Attached files
file | filename |
---|---|
8-K - FORM 8-K - NOBLE ENERGY INC | h83853e8vk.htm |
Exhibit 99.1
NEWS RELEASE | ||
NOBLE ENERGY ANNOUNCES SECOND QUARTER 2011 RESULTS
HOUSTON (July 28, 2011) Noble Energy, Inc. (NYSE: NBL) reported today second quarter 2011
net income of $294 million, or $1.61 per share diluted, on revenues of $954 million. The Companys
second quarter 2010 net income was $204 million, or $1.10 per share diluted, on revenues of $751
million. Net income for the second quarter 2011 includes unrealized commodity derivative gains, a
gain on asset divestiture, as well as certain asset impairments. Excluding these items, second
quarter 2011 adjusted net income(1) was $263 million, or $1.44 per share
diluted. Adjusted net income(1) for the second quarter of 2010 was $198
million, or $1.07 per share diluted.
Discretionary cash flow(1) for the second quarter 2011 was $659 million,
compared to $496 million for the similar quarter in 2010. Net cash provided by operating activities
was $745 million, and capital expenditures(2) were $702 million.
Key highlights for the second quarter 2011 include:
| Sold 174 million cubic feet per day (MMcf/d) of natural gas in Israel, up 44 percent from the second quarter last year | ||
| Produced a record 59 thousand barrels of oil equivalent per day (MBoe/d) in the DJ basin | ||
| Drilled longest-ever horizontal Niobrara well in the DJ basin with a 9,100 foot lateral in the Wattenberg field | ||
| Announced a discovery at Santiago in the deepwater Gulf of Mexico and increased Galapagos net production impact to over 10 thousand barrels of oil per day | ||
| Accelerated startup of Aseng, offshore Equatorial Guinea, with first oil production now expected by year-end 2011 | ||
| Completed transfer of assets and exit from Ecuador | ||
| Increased liquidity to over $3.6 billion, with $1.5 billion in cash at the end of the period |
Charles D. Davidson, Noble Energys Chairman and CEO, commented, The second quarter was another
strong quarter for Noble Energy. With our performance to date, we now expect sales volumes for the
year will fall in the top end of our original guidance range. The second half of the year will be
very active for our Company with further expansion of the DJ basin horizontal Niobrara play and
active rig programs in all of our key offshore regions. We continue to make excellent progress on
our major development projects with Aseng in Equatorial Guinea now well ahead of schedule and our
exploration success at Santiago being integrated into the Galapagos project plans. In addition, we
anticipate testing multiple exploration opportunities in West Africa, the Eastern Mediterranean,
and the deepwater Gulf of Mexico before the end of the year.
The Companys total sales volumes for the second quarter 2011 averaged 215 MBoe/d. Production
volumes were 216 MBoe/d, with the difference attributable to crude oil and condensate underliftings
in Equatorial Guinea. Excluding the 2010 sale of certain onshore U.S. assets, as well as the impact
of the Companys exit from Ecuador, sales volumes were up 3 percent from the second quarter 2010.
Growth in the DJ basin and Israel more than offset timing differences in Equatorial Guinea
liftings, as well as natural decline in the Companys various other onshore U.S. and deepwater Gulf
of Mexico assets.
International sales volumes were 100 MBoe/d, up slightly from the second quarter last year despite
lower liquid liftings in Equatorial Guinea and the termination of the Companys activities in
Ecuador. Strong power generation demand and lower competing imports led Noble Energys natural gas
sales in Israel to be up substantially from the prior year. In the North Sea, field performance at
Dumbarton and Lochranza accounted for increased oil volumes. The Companys 2010 volumes included 27
MMcf/d of natural gas in Ecuador, where its production sharing contract was terminated in late
2010.
Noble Energys U.S. volumes were 115 MBoe/d for the second quarter of 2011, down versus the prior
year period as a result of the 2010 sale of approximately 6 MBoe/d of Mid-continent and Illinois
basin oil assets. In the DJ basin, second quarter 2011 volumes averaged over 59 MBoe/d, up 8
percent from the same period in 2010. The increase is attributed to the continued acceleration of
the Companys vertical and horizontal drilling programs in Wattenberg. A third-party processing
facility expansion came online in June 2011, which is allowing for further field production growth.
The Companys barrel of oil equivalent (Boe) realizations were up significantly for the second
quarter 2011 versus 2010. International natural gas as a percentage of total Company volumes grew
to 32 percent for the second quarter 2011, with global liquids representing 39 percent, and U.S.
natural gas the remaining 29 percent.
Total production costs per Boe, including lease operating expenses, production and ad valorem
taxes, and transportation were $7.92 per Boe, up approximately 5 percent from the second quarter
2010. The increase was largely attributable to higher production and ad valorem taxes caused by
stronger
2
commodity pricing. Lease operating expense was $5.06 per Boe and depreciation, depletion,
and amortization was $12.01 per Boe for the second quarter 2011. Exploration expense for the
quarter included recognition of dry hole cost on the Kora well, offshore Senegal and Guinea-Bissau.
General and administrative expenses were up primarily related to increased staffing for the
development of the Companys major development projects. Noble Energys adjusted effective tax rate
was 33 percent, with 52 percent deferred. Deferred taxes for the second quarter 2011 were impacted
by the resolution of prior year tax reviews.
The Company recorded asset impairments totaling $131 million in the second quarter 2011, resulting
from field performance at Oliver Creek in East Texas and Iron Horse in Wyoming, combined with a low
natural gas price environment. Other operating income/expense includes a $26 million gain on the
divestiture of assets, primarily a result of the Companys transfer of assets and exit from
Ecuador. The gain and asset impairments are excluded from net income in determining adjusted net
income. Also included in other income/expense is a $7 million deferred compensation income item
relating to the quarterly value change of Noble Energy stock held in a benefit program.
UPDATED GUIDANCE
Noble Energy has raised its full year 2011 sales volume guidance to range from 215 to 218
MBoe/d, with the primary driver being higher natural gas volumes in Israel. For the third quarter
2011, the Company expects volumes to average 215 to 220 MBoe/d. Onshore U.S. volumes should be up
versus the second quarter, with crude oil and natural gas growth from the DJ basin offsetting
natural declines in other onshore natural gas areas. The deepwater Gulf of Mexico is expected to
have lower sales volumes as result of natural decline and the impact of a Swordfish gas well that
recently watered out. Higher volumes in Equatorial Guinea and strong demand for natural gas in
Israel should contribute to increased international volumes.
The Company also adjusted its 2011 total capital program to approximately $3.0 billion. Over a
third of the $300 million increase is related to new high-impact international exploration
opportunities, with the remainder supporting the expansion of the Wattenberg horizontal Niobrara
program, the acceleration of major projects in Equatorial Guinea, and the addition of a new
near-term gas development project in Israel.
The addition of the offshore Senegal and Guinea-Bissau opportunity, as well as the updated timing
of a Cyprus exploration well (now planned to spud in the fourth quarter) comprises the majority of
the higher exploration capital for 2011.
3
The Company continues to expand its Niobrara drilling program at Wattenberg, with plans to bring a
fifth horizontal rig into the field in the middle part of the third quarter. As a result of the
additional rig and continued efficiencies, the Company anticipates drilling around 85 horizontal
Niobrara wells in the DJ basin in 2011, up approximately 20 percent from original estimates.
Offshore Israel, the Company is proceeding with development of the Noa field in the third quarter
of 2011 (first production is expected in the second half of 2012).
In Equatorial Guinea, the Company is continuing to progress its liquid developments at Aseng and
Alen. First production at Aseng is now expected by year-end 2011.
Noble Energy has modified its full year exploration expense guidance to range from $380 to $440
million as a result of the new exploration opportunities in West Africa (Senegal and Guinea-Bissau)
and Cyprus. In addition, income from equity method investees has been increased to between $165 to
$185 million, up from original guidance as a result of strong global liquid prices.
(1) | A Non-GAAP measure, see attached Reconciliation Schedules | |
(2) | Capital expenditures exclude a non-cash accrual related to construction progress to-date on the Aseng FPSO |
WEBCAST AND CONFERENCE CALL INFORMATION
Noble Energy, Inc. will host a webcast and conference call at 9:00 a.m. Central time today. The
webcast is accessible on the Investors page at www.nobleenergyinc.com. Conference call numbers
for participation are 888-297-0360 and 719-325-2122, passcode 8518755. A replay will be available
on the website.
Noble Energy is a leading independent energy company engaged in worldwide oil and gas exploration
and production. The Company has core operations onshore in the U.S., primarily in the DJ basin, in
the deepwater Gulf of Mexico, offshore Eastern Mediterranean, and offshore West Africa. Noble
Energy is listed on the New York Stock Exchange and is traded under the ticker symbol NBL. Further
information is available at www.nobleenergyinc.com.
Contact:
David Larson
(281) 872-3125 dlarson@nobleenergyinc.com
David Larson
(281) 872-3125 dlarson@nobleenergyinc.com
This news release includes projections and other forward-looking statements within the meaning of
the federal securities laws. Such projections and statements reflect Noble Energys current views
about future events and financial performance. No assurances can be given that such events or
performance will occur as projected, and actual results may differ materially from those projected.
Risks, uncertainties and assumptions that could cause actual results to differ materially from
those projected include, without limitation, the volatility in commodity prices for crude oil and
natural gas, the
4
presence or recoverability of estimated reserves, the ability to replace reserves,
environmental risks, drilling and operating risks, exploration and development risks, competition,
government regulation or other action, the ability of management to execute its plans to meet its
goals and other risks inherent in Noble Energys business that are detailed in its Securities and
Exchange Commission filings. Words such as anticipates, believes, expects, intends, will,
should, may, and similar expressions may be used to identify forward-looking statements. Noble
Energy assumes no obligation and expressly disclaims any duty to update the information contained
herein except as required by law. Investors are urged to consider closely the disclosures and risk
factors in our Forms 10-K and 10-Q, File No. 1-07964, available from Noble Energys offices or
website, http://www.nobleenergyinc.com. These forms can also be obtained from the SEC by calling
1-800-SEC-0330.
This news release also contains certain non-GAAP measures of financial performance that management
believes are good tools for internal use and the investment community in evaluating the Companys
overall financial performance. These non-GAAP measures are broadly used to value and compare
companies in the crude oil and natural gas industry.
-xxx-
PR 522 07/28/11
5
Schedule 1
Noble Energy, Inc.
Reconciliation of Net Income to Adjusted Earnings
(in millions, except per share amounts, unaudited)
Noble Energy, Inc.
Reconciliation of Net Income to Adjusted Earnings
(in millions, except per share amounts, unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net Income |
$ | 294 | $ | 204 | $ | 308 | $ | 441 | ||||||||
Unrealized (gains) losses on commodity
derivative instruments |
(142 | ) | (63 | ) | 160 | (210 | ) | |||||||||
Asset impairments [1] |
131 | | 139 | | ||||||||||||
Gain on divestitures [2] |
(26 | ) | | (26 | ) | | ||||||||||
Drilling rig expense [3] |
1 | 26 | 19 | 26 | ||||||||||||
Other adjustments |
4 | | 5 | | ||||||||||||
Total Adjustments before tax |
(32 | ) | (37 | ) | 297 | (184 | ) | |||||||||
Income Tax Effect of Adjustments [4] |
1 | 31 | (102 | ) | 79 | |||||||||||
Adjusted Earnings [5] |
$ | 263 | $ | 198 | $ | 503 | $ | 336 | ||||||||
Adjusted Earnings Per Share |
||||||||||||||||
Basic |
$ | 1.48 | $ | 1.13 | $ | 2.85 | $ | 1.92 | ||||||||
Diluted [6] |
1.44 | 1.07 | 2.81 | 1.85 | ||||||||||||
Weighted average number of shares outstanding |
||||||||||||||||
Basic |
176 | 175 | 176 | 175 | ||||||||||||
Diluted |
179 | 178 | 178 | 178 |
[1] Due to field performance combined with a low natural gas price environment, we determined that the carrying amounts of certain of
our
onshore US developments, primarily in East Texas, were not recoverable from future cash flows and, therefore, were impaired.
[2] During second quarter of 2011, we completed the transfer of assets and exit from Ecuador.
[3] Amount for 2011 represents stand-by rig expense incurred prior to receiving permit to resume drilling activities in the deepwater
Gulf of
Mexico. Amount for 2010 represents costs to terminate a deepwater Gulf of Mexico drilling rig contract due to the Federal Deepwater Moratorium.
[4] The net tax effects are determined by calculating the tax provision for GAAP Net Income, which includes the adjusting items, and
comparing
the results to the tax provision for Adjusted Earnings, which excludes the adjusting items. The difference in the tax provision calculations
represents the tax impact of the adjusting items listed here. The calculation is performed at the end of each quarter and, as a result, the tax
rates for each discrete period may be different.
[5] Adjusted earnings should not be considered a substitute for net income as reported in accordance with GAAP. Adjusted earnings is
provided
for comparison to earnings forecasts prepared by analysts and other third parties. Our management believes, and certain investors may find, that
adjusted earnings is beneficial in evaluating our financial performance as it excludes the impact of significant non-cash items. We believe such
measures can facilitate comparisons of operating performance between periods and with our peers.
[6] The diluted earnings per share calculations for the three months ended June 30, 2011 include a decrease to net income of
$4 million, net of
tax, and for the three and six months ended June 30, 2010 include decreases to net income of $9 million and $7 million, net of tax, related to
deferred compensation gains from NBL shares held in a rabbi trust. Consistent with GAAP, when dilutive, the deferred compensation gain or loss,
net of tax, is excluded from net income while the NBL shares held in the rabbi trust are included in the diluted sharecount.
Schedule 2
Noble Energy, Inc.
Summary Statement of Operations
(in millions, except per share amounts, unaudited)
Noble Energy, Inc.
Summary Statement of Operations
(in millions, except per share amounts, unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues |
||||||||||||||||
Crude oil and condensate |
$ | 596 | $ | 460 | $ | 1,165 | $ | 867 | ||||||||
Natural gas |
231 | 202 | 435 | 432 | ||||||||||||
NGLs |
68 | 48 | 125 | 99 | ||||||||||||
Income from equity method investees |
48 | 24 | 96 | 50 | ||||||||||||
Other revenues |
11 | 17 | 33 | 36 | ||||||||||||
Total revenues |
954 | 751 | 1,854 | 1,484 | ||||||||||||
Operating Expenses |
||||||||||||||||
Lease operating expense |
99 | 100 | 191 | 188 | ||||||||||||
Production and ad valorem taxes |
38 | 34 | 70 | 67 | ||||||||||||
Transportation expense |
18 | 16 | 35 | 34 | ||||||||||||
Exploration expense |
68 | 52 | 138 | 132 | ||||||||||||
Depreciation, depletion and amortization |
235 | 215 | 456 | 431 | ||||||||||||
General and administrative |
82 | 63 | 165 | 129 | ||||||||||||
Asset impairments |
131 | | 139 | | ||||||||||||
Other operating (income) expense, net |
(11 | ) | 41 | 18 | 55 | |||||||||||
Total operating expenses |
660 | 521 | 1,212 | 1,036 | ||||||||||||
Operating Income |
294 | 230 | 642 | 448 | ||||||||||||
Other (Income) Expense |
||||||||||||||||
(Gain) loss on commodity derivative instruments |
(143 | ) | (96 | ) | 143 | (242 | ) | |||||||||
Interest, net of amount capitalized |
21 | 19 | 37 | 39 | ||||||||||||
Other (income) expense, net |
(9 | ) | (13 | ) | | (13 | ) | |||||||||
Total other (income) expense |
(131 | ) | (90 | ) | 180 | (216 | ) | |||||||||
Income Before Taxes |
425 | 320 | 462 | 664 | ||||||||||||
Income Tax Provision |
131 | 116 | 154 | 223 | ||||||||||||
Net Income |
$ | 294 | $ | 204 | $ | 308 | $ | 441 | ||||||||
Earnings Per Share |
||||||||||||||||
Basic |
$ | 1.66 | $ | 1.17 | $ | 1.75 | $ | 2.53 | ||||||||
Diluted [1] |
1.61 | 1.10 | 1.73 | 2.44 | ||||||||||||
Weighted average number of shares outstanding |
||||||||||||||||
Basic |
176 | 175 | 176 | 175 | ||||||||||||
Diluted |
179 | 178 | 178 | 178 |
[1] The diluted earnings per share calculations for the three months ended June 30, 2011 include a decrease
to net income of $4 million, net of tax, and for the three and six months ended June 30, 2010 include decreases
to net income of $9 million and $7 million, net of tax, related to deferred compensation gains from NBL shares
held in a rabbi trust. Consistent with GAAP, when dilutive, the deferred compensation gain or loss, net of tax,
is excluded from net income while the NBL shares held in the rabbi trust are included in the diluted sharecount.
Schedule 3
Noble Energy, Inc.
Volume and Price Statistics
(unaudited)
Noble Energy, Inc.
Volume and Price Statistics
(unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Crude Oil and Condensate Sales Volumes (MBbl/d) |
||||||||||||||||
United States |
37 | 38 | 37 | 39 | ||||||||||||
Equatorial Guinea |
11 | 16 | 12 | 12 | ||||||||||||
North Sea |
10 | 9 | 10 | 9 | ||||||||||||
China |
3 | 4 | 4 | 4 | ||||||||||||
Total consolidated operations |
61 | 67 | 63 | 64 | ||||||||||||
Equity method investee |
2 | 2 | 2 | 2 | ||||||||||||
Total sales volumes |
63 | 69 | 65 | 66 | ||||||||||||
Crude Oil and Condensate Realized Prices ($/Bbl) |
||||||||||||||||
United States |
$ | 101.99 | $ | 75.00 | $ | 97.15 | $ | 74.39 | ||||||||
Equatorial Guinea |
114.80 | 76.10 | 108.57 | 75.16 | ||||||||||||
North Sea |
119.61 | 75.22 | 112.47 | 76.15 | ||||||||||||
China |
109.96 | 76.05 | 102.61 | 74.24 | ||||||||||||
Consolidated average realized prices |
$ | 107.53 | $ | 75.36 | $ | 102.20 | $ | 74.77 | ||||||||
Natural Gas Sales Volumes (MMcf/d) |
||||||||||||||||
United States |
378 | 414 | 380 | 399 | ||||||||||||
Equatorial Guinea |
233 | 224 | 240 | 209 | ||||||||||||
Israel |
174 | 121 | 157 | 104 | ||||||||||||
North Sea |
6 | 7 | 7 | 7 | ||||||||||||
Ecuador |
| 27 | | 28 | ||||||||||||
Total sales volumes |
791 | 793 | 784 | 747 | ||||||||||||
Natural Gas Realized Prices ($/Mcf) |
||||||||||||||||
United States |
$ | 4.21 | $ | 3.89 | $ | 4.14 | $ | 4.64 | ||||||||
Equatorial Guinea |
0.27 | 0.27 | 0.27 | 0.27 | ||||||||||||
Israel |
4.81 | 4.33 | 4.54 | 4.28 | ||||||||||||
North Sea |
8.28 | 4.53 | 7.74 | 4.97 | ||||||||||||
Consolidated average realized prices |
$ | 3.22 | $ | 2.91 | $ | 3.06 | $ | 3.32 | ||||||||
Natural Gas Liquids (NGL) Sales Volumes (MBbl/d) |
||||||||||||||||
United States |
15 | 13 | 14 | 13 | ||||||||||||
Equity method investee |
5 | 5 | 5 | 5 | ||||||||||||
Total sales volumes |
20 | 18 | 19 | 18 | ||||||||||||
Natural Gas Liquids Realized Prices ($/Bbl) |
||||||||||||||||
United States |
$ | 50.03 | $ | 39.37 | $ | 48.98 | $ | 42.12 | ||||||||
Barrels of Oil Equivalent Volumes (MBoe/d) |
||||||||||||||||
United States |
115 | 120 | 114 | 118 | ||||||||||||
Equatorial Guinea |
50 | 54 | 52 | 47 | ||||||||||||
Israel |
29 | 20 | 26 | 17 | ||||||||||||
North Sea |
11 | 10 | 12 | 10 | ||||||||||||
Other International |
3 | 8 | 4 | 9 | ||||||||||||
Total consolidated operations |
208 | 212 | 208 | 201 | ||||||||||||
Equity method investee |
7 | 7 | 7 | 7 | ||||||||||||
Total barrels of oil equivalent (MBoe/d) |
215 | 219 | 215 | 208 | ||||||||||||
Barrels of oil equivalent volumes (MMBoe) |
20 | 20 | 39 | 38 | ||||||||||||
Schedule 4
Noble Energy, Inc.
Condensed Balance Sheets
(in millions, unaudited)
Noble Energy, Inc.
Condensed Balance Sheets
(in millions, unaudited)
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
Assets |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 1,527 | $ | 1,081 | ||||
Accounts receivable, net |
571 | 556 | ||||||
Other current assets |
215 | 201 | ||||||
Total current assets |
2,313 | 1,838 | ||||||
Net property, plant and equipment |
10,868 | 10,264 | ||||||
Goodwill |
696 | 696 | ||||||
Other noncurrent assets |
462 | 484 | ||||||
Total Assets |
$ | 14,339 | $ | 13,282 | ||||
Liabilities and Shareholders Equity |
||||||||
Current Liabilities |
||||||||
Accounts payable trade |
$ | 1,072 | $ | 927 | ||||
Other current liabilities |
430 | 495 | ||||||
Total current liabilities |
1,502 | 1,422 | ||||||
Long-term debt |
2,797 | 2,272 | ||||||
Deferred income taxes |
2,188 | 2,110 | ||||||
Other noncurrent liabilities |
694 | 630 | ||||||
Total Liabilities |
7,181 | 6,434 | ||||||
Total Shareholders Equity |
7,158 | 6,848 | ||||||
Total Liabilities and Shareholders Equity |
$ | 14,339 | $ | 13,282 | ||||
Schedule 5
Noble Energy, Inc.
Discretionary Cash Flow and Reconciliation to Operating Cash Flow
(in millions, unaudited)
Noble Energy, Inc.
Discretionary Cash Flow and Reconciliation to Operating Cash Flow
(in millions, unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Adjusted Earnings [1] |
$ | 263 | $ | 198 | $ | 503 | $ | 336 | ||||||||
Adjustments to reconcile adjusted earnings to discretionary
cash flow: |
||||||||||||||||
Depreciation, depletion and amortization |
235 | 215 | 456 | 431 | ||||||||||||
Exploration expense |
68 | 52 | 138 | 132 | ||||||||||||
(Income)/distributions from equity method investments, net |
18 | 11 | (5 | ) | (2 | ) | ||||||||||
Deferred compensation (income) expense |
(7 | ) | (13 | ) | 3 | (11 | ) | |||||||||
Deferred income taxes |
67 | 17 | 110 | 25 | ||||||||||||
Stock-based compensation expense |
14 | 13 | 29 | 27 | ||||||||||||
Other |
1 | 3 | 1 | 5 | ||||||||||||
Discretionary Cash Flow [2] |
$ | 659 | $ | 496 | $ | 1,235 | $ | 943 | ||||||||
Reconciliation to Operating Cash Flows |
||||||||||||||||
Net changes in working capital |
163 | (187 | ) | 63 | 21 | |||||||||||
Cash exploration costs |
(46 | ) | (37 | ) | (94 | ) | (78 | ) | ||||||||
Current tax expense of earnings adjustments |
(34 | ) | (19 | ) | 36 | (47 | ) | |||||||||
Standy-by rig expense [3] |
(1 | ) | | (19 | ) | | ||||||||||
Other adjustments |
4 | 3 | 8 | 5 | ||||||||||||
Net Cash Provided by Operating Activities |
$ | 745 | $ | 256 | $ | 1,229 | $ | 844 | ||||||||
Capital expenditures (accrual based) |
$ | 702 | $ | 519 | $ | 1,247 | $ | 928 | ||||||||
Increase in FPSO lease obligation |
17 | 68 | 51 | 108 | ||||||||||||
DJ Basin asset acquisition |
| | | 509 | ||||||||||||
Total Capital Expenditures (Accrual Based) |
$ | 719 | $ | 587 | $ | 1,298 | $ | 1,545 | ||||||||
[1] See Schedule 1, Reconciliation of Net Income to Adjusted Earnings.
[2] The table above reconciles discretionary cash flow to net cash provided by operating activities. Adjustments for capitalized
interest were
retrospectively removed from our discretionary cash flow calculation as of March 31, 2011. While discretionary cash flow is not a GAAP measure
of financial performance, our management believes it is a useful tool for evaluating our overall financial performance. Among our management,
research analysts, portfolio managers and investors, discretionary cash flow is broadly used as an indicator of a companys ability to fund
exploration and production activities and meet financial obligations. Discretionary cash flow is also commonly used as a basis to value and
compare companies in the oil and gas industry.
[3] Amount for 2011 represents stand-by rig expense incurred prior to receiving permit to resume drilling activities in the deepwater
Gulf of
Mexico. Amount for 2010 represents costs to terminate a deepwater Gulf of Mexico drilling rig contract due to the Federal Deepwater Moratorium.
Schedule 6
Noble Energy, Inc.
Effect of Commodity Derivative Instruments
(in millions, unaudited)
Noble Energy, Inc.
Effect of Commodity Derivative Instruments
(in millions, unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Reclassification from Accumulated Other |
||||||||||||||||
Comprehensive Loss (AOCL) to Revenue [1] |
||||||||||||||||
Crude Oil |
$ | | $ | (4 | ) | $ | | $ | (9 | ) | ||||||
Natural Gas |
| | | (1 | ) | |||||||||||
Total Revenue Decrease |
$ | | $ | (4 | ) | $ | | $ | (10 | ) | ||||||
Gain (Loss) on Commodity Derivative Instruments |
||||||||||||||||
Crude oil |
||||||||||||||||
Realized |
$ | 22 | $ | (3 | ) | $ | 32 | $ | (5 | ) | ||||||
Unrealized |
(149 | ) | 107 | 125 | 110 | |||||||||||
Total crude oil |
$ | (127 | ) | $ | 104 | $ | 157 | $ | 105 | |||||||
Natural gas |
||||||||||||||||
Realized |
$ | (23 | ) | $ | 36 | $ | (49 | ) | $ | 37 | ||||||
Unrealized |
7 | (44 | ) | 35 | 100 | |||||||||||
Total natural gas |
(16 | ) | (8 | ) | (14 | ) | 137 | |||||||||
Total Gain (Loss) on Commodity Derivative Instruments |
$ | (143 | ) | $ | 96 | $ | 143 | $ | 242 | |||||||
Summary of Cash Settlements |
||||||||||||||||
Realized gain (loss) on commodity derivative instruments |
$ | (1 | ) | $ | 33 | $ | (17 | ) | $ | 32 | ||||||
Amounts reclassified from AOCL |
| (4 | ) | | (10 | ) | ||||||||||
Cash settlements received (paid) |
$ | (1 | ) | $ | 29 | $ | (17 | ) | $ | 22 | ||||||
[1] The amounts reclassified from AOCL represented deferred unrealized hedge gains and losses. All hedge gains or
losses had been reclassified to revenues by December 31, 2010.