|
Devon Energy Corporation 20 North Broadway Oklahoma City, OK 73102-8260 |
Investor Contact
|
Zack Hager | 405 552 4526 | ||
Media Contact
|
Chip Minty | 405 228 8647 |
| | Devons North American onshore oil and liquids production totaled 197 thousand barrels per day in the second quarter of 2010. This represents a six percent increase in both oil and natural gas liquids production compared to the first quarter of 2010. |
| | In the Permian Basin, the company drilled 26 successful Wolfberry oil wells during the second quarter, including Devons best well to date in the play. |
| | During the second quarter Devon continued to add oil and liquids-rich acreage in the Permian Basin. As of June 30, 2010, Devon had assembled more than 700,000 net acres of leasehold targeting the Avalon Shale, Bone Spring, Wolfberry and other conventional formations. The company currently is running 11 rigs to de-risk and develop its Permian Basin acreage position. |
Page 1 of 14
| | Construction for Devons second Jackfish project remains on schedule and is now approximately 85 percent complete. Located in Alberta, the 100 percent Devon-owned project is sized to produce an average of 35,000 barrels of production per day before royalties. Devon expects to complete construction of the facilities in the first quarter of 2011, and first production is expected by the end of 2011. |
| | Devon plans to file a regulatory application for a third phase of its Jackfish project in the third quarter of 2010. In aggregate, the three Jackfish projects are expected to produce more than 100 thousand gross barrels of oil per day or 90 thousand barrels of oil per day after royalties. Over the life of the projects, the company expects to recover approximately 900 million gross barrels or approximately 800 million barrels after royalties. |
| | Also in Canada, the company will begin drilling on its Kirby-Pike oil sands leasehold in the fourth quarter of 2010. The Kirby-Pike acreage lies adjacent to Devons highly successful Jackfish project and has estimated gross recoverable resources of up to 1.5 billion barrels. Devon operates Kirby-Pike with a 50 percent working interest. |
| | Devon increased its average net production in the Cana-Woodford Shale to 105 million cubic feet of natural gas equivalent per day in the second quarter. This was an increase of more than 200 percent over production in the second quarter of 2009. |
| | Devon initiated production on two Granite Wash wells in the second quarter. Initial daily production from the two wells averaged 29 million cubic feet of natural gas equivalent per day, including 585 barrels per day of oil and 1,330 barrels per day of natural gas liquids. Devons working interest in the two wells is 70 percent. |
| | Net production from the Barnett Shale field in north Texas exceeded 1.1 billion cubic feet of natural gas equivalent per day in the second quarter, up 3 percent from the previous quarter. Devon expects to reach its previous Barnett Shale production record of 1.2 billion cubic feet of natural gas equivalent per day during the third quarter of 2010. |
Page 2 of 14
| | A change in fair value of oil and natural gas derivatives decreased second-quarter earnings by $207 million pre-tax ($132 million after tax). |
| | A change in fair value of non-oil and gas financial instruments decreased second-quarter earnings by $85 million pre-tax ($55 million after tax). |
| | U.S. income taxes on foreign earnings assumed to be repatriated to the U.S. decreased second-quarter earnings by $52 million. |
| | Additional interest expense attributable to the early redemption of 7.25 percent senior notes decreased second-quarter earnings by $19 million pre-tax ($12 million after tax). |
| | A change in the estimate of severance and restructuring costs increased second-quarter earnings by $8 million pre-tax ($6 million after tax). |
Page 3 of 14
| | The decision to divest all international assets generated financial benefits that increased second-quarter earnings by $44 million pre-tax ($28 million after tax). |
| | A change in the estimate of severance and restructuring costs increased second-quarter earnings by $5 million pre-tax ($3 million after tax). |
| | Divestitures of assets in China resulted in a second-quarter gain of $308 million pre-tax ($235 million after tax). |
| Pre-tax | After-tax | Cash Flow Before | ||||||||||||||||||||||
| Earnings | Income Tax Effect | Earnings | Balance Sheet | |||||||||||||||||||||
| Effect | Current | Deferred | Total | Effect | Changes Effect | |||||||||||||||||||
Oil and gas derivatives |
$ | (207 | ) | | (75 | ) | (75 | ) | (132 | ) | | |||||||||||||
Non-oil and gas financial instruments |
(85 | ) | | (30 | ) | (30 | ) | (55 | ) | | ||||||||||||||
U.S. income taxes on foreign earnings |
| | 52 | 52 | (52 | ) | | |||||||||||||||||
Additional interest costs on debt retirement |
(19 | ) | | (7 | ) | (7 | ) | (12 | ) | (17 | ) | |||||||||||||
Severance and restructuring costs |
8 | 1 | 1 | 2 | 6 | 1 | ||||||||||||||||||
Effects of oil and gas property divestitures |
| 622 | (622 | ) | | | (622 | ) | ||||||||||||||||
Totals |
$ | (303 | ) | 623 | (681 | ) | (58 | ) | (245 | ) | (638 | ) | ||||||||||||
| Pre-tax | After-tax | Cash Flow Before | ||||||||||||||||||||||
| Earnings | Income Tax Effect | Earnings | Balance Sheet | |||||||||||||||||||||
| Effect | Current | Deferred | Total | Effect | Changes Effect | |||||||||||||||||||
Financial benefits of decision to divest assets |
$ | 44 | | 16 | 16 | 28 | | |||||||||||||||||
Severance and restructuing costs |
$ | 5 | 1 | 1 | 2 | 3 | 1 | |||||||||||||||||
Gain on sale of assets |
$ | 308 | 110 | (37 | ) | 73 | 235 | (110 | ) | |||||||||||||||
Totals |
$ | 357 | 111 | (20 | ) | 91 | 266 | (109 | ) | |||||||||||||||
Page 4 of 14
Page 5 of 14
| Quarter Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| Excludes discontinued operations | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Total Period Production |
||||||||||||||||
Natural Gas (Bcf) |
||||||||||||||||
U.S. Onshore |
173.4 | 183.2 | 339.3 | 364.2 | ||||||||||||
Canada |
57.4 | 60.1 | 108.1 | 112.8 | ||||||||||||
North American Onshore |
230.8 | 243.3 | 447.4 | 477.0 | ||||||||||||
U.S. Offshore |
6.9 | 10.5 | 16.8 | 21.3 | ||||||||||||
Total Natural Gas |
237.7 | 253.8 | 464.2 | 498.3 | ||||||||||||
Oil (MMBbls) |
||||||||||||||||
U.S. Onshore |
3.3 | 2.9 | 6.3 | 5.9 | ||||||||||||
Canada |
6.7 | 6.6 | 13.1 | 12.9 | ||||||||||||
North American Onshore |
10.0 | 9.5 | 19.4 | 18.8 | ||||||||||||
U.S. Offshore |
0.8 | 1.2 | 1.9 | 2.3 | ||||||||||||
Total Oil |
10.8 | 10.7 | 21.3 | 21.1 | ||||||||||||
Natural Gas Liquids (MMBbls) |
||||||||||||||||
U.S. Onshore |
7.0 | 6.4 | 13.5 | 12.6 | ||||||||||||
Canada |
0.9 | 1.0 | 1.8 | 2.0 | ||||||||||||
North American Onshore |
7.9 | 7.4 | 15.3 | 14.6 | ||||||||||||
U.S. Offshore |
0.2 | 0.2 | 0.3 | 0.4 | ||||||||||||
Total Natural Gas Liquids |
8.1 | 7.6 | 15.6 | 15.0 | ||||||||||||
Oil Equivalent (MMBoe) |
||||||||||||||||
U.S. Onshore |
39.2 | 39.9 | 76.3 | 79.2 | ||||||||||||
Canada |
17.2 | 17.6 | 33.0 | 33.7 | ||||||||||||
North American Onshore |
56.4 | 57.5 | 109.3 | 112.9 | ||||||||||||
U.S. Offshore |
2.1 | 3.1 | 5.0 | 6.2 | ||||||||||||
Total Oil Equivalent |
58.5 | 60.6 | 114.3 | 119.1 | ||||||||||||
Average Daily Production |
||||||||||||||||
Natural Gas (MMcf) |
||||||||||||||||
U.S. Onshore |
1,905.9 | 2,013.1 | 1,874.6 | 2,012.4 | ||||||||||||
Canada |
630.2 | 660.2 | 597.3 | 623.0 | ||||||||||||
North American Onshore |
2,536.1 | 2,673.3 | 2,471.9 | 2,635.4 | ||||||||||||
U.S. Offshore |
76.2 | 115.5 | 92.7 | 117.4 | ||||||||||||
Total Natural Gas |
2,612.3 | 2,788.8 | 2,564.6 | 2,752.8 | ||||||||||||
Oil (MBbls) |
||||||||||||||||
U.S. Onshore |
36.5 | 32.0 | 34.8 | 32.5 | ||||||||||||
Canada |
73.9 | 72.1 | 72.4 | 71.3 | ||||||||||||
North American Onshore |
110.4 | 104.1 | 107.2 | 103.8 | ||||||||||||
U.S. Offshore |
8.2 | 13.0 | 10.5 | 12.5 | ||||||||||||
Total Oil |
118.6 | 117.1 | 117.7 | 116.3 | ||||||||||||
Natural Gas Liquids (MBbls) |
||||||||||||||||
U.S. Onshore |
76.5 | 70.8 | 74.5 | 69.7 | ||||||||||||
Canada |
10.3 | 11.1 | 10.1 | 10.8 | ||||||||||||
North American Onshore |
86.8 | 81.9 | 84.6 | 80.5 | ||||||||||||
U.S. Offshore |
1.7 | 2.0 | 1.8 | 2.2 | ||||||||||||
Total Natural Gas Liquids |
88.5 | 83.9 | 86.4 | 82.7 | ||||||||||||
Oil Equivalent (MBoe) |
||||||||||||||||
U.S. Onshore |
430.6 | 438.2 | 421.7 | 437.6 | ||||||||||||
Canada |
189.3 | 193.3 | 182.0 | 185.9 | ||||||||||||
North American Onshore |
619.9 | 631.5 | 603.7 | 623.5 | ||||||||||||
U.S. Offshore |
22.6 | 34.2 | 27.8 | 34.3 | ||||||||||||
Total Oil Equivalent |
642.5 | 665.7 | 631.5 | 657.8 | ||||||||||||
Page 6 of 14
| Quarter Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| (average prices) | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Natural Gas ($/Mcf) Henry Hub |
$ | 4.09 | $ | 3.51 | $ | 4.70 | $ | 4.21 | ||||||||
Oil ($/Bbl) West Texas Intermediate (Cushing) |
$ | 78.16 | $ | 59.83 | $ | 78.35 | $ | 51.51 | ||||||||
| Oil | Gas | NGLs | Total | |||||||||||||
| Quarter Ended June 30, 2010 | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||
U.S. Onshore |
$ | 74.65 | $ | 3.47 | $ | 28.73 | $ | 26.77 | ||||||||
Canada |
$ | 54.43 | $ | 3.99 | $ | 46.18 | $ | 37.08 | ||||||||
North American Onshore |
$ | 61.11 | $ | 3.60 | $ | 30.81 | $ | 29.92 | ||||||||
U.S. Offshore |
$ | 79.09 | $ | 4.39 | $ | 35.59 | $ | 46.17 | ||||||||
Realized price without hedges |
$ | 62.35 | $ | 3.62 | $ | 30.90 | $ | 30.49 | ||||||||
Cash settlements |
$ | | $ | 1.06 | $ | | $ | 4.31 | ||||||||
Realized price, including cash settlements |
$ | 62.35 | $ | 4.68 | $ | 30.90 | $ | 34.80 | ||||||||
| Oil | Gas | NGLs | Total | |||||||||||||
| Quarter Ended June 30, 2009 | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||
U.S. Onshore |
$ | 54.66 | $ | 2.75 | $ | 20.81 | $ | 19.98 | ||||||||
Canada |
$ | 48.14 | $ | 3.25 | $ | 30.99 | $ | 30.85 | ||||||||
North American Onshore |
$ | 50.14 | $ | 2.87 | $ | 22.20 | $ | 23.31 | ||||||||
U.S. Offshore |
$ | 56.44 | $ | 3.76 | $ | 23.69 | $ | 35.49 | ||||||||
Realized price without hedges |
$ | 50.84 | $ | 2.91 | $ | 22.24 | $ | 23.93 | ||||||||
Cash settlements |
$ | | $ | 0.45 | $ | | $ | 1.89 | ||||||||
Realized price, including cash settlements |
$ | 50.84 | $ | 3.36 | $ | 22.24 | $ | 25.82 | ||||||||
| Oil | Gas | NGLs | Total | |||||||||||||
| Six Months Ended June 30, 2010 | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||
U.S. Onshore |
$ | 74.73 | $ | 4.05 | $ | 31.39 | $ | 29.71 | ||||||||
Canada |
$ | 58.36 | $ | 4.50 | $ | 47.52 | $ | 40.62 | ||||||||
North American Onshore |
$ | 63.67 | $ | 4.16 | $ | 33.31 | $ | 33.00 | ||||||||
U.S. Offshore |
$ | 77.81 | $ | 5.12 | $ | 38.22 | $ | 49.06 | ||||||||
Realized price without hedges |
$ | 64.93 | $ | 4.19 | $ | 33.41 | $ | 33.70 | ||||||||
Cash settlements |
$ | | $ | 0.75 | $ | | $ | 3.04 | ||||||||
Realized price, including cash settlements |
$ | 64.93 | $ | 4.94 | $ | 33.41 | $ | 36.74 | ||||||||
| Oil | Gas | NGLs | Total | |||||||||||||
| Six Months Ended June 30, 2009 | (Per Bbl) | (Per Mcf) | (Per Bbl) | (Per Boe) | ||||||||||||
U.S. Onshore |
$ | 44.67 | $ | 3.09 | $ | 19.16 | $ | 20.57 | ||||||||
Canada |
$ | 38.19 | $ | 3.82 | $ | 28.52 | $ | 29.11 | ||||||||
North American Onshore |
$ | 40.22 | $ | 3.26 | $ | 20.41 | $ | 23.12 | ||||||||
U.S. Offshore |
$ | 49.69 | $ | 4.46 | $ | 21.96 | $ | 34.85 | ||||||||
Realized price without hedges |
$ | 41.24 | $ | 3.31 | $ | 20.45 | $ | 23.73 | ||||||||
Cash settlements |
$ | | $ | 0.47 | $ | | $ | 1.95 | ||||||||
Realized price, including cash settlements |
$ | 41.24 | $ | 3.78 | $ | 20.45 | $ | 25.68 | ||||||||
Page 7 of 14
| Quarter Ended | Six Months Ended | |||||||||||||||
| (in millions, except per share amounts) | June 30, | June 30, | ||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues |
||||||||||||||||
Oil, gas, and NGL sales |
$ | 1,782 | $ | 1,450 | $ | 3,852 | $ | 2,825 | ||||||||
Oil and gas derivatives |
45 | 13 | 665 | 167 | ||||||||||||
Marketing and midstream revenues |
405 | 359 | 935 | 730 | ||||||||||||
Total revenues |
2,232 | 1,822 | 5,452 | 3,722 | ||||||||||||
Expenses and other, net |
||||||||||||||||
Lease operating expenses |
442 | 410 | 856 | 850 | ||||||||||||
Taxes other than income taxes |
92 | 79 | 193 | 168 | ||||||||||||
Marketing and midstream operating costs and expenses |
280 | 230 | 677 | 454 | ||||||||||||
Depreciation, depletion and amortization of oil and gas properties |
426 | 430 | 852 | 990 | ||||||||||||
Depreciation and amortization of non-oil and gas properties |
63 | 74 | 126 | 144 | ||||||||||||
Accretion of asset retirement obligation |
24 | 23 | 50 | 46 | ||||||||||||
General and administrative expenses |
130 | 173 | 268 | 336 | ||||||||||||
Restructuring costs |
(8 | ) | | (8 | ) | | ||||||||||
Interest expense |
111 | 90 | 197 | 173 | ||||||||||||
Non-oil and gas financial instruments |
81 | (10 | ) | 66 | (15 | ) | ||||||||||
Reduction of carrying value of oil and gas properties |
| | | 6,408 | ||||||||||||
Other, net |
(22 | ) | 24 | (26 | ) | 31 | ||||||||||
Total expenses and other, net |
1,619 | 1,523 | 3,251 | 9,585 | ||||||||||||
Earnings (loss) from continuing operations before income taxes |
613 | 299 | 2,201 | (5,863 | ) | |||||||||||
Income tax expense (benefit) |
||||||||||||||||
Current |
707 | 58 | 1,006 | 50 | ||||||||||||
Deferred |
(446 | ) | 51 | (231 | ) | (2,221 | ) | |||||||||
Total income tax expense (benefit) |
261 | 109 | 775 | (2,171 | ) | |||||||||||
Earnings (loss) from continuing operations |
352 | 190 | 1,426 | (3,692 | ) | |||||||||||
Discontinued operations |
||||||||||||||||
Earnings from discontinued operations before income taxes |
473 | 143 | 610 | 77 | ||||||||||||
Discontinued operations income tax expense |
119 | 19 | 138 | 30 | ||||||||||||
Earnings from discontinued operations |
354 | 124 | 472 | 47 | ||||||||||||
Net earnings (loss) |
$ | 706 | $ | 314 | $ | 1,898 | $ | (3,645 | ) | |||||||
Basic earnings (loss) from continuing operations per share |
$ | 0.79 | $ | 0.43 | $ | 3.20 | $ | (8.32 | ) | |||||||
Basic earnings from discontinued operations per share |
0.80 | 0.28 | 1.06 | 0.11 | ||||||||||||
Basic net earnings (loss) per share |
$ | 1.59 | $ | 0.71 | $ | 4.26 | $ | (8.21 | ) | |||||||
Diluted earnings (loss) from continuing operations per share |
$ | 0.79 | $ | 0.42 | $ | 3.19 | $ | (8.32 | ) | |||||||
Diluted earnings from discontinued operations per share |
0.79 | 0.28 | 1.05 | 0.11 | ||||||||||||
Diluted net earnings (loss) per share |
$ | 1.58 | $ | 0.70 | $ | 4.24 | $ | (8.21 | ) | |||||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
445 | 444 | 446 | 444 | ||||||||||||
Diluted |
446 | 446 | 447 | 446 | ||||||||||||
Page 8 of 14
| (in millions) | June 30, | December 31, | ||||||
| 2010 | 2009 | |||||||
| (Audited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 2,174 | $ | 646 | ||||
Accounts receivable |
1,205 | 1,208 | ||||||
Current assets held for sale |
1,020 | 657 | ||||||
Other current assets |
650 | 481 | ||||||
Total current assets |
5,049 | 2,992 | ||||||
Property and equipment, at cost: |
||||||||
Oil and gas, based on full cost accounting: |
||||||||
Subject to amortization |
51,851 | 52,352 | ||||||
Not subject to amortization |
3,239 | 4,078 | ||||||
Total oil and gas |
55,090 | 56,430 | ||||||
Other |
4,229 | 4,045 | ||||||
Total property and equipment, at cost |
59,319 | 60,475 | ||||||
Less accumulated depreciation, depletion and amortization |
(42,478 | ) | (41,708 | ) | ||||
Property and equipment, net |
16,841 | 18,767 | ||||||
Goodwill |
5,892 | 5,930 | ||||||
Long-term assets held for sale |
1,340 | 1,250 | ||||||
Other long-term assets |
849 | 747 | ||||||
Total Assets |
$ | 29,971 | $ | 29,686 | ||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable trade |
$ | 1,133 | $ | 1,137 | ||||
Revenues and royalties due to others |
466 | 486 | ||||||
Short-term debt |
53 | 1,432 | ||||||
Current liabilities associated with assets held for sale |
548 | 234 | ||||||
Other current liabilities |
1,202 | 513 | ||||||
Total current liabilities |
3,402 | 3,802 | ||||||
Long-term debt |
5,571 | 5,847 | ||||||
Asset retirement obligations |
1,346 | 1,418 | ||||||
Liabilities associated with assets held for sale |
189 | 213 | ||||||
Other long-term liabilities |
919 | 937 | ||||||
Deferred income taxes |
1,714 | 1,899 | ||||||
Stockholders equity: |
||||||||
Common stock |
44 | 45 | ||||||
Additional paid-in capital |
6,186 | 6,527 | ||||||
Retained earnings |
9,369 | 7,613 | ||||||
Accumulated other comprehensive earnings |
1,296 | 1,385 | ||||||
Treasury stock, at cost |
(65 | ) | | |||||
Total Stockholders Equity |
16,830 | 15,570 | ||||||
Total Liabilities and Stockholders Equity |
$ | 29,971 | $ | 29,686 | ||||
Common Shares Outstanding |
439 | 447 | ||||||
Page 9 of 14
| Six Months Ended June 30, | ||||||||
| (in millions) | 2010 | 2009 | ||||||
Cash Flows From Operating Activities |
||||||||
Earnings (loss) from continuing operations |
$ | 1,426 | $ | (3,692 | ) | |||
Adjustments to reconcile earnings (loss) from continuing operations
to net cash provided by operating activities: |
||||||||
Depreciation, depletion and amortization |
978 | 1,134 | ||||||
Deferred income tax benefit |
(231 | ) | (2,221 | ) | ||||
Reduction of carrying value of oil and gas properties |
| 6,408 | ||||||
Unrealized change in fair value of financial instruments |
(231 | ) | 71 | |||||
Other noncash charges |
81 | 125 | ||||||
Net decrease in working capital |
581 | 52 | ||||||
Decrease in long-term other assets |
14 | 25 | ||||||
Increase in long-term other liabilities |
1 | 21 | ||||||
Cash from operating activities continuing operations |
2,619 | 1,923 | ||||||
Cash from operating activities discontinued operations |
273 | 154 | ||||||
Net cash from operating activities |
2,892 | 2,077 | ||||||
Cash Flows From Investing Activities |
||||||||
Proceeds from property and equipment divestitures |
4,129 | 2 | ||||||
Capital expenditures |
(3,221 | ) | (2,945 | ) | ||||
Redemptions of long-term investments |
18 | 4 | ||||||
Cash from investing activities continuing operations |
926 | (2,939 | ) | |||||
Cash from investing activities discontinued operations |
429 | (254 | ) | |||||
Net cash from investing activities |
1,355 | (3,193 | ) | |||||
Cash Flows From Financing Activities |
||||||||
Proceeds from borrowings of long term debt, net of issuance costs |
| 1,187 | ||||||
Net commercial paper repayments |
(1,432 | ) | 325 | |||||
Debt repayments |
(350 | ) | (1 | ) | ||||
Proceeds from stock option exercises |
15 | 9 | ||||||
Repurchases of common stock |
(430 | ) | | |||||
Dividends paid on common stock |
(142 | ) | (142 | ) | ||||
Excess tax benefits related to share-based compensation |
6 | 5 | ||||||
Net cash from financing activities |
(2,333 | ) | 1,383 | |||||
Effect of exchange rate changes on cash |
(9 | ) | 5 | |||||
Net increase in cash and cash equivalents |
1,905 | 272 | ||||||
Cash and cash equivalents at
beginning of period (including assets
held for sale) |
1,011 | 384 | ||||||
Cash and cash equivalents at end of period (including assets held for sale) |
$ | 2,916 | $ | 656 | ||||
Page 10 of 14
| As of June 30, | ||||||||
| 2010 | 2009 | |||||||
Number of Company Operated Rigs Running |
||||||||
U.S. Onshore |
59 | 21 | ||||||
Canada |
6 | 1 | ||||||
North American Onshore |
65 | 22 | ||||||
U.S. Offshore |
| 2 | ||||||
Total |
65 | 24 | ||||||
| Quarter Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| Gross wells drilled | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Exploration Wells Drilled |
||||||||||||||||
U.S. Onshore |
5 | 1 | 9 | 8 | ||||||||||||
Canada |
4 | 7 | 28 | 29 | ||||||||||||
North American Onshore |
9 | 8 | 37 | 37 | ||||||||||||
U.S. Offshore |
| 1 | | 1 | ||||||||||||
Total |
9 | 9 | 37 | 38 | ||||||||||||
Exploration Wells Success Rate |
||||||||||||||||
U.S. Onshore |
100 | % | 0 | % | 100 | % | 88 | % | ||||||||
Canada |
100 | % | 100 | % | 96 | % | 100 | % | ||||||||
North American Onshore |
100 | % | 88 | % | 97 | % | 97 | % | ||||||||
U.S. Offshore |
n/a | 100 | % | n/a | 0 | % | ||||||||||
Total |
100 | % | 89 | % | 97 | % | 97 | % | ||||||||
Development Wells Drilled |
||||||||||||||||
U.S. Onshore |
270 | 159 | 567 | 447 | ||||||||||||
Canada |
33 | 22 | 161 | 143 | ||||||||||||
North American Onshore |
303 | 181 | 728 | 590 | ||||||||||||
U.S. Offshore |
3 | 1 | 4 | 7 | ||||||||||||
Total |
306 | 182 | 732 | 597 | ||||||||||||
Development Wells Success Rate |
||||||||||||||||
U.S. Onshore |
100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Canada |
100 | % | 100 | % | 100 | % | 99 | % | ||||||||
North American Onshore |
100 | % | 100 | % | 100 | % | 99 | % | ||||||||
U.S. Offshore |
100 | % | 100 | % | 100 | % | 71 | % | ||||||||
Total |
100 | % | 100 | % | 100 | % | 99 | % | ||||||||
Total Wells Drilled |
||||||||||||||||
U.S. Onshore |
275 | 160 | 576 | 455 | ||||||||||||
Canada |
37 | 29 | 189 | 172 | ||||||||||||
North American Onshore |
312 | 189 | 765 | 627 | ||||||||||||
U.S. Offshore |
3 | 2 | 4 | 8 | ||||||||||||
Total |
315 | 191 | 769 | 635 | ||||||||||||
Total Wells Success Rate |
||||||||||||||||
U.S. Onshore |
100 | % | 99 | % | 100 | % | 99 | % | ||||||||
Canada |
100 | % | 100 | % | 99 | % | 99 | % | ||||||||
North American Onshore |
100 | % | 99 | % | 100 | % | 99 | % | ||||||||
U.S. Offshore |
100 | % | 100 | % | 100 | % | 62 | % | ||||||||
Total |
100 | % | 99 | % | 100 | % | 99 | % | ||||||||
Page 11 of 14
| U.S. Onshore | Canada | N.A. Onshore | U.S. Offshore | Total | ||||||||||||||||||
Capital Expenditures |
||||||||||||||||||||||
Exploration |
$ | 179 | 87 | $ | 266 | 75 | $ | 341 | ||||||||||||||
Development |
659 | 169 | 828 | 35 | 863 | |||||||||||||||||
Exploration and development capital |
$ | 838 | 256 | $ | 1,094 | 110 | $ | 1,204 | ||||||||||||||
Kirby-Pike property acquisition |
500 | |||||||||||||||||||||
Capitalized G&A |
79 | |||||||||||||||||||||
Capitalized interest |
4 | |||||||||||||||||||||
Midstream capital |
48 | |||||||||||||||||||||
Other capital |
95 | |||||||||||||||||||||
Total Continuing Operations |
$ | 1,930 | ||||||||||||||||||||
Discontinued operations |
142 | |||||||||||||||||||||
Total Operations |
$ | 2,072 | ||||||||||||||||||||
| U.S. Onshore | Canada | N.A. Onshore | U.S. Offshore | Total | ||||||||||||||||||
Capital Expenditures |
||||||||||||||||||||||
Exploration |
$ | 278 | 168 | $ | 446 | 97 | $ | 543 | ||||||||||||||
Development |
1,222 | 442 | 1,664 | 223 | 1,887 | |||||||||||||||||
Exploration and development capital |
$ | 1,500 | 610 | $ | 2,110 | 320 | $ | 2,430 | ||||||||||||||
Kirby-Pike property acquisition |
500 | |||||||||||||||||||||
Capitalized G&A |
158 | |||||||||||||||||||||
Capitalized interest |
18 | |||||||||||||||||||||
Midstream capital |
107 | |||||||||||||||||||||
Other capital |
120 | |||||||||||||||||||||
Total Continuing Operations |
$ | 3,333 | ||||||||||||||||||||
Discontinued operations |
312 | |||||||||||||||||||||
Total Operations |
$ | 3,645 | ||||||||||||||||||||
Page 12 of 14
| Quarter Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
Production from Discontinued Operations |
||||||||||||||||
Oil (MMBbls) |
2.9 | 4.7 | 5.8 | 7.9 | ||||||||||||
Natural Gas (Bcf) |
0.4 | 0.3 | 0.9 | 0.6 | ||||||||||||
Total Oil Equivalent (MMBoe) |
3.0 | 4.8 | 5.9 | 8.0 | ||||||||||||
| Quarter Ended | Six Months Ended | |||||||||||||||
| (in millions) | June 30, | June 30, | ||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues |
||||||||||||||||
Oil sales |
$ | 219 | $ | 267 | $ | 428 | $ | 394 | ||||||||
Gas sales |
3 | 1 | 6 | 2 | ||||||||||||
Total revenues |
222 | 268 | 434 | 396 | ||||||||||||
Expenses and other, net |
||||||||||||||||
Operating expenses |
57 | 125 | 132 | 210 | ||||||||||||
Reduction of carrying value of oil and gas properties |
| | | 109 | ||||||||||||
Gain on assets sales |
(308 | ) | | (308 | ) | | ||||||||||
Total expenses and other, net |
(251 | ) | 125 | (176 | ) | 319 | ||||||||||
Earnings before income taxes |
473 | 143 | 610 | 77 | ||||||||||||
Income tax expense (benefit) |
||||||||||||||||
Current |
137 | (8 | ) | 152 | 2 | |||||||||||
Deferred |
(18 | ) | 27 | (14 | ) | 28 | ||||||||||
Total income tax expense |
119 | 19 | 138 | 30 | ||||||||||||
Earnings from discontinued operations |
$ | 354 | $ | 124 | $ | 472 | $ | 47 | ||||||||
Page 13 of 14
| (in millions) | ||||||||
| June 30, | ||||||||
| 2010 | 2009 | |||||||
Total debt (GAAP) |
$ | 5,624 | $ | 7,357 | ||||
Adjustments: |
||||||||
Cash and cash equivalents (including cash from discontinued operations) |
2,916 | 656 | ||||||
Net debt (Non-GAAP) |
$ | 2,708 | $ | 6,701 | ||||
Total debt |
$ | 5,624 | $ | 7,357 | ||||
Stockholders equity |
16,830 | 13,682 | ||||||
Total capitalization (GAAP) |
$ | 22,454 | $ | 21,039 | ||||
Net debt |
$ | 2,708 | $ | 6,701 | ||||
Stockholders equity |
16,830 | 13,682 | ||||||
Adjusted capitalization (Non-GAAP) |
$ | 19,538 | $ | 20,383 | ||||
Page 14 of 14