Attached files

file filename
8-K - EOG FORM 8-K - EOG RESOURCES INCeog8k0806pressrelease.htm
8-K - EOG FORM 8-K PRESS RELEASE PDF FILE - EOG RESOURCES INCeog8k0806pressrelease.pdf
EXHIBIT 99.1


EOG Resources, Inc.
 
News Release
 
For Further Information Contact:
Investors
 
Maire A. Baldwin
 
(713) 651-6EOG (651-6364)
 
Kimberly A. Matthews
 
(713) 571-4676
 
 
 
Media
 
K Leonard
 
(713) 571-3870

 
 
EOG Resources Reports Second Quarter 2013 Results; Increases 2013 Crude Oil Production Growth Target and Overall Total Production Estimates
·
Delivers 35 Percent Year-Over-Year Total Company Crude Oil Production Growth
·
Raises 2013 Full Year Crude Oil Production Target to 35 Percent from 28 Percent
·
Increases Total Company Overall Production Growth Target to 7.5 Percent from 4 Percent
·
Announces Record South Texas Eagle Ford Oil Well
·
Extends Bakken/Three Forks Drilling Inventory and Posts Excellent North Dakota Well Results
·
Drives Down Costs in Key Areas of Operations

FOR IMMEDIATE RELEASE: Tuesday, August 6, 2013

HOUSTON – EOG Resources, Inc. (EOG) today reported second quarter 2013 net income of $659.7 million, or $2.42 per share. This compares to second quarter 2012 net income of $395.8 million, or $1.47 per share.
Consistent with some analysts' practice of matching realizations to settlement months and making certain other adjustments in order to exclude one-time items, adjusted non-GAAP net income for the second quarter 2013 was $573.8 million, or $2.10 per share. Adjusted non-GAAP net income for the second quarter 2012 was $312.4 million, or $1.16 per share. The results for the second quarter 2013 included net gains on asset dispositions of $9.4 million, net of tax ($0.04 per share), impairments of $2.0 million, net of tax ($0.01 per share) related to the sale of certain non-core North American assets and a previously disclosed non-cash net gain of $191.5 million ($122.6 million after tax, or $0.45 per share) on the mark-to-market of financial commodity contracts. During the quarter, the net cash inflow related to financial commodity contracts was $68.9 million ($44.1 million after tax, or $0.16 per share). (Please refer to the attached tables for the reconciliation of adjusted non-GAAP net income to GAAP net income.)
EOG reported strong, sustained financial growth for the second quarter 2013. Compared to the second quarter 2012, earnings per share increased 65 percent, discretionary cash flow increased 35 percent and adjusted EBITDAX rose 34 percent. (Please refer to the attached tables for the reconciliation of non-GAAP discretionary cash flow to net cash provided by operating activities (GAAP) and adjusted EBITDAX (non-GAAP) to income before interest expense and income taxes (GAAP).)
"EOG has captured premier positions in key U.S. onshore oil plays the South Texas Eagle Ford, North Dakota Bakken and Delaware Basin, and we continue to enhance their profitability," said Mark G. Papa, Executive Chairman of the Board. "EOG's financial metrics reflect the superior quality of these assets, as well as our technical acumen in improving well completion design and our ongoing focus on reducing costs."
Operational Highlights
EOG's U.S. crude oil and condensate production increased 37 percent both in the second quarter and the first half of 2013, compared to the same periods in 2012. Total company crude oil and condensate production increased 35 percent in the second quarter over the same prior year period. Total company liquids crude oil, condensate and natural gas liquids (NGLs) production rose 30 percent, versus the second quarter 2012.
Based on its exceptional performance during the first half of 2013, EOG is increasing its full year crude oil and condensate production growth target to 35 percent from 28 percent. Total NGL production is expected to increase 14 percent from the previous 10 percent target, while natural gas production is projected to decline 11.5 percent during 2013. Overall, EOG is targeting 7.5 percent total company production growth in 2013. EOG also anticipates certain unit costs will be lower than originally forecast.
 "We have the confidence to raise the bar on EOG's performance expectations because our outstanding assets perform better and better, quarter after quarter," said President and Chief Executive Officer William R. "Bill" Thomas. "EOG expects to achieve these higher goals within our previously stated capex estimate."
At June 30, 2013, EOG's Eagle Ford net production of approximately 173,000 barrels of oil equivalent per day, continued to out-perform the rest of the industry.
Since discovering the prolific Eagle Ford, EOG has more than doubled the initial crude oil production rates from its wells in both the western and eastern parts of the play. Efficiency gains from more effective completions and reduced drilling days are resulting in excellent rates of return.
EOG recorded strong well and economic results from its western Eagle Ford acreage where more than a third of its second quarter drilling activity in the play occurred. In La Salle County, EOG's initial production rates and overall well productivity showed a marked improvement, compared to similar completions in the same area three years ago. The Keller #1H and #2H began production at rates of 1,855 and 2,050 barrels of crude oil per day (Bopd) with 75 and 50 barrels per day (Bpd) of NGLs and 430 and 300 thousand cubic feet per day (Mcfd) of natural gas, respectively. The Smart Unit #1H and #2H had initial rates of 1,495 and 2,030 Bopd with 60 and 75 Bpd of NGLs and 340 and 440 Mcfd of natural gas, respectively. The Dossett Unit #1H and #2H were completed to sales at 1,590 and 2,185 Bopd with 85 and 115 Bpd of NGLs and 490 and 655 Mcfd of natural gas, respectively. In McMullen County, the Naylor Jones B #1H started production at 1,830 Bopd with 240 Bpd of NGLs and 1.4 million cubic feet per day (MMcfd) of natural gas. EOG has 100 percent working interest in these seven wells.
EOG again achieved excellent well results in Gonzales County, the northeastern area of its Eagle Ford acreage. The Burrow Unit #3H, #4H and #5H were completed to sales in May at initial production rates of 2,990, 3,030 and 7,515 Bopd with 385, 370 and 860 Bpd of NGLs and 2.2, 2.1 and 5.0 MMcfd of natural gas, respectively. After 30 days, the Burrow Unit #5H, EOG's best Eagle Ford well to date, had an average production rate of 4,265 Bopd. The Wilde Trust Unit #1H, #2H and #3H began production in early June at rates of 5,475, 6,520 and 5,525 Bopd with 880, 710 and 775 Bpd of NGLs and 5.1, 4.1 and 4.5 MMcfd of natural gas, respectively. EOG has 100 percent working interest in these six Gonzales County wells.
"With wells in our western drilling program following the same trend as those in the east, results from the EOG's Eagle Ford activity continue to outpace our expectations," Papa said.
Improved drilling efficiencies and completion technology also have enhanced well productivity in EOG's Bakken/Three Forks operations. During the second quarter, EOG's North Dakota drilling program focused on the Bakken formation. In the Bakken Core, results from 160-acre spacing between wells continue to be encouraging. In Mountrail County, two Core wells drilled on 160-acre spacing, the Parshall 25-3032H and 22-3032H, were completed to sales at 2,685 and 2,120 Bopd, respectively. EOG has 62 percent working interest in these wells. EOG has 78 percent working interest in the Van Hook 29-1113H and 30-1113H, which began production at 2,390 and 2,295 Bopd, respectively, which were also 160-acre spaced wells.
In the Antelope Extension, EOG's other North Dakota development target this year, the Bear Den 20-1708H was completed in the Bakken formation at 2,455 Bopd. EOG has 91 percent working interest in the well.
Based on the success of its current spacing programs, EOG has increased its drilling inventory in the Bakken/Three Forks from seven to 12 years.
EOG remains active in the Delaware Basin Leonard and Wolfcamp, although the plays are constrained by a lack of natural gas processing infrastructure that is being addressed. In Reeves County, Texas, EOG drilled its best Delaware Basin Wolfcamp well to date. EOG has 100 percent working interest in the Phillips State 56 #301H, which was completed to sales at 870 Bopd with 570 Bpd of NGLs and 3.7 MMcfd of natural gas.
EOG completed and brought to sales a number of highly economic wells in the Leonard formation in Lea County, New Mexico. The Diamond 31 Fed Com #2H, #3H and #4H came online at 1,780, 1,905 and 1,530 Bopd with 215, 165 and 150 Bpd of NGLs and 1,200, 910 and 835 Mcfd of natural gas, respectively. EOG has 91 percent working interest in these wells.
"We expect EOG's three high rate-of-return oil plays, the Eagle Ford, Bakken/Three Forks and Delaware Basin, to provide us with years of drilling inventory, as well as significant growth opportunities," Papa said. "These plays just get bigger and better."
Hedging Activity
In recent weeks, EOG has increased the amount of crude oil hedges in place for the remainder of 2013. For the period August 1 through December 31, 2013, EOG has crude oil financial price swap contracts in place for approximately 121,200 Bpd at a weighted average price of $98.82 per barrel, excluding unexercised options.
For the full year 2014, EOG has crude oil financial price swap contracts in place for approximately 51,000 Bpd at a weighted average price of $96.43 per barrel, excluding unexercised options.
EOG also has hedged some natural gas volumes for 2013 and 2014. For the period September 1 through October 31, 2013, EOG has natural gas financial price swap contracts in place for 200,000 million British thermal units per day (MMBtud) at a weighted average price of $4.72 per million British thermal units (MMBtu), excluding unexercised options. For the period November 1 through December 31, 2013, EOG has hedged 150,000 MMBtud at a weighted average price of $4.79 per MMBtu, excluding unexercised options. For the full year 2014, EOG has natural gas financial price swap contracts in place for 170,000 MMBtud at a weighted average price of $4.54 per MMBtu, excluding unexercised options. (For a comprehensive summary of crude oil and natural gas derivative contracts, please refer to the attached tables.)
Capital Structure
To date, EOG has closed on approximately $580 million of asset sales, exceeding its stated goal for the year. At June 30, 2013, EOG's total debt outstanding was $6,313 million for a debt-to-total capitalization ratio of 31 percent. Taking into account cash on the balance sheet of $1,228 million at the end of the second quarter, EOG's net debt was $5,085 million for a net debt-to-total capitalization ratio of 26 percent. (Please refer to the attached tables for the reconciliation of net debt (non-GAAP) to current and long-term debt (GAAP) and the reconciliation of net debt-to-total capitalization ratio (non-GAAP) to debt-to-total capitalization ratio (GAAP).)
Conference Call Scheduled for August 7, 2013
EOG's second quarter 2013 results conference call will be available via live audio webcast at 8 a.m. Central time (9 a.m. Eastern time) on Wednesday, August 7, 2013. To listen, log on to www.eogresources.com. The webcast will be archived on EOG's website through August 21, 2013.
 EOG Resources, Inc. is one of the largest independent (non-integrated) crude oil and natural gas companies in the United States with proved reserves in the United States, Canada, Trinidad, the United Kingdom and China. EOG Resources, Inc. is listed on the New York Stock Exchange and is traded under the ticker symbol "EOG."
 
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements, other than statements of historical facts, including, among others, statements and projections regarding EOG's future financial position, operations, performance, business strategy, returns, budgets, reserves, levels of production and costs, statements regarding future commodity prices and statements regarding the plans and objectives of EOG's management for future operations, are forward-looking statements.  EOG typically uses words such as "expect," "anticipate," "estimate," "project," "strategy," "intend," "plan," "target," "goal," "may," "will," "should" and "believe" or the negative of those terms or other variations or comparable terminology to identify its forward-looking statements.  In particular, statements, express or implied, concerning EOG's future operating results and returns or EOG's ability to replace or increase reserves, increase production, generate income or cash flows or pay dividends are forward-looking statements.  Forward-looking statements are not guarantees of performance.  Although EOG believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct.  Moreover, EOG's forward-looking statements may be affected by known, unknown or currently unforeseen risks, events or circumstances that may be outside EOG's control.  Important factors that could cause EOG's actual results to differ materially from the expectations reflected in EOG's forward-looking statements include, among others:

·
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 can optimize reserve recovery and economically develop its plays utilizing horizontal and vertical drilling, advanced completion technologies and hydraulic fracturing;
·
the extent to which EOG is successful in its efforts to economically develop its acreage in, and to produce reserves and achieve anticipated production levels from, its existing and future crude oil and natural gas exploration and development projects, given the risks and uncertainties and capital expenditure requirements inherent in drilling, completing and operating crude oil and natural gas wells and the potential for interruptions of development and production, whether involuntary or intentional as a result of market or other conditions;
·
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, gathering, processing, compression and transportation 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 laws and regulations relating to air emissions, waste disposal, hydraulic fracturing and access to and use of water, laws and regulations imposing conditions and restrictions on drilling and completion operations and laws and regulations with respect to derivatives and hedging activities;
·
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, equipment, materials and services and, related thereto, the availability and cost of employees and other personnel, equipment, materials 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 of production, gathering, processing, 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 16 through 23 of EOG's Annual Report on Form 10-K for the fiscal year ended December 31, 2012 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.

In light of these risks, uncertainties and assumptions, the events anticipated by EOG's forward-looking statements may not occur, and, if any of such events do, we may not have anticipated the timing of their occurrence or the extent of their impact on our actual results.  Accordingly, you should not place any undue reliance on any of EOG's forward-looking statements. EOG's forward-looking statements speak only as of the date made, and EOG undertakes no obligation, other than as required by applicable law, to update or revise its forward-looking statements, whether as a result of new information, subsequent events, anticipated or unanticipated circumstances or otherwise.

The United States Securities and Exchange Commission (SEC) permits oil and gas companies, in their filings with the SEC, to disclose not only "proved" reserves (i.e., quantities of oil and gas that are estimated to be recoverable with a high degree of confidence), but also "probable" reserves (i.e., quantities of oil and gas that are as likely as not to be recovered) as well as "possible" reserves (i.e., additional quantities of oil and gas that might be recovered, but with a lower probability than probable reserves).  As noted above, statements of reserves are only estimates and may not correspond to the ultimate quantities of oil and gas recovered. Any reserve estimates provided in this press release that are not specifically designated as being estimates of proved reserves may include "potential" reserves and/or other estimated reserves not necessarily calculated in accordance with, or contemplated by, the SEC's latest reserve reporting guidelines.  Investors are urged to consider closely the disclosure in EOG's Annual Report on Form 10-K for the fiscal year ended December 31, 2012, available from EOG at P.O. Box 4362, Houston, Texas 77210-4362 (Attn: Investor Relations). You can also obtain this report from the SEC by calling 1-800-SEC-0330 or from the SEC's website at www.sec.gov.  In addition, reconciliation and calculation schedules for non-GAAP financial measures can be found on the EOG website at www.eogresources.com.



 
 
EOG RESOURCES, INC.
FINANCIAL REPORT
(Unaudited; in millions, except per share data)
 
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
 
   
   
   
 
Net Operating Revenues
 
$
3,840.2
   
$
2,909.3
   
$
7,196.7
   
$
5,716.0
 
Net Income
 
$
659.7
   
$
395.8
   
$
1,154.4
   
$
719.8
 
Net Income Per Share
                               
Basic
 
$
2.44
   
$
1.48
   
$
4.28
   
$
2.70
 
Diluted
 
$
2.42
   
$
1.47
   
$
4.24
   
$
2.67
 
Average Number of Common Shares
                               
Basic
   
270.0
     
266.9
     
269.7
     
266.7
 
Diluted
   
272.7
     
270.0
     
272.5
     
270.1
 

SUMMARY INCOME STATEMENTS
(Unaudited; in thousands, except per share data)
 
 
 
 
Three Months Ended
   
Six Months Ended
 
 
 
June 30,
   
June 30,
 
 
 
2013
   
2012
   
2013
   
2012
 
Net Operating Revenues
 
   
   
   
 
Crude Oil and Condensate
 
$
2,012,999
   
$
1,376,250
   
$
3,794,832
   
$
2,686,585
 
Natural Gas Liquids
   
178,457
     
150,023
     
347,986
     
348,333
 
Natural Gas
   
462,602
     
359,421
     
873,481
     
726,705
 
Gains on Mark-to-Market Commodity Derivative Contracts
   
191,490
     
188,449
     
86,534
     
322,657
 
Gathering, Processing and Marketing
   
959,413
     
710,748
     
1,882,370
     
1,428,905
 
Gains on Asset Dispositions, Net
   
13,153
     
113,290
     
177,386
     
180,758
 
Other, Net
   
22,071
     
11,138
     
34,110
     
22,027
 
Total
   
3,840,185
     
2,909,319
     
7,196,699
     
5,715,970
 
Operating Expenses
                               
Lease and Well
   
268,888
     
250,756
     
517,888
     
512,251
 
Transportation Costs
   
224,491
     
135,393
     
408,748
     
267,235
 
Gathering and Processing Costs
   
25,897
     
20,588
     
50,401
     
46,180
 
Exploration Costs
   
47,323
     
48,149
     
91,539
     
90,956
 
Dry Hole Costs
   
35,750
     
11,081
     
39,712
     
11,081
 
Impairments
   
37,967
     
54,217
     
91,515
     
187,364
 
Marketing Costs
   
965,490
     
694,118
     
1,870,139
     
1,399,586
 
Depreciation, Depletion and Amortization
   
910,531
     
808,765
     
1,756,919
     
1,557,508
 
General and Administrative
   
80,607
     
75,727
     
158,592
     
151,996
 
Taxes Other Than Income
   
151,197
     
118,186
     
286,128
     
239,702
 
Total
   
2,748,141
     
2,216,980
     
5,271,581
     
4,463,859
 
 
Operating Income
   
1,092,044
     
692,339
     
1,925,118
     
1,252,111
 
 
Other Income (Expense), Net
   
4,833
     
4,675
     
(5,301
)
   
15,306
 
 
Income Before Interest Expense and Income Taxes
   
1,096,877
     
697,014
     
1,919,817
     
1,267,417
 
 
Interest Expense, Net
   
61,647
     
50,775
     
123,568
     
101,044
 
 
Income Before Income Taxes
   
1,035,230
     
646,239
     
1,796,249
     
1,166,373
 
 
Income Tax Provision
   
375,538
     
250,461
     
641,832
     
446,586
 
 
Net Income
 
$
659,692
   
$
395,778
   
$
1,154,417
   
$
719,787
 
 
Dividends Declared per Common Share
 
$
0.1875
   
$
0.17
   
$
0.375
   
$
0.34
 

 
EOG RESOURCES, INC.
 
OPERATING HIGHLIGHTS
 
(Unaudited)
 
 
 
 
Three Months Ended
   
Six Months Ended
 
 
 
June 30,
   
June 30,
 
 
 
2013
   
2012
   
2013
   
2012
 
Wellhead Volumes and Prices
 
   
 
Crude Oil and Condensate Volumes (MBbld) (A)
 
   
 
United States
   
206.5
     
150.5
     
192.4
     
140.7
 
Canada
   
6.4
     
6.4
     
7.1
     
7.0
 
Trinidad
   
1.4
     
1.7
     
1.3
     
1.9
 
Other International (B)
   
0.1
     
0.1
     
0.1
     
0.1
 
Total
   
214.4
     
158.7
     
200.9
     
149.7
 
 
Average Crude Oil and Condensate Prices ($/Bbl) (C)
                               
United States
 
$
103.73
   
$
95.80
   
$
105.04
   
$
98.61
 
Canada
   
89.66
     
82.78
     
87.29
     
86.33
 
Trinidad
   
86.96
     
88.68
     
90.36
     
94.76
 
Other International (B)
   
92.28
     
91.20
     
93.56
     
96.49
 
Composite
   
103.19
     
95.20
     
104.31
     
98.00
 
 
Natural Gas Liquids Volumes (MBbld) (A)
                               
United States
   
63.7
     
54.6
     
61.2
     
52.4
 
Canada
   
1.0
     
0.9
     
0.9
     
0.9
 
Total
   
64.7
     
55.5
     
62.1
     
53.3
 
 
Average Natural Gas Liquids Prices ($/Bbl) (C)
                               
United States
 
$
30.19
   
$
33.54
   
$
30.87
   
$
38.12
 
Canada
   
39.49
     
42.89
     
40.62
     
46.54
 
Composite
   
30.33
     
33.72
     
31.02
     
38.27
 
 
Natural Gas Volumes (MMcfd) (A)
                               
United States
   
928
     
1,070
     
931
     
1,067
 
Canada
   
79
     
96
     
79
     
100
 
Trinidad
   
346
     
422
     
349
     
396
 
Other International (B)
   
8
     
10
     
8
     
10
 
Total
   
1,361
     
1,598
     
1,367
     
1,573
 
 
Average Natural Gas Prices ($/Mcf) (C)
                               
United States
 
$
3.73
   
$
2.09
   
$
3.41
   
$
2.28
 
Canada
   
3.17
     
2.21
     
3.21
     
2.33
 
Trinidad
   
3.82
     
3.42
     
3.86
     
3.21
 
Other International (B)
   
6.81
     
5.64
     
6.78
     
5.72
 
Composite
   
3.73
     
2.47
     
3.53
     
2.54
 
 
Crude Oil Equivalent Volumes (MBoed) (D)
                               
United States
   
424.8
     
383.3
     
408.8
     
370.9
 
Canada
   
20.6
     
23.4
     
21.2
     
24.6
 
Trinidad
   
59.0
     
72.0
     
59.4
     
67.9
 
Other International (B)
   
1.5
     
1.8
     
1.4
     
1.8
 
Total
   
505.9
     
480.5
     
490.8
     
465.2
 
 
Total MMBoe (D)
   
46.0
     
43.7
     
88.8
     
84.7
 

(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)
 
 
 
 
June 30,
   
December 31,
 
 
 
2013
   
2012
 
ASSETS
 
Current Assets
 
   
 
Cash and Cash Equivalents
 
$
1,228,016
   
$
876,435
 
Accounts Receivable, Net
   
1,808,954
     
1,656,618
 
Inventories
   
657,400
     
683,187
 
Assets from Price Risk Management Activities
   
105,667
     
166,135
 
Income Taxes Receivable
   
23,450
     
29,163
 
Deferred Income Taxes
   
157,012
     
-
 
Other
   
260,341
     
178,346
 
Total
   
4,240,840
     
3,589,884
 
 
Property, Plant and Equipment
               
Oil and Gas Properties (Successful Efforts Method)
   
40,262,580
     
38,126,298
 
Other Property, Plant and Equipment
   
2,846,971
     
2,740,619
 
Total Property, Plant and Equipment
   
43,109,551
     
40,866,917
 
Less:  Accumulated Depreciation, Depletion and Amortization
   
(18,529,163
)
   
(17,529,236
)
Total Property, Plant and Equipment, Net
   
24,580,388
     
23,337,681
 
Other Assets
   
255,924
     
409,013
 
Total Assets
 
$
29,077,152
   
$
27,336,578
 

LIABILITIES AND STOCKHOLDERS' EQUITY
 
Current Liabilities
 
   
 
Accounts Payable
 
$
2,201,940
   
$
2,078,948
 
Accrued Taxes Payable
   
161,608
     
162,083
 
Dividends Payable
   
50,614
     
45,802
 
Liabilities from Price Risk Management Activities
   
5,482
     
7,617
 
Deferred Income Taxes
   
4,310
     
22,838
 
Current Portion of Long-Term Debt
   
406,579
     
406,579
 
Other
   
189,770
     
200,191
 
Total
   
3,020,303
     
2,924,058
 
 
 
Long-Term Debt
   
5,906,210
     
5,905,602
 
Other Liabilities
   
795,308
     
894,758
 
Deferred Income Taxes
   
4,970,705
     
4,327,396
 
Commitments and Contingencies
               

Stockholders' Equity
 
   
 
  Common Stock, $0.01 Par, 640,000,000 Shares Authorized and 272,611,848
 
   
 
  Shares Issued at June 30, 2013 and 271,958,495 Shares Issued at December 31, 2012
   
202,726
     
202,720
 
  Additional Paid in Capital
   
2,576,441
     
2,500,340
 
  Accumulated Other Comprehensive Income
   
408,257
     
439,895
 
  Retained Earnings
   
11,228,011
     
10,175,631
 
  Common Stock Held in Treasury, 277,274 Shares at June 30, 2013 and
               
  326,264 Shares at December 31, 2012
   
(30,809
)
   
(33,822
)
  Total Stockholders' Equity
   
14,384,626
     
13,284,764
 
Total Liabilities and Stockholders' Equity
 
$
29,077,152
   
$
27,336,578
 

EOG RESOURCES, INC.
 
SUMMARY STATEMENTS OF CASH FLOWS
 
(Unaudited; in thousands)
 
 
 
 
Six Months Ended
 
 
 
June 30,
 
 
 
2013
   
2012
 
Cash Flows from Operating Activities
 
Reconciliation of Net Income to Net Cash Provided by Operating Activities:
 
Net Income
 
$
1,154,417
   
$
719,787
 
   Items Not Requiring (Providing) Cash
 
Depreciation, Depletion and Amortization
   
1,756,919
     
1,557,508
 
Impairments
   
91,515
     
187,364
 
Stock-Based Compensation Expenses
   
57,724
     
55,466
 
Deferred Income Taxes
   
488,632
     
278,826
 
Gains on Asset Dispositions, Net
   
(177,386
)
   
(180,758
)
Other, Net
   
8,747
     
(3,404
)
Dry Hole Costs
   
39,712
     
11,081
  
   Mark-to-Market Commodity Derivative Contracts
 
Total Gains
   
(86,534
)
   
(322,657
)
Realized Gains
   
135,959
     
306,780
 
Excess Tax Benefits from Stock-Based Compensation
   
(21,869
)
   
(22,115
)
Other, Net
   
7,759
     
9,890
 
  Changes in Components of Working Capital and Other Assets and Liabilities
 
Accounts Receivable
   
(164,809
)
   
115,419
 
Inventories
   
22,085
     
(103,576
)
Accounts Payable
   
141,369
     
176,355
 
Accrued Taxes Payable
   
24,816
     
14,363
 
Other Assets
   
(92,305
)
   
(102,303
)
Other Liabilities
   
(51,400
)
   
(27,355
)
Changes in Components of Working Capital Associated with Investing and
               
Financing Activities
   
(19,639
)
   
(97,453
)
Net Cash Provided by Operating Activities
   
3,315,712
     
2,573,218
 
 
               
Investing Cash Flows
 
Additions to Oil and Gas Properties
   
(3,250,091
)
   
(3,748,278
)
Additions to Other Property, Plant and Equipment
   
(183,516
)
   
(315,542
)
Proceeds from Sales of Assets
   
579,941
     
1,111,517
 
Changes in Restricted Cash
   
(52,322
)
   
-
 
Changes in Components of Working Capital Associated with Investing Activities
   
19,358
     
97,746
 
Net Cash Used in Investing Activities
   
(2,886,630
)
   
(2,854,557
)
 
               
Financing Cash Flows
 
Dividends Paid
   
(97,006
)
   
(88,892
)
Excess Tax Benefits from Stock-Based Compensation
   
21,869
     
22,115
 
Treasury Stock Purchased
   
(21,094
)
   
(22,663
)
Proceeds from Stock Options Exercised and Employee Stock Purchase Plan
   
20,773
     
32,986
 
Repayment of Capital Lease Obligation
   
(2,866
)
   
-
 
Other, Net
   
281
     
(293
)
Net Cash Used in Financing Activities
   
(78,043
)
   
(56,747
)
 
               
Effect of Exchange Rate Changes on Cash
   
542
     
2,734
 
 
               
Increase (Decrease) in Cash and Cash Equivalents
   
351,581
     
(335,352
)
Cash and Cash Equivalents at Beginning of Period
   
876,435
     
615,726
 
Cash and Cash Equivalents at End of Period
 
$
1,228,016
   
$
280,374
 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF ADJUSTED NET INCOME (NON-GAAP)
TO NET INCOME (GAAP)
(Unaudited; in thousands, except per share data)
 
 
The following chart adjusts the three-month and six-month periods ended June 30, 2013 and 2012 reported Net Income (GAAP) to reflect actual net cash realized from financial commodity price transactions by eliminating the unrealized mark-to-market gains from these transactions, to eliminate the net gains on asset dispositions in North America in 2013 and 2012 and to add back impairment charges related to certain of EOG's 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
 
 
 
Six Months Ended
 
 
 
June 30,
 
 
 
June 30,
 
 
 
2013
 
 
 
2012
 
 
 
2013
   
2012
 
 
Reported Net Income (GAAP)
 
$
659,692
 
 
 
$
395,778
 
 
 
$
1,154,417
   
$
719,787
 
 
Mark-to-Market (MTM) Commodity Derivative Contracts Impact
 
Total Gains
   
(191,490
)
 
   
(188,449
)
 
   
(86,534
)
   
(322,657
)
Realized Gains
   
68,909
 
 
   
173,179
 
 
   
135,959
     
306,780
 
Subtotal
   
(122,581
)
 
   
(15,270
)
 
   
49,425
     
(15,877
)
 
After-Tax MTM Impact
   
(78,482
)
 
   
(9,776
)
 
   
31,645
     
(10,165
)
 
Less: Net Gains on Asset Dispositions, Net of Tax
   
(9,382
)
 
   
(75,087
)
 
   
(124,375
)
   
(118,298
)
Add: Impairments of Certain North American Assets, Net of Tax
   
2,003
 
 
   
1,526
 
 
   
2,003
     
38,575
 
 
Adjusted Net Income (Non-GAAP)
 
$
573,831
 
 
 
$
312,441
 
 
 
$
1,063,690
   
$
629,899
 
 
       
 
       
 
               
Net Income Per Share (GAAP)
 
 Basic
 
$
2.44
 
 
 
$
1.48
 
 
 
$
4.28
   
$
2.70
 
   Diluted
 
$
2.42
 (a)
 
 
$
1.47
 (b)
 
 
$
4.24
   
$
2.67
 
 
       
 
       
 
               
Percentage Increase - [(a) - (b)] / (b)
   
65
%
 
       
 
               
 
Adjusted Net Income Per Share (Non-GAAP)
 
 Basic
 
$
2.13
 
 
 
$
1.17
 
 
 
$
3.94
   
$
2.36
 
   Diluted
 
$
2.10
 
 
 
$
1.16
 
 
 
$
3.90
   
$
2.33
 
 
Average Number of Common Shares
 
 Basic
   
270,016
 
 
   
266,874
 
 
   
269,665
     
266,718
 
   Diluted
   
272,739
 
 
   
269,985
 
 
   
272,473
     
270,083
 

 
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 six-month periods ended June 30, 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
   
Six Months Ended
 
 
 
 
June 30,
   
June 30,
 
 
 
 
2013
   
2012
   
2013
 
 
 
2012
 
 
 
  
Net Cash Provided by Operating Activities (GAAP)
 
$
1,890,777
   
$
1,495,613
   
$
3,315,712
 
 
 
$
2,573,218
 
 
 
                       
 
       
           
Adjustments
 
 
Exploration Costs (excluding Stock-Based Compensation Expenses)
   
40,930
     
41,890
     
77,575
 
 
   
78,078
 
 
Excess Tax Benefits from Stock-Based Compensation
   
10,196
     
5,464
     
21,869
 
 
   
22,115
 
 
Changes in Components of Working Capital and Other Assets and Liabilities
                       
 
       
          
   Accounts Receivable
   
(71,948
)
   
(205,367
)
   
164,809
 
 
   
(115,419
)
 
   Inventories
   
(37,143
)
   
113,784
     
(22,085
)
 
   
103,576
 
 
  Accounts Payable
   
44,696
     
60,270
     
(141,369
)
 
   
(176,355
)
 
  Accrued Taxes Payable
   
(15,812
)
   
(19,526
)
   
(24,816
)
 
   
(14,363
)
 
  Other Assets
   
45,112
     
(6,537
)
   
92,305
 
 
   
102,303
 
 
  Other Liabilities
   
(1,533
)
   
22,296
     
51,400
 
 
   
27,355
 
 
Changes in Components of Working Capital Associated with Investing and
                       
 
       
          
Financing Activities
   
(37,782
)
   
(126,222
)
   
19,639
 
 
   
97,453
 
 
 
  
Discretionary Cash Flow (Non-GAAP)
 
$
1,867,493
 (a)  
$
1,381,665
 (b)  
$
3,555,039
 
 
 
$
2,697,961
 
 
 
                       
 
       
             
Percentage Increase - [(a) - (b)] / (b)
    35   %            
 
 
       
    

 
 
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 BEFORE INTEREST EXPENSE AND INCOME TAXES (GAAP)
(Unaudited; in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
The following chart adjusts the three-month and six-month periods ended June 30, 2013 and 2012 reported Income 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 realized from financial commodity derivative transactions by eliminating the unrealized mark-to-market (MTM) gains from these transactions and to eliminate the net gains on asset dispositions primarily 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 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
   
Six Months Ended
 
 
 
 
June 30,
   
June 30,
 
 
 
 
2013
   
2012
   
2013
 
 
 
2012
 
 
 
 
   
   
 
 
 
 
           
Income Before Interest Expense and Income Taxes (GAAP)
 
$
1,096,877
   
$
697,014
   
$
1,919,817
 
 
 
$
1,267,417
 
 
 
                       
 
       
           
Adjustments:
                       
 
       
          
Depreciation, Depletion and Amortization
   
910,531
     
808,765
     
1,756,919
 
 
   
1,557,508
 
 
Exploration Costs
   
47,323
     
48,149
     
91,539
 
 
   
90,956
 
 
Dry Hole Costs
   
35,750
     
11,081
     
39,712
 
 
   
11,081
 
 
Impairments
   
37,967
     
54,217
     
91,515
 
 
   
187,364
 
 
     EBITDAX (Non-GAAP)
   
2,128,448
     
1,619,226
     
3,899,502
 
 
   
3,114,326
 
 
Total Gains on MTM Commodity Derivative Contracts
   
(191,490
)
   
(188,449
)
   
(86,534
)
 
   
(322,657
)
 
Realized Gains on MTM Commodity Derivative Contracts
   
68,909
     
173,179
     
135,959
 
 
   
306,780
 
 
Net Gains on Asset Dispositions
   
(13,153
)
   
(113,290
)
   
(177,386
)
 
   
(180,758
)
 
     Adjusted EBITDAX (Non-GAAP)
 
$
1,992,714
 (a)  
$
1,490,666
 (b)  
$
3,771,541
 
 
 
$
2,917,691
 
 
 
                       
 
       
           
Percentage Increase - [(a) - (b)] / (b)
    34   %            
 
       
    
 
 
EOG RESOURCES, INC.
CRUDE OIL AND NATURAL GAS FINANCIAL
COMMODITY DERIVATIVE CONTRACTS
 
Presented below is a comprehensive summary of EOG's crude oil and natural gas derivative contracts at August 6, 2013, 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)
 
2013 (1)
 
January 2013 (closed)
          101,000
 
$99.29
 
February 1, 2013 through April 30, 2013 (closed)
          109,000
 
              99.17
 
May 1, 2013 through June 30, 2013 (closed)
          101,000
 
              99.29
 
July 2013 (closed)
          111,000
 
              98.25
 
August 1, 2013 through September 30, 2013
          126,000
 
              98.80
 
October 1, 2013 through December 31, 2013
          118,000
 
              98.84
 
 
2014 (2)
 
January 1, 2014 through March 31, 2014
 
          103,000
 
$96.48
 
April 1, 2014 through June 30, 2014
 
            93,000
 
              96.47
 
July 1, 2014 through December 31, 2014
 
              5,000
 
              95.43

(1)
EOG has entered into crude oil derivative contracts which give counterparties the option to extend certain current derivative contracts for additional three-month and six-month periods.  Options covering a notional volume of 8,000 Bbld are exercisable on September 30, 2013.  If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 8,000 Bbld at an average price of $98.11 per barrel for each month during the period October 1, 2013 through December 31, 2013.  Options covering a notional volume of 64,000 Bbld are exercisable on December 31, 2013.  If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 64,000 Bbld at an average price of $99.58 per barrel for each month during the period January 1, 2014 through June 30, 2014.
(2)
EOG has entered into crude oil derivative contracts which give counterparties the option to extend certain current derivative contracts for additional 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 93,000 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 93,000 Bbld at an average price of $96.47 per barrel for each month during the period July 1, 2014 through December 31, 2014.  Options covering a notional volume of 5,000 Bbld are exercisable on December 31, 2014.  If the counterparties exercise all such options, the notional volume of EOG's existing crude oil derivative contracts will increase by 5,000 Bbld at an average price of $95.43 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)
 
2013 (3)
 
January 1, 2013 through April 30, 2013 (closed)
          150,000
 
$4.79
 
May 1, 2013 through August 31, 2013 (closed)
          200,000
 
                4.72
 
September 1, 2013 through October 31, 2013
          200,000
 
                4.72
 
November 1, 2013 through December 31, 2013
          150,000
 
                4.79
 
 
2014 (4)
 
January 1, 2014 through December 31, 2014
          170,000
 
$4.54

 
(3)
EOG has entered into natural gas derivative contracts which give counterparties the option of entering into derivative contracts at future dates.  Such options are exercisable monthly up until the settlement date of each monthly contract.  For the period September 1, 2013 through October 31, 2013, if the counterparties exercise all such options, the notional volume of EOG's existing natural gas derivative contracts will increase by 200,000 MMBtud at an average price of $4.72 per MMBtu for each month during that period.  For the period November 1, 2013 through December 31, 2013, if the counterparties exercise all such options, the notional volume of EOG's existing natural gas derivative contracts will increase by 150,000 MMBtud at an average price of $4.79 per MMBtu for each month during that period.
(4)
EOG has entered into natural gas derivative contracts which give counterparties the option of entering into derivative contracts at future dates.  Additionally, in connection with certain natural gas derivative contracts settled in July 2012, counterparties retain an 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 320,000 MMBtud at an average price of $4.66 per MMBtu for each month during the period January 1, 2014 through December 31, 2014.

Bbld
Barrels per day
$/Bbl
Dollars per barrel
MMBtud
Million British thermal units per day
$/MMBtu
Dollars per million British thermal units
MMBtu
Million British thermal units
 
  

 
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
 
 
 
June 30,
 
 
 
2013
 
 
Total Stockholders' Equity - (a)
 
$
14,385
 
       
Current and Long-Term Debt - (b)
   
6,313
 
Less: Cash
   
(1,228
 )
Net Debt (Non-GAAP) - (c)
   
5,085
 
       
Total Capitalization (GAAP) - (a) + (b)
 
$
20,698
 
       
Total Capitalization (Non-GAAP) - (a) + (c)
 
$
19,470
 
       
Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]
   
31
%
       
Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]
   
26
%

 
EOG RESOURCES, INC.
THIRD QUARTER AND FULL YEAR 2013 FORECAST AND BENCHMARK COMMODITY PRICING
 
 
(a)  Third Quarter and Full Year 2013 Forecast
 
 
 
 
 
 
 
 
 
 
 
 
The forecast items for the third quarter and full year 2013 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)
 
   
   
 
 
 
3Q 2013
 
 
 
Full Year 2013
 
Daily Production
 
   
   
 
 
 
   
   
 
Crude Oil and Condensate Volumes (MBbld)
 
   
   
 
 
 
   
   
 
United States
   
207.0
     
-
     
224.0
 
 
   
201.0
     
-
     
211.0
 
Canada
   
6.2
     
-
     
6.8
 
 
   
6.0
     
-
     
7.0
 
Trinidad
   
1.1
     
-
     
1.6
 
 
   
1.0
     
-
     
1.6
 
Other International
   
0.0
     
-
     
0.0
 
 
   
0.0
     
-
     
0.0
 
Total
   
214.3
     
-
     
232.4
 
 
   
208.0
     
-
     
219.6
 
 
Natural Gas Liquids Volumes (MBbld)
                       
 
                       
United States
   
62.0
     
-
     
66.0
 
 
   
58.9
     
-
     
66.9
 
Canada
   
0.6
     
-
     
1.1
 
 
   
0.7
     
-
     
0.8
 
Total
   
62.6
     
-
     
67.1
 
 
   
59.6
     
-
     
67.7
 
 
                       
 
                       
Natural Gas Volumes (MMcfd)
                       
 
                       
United States
   
850
     
-
     
900
 
 
   
890
     
-
     
910
 
Canada
   
69
     
-
     
76
 
 
   
70
     
-
     
80
 
Trinidad
   
340
     
-
     
360
 
 
   
348
     
-
     
368
 
Other International
   
7
     
-
     
9
 
 
   
7
     
-
     
9
 
Total
   
1,266
     
-
     
1,345
 
 
   
1,315
     
-
     
1,367
 
 
Crude Oil Equivalent Volumes (MBoed)
                       
 
                       
United States
   
410.7
     
-
     
440.0
 
 
   
408.2
     
-
     
429.6
 
Canada
   
18.3
     
-
     
20.6
 
 
   
18.4
     
-
     
21.1
 
Trinidad
   
57.8
     
-
     
61.6
 
 
   
59.0
     
-
     
62.9
 
Other International
   
1.2
     
-
     
1.5
 
 
   
1.2
     
-
     
1.5
 
Total
   
488.0
     
-
     
523.7
 
 
   
486.8
     
-
     
515.1
 
 
 
                       
ESTIMATED RANGES
                       
 
                       
(Unaudited)
                       
 
3Q 2013
 
 
Full Year 2013
 
Operating Costs
                       
 
                       
Unit Costs ($/Boe)
                       
 
                       
Lease and Well
 
$
6.37
     
-
   
$
6.62
 
 
 
$
6.05
     
-
   
$
6.25
 
Transportation Costs
 
$
4.57
     
-
   
$
4.82
 
 
 
$
4.45
     
-
   
$
4.85
 
Depreciation, Depletion and Amortization
 
$
19.50
     
-
   
$
20.00
 
 
 
$
19.60
     
-
   
$
20.10
 
 
Expenses ($MM)
                       
 
                       
Exploration, Dry Hole and Impairment
 
$
130.0
     
-
   
$
170.0
 
 
 
$
510.0
     
-
   
$
540.0
 
General and Administrative
 
$
105.0
     
-
   
$
115.0
 
 
 
$
360.0
     
-
   
$
390.0
 
Gathering and Processing
 
$
25.0
     
-
   
$
35.0
 
 
 
$
100.0
     
-
   
$
130.0
 
Capitalized Interest
 
$
12.0
     
-
   
$
15.0
 
 
 
$
40.0
     
-
   
$
50.0
 
Net Interest
 
$
58.0
     
-
   
$
60.0
 
 
 
$
226.0
     
-
   
$
246.0
 
 
Taxes Other Than Income (% of Wellhead Revenue)
   
5.9
%
   
-
     
6.3
%
 
   
5.5
%
   
-
     
6.5
%
 
Income Taxes
                       
 
                       
Effective Rate
   
30
%
   
-
     
40
%
 
   
35
%
   
-
     
40
%
Current Taxes ($MM)
 
$
80
     
-
   
$
90
 
 
 
$
305
     
-
   
$
325
 
 
Capital Expenditures ($MM) - FY 2013 (Excluding Acquisitions)
                       
 
                       
Exploration and Development, Excluding Facilities
                       
      
 
$
5,900
     
-
   
$
6,000
 
Exploration and Development Facilities
                       
      
 
$
730
     
-
   
$
790
 
Gathering, Processing and Other
                       
      
 
$
415
     
-
   
$
445
 
 
Pricing - (Refer to Benchmark Commodity Pricing in text)
                       
 
                       
Crude Oil and Condensate ($/Bbl)
                       
 
                       
Differentials
                       
 
                       
United States - (above) below WTI
 
$
(2.00
)
   
-
   
$
(3.50
)
 
 
$
(5.40
)
   
-
   
$
(7.40
)
Canada - (above) below WTI
 
$
6.50
     
-
   
$
9.00
 
 
 
$
7.00
     
-
   
$
9.00
 
Trinidad - (above) below WTI
 
$
5.00
     
-
   
$
7.00
 
 
 
$
4.00
     
-
   
$
6.00
 
 
Natural Gas Liquids
                       
 
                       
Realizations as % of WTI
                       
 
                       
United States
   
28
%
   
-
     
32
%
 
   
28
%
   
-
     
32
%
Canada
   
40
%
   
-
     
45
%
 
   
39
%
   
-
     
43
%
 
Natural Gas ($/Mcf)
                       
 
                       
Differentials
                       
 
                       
United States - (above) below NYMEX Henry Hub
 
$
0.32
     
-
   
$
0.40
 
 
 
$
0.24
     
-
   
$
0.50
 
Canada - (above) below NYMEX Henry Hub
 
$
0.75
     
-
   
$
0.85
 
 
 
$
0.47
     
-
   
$
0.77
 
 
Realizations
                       
 
                       
Trinidad
 
$
2.75
     
-
   
$
3.25
 
 
 
$
3.00
     
-
   
$
3.50
 
Other International
 
$
4.95
     
-
   
$
5.45
 
 
 
$
5.35
     
-
   
$
6.35
 

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