HOUSTON, Nov. 2, 2010 /PRNewswire/ -- EOG Resources, Inc. (NYSE: EOG) (EOG) today reported a third quarter 2010 net loss of $70.9 million, or $0.28 per share. This compares to third quarter 2009 net income of $4.2 million, or $0.02 per share.
The results for the third quarter 2010 included a $208.3 million, net of tax ($0.82 per share) impairment of certain Canadian shallow natural gas assets held for sale, $41.4 million gain, net of tax ($0.16 per share) on property dispositions and a previously disclosed non-cash net gain of $61.0 million ($39.1 million after tax, or $0.16 per share) on the mark-to-market of financial commodity transactions. During the quarter, the net cash outflow related to financial commodity contracts was $13.6 million ($8.7 million after tax, or $0.03 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 quarter was $46.6 million, or $0.18 per share. Adjusted non-GAAP net income for the third quarter 2009 was $203.9 million, or $0.81 per share. (Please refer to the attached tables for the reconciliation of adjusted non-GAAP net income to GAAP net income.)
Operational Highlights
EOG reported a 30 percent increase in total company crude oil and condensate production for the third quarter, compared to the same period in 2009. In the United States, crude and condensate production increased 29 percent.
In the South Texas Eagle Ford Play, EOG has steadily escalated the pace of both its drilling and completion operations. Results from the 77 wells drilled to date across its 120-mile, 505,000 net acre position in the mature oil window, reinforce EOG’s confidence in its estimated 900 million barrels of oil equivalent, net after royalty resource potential, 77 percent of which is crude oil.
Patterned after successful development activity in its other resource plays, EOG is drilling and completing wells in batches to optimize resource recovery. Significant production increases are expected in 2011 as numerous clusters of wells are turned to production. Currently operating a 10-rig drilling program in the Eagle Ford, EOG plans to add one more rig by year-end and average 14 rigs in 2011.
Among EOG’s South Texas Eagle Ford wells, in which EOG has a 100 percent working interest, are:
“Well data generated throughout the year from the Eagle Ford reflects an increase in our estimates of recoveries per well relative to our April 2010 estimates. This upside not only enhances the rate of return of the play but indicates fewer wells than we originally anticipated will be needed to capture our net reserve potential of 900 million barrels of oil equivalent,” said Mark G. Papa, Chairman and Chief Executive Officer.
With an active 16-rig drilling program in the Fort Worth Barnett Combo, this key EOG asset is in full development mode. After alleviating fracture crew constraints during the first half of 2010, EOG is focusing on multi-well development patterns in Montague and western Cooke Counties. Recent drilling results in Cooke County have expanded EOG’s Core area from 150,000 to 160,000 net acres. EOG expects to exit 2010 with strong crude oil production momentum that will carry into 2011 and beyond. In the current natural gas environment, Combo economics are bolstered by the mix of oil and rich natural gas production with total liquids production contributing over 90 percent of revenue. In the past, liquids had contributed roughly 66 percent of the revenue stream from the play.
EOG’s Barnett Shale Combo well highlights from Cooke and Montague Counties include:
In EOG’s largest crude oil producing asset, the North Dakota Bakken, well completion operations resumed during the second quarter following the winter 2009-2010 drilling program. A significant number of wells began flowing to sales, contributing to EOG’s overall crude oil production increase. These results included a number of horizontal Mandaree wells on EOG’s 18,000 net acres in McKenzie County, North Dakota, southwest of Parshall. These wells were turned to sales in the third quarter with strong initial production rates and favorable economics.
EOG’s North Dakota and Montana Bakken well highlights are:
In its sixth year of development in the Bakken, EOG is operating a 10-rig drilling program in North Dakota and Montana.
In the New Mexico Leonard Shale, EOG reported continued drilling success on an additional 18,000 acres and, combined with previous reported success on 31,000 acres, has now proven up 49,000 of its 120,000 total net acre position. The Elk Wallow 11 State #1H has been producing for over 30 days at an average rate of 337 Bopd with 3,070 Mcfd of rich natural gas. The Elk Wallow 11 State #2H has been producing for 11 days at an average rate of 505 Bopd with 4,770 Mcfd of rich natural gas. EOG has 100 percent working interest in these Eddy County wells.
“EOG is delivering remarkable organic production growth from its portfolio of crude oil and liquids resource plays. In 2011, approximately 67 percent of EOG’s North American revenue will be derived from liquids,” said Papa. “By mid-2011, EOG expects to have optimized its South Texas Eagle Ford crude oil production such that it will be a meaningful long-term crude oil producer both for EOG and for the United States.”
Based on reduced cash flows resulting from weak natural gas prices and fracture equipment delays, EOG has reduced its 2010 total company organic production growth forecast from 13 percent to 9 percent. Decreases in North American natural gas drilling activity account for 70 percent of the 2010 volume reduction. For 2011 and 2012, EOG has provided preliminary total company organic production growth forecasts of 10 percent and 12 percent, respectively. EOG expects crude oil and condensate production increases of 53 percent and 30 percent, respectively, to drive total company production growth for that two-year period.
Capital Structure
At September 30, 2010, EOG’s total debt was $3,769 million for a debt-to-total capitalization ratio of 27 percent. Taking into account cash on the balance sheet of $28 million, at the end of the quarter EOG’s net debt was $3,741 million and the net debt-to-total capitalization ratio was 27 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).)
To maintain a low debt-to-total capitalization ratio, during 2010 EOG has marketed certain of its properties, primarily natural gas. EOG expects to sell between $600 million and $1 billion of both producing and non-producing properties in North America. The majority of these transactions are expected to close during the fourth quarter of 2010. EOG incurred a $208.3 million, net of tax, impairment during the third quarter associated with certain of its Canadian shallow natural gas assets held for sale.
2011 Strategy
Following a comparison of its inventory of attractive rate of return, liquids-rich drilling opportunities against depressed natural gas prices, EOG has elected to pursue additional natural gas asset sales in 2011. Proceeds from these sales will be used primarily to offset any funding gap between planned capital expenditures and estimated cash flows. While previously targeting a maximum net debt-to-total capitalization ratio of 25 percent, EOG has set the maximum net debt-to-total capitalization ratio at 30 percent to 35 percent in order to optimally fund its portfolio of liquids-rich drilling opportunities.
“EOG remains committed to its long-term philosophy of delivering strong returns to shareholders and maintaining a conservative balance sheet,” Mr. Papa said. “However, EOG does not intend to sell-down or joint venture any of its crude oil resource plays as we continue our strategic shift from natural gas to liquids. The growth potential of these robust assets is expected to accelerate EOG’s shift toward liquids, while increasing our margins in the coming years.”
Conference Call Scheduled for November 3, 2010
EOG’s third quarter 2010 results conference call will be available via live audio webcast at 8 a.m. Central Daylight Time (9 a.m. Eastern Daylight Time) on Wednesday, November 3, 2010. To listen, log on to www.eogresources.com. The webcast will be archived on EOG’s website through November 17, 2010.
EOG Resources, Inc. is one of the largest independent (non-integrated) 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, including the accompanying forecast and benchmark commodity pricing information, 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 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" 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 or generate income or cash flows 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 and unknown 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:
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.
Effective January 1, 2010, the United States Securities and Exchange Commission (SEC) now 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 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, 2009, 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.
EOG RESOURCES, INC. |
|||||||||||||||||
FINANCIAL REPORT |
|||||||||||||||||
(Unaudited; in millions, except per share data) |
|||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||
September 30, |
September 30, |
||||||||||||||||
2010 |
2009 |
2010 |
2009 |
||||||||||||||
Net Operating Revenues |
$ |
1,582.1 |
$ |
1,006.8 |
$ |
4,310.7 |
$ |
3,026.1 |
|||||||||
Net Income (Loss) |
$ |
(70.9) |
$ |
4.2 |
$ |
107.0 |
$ |
146.2 |
|||||||||
Net Income (Loss) Per Share |
|||||||||||||||||
Basic |
$ |
(0.28) |
$ |
0.02 |
$ |
0.43 |
$ |
0.59 |
|||||||||
Diluted |
$ |
(0.28) |
$ |
0.02 |
$ |
0.42 |
$ |
0.58 |
|||||||||
Average Number of Shares Outstanding |
|||||||||||||||||
Basic |
251.0 |
249.5 |
250.7 |
248.6 |
|||||||||||||
Diluted |
251.0 |
252.4 |
254.4 |
251.3 |
|||||||||||||
SUMMARY INCOME STATEMENTS |
|||||||||||||||||
(Unaudited; in thousands, except per share data) |
|||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||
September 30, |
September 30, |
||||||||||||||||
2010 |
2009 |
2010 |
2009 |
||||||||||||||
Net Operating Revenues |
|||||||||||||||||
Natural Gas |
$ |
602,242 |
$ |
450,304 |
$ |
1,832,578 |
$ |
1,477,926 |
|||||||||
Crude Oil, Condensate and Natural Gas Liquids |
613,850 |
398,806 |
1,683,088 |
886,268 |
|||||||||||||
Gains on Mark-to-Market Commodity Derivative Contracts |
60,998 |
20,877 |
105,816 |
405,830 |
|||||||||||||
Gathering, Processing and Marketing |
233,971 |
134,553 |
601,790 |
249,679 |
|||||||||||||
Gains (Losses) on Property Dispositions |
64,809 |
(232) |
72,441 |
510 |
|||||||||||||
Other, Net |
6,205 |
2,541 |
15,023 |
5,884 |
|||||||||||||
Total |
1,582,075 |
1,006,849 |
4,310,736 |
3,026,097 |
|||||||||||||
Operating Expenses |
|||||||||||||||||
Lease and Well |
180,921 |
142,183 |
507,647 |
422,288 |
|||||||||||||
Transportation Costs |
103,262 |
70,971 |
286,318 |
205,844 |
|||||||||||||
Gathering and Processing Costs |
18,472 |
13,318 |
47,353 |
44,552 |
|||||||||||||
Exploration Costs |
47,307 |
44,910 |
148,635 |
128,840 |
|||||||||||||
Dry Hole Costs |
2,700 |
3,016 |
45,095 |
39,653 |
|||||||||||||
Impairments |
352,908 |
69,404 |
502,865 |
181,921 |
|||||||||||||
Marketing Costs |
231,758 |
131,816 |
591,735 |
237,819 |
|||||||||||||
Depreciation, Depletion and Amortization |
500,888 |
385,330 |
1,398,137 |
1,150,251 |
|||||||||||||
General and Administrative |
81,310 |
62,775 |
206,470 |
179,481 |
|||||||||||||
Taxes Other Than Income |
74,244 |
47,823 |
227,773 |
118,715 |
|||||||||||||
Total |
1,593,770 |
971,546 |
3,962,028 |
2,709,364 |
|||||||||||||
Operating Income (Loss) |
(11,695) |
35,303 |
348,708 |
316,733 |
|||||||||||||
Other Income (Expense), Net |
5,772 |
(339) |
7,910 |
2,637 |
|||||||||||||
Income (Loss) Before Interest Expense and Income Taxes |
(5,923) |
34,964 |
356,618 |
319,370 |
|||||||||||||
Interest Expense, Net |
32,890 |
30,407 |
88,215 |
73,594 |
|||||||||||||
Income (Loss) Before Income Taxes |
(38,813) |
4,557 |
268,403 |
245,776 |
|||||||||||||
Income Tax Provision |
32,093 |
361 |
161,422 |
99,576 |
|||||||||||||
Net Income (Loss) |
$ |
(70,906) |
$ |
4,196 |
$ |
106,981 |
$ |
146,200 |
|||||||||
Dividends Declared per Common Share |
$ |
0.155 |
$ |
0.145 |
$ |
0.465 |
$ |
0.435 |
|||||||||
EOG RESOURCES, INC. |
|||||||||||||||
OPERATING HIGHLIGHTS |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
September 30, |
September 30, |
||||||||||||||
2010 |
2009 |
2010 |
2009 |
||||||||||||
Wellhead Volumes and Prices |
|||||||||||||||
Natural Gas Volumes (MMcfd) (A) |
|||||||||||||||
United States |
1,175 |
1,128 |
1,096 |
1,153 |
|||||||||||
Canada |
200 |
219 |
205 |
224 |
|||||||||||
Trinidad |
333 |
268 |
342 |
266 |
|||||||||||
Other International (B) |
14 |
13 |
15 |
15 |
|||||||||||
Total |
1,722 |
1,628 |
1,658 |
1,658 |
|||||||||||
Average Natural Gas Prices ($/Mcf) (C) |
|||||||||||||||
United States |
$ |
4.21 |
$ |
3.27 |
$ |
4.50 |
$ |
3.57 |
|||||||
Canada |
3.42 |
3.15 |
4.09 |
3.67 |
|||||||||||
Trinidad |
2.53 |
1.77 |
2.54 |
1.54 |
|||||||||||
Other International (B) |
5.41 |
3.53 |
4.64 |
4.45 |
|||||||||||
Composite |
3.80 |
3.01 |
4.05 |
3.27 |
|||||||||||
Crude Oil and Condensate Volumes (MBbld) (A) |
|||||||||||||||
United States |
66.6 |
51.7 |
59.5 |
46.5 |
|||||||||||
Canada |
5.9 |
4.7 |
6.1 |
3.6 |
|||||||||||
Trinidad |
4.8 |
3.0 |
4.7 |
3.0 |
|||||||||||
Other International (B) |
0.1 |
0.1 |
0.1 |
0.1 |
|||||||||||
Total |
77.4 |
59.5 |
70.4 |
53.2 |
|||||||||||
Average Crude Oil and Condensate Prices ($/Bbl) (C) |
|||||||||||||||
United States |
$ |
71.54 |
$ |
60.79 |
$ |
72.58 |
$ |
49.54 |
|||||||
Canada |
69.12 |
61.43 |
71.32 |
51.91 |
|||||||||||
Trinidad |
65.06 |
57.07 |
66.91 |
46.13 |
|||||||||||
Other International (B) |
74.14 |
57.93 |
72.80 |
50.11 |
|||||||||||
Composite |
70.96 |
60.65 |
72.09 |
49.51 |
|||||||||||
Natural Gas Liquids Volumes (MBbld) (A) |
|||||||||||||||
United States |
31.1 |
23.1 |
27.4 |
22.2 |
|||||||||||
Canada |
0.8 |
1.0 |
0.9 |
1.1 |
|||||||||||
Total |
31.9 |
24.1 |
28.3 |
23.3 |
|||||||||||
Average Natural Gas Liquids Prices ($/Bbl) (C) |
|||||||||||||||
United States |
$ |
36.56 |
$ |
31.15 |
$ |
40.68 |
$ |
26.42 |
|||||||
Canada |
40.34 |
30.96 |
42.90 |
27.29 |
|||||||||||
Composite |
36.66 |
31.14 |
40.75 |
26.46 |
|||||||||||
Natural Gas Equivalent Volumes (MMcfed) (D) |
|||||||||||||||
United States |
1,761 |
1,577 |
1,617 |
1,566 |
|||||||||||
Canada |
240 |
253 |
247 |
252 |
|||||||||||
Trinidad |
362 |
286 |
370 |
284 |
|||||||||||
Other International (B) |
15 |
13 |
16 |
15 |
|||||||||||
Total |
2,378 |
2,129 |
2,250 |
2,117 |
|||||||||||
Total Bcfe (D) |
218.8 |
195.9 |
614.1 |
578.1 |
|||||||||||
(A) |
Million cubic feet per day or thousand barrels per day, as applicable. |
||||||||||||||
(B) |
Other International includes EOG's United Kingdom and China operations. |
||||||||||||||
(C) |
Dollars per thousand cubic feet or per barrel, as applicable. Excludes the impact of financial commodity derivative instruments. |
||||||||||||||
(D) |
Million cubic feet equivalent per day or billion cubic feet equivalent, as applicable; includes natural gas, crude oil and condensate and natural gas liquids. Natural gas equivalents are determined using the ratio of 6.0 thousand cubic feet of natural gas to 1.0 barrel of crude oil and condensate or natural gas liquids. Bcfe is calculated by multiplying the MMcfed 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) |
||||||||||
September 30, |
December 31, |
|||||||||
2010 |
2009 |
|||||||||
ASSETS |
||||||||||
Current Assets |
||||||||||
Cash and Cash Equivalents |
$ |
27,832 |
$ |
685,751 |
||||||
Accounts Receivable, Net |
897,732 |
771,417 |
||||||||
Inventories |
381,263 |
261,723 |
||||||||
Assets from Price Risk Management Activities |
60,728 |
20,915 |
||||||||
Income Taxes Receivable |
89,357 |
37,009 |
||||||||
Other |
77,533 |
62,726 |
||||||||
Total |
1,534,445 |
1,839,541 |
||||||||
Property, Plant and Equipment |
||||||||||
Oil and Gas Properties (Successful Efforts Method) |
28,208,613 |
24,614,311 |
||||||||
Other Property, Plant and Equipment |
1,598,453 |
1,350,132 |
||||||||
Total Property, Plant and Equipment |
29,807,066 |
25,964,443 |
||||||||
Less: Accumulated Depreciation, Depletion and Amortization |
(11,557,256) |
(9,825,218) |
||||||||
Total Property, Plant and Equipment, Net |
18,249,810 |
16,139,225 |
||||||||
Other Assets |
160,604 |
139,901 |
||||||||
Total Assets |
$ |
19,944,859 |
$ |
18,118,667 |
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||||
Current Liabilities |
||||||||||
Accounts Payable |
$ |
1,541,268 |
$ |
979,139 |
||||||
Accrued Taxes Payable |
114,763 |
92,858 |
||||||||
Dividends Payable |
38,946 |
36,286 |
||||||||
Liabilities from Price Risk Management Activities |
29,144 |
27,218 |
||||||||
Deferred Income Taxes |
45,367 |
35,414 |
||||||||
Current Portion of Long-Term Debt |
- |
37,000 |
||||||||
Other |
168,812 |
137,645 |
||||||||
Total |
1,938,300 |
1,345,560 |
||||||||
Long-Term Debt |
3,768,638 |
2,760,000 |
||||||||
Other Liabilities |
695,855 |
632,652 |
||||||||
Deferred Income Taxes |
3,423,942 |
3,382,413 |
||||||||
Commitments and Contingencies |
||||||||||
Stockholders' Equity |
||||||||||
Common Stock, $0.01 Par, 640,000,000 Shares Authorized and 253,985,680 Shares Issued at September 30, 2010 and 252,627,177 Shares Issued at December 31, 2009 |
202,540 |
202,526 |
||||||||
Additional Paid In Capital |
695,046 |
596,702 |
||||||||
Accumulated Other Comprehensive Income |
375,847 |
339,720 |
||||||||
Retained Earnings |
8,855,869 |
8,866,747 |
||||||||
Common Stock Held in Treasury, 145,613 Shares at September 30, 2010 and 118,525 Shares at December 31, 2009 |
(11,178) |
(7,653) |
||||||||
Total Stockholders' Equity |
10,118,124 |
9,998,042 |
||||||||
Total Liabilities and Stockholders’ Equity |
$ |
19,944,859 |
$ |
18,118,667 |
||||||
EOG RESOURCES, INC. |
|||||||||
SUMMARY STATEMENTS OF CASH FLOWS |
|||||||||
(Unaudited; in thousands) |
|||||||||
Nine Months Ended |
|||||||||
September 30, |
|||||||||
2010 |
2009 |
||||||||
Cash Flows from Operating Activities |
|||||||||
Reconciliation of Net Income to Net Cash Provided by Operating Activities: |
|||||||||
Net Income |
$ |
106,981 |
$ |
146,200 |
|||||
Items Not Requiring (Providing) Cash |
|||||||||
Depreciation, Depletion and Amortization |
1,398,137 |
1,150,251 |
|||||||
Impairments |
502,865 |
181,921 |
|||||||
Stock-Based Compensation Expenses |
81,700 |
74,532 |
|||||||
Deferred Income Taxes |
53,067 |
39,793 |
|||||||
Gains on Property Dispositions, Net |
(72,441) |
(510) |
|||||||
Other, Net |
(2,317) |
3,248 |
|||||||
Dry Hole Costs |
45,095 |
39,653 |
|||||||
Mark-to-Market Commodity Derivative Contracts |
|||||||||
Total Gains |
(105,816) |
(405,830) |
|||||||
Realized Gains |
25,180 |
986,980 |
|||||||
Excess Tax Benefits from Stock-Based Compensation |
- |
(34,052) |
|||||||
Other, Net |
13,354 |
9,385 |
|||||||
Changes in Components of Working Capital and Other Assets and Liabilities |
|||||||||
Accounts Receivable |
(124,813) |
119,099 |
|||||||
Inventories |
(134,181) |
(23,592) |
|||||||
Accounts Payable |
527,418 |
(361,698) |
|||||||
Accrued Taxes Payable |
(40,104) |
16,097 |
|||||||
Other Assets |
(16,051) |
(4,255) |
|||||||
Other Liabilities |
44,348 |
9,357 |
|||||||
Changes in Components of Working Capital Associated with Investing and |
|||||||||
Financing Activities |
(216,695) |
147,097 |
|||||||
Net Cash Provided by Operating Activities |
2,085,727 |
2,093,676 |
|||||||
Investing Cash Flows |
|||||||||
Additions to Oil and Gas Properties |
(3,740,883) |
(2,267,884) |
|||||||
Additions to Other Property, Plant and Equipment |
(223,072) |
(240,614) |
|||||||
Proceeds from Sales of Assets |
126,371 |
2,515 |
|||||||
Changes in Components of Working Capital Associated with Investing |
|||||||||
Activities |
216,546 |
(146,783) |
|||||||
Other, Net |
(4,206) |
1,405 |
|||||||
Net Cash Used in Investing Activities |
(3,625,244) |
(2,651,361) |
|||||||
Financing Cash Flows |
|||||||||
Net Commercial Paper Borrowings |
33,700 |
- |
|||||||
Long-Term Debt Borrowings |
991,395 |
900,000 |
|||||||
Long-Term Debt Repayments |
(37,000) |
- |
|||||||
Dividends Paid |
(114,277) |
(105,989) |
|||||||
Excess Tax Benefits from Stock-Based Compensation |
- |
34,052 |
|||||||
Treasury Stock Purchased |
(10,298) |
(9,888) |
|||||||
Proceeds from Stock Options Exercised and Employee Stock Purchase Plan |
24,527 |
13,691 |
|||||||
Debt Issuance Costs |
(6,469) |
(8,887) |
|||||||
Other, Net |
149 |
(314) |
|||||||
Net Cash Provided by Financing Activities |
881,727 |
822,665 |
|||||||
Effect of Exchange Rate Changes on Cash |
(129) |
12,220 |
|||||||
(Decrease) Increase in Cash and Cash Equivalents |
(657,919) |
277,200 |
|||||||
Cash and Cash Equivalents at Beginning of Period |
685,751 |
331,311 |
|||||||
Cash and Cash Equivalents at End of Period |
$ |
27,832 |
$ |
608,511 |
|||||
EOG RESOURCES, INC. |
|||||||||||||
QUANTITATIVE RECONCILIATION OF ADJUSTED NET INCOME (NON-GAAP) |
|||||||||||||
TO NET INCOME (LOSS) (GAAP) |
|||||||||||||
(Unaudited; in thousands, except per share data) |
|||||||||||||
The following chart adjusts three-month and nine-month periods ended September 30, 2010 and 2009 reported Net Income (Loss) (GAAP) to reflect actual net cash realized from financial commodity price transactions by eliminating the unrealized mark-to-market gains from these transactions, to add back the loss on the impairment of certain of EOG's Canadian shallow natural gas assets in the third quarter of 2010, to eliminate the change in the estimated fair value of a contingent consideration liability related to EOG's previously disclosed acquisition of Haynesville and Bossier Shale unproved acreage and to eliminate the gains on property dispositions primarily in the Rocky Mountain area. 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 one-time items. EOG management uses this information for comparative purposes within the industry. |
|||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||
September 30, |
September 30, |
||||||||||||
2010 |
2009 |
2010 |
2009 |
||||||||||
Reported Net Income (Loss) (GAAP) |
$ |
(70,906) |
$ |
4,196 |
$ |
106,981 |
$ |
146,200 |
|||||
Mark-to-Market (MTM) Commodity Derivative Contracts Impact |
|||||||||||||
Total Gains |
(60,998) |
(20,877) |
(105,816) |
(405,830) |
|||||||||
Realized Gains (Losses) |
(13,647) |
331,240 |
25,180 |
986,980 |
|||||||||
Subtotal |
(74,645) |
310,363 |
(80,636) |
581,150 |
|||||||||
After-Tax MTM Impact |
(47,791) |
199,719 |
(51,627) |
373,970 |
|||||||||
Add: Impairment of Canadian Shallow Natural Gas Assets, Net of Tax |
208,331 |
- |
208,331 |
- |
|||||||||
Less: Gains on Property Dispositions, Net of Tax |
(41,494) |
- |
(46,381) |
- |
|||||||||
Less: Change in Fair Value of Contingent Consideration Liability, Net of Tax |
(1,587) |
- |
(12,941) |
- |
|||||||||
Adjusted Net Income (Non-GAAP) |
$ |
46,553 |
$ |
203,915 |
$ |
204,363 |
$ |
520,170 |
|||||
Net Income (Loss) Per Share (GAAP) |
|||||||||||||
Basic |
$ |
(0.28) |
$ |
0.02 |
$ |
0.43 |
$ |
0.59 |
|||||
Diluted |
$ |
(0.28) |
$ |
0.02 |
$ |
0.42 |
$ |
0.58 |
|||||
Adjusted Net Income Per Share (Non-GAAP) |
|||||||||||||
Basic |
$ |
0.19 |
$ |
0.82 |
$ |
0.82 |
$ |
2.09 |
|||||
Diluted |
$ |
0.18 |
$ |
0.81 |
$ |
0.80 |
$ |
2.07 |
|||||
Average Number of Shares (GAAP) |
|||||||||||||
Basic |
251,015 |
249,535 |
250,719 |
248,647 |
|||||||||
Diluted |
251,015 |
252,422 |
254,444 |
251,288 |
|||||||||
Average Number of Shares (Non-GAAP) |
|||||||||||||
Basic |
251,015 |
249,535 |
250,719 |
248,647 |
|||||||||
Diluted |
254,572 |
252,422 |
254,444 |
251,288 |
|||||||||
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 three-month and nine-month periods ended September 30, 2010 and 2009 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 |
Nine Months Ended |
|||||||||||||
September 30, |
September 30, |
|||||||||||||
2010 |
2009 |
2010 |
2009 |
|||||||||||
Net Cash Provided by Operating Activities (GAAP) |
$ |
784,387 |
$ |
816,458 |
$ |
2,085,727 |
$ |
2,093,676 |
||||||
Adjustments |
||||||||||||||
Exploration Costs (excluding Stock-Based Compensation Expenses) |
40,095 |
39,814 |
130,598 |
113,644 |
||||||||||
Excess Tax Benefits from Stock-Based Compensation |
- |
12,178 |
- |
34,052 |
||||||||||
Changes in Components of Working Capital and Other Assets and Liabilities |
||||||||||||||
Accounts Receivable |
85,538 |
29,922 |
124,813 |
(119,099) |
||||||||||
Inventories |
66,818 |
1,441 |
134,181 |
23,592 |
||||||||||
Accounts Payable |
(272,540) |
(53,125) |
(527,418) |
361,698 |
||||||||||
Accrued Taxes Payable |
34,093 |
(11,966) |
40,104 |
(16,097) |
||||||||||
Other Assets |
(8,448) |
(3,232) |
16,051 |
4,255 |
||||||||||
Other Liabilities |
(55,278) |
(34,199) |
(44,348) |
(9,357) |
||||||||||
Changes in Components of Working Capital Associated with Investing and Financing Activities |
80,722 |
22,086 |
216,695 |
(147,097) |
||||||||||
Discretionary Cash Flow (Non-GAAP) |
$ |
755,387 |
$ |
819,377 |
$ |
2,176,403 |
$ |
2,339,267 |
||||||
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. |
||||
September 30, |
||||
2010 |
||||
Total Stockholders' Equity - (a) |
$ |
10,118 |
||
Current and Long-Term Debt - (b) |
3,769 |
|||
Less: Cash |
(28) |
|||
Net Debt (Non-GAAP) - (c) |
3,741 |
|||
Total Capitalization (GAAP) - (a) + (b) |
$ |
13,887 |
||
Total Capitalization (Non-GAAP) - (a) + (c) |
$ |
13,859 |
||
Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)] |
27% |
|||
Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)] |
27% |
|||
EOG RESOURCES, INC. |
||||||||||||||
FOURTH QUARTER AND FULL YEAR 2010 FORECAST AND BENCHMARK COMMODITY PRICING |
||||||||||||||
(a) Fourth Quarter and Full Year 2010 Forecast The forecast items for the fourth quarter and full year 2010 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. This forecast replaces and supersedes any previously issued guidance or forecast. (b) Benchmark Commodity Pricing 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. 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. |
||||||||||||||
ESTIMATED RANGES |
||||||||||||||
(Unaudited) |
||||||||||||||
4Q 2010 |
Full Year 2010 |
|||||||||||||
Daily Production |
||||||||||||||
Natural Gas Volumes (MMcfd) |
||||||||||||||
United States |
1,200 |
- |
1,290 |
1,122 |
- |
1,145 |
||||||||
Canada |
165 |
- |
200 |
195 |
- |
205 |
||||||||
Trinidad |
265 |
- |
335 |
322 |
- |
340 |
||||||||
Other International |
10 |
- |
14 |
13 |
- |
15 |
||||||||
Total |
1,640 |
- |
1,839 |
1,652 |
- |
1,705 |
||||||||
Crude Oil and Condensate Volumes (MBbld) |
||||||||||||||
United States |
71.0 |
- |
84.0 |
62.4 |
- |
65.7 |
||||||||
Canada |
7.0 |
- |
9.0 |
6.3 |
- |
6.8 |
||||||||
Trinidad |
4.0 |
- |
5.0 |
4.5 |
- |
4.8 |
||||||||
Total |
82.0 |
- |
98.0 |
73.2 |
- |
77.3 |
||||||||
Natural Gas Liquids Volumes (MBbld) |
||||||||||||||
United States |
28.0 |
- |
40.0 |
27.5 |
- |
30.5 |
||||||||
Canada |
0.5 |
- |
1.0 |
0.8 |
- |
1.0 |
||||||||
Total |
28.5 |
- |
41.0 |
28.3 |
- |
31.5 |
||||||||
Natural Gas Equivalent Volumes (MMcfed) |
||||||||||||||
United States |
1,794 |
- |
2,034 |
1,661 |
- |
1,722 |
||||||||
Canada |
210 |
- |
260 |
238 |
- |
252 |
||||||||
Trinidad |
289 |
- |
365 |
349 |
- |
369 |
||||||||
Other International |
10 |
- |
14 |
13 |
- |
15 |
||||||||
Total |
2,303 |
- |
2,673 |
2,261 |
- |
2,358 |
||||||||
Operating Costs |
||||||||||||||
Unit Costs ($/Mcfe) |
||||||||||||||
Lease and Well |
$ 0.80 |
- |
$ 0.85 |
$ 0.81 |
- |
$ 0.84 |
||||||||
Transportation Costs |
$ 0.45 |
- |
$ 0.50 |
$ 0.45 |
- |
$ 0.48 |
||||||||
Depreciation, Depletion and Amortization |
$ 2.38 |
- |
$ 2.48 |
$ 2.31 |
- |
$ 2.38 |
||||||||
Expenses ($MM) |
||||||||||||||
Exploration, Dry Hole and Impairment |
$ 160.0 |
- |
$ 175.0 |
$ 577.0 |
- |
$ 592.0 |
* |
|||||||
General and Administrative |
$ 75.0 |
- |
$ 80.0 |
$ 280.0 |
- |
$ 288.0 |
||||||||
Gathering and Processing |
$ 16.5 |
- |
$ 19.0 |
$ 64.0 |
- |
$ 66.5 |
||||||||
Capitalized Interest |
$ 19.0 |
- |
$ 21.5 |
$ 75.0 |
- |
$ 78.5 |
||||||||
Net Interest |
$ 35.0 |
- |
$ 37.0 |
$ 122.0 |
- |
$ 125.0 |
||||||||
Taxes Other Than Income (% of Revenue) |
6.3% |
- |
6.6% |
6.4% |
- |
6.7% |
||||||||
Income Taxes |
||||||||||||||
Effective Rate |
30% |
- |
45% |
40% |
- |
50% |
||||||||
Current Taxes ($MM) |
$ 75 |
- |
$ 90 |
$ 180 |
- |
$ 200 |
||||||||
Capital Expenditures ($MM) - FY 2010 (Excluding Acquisitions) |
||||||||||||||
Exploration and Development, Excluding Facilities |
Approximately |
$ 4,970 |
||||||||||||
Exploration and Development Facilities |
Approximately |
$ 380 |
||||||||||||
Gathering, Processing and Other |
Approximately |
$ 400 |
||||||||||||
Pricing - (Refer to Benchmark Commodity Pricing in text) |
||||||||||||||
Natural Gas ($/Mcf) |
||||||||||||||
Differentials (include the effect of physical contracts) |
||||||||||||||
United States - below NYMEX Henry Hub |
$ 0.15 |
- |
$ 0.25 |
$ 0.14 |
- |
$ 0.18 |
||||||||
Canada - below NYMEX Henry Hub |
$ 0.26 |
- |
$ 0.36 |
$ 0.45 |
- |
$ 0.50 |
||||||||
Realizations |
||||||||||||||
Trinidad |
$ 1.90 |
- |
$ 2.60 |
$ 2.34 |
- |
$ 2.62 |
||||||||
Other International |
$ 4.00 |
- |
$ 6.50 |
$ 4.25 |
- |
$ 5.25 |
||||||||
Crude Oil and Condensate ($/Bbl) |
||||||||||||||
Differentials |
||||||||||||||
United States - below WTI |
$ 4.00 |
- |
$ 6.50 |
$ 4.45 |
- |
$ 5.00 |
||||||||
Canada - below WTI |
$ 6.25 |
- |
$ 7.50 |
$ 5.90 |
- |
$ 6.50 |
||||||||
Trinidad - below WTI |
$ 10.00 |
- |
$ 12.80 |
$ 10.00 |
- |
$ 11.75 |
||||||||
* Excludes $280 million impairment of certain Canadian shallow natural gas assets held for sale. |
||||||||||||||
Definitions |
||||||||||||||
$/Bbl |
U.S. Dollars per barrel |
|||||||||||||
$/Mcf |
U.S. Dollars per thousand cubic feet |
|||||||||||||
$/Mcfe |
U.S. Dollars per thousand cubic feet equivalent |
|||||||||||||
$MM |
U.S. Dollars in millions |
|||||||||||||
MBbld |
Thousand barrels per day |
|||||||||||||
MMcfd |
Million cubic feet per day |
|||||||||||||
MMcfed |
Million cubic feet equivalent per day |
|||||||||||||
NYMEX |
New York Mercantile Exchange |
|||||||||||||
WTI |
West Texas Intermediate |
|||||||||||||
SOURCE EOG Resources, Inc.