
$
|
(504,999
|
)
|
$
|
2,197,109
|
$
|
570,279
|
|||||||
|
Dividends Declared per Common Share
|
$
|
0.1875
|
$
|
0.17
|
$
|
0.75
|
$
|
0.68
|
||||||||
|
EOG RESOURCES, INC.
|
||||||||||||||||
|
OPERATING HIGHLIGHTS
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Wellhead Volumes and Prices
|
||||||||||||||||
|
Crude Oil and Condensate Volumes (MBbld) (A)
|
||||||||||||||||
|
United States
|
235.4
|
154.1
|
212.1
|
149.3
|
||||||||||||
|
Canada
|
7.7
|
7.5
|
7.0
|
7.0
|
||||||||||||
|
Trinidad
|
1.1
|
1.0
|
1.2
|
1.5
|
||||||||||||
|
Other International (B)
|
0.1
|
0.1
|
0.1
|
0.1
|
||||||||||||
|
Total
|
244.3
|
162.7
|
220.4
|
157.9
|
||||||||||||
|
Average Crude Oil and Condensate Prices ($/Bbl) (C)
|
||||||||||||||||
|
United States
|
$
|
97.23
|
$
|
98.72
|
$
|
103.81
|
$
|
98.38
|
||||||||
|
Canada
|
78.02
|
85.59
|
87.05
|
86.08
|
||||||||||||
|
Trinidad
|
84.91
|
83.93
|
90.30
|
92.26
|
||||||||||||
|
Other International (B)
|
89.97
|
87.34
|
89.11
|
89.57
|
||||||||||||
|
Composite
|
96.57
|
98.02
|
103.20
|
97.77
|
||||||||||||
|
Natural Gas Liquids Volumes (MBbld) (A)
|
||||||||||||||||
|
United States
|
66.6
|
57.0
|
64.3
|
55.1
|
||||||||||||
|
Canada
|
0.8
|
0.8
|
0.9
|
0.8
|
||||||||||||
|
Total
|
67.4
|
57.8
|
65.2
|
55.9
|
||||||||||||
|
Average Natural Gas Liquids Prices ($/Bbl) (C)
|
||||||||||||||||
|
United States
|
$
|
35.01
|
$
|
35.36
|
$
|
32.46
|
$
|
35.41
|
||||||||
|
Canada
|
45.17
|
42.50
|
39.45
|
44.13
|
||||||||||||
|
Composite
|
35.13
|
35.45
|
32.55
|
35.54
|
||||||||||||
|
Natural Gas Volumes (MMcfd) (A)
|
||||||||||||||||
|
United States
|
873
|
981
|
908
|
1,034
|
||||||||||||
|
Canada
|
69
|
84
|
76
|
95
|
||||||||||||
|
Trinidad
|
372
|
335
|
355
|
378
|
||||||||||||
|
Other International (B)
|
7
|
8
|
8
|
9
|
||||||||||||
|
Total
|
1,321
|
1,408
|
1,347
|
1,516
|
||||||||||||
|
Average Natural Gas Prices ($/Mcf) (C)
|
||||||||||||||||
|
United States
|
$
|
3.28
|
$
|
2.93
|
$
|
3.32
|
$
|
2.51
|
||||||||
|
Canada
|
3.34
|
2.98
|
3.08
|
2.49
|
||||||||||||
|
Trinidad
|
3.60
|
4.12
|
3.68
|
3.72
|
||||||||||||
|
Other International (B)
|
6.01
|
5.75
|
6.45
|
5.71
|
||||||||||||
|
Composite
|
3.39
|
3.23
|
3.42
|
2.83
|
||||||||||||
|
Crude Oil Equivalent Volumes (MBoed) (D)
|
||||||||||||||||
|
United States
|
447.6
|
374.6
|
427.9
|
376.6
|
||||||||||||
|
Canada
|
19.9
|
22.3
|
20.5
|
23.6
|
||||||||||||
|
Trinidad
|
63.0
|
56.8
|
60.4
|
64.5
|
||||||||||||
|
Other International (B)
|
1.3
|
1.4
|
1.3
|
1.7
|
||||||||||||
|
Total
|
531.8
|
455.1
|
510.1
|
466.4
|
||||||||||||
|
Total MMBoe (D)
|
48.9
|
41.9
|
186.2
|
170.7
|
||||||||||||
|
(A)
|
Thousand barrels per day or million cubic feet per day, as applicable.
|
|
(B)
|
Other International includes EOG's United Kingdom, China and Argentina operations.
|
|
(C)
|
Dollars per barrel or per thousand cubic feet, as applicable. Excludes the impact of financial commodity derivative instruments.
|
|
(D)
|
Thousand barrels of oil equivalent per day or million barrels of oil equivalent, as applicable; includes crude oil and condensate, natural gas liquids and natural gas. Crude oil equivalents are determined using the ratio of 1.0 barrel of crude oil and condensate or natural gas liquids to 6.0 thousand cubic feet of natural gas. MMBoe is calculated by multiplying the MBoed amount by the number of days in the period and then dividing that amount by one thousand.
|
|
EOG RESOURCES, INC.
|
||||||||
|
SUMMARY BALANCE SHEETS
|
||||||||
|
(Unaudited; in thousands, except share data)
|
||||||||
|
|
December 31,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
ASSETS
|
||||||||
|
Current Assets
|
||||||||
|
Cash and Cash Equivalents
|
$
|
1,318,209
|
$
|
876,435
|
||||
|
Accounts Receivable, Net
|
1,658,853
|
1,656,618
|
||||||
|
Inventories
|
563,268
|
683,187
|
||||||
|
Assets from Price Risk Management Activities
|
8,260
|
166,135
|
||||||
|
Income Taxes Receivable
|
4,797
|
29,163
|
||||||
|
Deferred Income Taxes
|
244,606
|
-
|
||||||
|
Other
|
274,022
|
178,346
|
||||||
|
Total
|
4,072,015
|
3,589,884
|
||||||
|
Property, Plant and Equipment
|
||||||||
|
Oil and Gas Properties (Successful Efforts Method)
|
42,821,803
|
38,126,298
|
||||||
|
Other Property, Plant and Equipment
|
2,967,085
|
2,740,619
|
||||||
|
Total Property, Plant and Equipment
|
45,788,888
|
40,866,917
|
||||||
|
Less: Accumulated Depreciation, Depletion and Amortization
|
(19,640,052
|
)
|
(17,529,236
|
)
|
||||
|
Total Property, Plant and Equipment, Net
|
26,148,836
|
23,337,681
|
||||||
|
Other Assets
|
353,387
|
409,013
|
||||||
|
Total Assets
|
$
|
30,574,238
|
$
|
27,336,578
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts Payable
|
$
|
2,254,418
|
$
|
2,078,948
|
||||
|
Accrued Taxes Payable
|
159,365
|
162,083
|
||||||
|
Dividends Payable
|
50,795
|
45,802
|
||||||
|
Liabilities from Price Risk Management Activities
|
127,542
|
7,617
|
||||||
|
Deferred Income Taxes
|
-
|
22,838
|
||||||
|
Current Portion of Long-Term Debt
|
6,579
|
406,579
|
||||||
|
Other
|
263,017
|
200,191
|
||||||
|
Total
|
2,861,716
|
2,924,058
|
||||||
|
Long-Term Debt
|
5,906,642
|
5,905,602
|
||||||
|
Other Liabilities
|
865,067
|
894,758
|
||||||
|
Deferred Income Taxes
|
5,522,354
|
4,327,396
|
||||||
|
Commitments and Contingencies
|
||||||||
|
|
||||||||
|
Stockholders' Equity
|
||||||||
|
Common Stock, $0.01 Par, 640,000,000 Shares Authorized and 273,189,220
|
||||||||
|
Shares and 271,958,495 Shares Issued at December 31, 2013 and 2012, respectively
|
202,732
|
202,720
|
||||||
|
Additional Paid in Capital
|
2,646,879
|
2,500,340
|
||||||
|
Accumulated Other Comprehensive Income
|
415,834
|
439,895
|
||||||
|
Retained Earnings
|
12,168,277
|
10,175,631
|
||||||
|
Common Stock Held in Treasury, 103,415 Shares and 326,264 Shares
|
||||||||
|
at December 31, 2013 and 2012, respectively
|
(15,263
|
)
|
(33,822
|
)
|
||||
|
Total Stockholders' Equity
|
15,418,459
|
13,284,764
|
||||||
|
Total Liabilities and Stockholders' Equity
|
$
|
30,574,238
|
$
|
27,336,578
|
||||
|
SUMMARY STATEMENTS OF CASH FLOWS
|
||||||||
|
(Unaudited; in thousands)
|
||||||||
|
|
||||||||
|
|
Twelve Months Ended
|
|||||||
|
|
December 31,
|
|||||||
|
|
2013
|
2012
|
||||||
|
Cash Flows from Operating Activities
|
||||||||
|
Reconciliation of Net Income to Net Cash Provided by Operating Activities:
|
||||||||
|
Net Income
|
$
|
2,197,109
|
$
|
570,279
|
||||
|
Items Not Requiring (Providing) Cash
|
||||||||
|
Depreciation, Depletion and Amortization
|
3,600,976
|
3,169,703
|
||||||
|
Impairments
|
286,941
|
1,270,735
|
||||||
|
Stock-Based Compensation Expenses
|
134,055
|
127,778
|
||||||
|
Deferred Income Taxes
|
874,765
|
292,938
|
||||||
|
Gains on Asset Dispositions, Net
|
(197,565
|
)
|
(192,660
|
)
|
||||
|
Other, Net
|
11,072
|
672
|
||||||
|
Dry Hole Costs
|
74,655
|
14,970
|
||||||
|
Mark-to-Market Commodity Derivative Contracts
|
||||||||
|
Total (Gains) Losses
|
166,349
|
(393,744
|
)
|
|||||
|
Net Cash Received from Settlements of Commodity Derivative Contracts
|
116,361
|
711,479
|
||||||
|
Excess Tax Benefits from Stock-Based Compensation
|
(55,831
|
)
|
(67,035
|
)
|
||||
|
Other, Net
|
18,205
|
14,411
|
||||||
|
Changes in Components of Working Capital and Other Assets and Liabilities
|
||||||||
|
Accounts Receivable
|
(23,613
|
)
|
(178,683
|
)
|
||||
|
Inventories
|
53,402
|
(156,762
|
)
|
|||||
|
Accounts Payable
|
178,701
|
(17,150
|
)
|
|||||
|
Accrued Taxes Payable
|
75,142
|
78,094
|
||||||
|
Other Assets
|
(109,567
|
)
|
(118,520
|
)
|
||||
|
Other Liabilities
|
(20,382
|
)
|
36,114
|
|||||
|
Changes in Components of Working Capital Associated with Investing and
|
||||||||
|
Financing Activities
|
(51,361
|
)
|
74,158
|
|||||
|
Net Cash Provided by Operating Activities
|
7,329,414
|
5,236,777
|
||||||
|
|
||||||||
|
Investing Cash Flows
|
||||||||
|
Additions to Oil and Gas Properties
|
(6,697,091
|
)
|
(6,735,316
|
)
|
||||
|
Additions to Other Property, Plant and Equipment
|
(363,536
|
)
|
(619,800
|
)
|
||||
|
Proceeds from Sales of Assets
|
760,557
|
1,309,776
|
||||||
|
Changes in Restricted Cash
|
(65,814
|
)
|
-
|
|||||
|
Changes in Components of Working Capital Associated with Investing Activities
|
51,106
|
(73,923
|
)
|
|||||
|
Net Cash Used in Investing Activities
|
(6,314,778
|
)
|
(6,119,263
|
)
|
||||
|
|
||||||||
|
Financing Cash Flows
|
||||||||
|
Long-Term Debt Repayments
|
(400,000
|
)
|
-
|
|||||
|
Long-Term Debt Borrowings
|
-
|
1,234,138
|
||||||
|
Dividends Paid
|
(199,178
|
)
|
(181,080
|
)
|
||||
|
Excess Tax Benefits from Stock-Based Compensation
|
55,831
|
67,035
|
||||||
|
Treasury Stock Purchased
|
(63,784
|
)
|
(58,592
|
)
|
||||
|
Proceeds from Stock Options Exercised and Employee Stock Purchase Plan
|
38,730
|
82,887
|
||||||
|
Debt Issuance Costs
|
-
|
(1,578
|
)
|
|||||
|
Repayment of Capital Lease Obligation
|
(5,780
|
)
|
(2,824
|
)
|
||||
|
Other, Net
|
255
|
(235
|
)
|
|||||
|
Net Cash (Used in) Provided by Financing Activities
|
(573,926
|
)
|
1,139,751
|
|||||
|
|
||||||||
|
Effect of Exchange Rate Changes on Cash
|
1,064
|
3,444
|
||||||
|
|
||||||||
|
Increase in Cash and Cash Equivalents
|
441,774
|
260,709
|
||||||
|
Cash and Cash Equivalents at Beginning of Period
|
876,435
|
615,726
|
||||||
|
Cash and Cash Equivalents at End of Period
|
$
|
1,318,209
|
$
|
876,435
|
||||
|
EOG RESOURCES, INC.
|
|
QUANTITATIVE RECONCILIATION OF ADJUSTED NET INCOME (NON-GAAP)
|
|
TO NET INCOME (LOSS) (GAAP)
|
|
(Unaudited; in thousands, except per share data)
|
|
|
|
|
|
The following chart adjusts the three-month and twelve-month periods ended December 31, 2013 and 2012 reported Net Income (Loss) (GAAP) to reflect actual net cash received from settlements of commodity derivative contracts by eliminating the unrealized mark-to-market (gains) losses from these transactions, to eliminate the net (gains) losses on asset dispositions in North America and to add back impairment charges related to certain of EOG's non-core North American assets in 2013 and 2012. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported company earnings to match realizations to production settlement months and make certain other adjustments to exclude non-recurring items. EOG management uses this information for comparative purposes within the industry.
|
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Reported Net Income (Loss) (GAAP)
|
$
|
580,194
|
$
|
(504,999
|
)
|
$
|
2,197,109
|
$
|
570,279
|
|||||||
|
Mark-to-Market (MTM) Commodity Derivative Contracts Impact
|
||||||||||||||||
|
Total (Gains) Losses
|
(40,504
|
)
|
(66,416
|
)
|
166,349
|
(393,744
|
)
|
|||||||||
|
Net Cash Received from Settlements of Commodity Derivative Contracts
|
1,038
|
155,533
|
116,361
|
711,479
|
||||||||||||
|
Subtotal
|
(39,466
|
)
|
89,117
|
282,710
|
317,735
|
|||||||||||
|
After-Tax MTM Impact
|
(24,901
|
)
|
57,058
|
181,372
|
203,430
|
|||||||||||
|
Less: Net (Gains) Losses on Asset Dispositions, Net of Tax
|
(7,232
|
)
|
35,599
|
(136,848
|
)
|
(126,053
|
)
|
|||||||||
|
Add: Impairments of Certain North American Assets, Net of Tax
|
-
|
849,371
|
4,425
|
887,946
|
||||||||||||
|
Adjusted Net Income (Non-GAAP)
|
$
|
548,061
|
$
|
437,029
|
$
|
2,246,058
|
$
|
1,535,602
|
||||||||
|
Net Income (Loss) Per Share (GAAP)
|
||||||||||||||||
|
Basic
|
$
|
2.14
|
$
|
(1.88
|
)
|
$
|
8.13
|
$
|
2.13
|
|||||||
|
Diluted
|
$
|
2.12
|
$
|
(1.88
|
)
|
$
|
8.04
|
$
|
2.11
|
|||||||
|
Adjusted Net Income Per Share (Non-GAAP)
|
||||||||||||||||
|
Basic
|
$
|
2.02
|
$
|
1.62
|
$
|
8.31
|
$
|
5.74
|
||||||||
|
Diluted
|
$
|
2.00
|
$
|
1.61
|
$
|
8.22
|
(a) |
$
|
5.67
|
(b) | ||||||
|
Percentage Increase - [(a) - (b)] / (b)
|
45
|
%
|
||||||||||||||
|
Average Number of Common Shares (GAAP)
|
||||||||||||||||
|
Basic
|
270,929
|
268,941
|
270,170
|
267,577
|
||||||||||||
|
Diluted
|
273,983
|
268,941
|
273,114
|
270,762
|
||||||||||||
|
Average Number of Shares (Non-GAAP)
|
||||||||||||||||
|
Basic
|
270,929
|
268,941
|
270,170
|
267,577
|
||||||||||||
|
Diluted
|
273,983
|
271,921
|
273,114
|
270,762
|
||||||||||||
|
EOG RESOURCES, INC.
|
|
QUANTITATIVE RECONCILIATION OF DISCRETIONARY CASH FLOW (NON-GAAP)
|
|
TO NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP)
|
|
(Unaudited; in thousands)
|
|
|
|
The following chart reconciles the three-month and twelve-month periods ended December 31, 2013 and 2012 Net Cash Provided by Operating Activities (GAAP) to Discretionary Cash Flow (Non-GAAP). EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust Net Cash Provided by Operating Activities for Exploration Costs (excluding Stock-Based Compensation Expenses), Excess Tax Benefits from Stock-Based Compensation, Changes in Components of Working Capital and Other Assets and Liabilities, and Changes in Components of Working Capital Associated with Investing and Financing Activities. EOG management uses this information for comparative purposes within the industry.
|
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Net Cash Provided by Operating Activities (GAAP)
|
$
|
2,001,230
|
$
|
1,227,187
|
$
|
7,329,414
|
$
|
5,236,777
|
||||||||
|
|
||||||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Exploration Costs (excluding Stock-Based Compensation Expenses)
|
24,201
|
42,619
|
134,531
|
159,182
|
||||||||||||
|
Excess Tax Benefits from Stock-Based Compensation
|
5,601
|
17,609
|
55,831
|
67,035
|
||||||||||||
|
Changes in Components of Working Capital and Other Assets and Liabilities
|
||||||||||||||||
|
Accounts Receivable
|
(190,133
|
)
|
66,509
|
23,613
|
178,683
|
|||||||||||
|
Inventories
|
7,745
|
1,996
|
(53,402
|
)
|
156,762
|
|||||||||||
|
Accounts Payable
|
(33,502
|
)
|
100,832
|
(178,701
|
)
|
17,150
|
||||||||||
|
Accrued Taxes Payable
|
(1,945
|
)
|
(35,303
|
)
|
(75,142
|
)
|
(78,094
|
)
|
||||||||
|
Other Assets
|
30,768
|
(1,565
|
)
|
109,567
|
118,520
|
|||||||||||
|
Other Liabilities
|
31,271
|
3,757
|
20,382
|
(36,114
|
)
|
|||||||||||
|
Changes in Components of Working Capital Associated with Investing and
|
||||||||||||||||
|
Financing Activities
|
(21,584
|
)
|
13,550
|
51,361
|
(74,158
|
)
|
||||||||||
|
Discretionary Cash Flow (Non-GAAP)
|
$
|
1,853,652
|
$
|
1,437,191
|
$
|
7,417,454
|
(a) |
$
|
5,745,743
|
(b) | ||||||
|
|
||||||||||||||||
|
Percentage Increase - [(a) - (b)] / (b)
|
29
|
%
|
||||||||||||||
|
EOG RESOURCES, INC.
|
||||||||||||||
|
QUANTITATIVE RECONCILIATION OF ADJUSTED EARNINGS BEFORE INTEREST EXPENSE,
|
||||||||||||||
|
INCOME TAXES, DEPRECIATION, DEPLETION AND AMORTIZATION, EXPLORATION COSTS,
|
||||||||||||||
|
DRY HOLE COSTS, IMPAIRMENTS AND ADDITIONAL ITEMS (ADJUSTED EBITDAX)
|
||||||||||||||
|
(NON-GAAP) TO INCOME (LOSS) BEFORE INTEREST EXPENSE AND INCOME TAXES (GAAP)
|
||||||||||||||
|
(Unaudited; in thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following chart adjusts the three-month and twelve-month periods ended December 31, 2013 and 2012 reported Income (Loss) Before Interest Expense and Income Taxes (GAAP) to Earnings Before Interest Expense, Income Taxes, Depreciation, Depletion and Amortization, Exploration Costs, Dry Hole Costs and Impairments (EBITDAX) (Non-GAAP) and further adjusts such amount to reflect actual net cash received from settlements of commodity derivative contracts by eliminating the unrealized mark-to-market (MTM) (gains) losses from these transactions and to eliminate the net (gains) losses on asset dispositions in North America in 2013 and 2012. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported Income (Loss) Before Interest Expense and Income Taxes (GAAP) to add back Depreciation, Depletion and Amortization, Exploration Costs, Dry Hole Costs and Impairments and further adjust such amount to match realizations to production settlement months and make certain other adjustments to exclude non-recurring items. EOG management uses this information for comparative purposes within the industry.
|
||||||||||||||
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
|
||||||||||||||||
|
Income (Loss) Before Interest Expense and Income Taxes (GAAP)
|
$
|
971,592
|
$
|
(386,468
|
)
|
$
|
3,672,346
|
$
|
1,494,292
|
|||||||
|
|
||||||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Depreciation, Depletion and Amortization
|
915,257
|
786,344
|
3,600,976
|
3,169,703
|
||||||||||||
|
Exploration Costs
|
30,378
|
48,660
|
161,346
|
185,569
|
||||||||||||
|
Dry Hole Costs
|
15,395
|
1,965
|
74,655
|
14,970
|
||||||||||||
|
Impairments
|
109,509
|
1,020,496
|
286,941
|
1,270,735
|
||||||||||||
|
EBITDAX (Non-GAAP)
|
2,042,131
|
1,470,997
|
7,796,264
|
6,135,269
|
||||||||||||
|
Total (Gains) Losses on MTM Commodity Derivative Contracts
|
(40,504
|
)
|
(66,416
|
)
|
166,349
|
(393,744
|
)
|
|||||||||
|
Net Cash Received from Settlements of Commodity Derivative Contracts
|
1,038
|
155,533
|
116,361
|
711,479
|
||||||||||||
|
Net (Gains) Losses on Asset Dispositions
|
(11,996
|
)
|
55,474
|
(197,565
|
)
|
(192,660
|
)
|
|||||||||
|
|
||||||||||||||||
|
Adjusted EBITDAX (Non-GAAP)
|
$
|
1,990,669
|
$
|
1,615,588
|
$
|
7,881,409
|
(a) |
$
|
6,260,344
|
(b) | ||||||
|
|
||||||||||||||||
|
Percentage Increase - [(a) - (b)] / (b)
|
26
|
%
|
||||||||||||||
|
EOG RESOURCES, INC.
|
||||||||
|
QUANTITATIVE RECONCILIATION OF AFTER-TAX INTEREST EXPENSE (NON-GAAP), ADJUSTED NET INCOME
|
||||||||
|
(NON-GAAP), NET DEBT (NON-GAAP) AND TOTAL CAPITALIZATION (NON-GAAP) AS USED IN THE CALCULATIONS OF
|
||||||||
|
RETURN ON CAPITAL EMPLOYED (NON-GAAP) AND RETURN ON EQUITY (NON-GAAP) TO INTEREST EXPENSE (GAAP),
|
||||||||
|
NET INCOME (GAAP), CURRENT AND LONG-TERM DEBT (GAAP) AND TOTAL CAPITALIZATION (GAAP), RESPECTIVELY
|
||||||||
|
(Unaudited; in millions, except ratio data)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
The following chart reconciles Interest Expense (GAAP), Net Income (GAAP), Current and Long-Term Debt (GAAP) and Total Capitalization (GAAP) to After-Tax Interest Expense (Non-GAAP), Adjusted Net Income (Non-GAAP), Net Debt (Non-GAAP) and Total Capitalization (Non-GAAP), respectively, as used in the Return on Capital Employed (ROCE) and Return on Equity (ROE) calculations. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who utilize After-Tax Interest Expense, Adjusted Net Income, Net Debt and Total Capitalization (Non-GAAP) in their ROCE and ROE calculations. EOG management uses this information for comparative purposes within the industry.
|
||||||||
|
|
2013
|
2012
|
||||||
|
Return on Capital Employed (ROCE)
|
||||||||
|
|
||||||||
|
Interest Expense
|
$
|
235
|
||||||
|
Tax Benefit Imputed (based on 35%)
|
(82
|
)
|
||||||
|
After-Tax Interest Expense (Non-GAAP) - (a)
|
$
|
153
|
||||||
|
|
||||||||
|
Net Income - (b)
|
$
|
2,197
|
||||||
|
|
||||||||
|
Add: After-Tax Mark-to-Market Commodity Derivative Contracts Impact
|
182
|
|||||||
|
Add: Impairments of Certain North American Assets, Net of Tax
|
4
|
|||||||
|
Less: Net Gains on Asset Dispositions, Net of Tax
|
(137
|
)
|
||||||
|
|
||||||||
|
Adjusted Net Income (Non-GAAP) - (c)
|
$
|
2,246
|
||||||
|
|
||||||||
|
Total Stockholders' Equity - (d)
|
$
|
15,418
|
$
|
13,285
|
||||
|
|
||||||||
|
Average Total Stockholders' Equity * - (h)
|
$
|
14,352
|
||||||
|
|
||||||||
|
Current and Long-Term Debt - (e)
|
$
|
5,913
|
$
|
6,312
|
||||
|
Less: Cash
|
(1,318
|
)
|
(876
|
)
|
||||
|
Net Debt (Non-GAAP) - (f)
|
$
|
4,595
|
$
|
5,436
|
||||
|
|
||||||||
|
Total Capitalization (GAAP) - (d) + (e)
|
$
|
21,331
|
$
|
19,597
|
||||
|
|
||||||||
|
Total Capitalization (Non-GAAP) - (d) + (f)
|
$
|
20,013
|
$
|
18,721
|
||||
|
|
||||||||
|
Average Total Capitalization (Non-GAAP)* - (g)
|
$
|
19,367
|
||||||
|
|
||||||||
|
ROCE (Non-GAAP) - [(a) + (b)] / (g)
|
12.1
|
%
|
||||||
|
|
||||||||
|
ROCE (Non-GAAP) - [(a) + (c)] / (g)
|
12.4
|
%
|
||||||
|
|
||||||||
|
Return on Equity (ROE)
|
||||||||
|
|
||||||||
|
ROE (Non-GAAP) - (b) / (h)
|
15.3
|
%
|
||||||
|
|
||||||||
|
ROE (Non-GAAP) - (c) / (h)
|
15.6
|
%
|
||||||
|
|
||||||||
|
*Average for the current and immediately preceding year
|
||||||||
|
EOG RESOURCES, INC.
|
|
CRUDE OIL AND NATURAL GAS FINANCIAL
|
|
COMMODITY DERIVATIVE CONTRACTS
|
|
|
|
EOG has entered into additional crude oil and natural gas derivative contracts since filing its Current Report on Form 8-K dated January 7, 2014. Presented below is a comprehensive summary of EOG's crude oil and natural gas derivative contracts at February 24, 2014, with notional volumes expressed in Bbld and MMBtud and prices expressed in $/Bbl and $/MMBtu. EOG accounts for financial commodity derivative contracts using the mark-to-market accounting method.
|
|
CRUDE OIL DERIVATIVE CONTRACTS
|
||||||||
|
Weighted
|
||||||||
|
|
Volume
|
Average Price
|
||||||
|
|
(Bbld)
|
($/Bbl)
|
||||||
|
2014 (1)
|
||||||||
|
January 2014 (closed)
|
156,000
|
$
|
96.30
|
|||||
|
February 2014
|
171,000
|
96.35
|
||||||
|
March 2014
|
181,000
|
96.55
|
||||||
|
April 1, 2014 through May 31, 2014
|
171,000
|
96.55
|
||||||
|
June 2014
|
161,000
|
96.33
|
||||||
|
July 1, 2014 through December 31, 2014
|
64,000
|
95.18
|
||||||
|
(1)
|
EOG has entered into crude oil derivative contracts which give counterparties the option to extend certain current derivative contracts for additional three-month, six-month and nine-month periods. Options covering a notional volume of 10,000 Bbld are exercisable on or about March 31, 2014. If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 10,000 Bbld at an average price of $96.60 per barrel for each month during the period April 1, 2014 through December 31, 2014. Options covering a notional volume of 10,000 Bbld are exercisable on or about May 30, 2014. If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 10,000 Bbld at an average price of $100.00 per barrel for each month during the period June 1, 2014 through August 31, 2014. Options covering a notional volume of 118,000 Bbld are exercisable on or about June 30, 2014. If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 118,000 Bbld at an average price of $96.64 per barrel for each month during the period July 1, 2014 through December 31, 2014. Options covering a notional volume of 69,000 Bbld are exercisable on or about December 31, 2014. If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 69,000 Bbld at an average price of $95.20 per barrel for each month during the period January 1, 2015 through June 30, 2015.
|
|
NATURAL GAS DERIVATIVE CONTRACTS
|
||||||||
|
Weighted
|
||||||||
|
|
Volume
|
Average Price
|
||||||
|
|
(MMBtud)
|
($/MMBtu)
|
||||||
|
2014 (2)
|
||||||||
|
January 2014 (closed)
|
230,000
|
$
|
4.51
|
|||||
|
February 2014 (closed)
|
710,000
|
4.57
|
||||||
|
March 1, 2014 through December 31, 2014
|
330,000
|
4.55
|
||||||
|
2015 (3)
|
||||||||
|
January 1, 2015 through December 31, 2015
|
175,000
|
$
|
4.51
|
|||||
|
(2)
|
EOG has entered into natural gas derivative contracts which give counterparties the option of entering into derivative contracts at future dates. All such options are exercisable monthly up until the settlement date of each monthly contract. If the counterparties exercise all such options, the notional volume of EOG's existing natural gas derivative contracts will increase by 480,000 MMBtud at an average price of $4.63 per MMBtu for each month during the period March 1, 2014 through December 31, 2014.
|
|
(3)
|
EOG has entered into natural gas derivative contracts which give counterparties the option of entering into derivative contracts at future dates. All such options are exercisable monthly up until the settlement date of each monthly contract. If the counterparties exercise all such options, the notional volume of EOG's existing natural gas derivative contracts will increase by 175,000 MMBtud at an average price of $4.51 per MMBtu for each month during the period January 1, 2015 through December 31, 2015.
|
|
$/Bbl
|
Dollars per barrel
|
|
$/MMBtu
|
Dollars per million British thermal units
|
|
Bbld
|
Barrels per day
|
|
MMBtu
|
Million British thermal units
|
|
MMBtud
|
Million British thermal units per day
|
|
EOG RESOURCES, INC.
|
||
|
QUANTITATIVE RECONCILIATION OF NET DEBT (NON-GAAP) AND TOTAL
|
||
|
CAPITALIZATION (NON-GAAP) AS USED IN THE CALCULATION OF
|
||
|
THE NET DEBT-TO-TOTAL CAPITALIZATION RATIO (NON-GAAP) TO
|
||
|
CURRENT AND LONG-TERM DEBT (GAAP) AND TOTAL CAPITALIZATION (GAAP)
|
||
|
(Unaudited; in millions, except ratio data)
|
||
|
|
|
|
|
The following chart reconciles Current and Long-Term Debt (GAAP) to Net Debt (Non-GAAP) and Total Capitalization (GAAP) to Total Capitalization (Non-GAAP), as used in the Net Debt-to-Total Capitalization ratio calculation. A portion of the cash is associated with international subsidiaries; tax considerations may impact debt paydown. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who utilize Net Debt and Total Capitalization (Non-GAAP) in their Net Debt-to-Total Capitalization ratio calculation. EOG management uses this information for comparative purposes within the industry.
|
||
|
|
At
|
At
|
||||||
|
|
December 31,
|
December 31,
|
||||||
|
|
2013
|
2012
|
||||||
|
|
||||||||
|
Total Stockholders' Equity - (a)
|
$
|
15,418
|
$
|
13,285
|
||||
|
Current and Long-Term Debt - (b)
|
5,913
|
6,312
|
||||||
|
Less: Cash
|
(1,318
|
)
|
(876
|
)
|
||||
|
Net Debt (Non-GAAP) - (c)
|
4,595
|
5,436
|
||||||
|
Total Capitalization (GAAP) - (a) + (b)
|
$
|
21,331
|
$
|
19,597
|
||||
|
Total Capitalization (Non-GAAP) - (a) + (c)
|
$
|
20,013
|
$
|
18,721
|
||||
|
Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]
|
28
|
%
|
32
|
%
|
||||
|
Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]
|
23
|
%
|
29
|
%
|
||||
|
EOG RESOURCES, INC.
|
||||||||||||||||||||||||||||
|
RESERVES SUPPLEMENTAL DATA
|
||||||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||||||
|
2013 NET PROVED RESERVES RECONCILIATION SUMMARY
|
||||||||||||||||||||||||||||
|
|
United
|
North
|
Other
|
Total
|
||||||||||||||||||||||||
|
|
States
|
Canada
|
America
|
Trinidad
|
Int'l
|
Int'l
|
Total
|
|||||||||||||||||||||
|
CRUDE OIL & CONDENSATE (MMBbls)
|
||||||||||||||||||||||||||||
|
Beginning Reserves
|
671.0
|
17.9
|
688.9
|
3.0
|
8.9
|
11.9
|
700.8
|
|||||||||||||||||||||
|
Revisions
|
57.6
|
(5.9
|
)
|
51.7
|
(1.0
|
)
|
(0.1
|
)
|
(1.1
|
)
|
50.6
|
|||||||||||||||||
|
Purchases in place
|
1.1
|
-
|
1.1
|
-
|
-
|
-
|
1.1
|
|||||||||||||||||||||
|
Extensions, discoveries and other additions
|
230.0
|
0.7
|
230.7
|
-
|
0.1
|
0.1
|
230.8
|
|||||||||||||||||||||
|
Sales in place
|
(2.3
|
)
|
-
|
(2.3
|
)
|
-
|
-
|
-
|
(2.3
|
)
|
||||||||||||||||||
|
Production
|
(77.4
|
)
|
(2.6
|
)
|
(80.0
|
)
|
(0.4
|
)
|
(0.1
|
)
|
(0.5
|
)
|
(80.5
|
)
|
||||||||||||||
|
Ending Reserves
|
880.0
|
10.1
|
890.1
|
1.6
|
8.8
|
10.4
|
900.5
|
|||||||||||||||||||||
|
NATURAL GAS LIQUIDS (MMBbls)
|
||||||||||||||||||||||||||||
|
Beginning Reserves
|
318.4
|
1.6
|
320.0
|
-
|
-
|
-
|
320.0
|
|||||||||||||||||||||
|
Revisions
|
12.2
|
(0.1
|
)
|
12.1
|
-
|
-
|
-
|
12.1
|
||||||||||||||||||||
|
Purchases in place
|
1.2
|
-
|
1.2
|
-
|
-
|
-
|
1.2
|
|||||||||||||||||||||
|
Extensions, discoveries and other additions
|
69.2
|
-
|
69.2
|
-
|
-
|
-
|
69.2
|
|||||||||||||||||||||
|
Sales in place
|
(1.5
|
)
|
-
|
(1.5
|
)
|
-
|
-
|
-
|
(1.5
|
)
|
||||||||||||||||||
|
Production
|
(23.5
|
)
|
(0.3
|
)
|
(23.8
|
)
|
-
|
-
|
-
|
(23.8
|
)
|
|||||||||||||||||
|
Ending Reserves
|
376.0
|
1.2
|
377.2
|
-
|
-
|
-
|
377.2
|
|||||||||||||||||||||
|
NATURAL GAS (Bcf)
|
||||||||||||||||||||||||||||
|
Beginning Reserves
|
4,036.0
|
98.3
|
4,134.3
|
588.2
|
17.0
|
605.2
|
4,739.5
|
|||||||||||||||||||||
|
Revisions
|
264.0
|
31.4
|
295.4
|
(17.4
|
)
|
(0.7
|
)
|
(18.1
|
)
|
277.3
|
||||||||||||||||||
|
Purchases in place
|
5.7
|
-
|
5.7
|
-
|
-
|
-
|
5.7
|
|||||||||||||||||||||
|
Extensions, discoveries and other additions
|
504.7
|
0.1
|
504.8
|
79.5
|
9.8
|
89.3
|
594.1
|
|||||||||||||||||||||
|
Sales in place
|
(69.4
|
)
|
-
|
(69.4
|
)
|
-
|
-
|
-
|
(69.4
|
)
|
||||||||||||||||||
|
Production
|
(342.3
|
)
|
(27.7
|
)
|
(370.0
|
)
|
(129.6
|
)
|
(2.8
|
)
|
(132.4
|
)
|
(502.4
|
)
|
||||||||||||||
|
Ending Reserves
|
4,398.7
|
102.1
|
4,500.8
|
520.7
|
23.3
|
544.0
|
5,044.8
|
|||||||||||||||||||||
|
OIL EQUIVALENTS (MMBoe)
|
||||||||||||||||||||||||||||
|
Beginning Reserves
|
1,662.1
|
35.8
|
1,697.9
|
101.1
|
11.7
|
112.8
|
1,810.7
|
|||||||||||||||||||||
|
Revisions
|
113.9
|
(0.7
|
)
|
113.2
|
(3.9
|
)
|
(0.3
|
)
|
(4.2
|
)
|
109.0
|
|||||||||||||||||
|
Purchases in place
|
3.2
|
-
|
3.2
|
-
|
-
|
-
|
3.2
|
|||||||||||||||||||||
|
Extensions, discoveries and other additions
|
383.4
|
0.7
|
384.1
|
13.2
|
1.7
|
14.9
|
399.0
|
|||||||||||||||||||||
|
Sales in place
|
(15.4
|
)
|
-
|
(15.4
|
)
|
-
|
-
|
-
|
(15.4
|
)
|
||||||||||||||||||
|
Production
|
(158.0
|
)
|
(7.5
|
)
|
(165.5
|
)
|
(22.0
|
)
|
(0.5
|
)
|
(22.5
|
)
|
(188.0
|
)
|
||||||||||||||
|
Ending Reserves
|
1,989.2
|
28.3
|
2,017.5
|
88.4
|
12.6
|
101.0
|
2,118.5
|
|||||||||||||||||||||
|
Net Proved Developed Reserves (MMBoe)
|
||||||||||||||||||||||||||||
|
At December 31, 2012
|
840.6
|
24.3
|
864.9
|
81.8
|
3.1
|
84.9
|
949.8
|
|||||||||||||||||||||
|
At December 31, 2013
|
1,015.4
|
24.8
|
1,040.2
|
83.9
|
3.4
|
87.3
|
1,127.5
|
|||||||||||||||||||||
|
2013 EXPLORATION AND DEVELOPMENT EXPENDITURES ($ Millions)
|
||||||||||||||||||||||||||||
|
|
United
|
North
|
Other
|
Total
|
||||||||||||||||||||||||
|
|
States
|
Canada
|
America
|
Trinidad
|
Int'l
|
Int'l
|
Total
|
|||||||||||||||||||||
|
Acquisition Cost of Unproved Properties
|
$
|
411.6
|
$
|
2.5
|
$
|
414.1
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
414.1
|
||||||||||||||
|
Exploration Costs
|
273.8
|
19.7
|
293.5
|
16.1
|
67.6
|
83.7
|
377.2
|
|||||||||||||||||||||
|
Development Costs
|
5,488.9
|
136.5
|
5,625.4
|
123.7
|
202.9
|
326.6
|
5,952.0
|
|||||||||||||||||||||
|
Total Drilling
|
6,174.3
|
158.7
|
6,333.0
|
139.8
|
270.5
|
410.3
|
6,743.3
|
|||||||||||||||||||||
|
Acquisition Cost of Proved Properties
|
120.2
|
-
|
120.2
|
-
|
-
|
-
|
120.2
|
|||||||||||||||||||||
|
Total Exploration & Development Expenditures
|
6,294.5
|
158.7
|
6,453.2
|
139.8
|
270.5
|
410.3
|
6,863.5
|
|||||||||||||||||||||
|
Gathering, Processing and Other
|
360.0
|
2.8
|
362.8
|
-
|
0.8
|
0.8
|
363.6
|
|||||||||||||||||||||
|
Asset Retirement Costs
|
84.3
|
13.0
|
97.3
|
0.5
|
36.6
|
37.1
|
134.4
|
|||||||||||||||||||||
|
Total Expenditures
|
6,738.8
|
174.5
|
6,913.3
|
140.3
|
307.9
|
448.2
|
7,361.5
|
|||||||||||||||||||||
|
Proceeds from Sales in Place
|
(362.3
|
)
|
(397.8
|
)
|
(760.1
|
)
|
-
|
-
|
-
|
(760.1
|
)
|
|||||||||||||||||
|
Net Expenditures
|
$
|
6,376.5
|
$
|
(223.3
|
)
|
$
|
6,153.2
|
$
|
140.3
|
$
|
307.9
|
$
|
448.2
|
$
|
6,601.4
|
|||||||||||||
|
RESERVE REPLACEMENT COSTS ($ / Boe ) *
|
||||||||||||||||||||||||||||
|
Total Drilling, Before Revisions
|
$
|
16.09
|
$
|
226.71
|
$
|
16.47
|
$
|
10.59
|
$
|
159.12
|
$
|
27.54
|
$
|
16.89
|
||||||||||||||
|
All-in Total, Net of Revisions
|
$
|
12.57
|
NA
|
$
|
12.88
|
$
|
15.03
|
$
|
193.21
|
$
|
38.35
|
$
|
13.42
|
|||||||||||||||
|
All-in Total, Excluding Revisions Due to
Price |
$
|
14.12
|
NA
|
$
|
14.66
|
$
|
15.03
|
$
|
193.21
|
$
|
38.35
|
$
|
15.23
|
|||||||||||||||
|
RESERVE REPLACEMENT *
|
||||||||||||||||||||||||||||
|
Drilling Only
|
243
|
%
|
9
|
%
|
232
|
%
|
60
|
%
|
340
|
%
|
66
|
%
|
212
|
%
|
||||||||||||||
|
All-in Total, Net of Revisions & Dispositions
|
307
|
%
|
0
|
%
|
293
|
%
|
42
|
%
|
280
|
%
|
48
|
%
|
264
|
%
|
||||||||||||||
|
All-in Total, Excluding Revisions Due to
Price |
272
|
%
|
-75
|
%
|
256
|
%
|
42
|
%
|
280
|
%
|
48
|
%
|
231
|
%
|
||||||||||||||
|
All-in Total, Liquids
|
364
|
%
|
-183
|
%
|
349
|
%
|
-250
|
%
|
0
|
%
|
-200
|
%
|
346
|
%
|
||||||||||||||
|
* See attached reconciliation schedule for calculation methodology
|
||||||||||||||||||||||||||||
|
EOG RESOURCES, INC.
|
|
QUANTITATIVE RECONCILIATION OF TOTAL EXPLORATION AND DEVELOPMENT EXPENDITURES
|
|
FOR DRILLING ONLY (NON-GAAP) AND TOTAL EXPLORATION AND DEVELOPMENT EXPENDITURES (NON-GAAP)
|
|
AS USED IN THE CALCULATION OF RESERVE REPLACEMENT COSTS ($ / BOE)
|
|
TO TOTAL COSTS INCURRED IN EXPLORATION AND DEVELOPMENT ACTIVITIES (GAAP)
|
|
(Unaudited; in millions, except ratio information)
|
|
|
|
The following chart reconciles Total Costs Incurred in Exploration and Development Activities (GAAP) to Total Exploration and Development Expenditures for Drilling Only (Non-GAAP) and Total Exploration and Development Expenditures (Non-GAAP), as used in the calculation of Reserve Replacement Costs per Boe. There are numerous ways that industry participants present Reserve Replacement Costs, including "Drilling Only" and "All-In", which reflect total exploration and development expenditures divided by total net proved reserve additions from extensions and discoveries only, or from all sources. Combined with Reserve Replacement, these statistics provide management and investors with an indication of the results of the current year capital investment program. Reserve Replacement Cost statistics are widely recognized and reported by industry participants and are used by EOG management and other third parties for comparative purposes within the industry. Please note that the actual cost of adding reserves will vary from the reported statistics due to timing differences in reserve bookings and capital expenditures. Accordingly, some analysts use three- or five-year averages of reported statistics, while others prefer to estimate future costs. EOG has not included future capital costs to develop proved undeveloped reserves in exploration and development expenditures.
|
|
|
United
|
North
|
Other
|
Total
|
||||||||||||||||||||||||
|
|
States
|
Canada
|
America
|
Trinidad
|
Int'l
|
Int'l
|
Total
|
|||||||||||||||||||||
|
Total Costs Incurred in Exploration and Development Activities (GAAP)
|
$
|
6,378.8
|
$
|
171.7
|
$
|
6,550.5
|
$
|
140.3
|
$
|
307.1
|
$
|
447.4
|
$
|
6,997.9
|
||||||||||||||
|
Less: Asset Retirement Costs
|
(84.3
|
)
|
(13.0
|
)
|
(97.3
|
)
|
(0.5
|
)
|
(36.6
|
)
|
(37.1
|
)
|
(134.4
|
)
|
||||||||||||||
|
Non-Cash Acquisition Costs of Unproved Properties
|
(5.0
|
)
|
-
|
(5.0
|
)
|
-
|
-
|
-
|
(5.0
|
)
|
||||||||||||||||||
|
Acquisition Cost of Proved Properties
|
(120.2
|
)
|
-
|
(120.2
|
)
|
-
|
-
|
-
|
(120.2
|
)
|
||||||||||||||||||
|
Total Exploration & Development Expenditures for Drilling Only (Non-GAAP) (a)
|
$
|
6,169.3
|
$
|
158.7
|
$
|
6,328.0
|
$
|
139.8
|
$
|
270.5
|
$
|
410.3
|
$
|
6,738.3
|
||||||||||||||
|
Total Costs Incurred in Exploration and Development Activities (GAAP)
|
$
|
6,378.8
|
$
|
171.7
|
$
|
6,550.5
|
$
|
140.3
|
$
|
307.1
|
$
|
447.4
|
$
|
6,997.9
|
||||||||||||||
|
Less: Asset Retirement Costs
|
(84.3
|
)
|
(13.0
|
)
|
(97.3
|
)
|
(0.5
|
)
|
(36.6
|
)
|
(37.1
|
)
|
(134.4
|
)
|
||||||||||||||
|
Non-Cash Acquisition Costs of Unproved Properties
|
(5.0
|
)
|
-
|
(5.0
|
)
|
-
|
-
|
-
|
(5.0
|
)
|
||||||||||||||||||
|
Total Exploration & Development Expenditures (Non-GAAP) (b)
|
$
|
6,289.5
|
$
|
158.7
|
$
|
6,448.2
|
$
|
139.8
|
$
|
270.5
|
$
|
410.3
|
$
|
6,858.5
|
||||||||||||||
|
Total Expenditures (GAAP)
|
$
|
6,738.8
|
$
|
174.5
|
$
|
6,913.3
|
$
|
140.3
|
$
|
307.9
|
$
|
448.2
|
$
|
7,361.5
|
||||||||||||||
|
Less: Asset Retirement Costs
|
(84.3
|
)
|
(13.0
|
)
|
(97.3
|
)
|
(0.5
|
)
|
(36.6
|
)
|
(37.1
|
)
|
(134.4
|
)
|
||||||||||||||
|
Non-Cash Acquisition Costs of Unproved Properties
|
(5.0
|
)
|
-
|
(5.0
|
)
|
-
|
-
|
-
|
(5.0
|
)
|
||||||||||||||||||
|
Total Cash Expenditures (Non-GAAP)
|
$
|
6,649.5
|
$
|
161.5
|
$
|
6,811.0
|
$
|
139.8
|
$
|
271.3
|
$
|
411.1
|
$
|
7,222.1
|
||||||||||||||
|
Net Proved Reserve Additions From All Sources - Oil Equivalents (MMBoe)
|
||||||||||||||||||||||||||||
|
Revisions due to price (c)
|
55.2
|
5.6
|
60.8
|
-
|
-
|
-
|
60.8
|
|||||||||||||||||||||
|
Revisions other than price
|
58.7
|
(6.3
|
)
|
52.4
|
(3.9
|
)
|
(0.3
|
)
|
(4.2
|
)
|
48.2
|
|||||||||||||||||
|
Purchases in place
|
3.2
|
-
|
3.2
|
-
|
-
|
-
|
3.2
|
|||||||||||||||||||||
|
Extensions, discoveries and other additions (d)
|
383.4
|
0.7
|
384.1
|
13.2
|
1.7
|
14.9
|
399.0
|
|||||||||||||||||||||
|
Total Proved Reserve Additions (e)
|
500.5
|
-
|
500.5
|
9.3
|
1.4
|
10.7
|
511.2
|
|||||||||||||||||||||
|
Sales in place
|
(15.4
|
)
|
-
|
(15.4
|
)
|
-
|
-
|
-
|
(15.4
|
)
|
||||||||||||||||||
|
Net Proved Reserve Additions From All Sources (f)
|
485.1
|
-
|
485.1
|
9.3
|
1.4
|
10.7
|
495.8
|
|||||||||||||||||||||
|
Production (g)
|
158.0
|
7.5
|
165.5
|
22.0
|
0.5
|
22.5
|
188.0
|
|||||||||||||||||||||
|
RESERVE REPLACEMENT COSTS ($ / BOE)
|
||||||||||||||||||||||||||||
|
Total Drilling, Before Revisions (a / d)
|
$
|
16.09
|
$
|
226.71
|
$
|
16.47
|
$
|
10.59
|
$
|
159.12
|
$
|
27.54
|
$
|
16.89
|
||||||||||||||
|
All-in Total, Net of Revisions (b / e)
|
$
|
12.57
|
NA
|
$
|
12.88
|
$
|
15.03
|
$
|
193.21
|
$
|
38.35
|
$
|
13.42
|
|||||||||||||||
|
All-in Total, Excluding Revisions Due to Price (b / (e - c))
|
$
|
14.12
|
NA
|
$
|
14.66
|
$
|
15.03
|
$
|
193.21
|
$
|
38.35
|
$
|
15.23
|
|||||||||||||||
|
RESERVE REPLACEMENT
|
||||||||||||||||||||||||||||
|
Drilling Only (d / g)
|
243
|
%
|
9
|
%
|
232
|
%
|
60
|
%
|
340
|
%
|
66
|
%
|
212
|
%
|
||||||||||||||
|
All-in Total, Net of Revisions & Dispositions (f / g)
|
307
|
%
|
0
|
%
|
293
|
%
|
42
|
%
|
280
|
%
|
48
|
%
|
264
|
%
|
||||||||||||||
|
All-in Total, Excluding Revisions Due to Price ((f - c ) / g)
|
272
|
%
|
-75
|
%
|
256
|
%
|
42
|
%
|
280
|
%
|
48
|
%
|
231
|
%
|
||||||||||||||
|
Net Proved Reserve Additions From All Sources - Liquids (MMBbls)
|
||||||||||||||||||||||||||||
|
Revisions
|
69.8
|
(6.0
|
)
|
63.8
|
(1.0
|
)
|
(0.1
|
)
|
(1.1
|
)
|
62.7
|
|||||||||||||||||
|
Purchases in place
|
2.3
|
-
|
2.3
|
-
|
-
|
-
|
2.3
|
|||||||||||||||||||||
|
Extensions, discoveries and other additions (h)
|
299.2
|
0.7
|
299.9
|
-
|
0.1
|
0.1
|
300.0
|
|||||||||||||||||||||
|
Total Proved Reserve Additions
|
371.3
|
(5.3
|
)
|
366.0
|
(1.0
|
)
|
-
|
(1.0
|
)
|
365.0
|
||||||||||||||||||
|
Sales in place
|
(3.8
|
)
|
-
|
(3.8
|
)
|
-
|
-
|
-
|
(3.8
|
)
|
||||||||||||||||||
|
Net Proved Reserve Additions From All Sources (i)
|
367.5
|
(5.3
|
)
|
362.2
|
(1.0
|
)
|
-
|
(1.0
|
)
|
361.2
|
||||||||||||||||||
|
Production (j)
|
100.9
|
2.9
|
103.8
|
0.4
|
0.1
|
0.5
|
104.3
|
|||||||||||||||||||||
|
RESERVE REPLACEMENT - LIQUIDS
|
||||||||||||||||||||||||||||
|
Drilling Only (h / j)
|
297
|
%
|
24
|
%
|
289
|
%
|
0
|
%
|
100
|
%
|
20
|
%
|
288
|
%
|
||||||||||||||
|
All-in Total, Net of Revisions & Dispositions (i / j)
|
364
|
%
|
-183
|
%
|
349
|
%
|
-250
|
%
|
0
|
%
|
-200
|
%
|
346
|
%
|
||||||||||||||
|
EOG RESOURCES, INC.
|
|||||||||||||
|
FIRST QUARTER AND FULL YEAR 2014 FORECAST AND BENCHMARK COMMODITY PRICING
|
|||||||||||||
|
|
|||||||||||||
|
|
(a) First Quarter and Full Year 2014 Forecast
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
The forecast items for the first quarter and full year 2014 set forth below for EOG Resources, Inc. (EOG) are based on current available information and expectations as of the date of the accompanying press release. EOG undertakes no obligation, other than as required by applicable law, to update or revise this forecast, whether as a result of new information, subsequent events, anticipated or unanticipated circumstances or otherwise. This forecast, which should be read in conjunction with the accompanying press release and EOG's related Current Report on Form 8-K filing, replaces and supersedes any previously issued guidance or forecast.
|
|||||||||||||
|
|
|||||||||||||
|
|
(b) Benchmark Commodity Pricing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
EOG bases United States, Canada and Trinidad crude oil and condensate price differentials upon the West Texas Intermediate crude oil price at Cushing, Oklahoma, using the simple average of the NYMEX settlement prices for each trading day within the applicable calendar month.
|
|||||||||||||
|
|
|||||||||||||
|
EOG bases United States and Canada natural gas price differentials upon the natural gas price at Henry Hub, Louisiana, using the simple average of the NYMEX settlement prices for the last three trading days of the applicable month.
|
|||||||||||||
|
|
|
|
|
|
|
ESTIMATED RANGES
|
||||||||
|
|
|
|
|
|
|
(Unaudited)
|
||||||||
|
|
|
|
|
|
|
1Q 2014
|
|
|
|
Full Year 2014
|
||||
|
Daily Production
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Crude Oil and Condensate Volumes (MBbld)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
United States
|
|
246.0
|
-
|
256.0
|
|
|
|
263.0
|
-
|
283.0
|
||
|
|
|
Canada
|
|
5.5
|
-
|
6.5
|
|
|
|
4.5
|
-
|
6.5
|
||
|
|
|
Trinidad
|
|
0.7
|
-
|
1.1
|
|
|
|
0.6
|
-
|
1.0
|
||
|
|
|
Other International
|
|
0.0
|
-
|
0.0
|
|
|
|
0.0
|
-
|
1.2
|
||
|
|
|
|
Total
|
|
252.2
|
-
|
263.6
|
|
|
|
268.1
|
-
|
291.7
|
|
|
|
||||||||||||||
|
|
Natural Gas Liquids Volumes (MBbld)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
United States
|
|
63.5
|
-
|
67.5
|
|
|
|
68.0
|
-
|
77.0
|
||
|
|
|
Canada
|
|
0.5
|
-
|
0.7
|
|
|
|
0.6
|
-
|
0.8
|
||
|
|
|
|
Total
|
|
64.0
|
-
|
68.2
|
|
|
|
68.6
|
-
|
77.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Volumes (MMcfd)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
United States
|
|
845
|
-
|
875
|
|
|
|
850
|
-
|
880
|
||
|
|
|
Canada
|
|
56
|
-
|
68
|
|
|
|
55
|
-
|
69
|
||
|
|
|
Trinidad
|
|
365
|
-
|
385
|
|
|
|
350
|
-
|
370
|
||
|
|
|
Other International
|
|
6
|
-
|
8
|
|
|
|
8
|
-
|
12
|
||
|
|
|
|
Total
|
|
1,272
|
-
|
1,336
|
|
|
|
1,263
|
-
|
1,331
|
|
|
|
||||||||||||||
|
|
Crude Oil Equivalent Volumes (MBoed)
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
United States
|
|
450.4
|
-
|
469.4
|
|
|
|
472.7
|
-
|
506.6
|
||
|
|
|
Canada
|
|
15.3
|
-
|
18.5
|
|
|
|
14.3
|
-
|
18.8
|
||
|
|
|
Trinidad
|
|
61.5
|
-
|
65.3
|
|
|
|
58.9
|
-
|
62.7
|
||
|
|
|
Other International
|
|
1.0
|
-
|
1.3
|
|
|
|
1.3
|
-
|
3.2
|
||
|
|
|
|
Total
|
|
528.2
|
-
|
554.5
|
|
|
|
547.2
|
-
|
591.3
|
|
|
|
ESTIMATED RANGES
|
|||||||||||||||||||||||
|
|
(Unaudited)
|
|||||||||||||||||||||||
|
|
1Q 2014
|
Full Year 2014
|
||||||||||||||||||||||
|
Operating Costs
|
||||||||||||||||||||||||
|
Unit Costs ($/Boe)
|
||||||||||||||||||||||||
|
Lease and Well
|
$
|
6.35
|
-
|
$
|
6.65
|
$
|
6.25
|
-
|
$
|
6.75
|
||||||||||||||
|
Transportation Costs
|
$
|
4.90
|
-
|
$
|
5.10
|
$
|
4.80
|
-
|
$
|
5.20
|
||||||||||||||
|
Depreciation, Depletion and Amortization
|
$
|
18.65
|
-
|
$
|
19.35
|
$
|
18.40
|
-
|
$
|
19.20
|
||||||||||||||
|
Expenses ($MM)
|
||||||||||||||||||||||||
|
Exploration, Dry Hole and Impairment
|
$
|
140.0
|
-
|
$
|
160.0
|
$
|
525.0
|
-
|
$
|
575.0
|
||||||||||||||
|
General and Administrative
|
$
|
95.0
|
-
|
$
|
105.0
|
$
|
390.0
|
-
|
$
|
410.0
|
||||||||||||||
|
Gathering and Processing
|
$
|
30.0
|
-
|
$
|
36.0
|
$
|
120.0
|
-
|
$
|
140.0
|
||||||||||||||
|
Capitalized Interest
|
$
|
14.0
|
-
|
$
|
16.0
|
$
|
55.0
|
-
|
$
|
65.0
|
||||||||||||||
|
Net Interest
|
$
|
48.0
|
-
|
$
|
52.0
|
$
|
190.0
|
-
|
$
|
210.0
|
||||||||||||||
|
Taxes Other Than Income (% of Wellhead Revenue)
|
6.0
|
%
|
-
|
6.4
|
%
|
6.0
|
%
|
-
|
6.4
|
%
|
||||||||||||||
|
Income Taxes
|
||||||||||||||||||||||||
|
Effective Rate
|
35
|
%
|
-
|
40
|
%
|
35
|
%
|
-
|
40
|
%
|
||||||||||||||
|
Current Taxes ($MM)
|
$
|
105
|
-
|
$
|
120
|
$
|
425
|
-
|
$
|
445
|
||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital Expenditures ($MM) - FY 2014 (Excluding Acquisitions)
|
||||||||||||||||||||||||
|
Exploration and Development, Excluding Facilities
|
$
|
6,450
|
$
|
6,550
|
||||||||||||||||||||
|
Exploration and Development Facilities
|
$
|
880
|
$
|
920
|
||||||||||||||||||||
|
Gathering, Processing and Other
|
$
|
770
|
$
|
810
|
||||||||||||||||||||
|
Pricing - (Refer to Benchmark Commodity Pricing in text)
|
||||||||||||||||||||||||
|
Crude Oil and Condensate ($/Bbl)
|
||||||||||||||||||||||||
|
Differentials
|
||||||||||||||||||||||||
|
United States - (above) below WTI
|
$
|
(1.50
|
)
|
-
|
$
|
0.00
|
$
|
(0.80
|
)
|
-
|
$
|
0.20
|
||||||||||||
|
Canada - (above) below WTI
|
$
|
11.25
|
-
|
$
|
14.00
|
$
|
10.00
|
-
|
$
|
14.00
|
||||||||||||||
|
Trinidad - (above) below WTI
|
$
|
8.00
|
-
|
$
|
12.00
|
$
|
8.00
|
-
|
$
|
12.00
|
||||||||||||||
|
|
||||||||||||||||||||||||
|
Natural Gas Liquids
|
||||||||||||||||||||||||
|
Realizations as % of WTI
|
||||||||||||||||||||||||
|
United States
|
35
|
%
|
-
|
43
|
%
|
31
|
%
|
-
|
37
|
%
|
||||||||||||||
|
Canada
|
37
|
%
|
-
|
42
|
%
|
30
|
%
|
-
|
40
|
%
|
||||||||||||||
|
|
||||||||||||||||||||||||
|
Natural Gas ($/Mcf)
|
||||||||||||||||||||||||
|
Differentials
|
||||||||||||||||||||||||
|
United States - (above) below NYMEX Henry Hub
|
$
|
(0.25
|
)
|
-
|
$
|
0.25
|
$
|
0.25
|
-
|
$
|
0.70
|
|||||||||||||
|
Canada - (above) below NYMEX Henry Hub
|
$
|
0.50
|
-
|
$
|
0.80
|
$
|
0.40
|
-
|
$
|
0.80
|
||||||||||||||
|
Realizations
|
||||||||||||||||||||||||
|
Trinidad
|
$
|
2.75
|
-
|
$
|
3.25
|
$
|
2.75
|
-
|
$
|
3.25
|
||||||||||||||
|
Other International
|
$
|
5.00
|
-
|
$
|
7.00
|
$
|
4.00
|
-
|
$
|
6.00
|
||||||||||||||
|
Definitions
|
|
|
$/Bbl
|
U.S. Dollars per barrel
|
|
$/Boe
|
U.S. Dollars per barrel of oil equivalent
|
|
$/Mcf
|
U.S. Dollars per thousand cubic feet
|
|
$MM
|
U.S. Dollars in millions
|
|
MBbld
|
Thousand barrels per day
|
|
MBoed
|
Thousand barrels of oil equivalent per day
|
|
MMcfd
|
Million cubic feet per day
|
|
NYMEX
|
New York Mercantile Exchange
|
|
WTI
|
West Texas Intermediate
|