INVESTORS
News Detail |
EOG Resources Reports Excellent First Quarter 2021 Results; Declares $1.00 per Share Special Dividend

HOUSTON, May 6, 2021 /PRNewswire/ -- EOG Resources, Inc. (EOG) today reported first quarter 2021 results. The attached supplemental financial tables and schedules for the reconciliation of non-GAAP measures to GAAP measures and related definitions, along with a related presentation, are also available on EOG's website at http://investors.eogresources.com/investors .

Key Financial Results
In millions of USD, except per-share and ratio data

   

1Q 2021

 

4Q 2020

 

1Q 2020

 
 

Total Revenue

3,694

 

2,965

 

4,718

 
 

Net Income

677

 

337

 

10

 
 

Net Income Per Share

1.16

 

0.58

 

0.02

 

GAAP

Net Cash Provided by Operating Activities

1,870

 

1,121

 

2,585

 

Total Expenditures

1,067

 

1,107

 

1,826

 
 

Current and Long-Term Debt

5,133

 

5,816

 

5,222

 
 

Cash and Cash Equivalents

3,388

 

3,329

 

2,907

 
 

Debt-to-Total Capitalization

19.8%

 

22.3%

 

19.6%

 
 
 

Adjusted Net Income

946

 

411

 

318

 
 

Adjusted Net Income Per Share

1.62

 

0.71

 

0.55

 
 

Discretionary Cash Flow

2,010

 

1,494

 

1,666

 

Non- GAAP

Cash Capital Expenditures before Acquisitions

945

 

828

 

1,685

 
 

Free Cash Flow

1,065

 

666

 

(19)

 
 

Net Debt

1,745

 

2,487

 

2,315

 
 

Net Debt-to-Total Capitalization

7.8%

 

10.9%

 

9.7%

 

 

First Quarter 2021 Highlights

 


 

  • Declared special dividend of $1.00 per share and regular quarterly dividend of $0.4125 per share, an indicated annual total cash return to shareholders of $1.5 billion
  • Earned an adjusted $1.62 per share, second-highest quarterly EPS in EOG history
  • Generated $1.1 billion of free cash flow, a quarterly record
  • Capital expenditures 6% below guidance midpoint driven by sustainable efficiency improvements
  • Oil production above high-end of guidance range
  • Made significant progress toward 5% well cost reduction goal in 2021
  • Reached agreement to divest China assets

 

Volumes and Capital Expenditures

Wellhead Volumes

1Q 2021

 

1Q 2021
Guidance
Midpoint

 

4Q 2020

 

1Q 2020

Crude Oil and Condensate (MBod)

431.0

 

425.1

 

444.8

 

483.3

Natural Gas Liquids (MBbld)

124.3

 

130.0

 

141.4

 

161.3

Natural Gas (MMcfd)

1,342

 

1,360

 

1,292

 

1,378

Total Crude Oil Equivalent (MBoed)

778.9

 

781.8

 

801.5

 

874.1

       

Cash Capital Expenditures before Acquisitions ($MM)

945

 

1,000

 

828

 

1,685

 

From William R. "Bill" Thomas, Chairman and Chief Executive Officer
"Our outstanding first quarter results and special dividend announcement reflect the power of EOG's returns-focused strategy. True to the EOG culture, our employees have embraced the higher hurdle rate with the shift to double-premium, which drove record returns in the first quarter. EOG continues to deliver sustainable improvements in operating performance, once again exceeding expectations.

"Our robust operating performance translates into financial results that allow us to deliver on our cash flow priorities. Earlier this year we raised the regular dividend and reduced debt outstanding. Our long-standing financial discipline now positions EOG to return additional cash to shareholders through a special dividend, bringing total expected return of cash to shareholders in 2021 to $1.5 billion.

"EOG is off to a great start in 2021 and I am confident that we will continue to get better going forward."

 

 

First Quarter 2021 Financial Performance  

 


 

Adjusted Earnings per Share 1Q 2021 vs 4Q 2020

Prices and Hedges
Higher prices for crude oil, natural gas and natural gas liquids all contributed to higher earnings. Average crude oil prices increased to $58.02 per barrel in the 1Q from $41.81 per barrel in the 4Q, contributing about 60% of the $1.40 earnings per share increase attributable to higher prices. EOG also realized higher prices for a portion of natural gas sold on a spot basis during periods of strong demand related to winter storms and for natural gas sold at prices tied to LNG export markets. Price gains were partially offset by a decrease in hedge settlement value, to $30 million cash paid in 1Q from $72 million cash received in 4Q.

Volume
Overcoming downtime from Winter Storm Uri, which reduced 1Q production by approximately 3%, total company crude oil production of 431,000 Bopd was above the high end of the guidance range and just 3% lower than 4Q. NGL production was 12% lower, partially offset by a 4% increase in natural gas production, driven by the market-based decision to reduce ethane extraction. Total company equivalent volumes decreased 3%.

Per-Unit Costs
Total per-unit costs in 1Q were slightly above the mid-point of the guidance range, due to higher prices for fuel and power during the winter storm. Compared with 4Q, higher taxes other than income related to increased product prices accounted for about half the increase in per-unit costs. Higher fuel and power, DD&A and production-related costs also contributed to the increase.

 

Change in Cash 1Q 2021 vs 4Q 2020

Free Cash Flow
EOG generated discretionary cash flow (net cash provided by operating activities before exploration expense and changes in working capital) of $2.0 billion in 1Q. The company incurred $945 million of cash capital expenditures before acquisitions, resulting in $1.1 billion of free cash flow.

Capital Expenditures
Cash capital expenditures before acquisitions were below the midpoint of the guidance range due to lower well costs from sustainable efficiency improvements. Faster drilling times, more efficient completion operations and lower-cost sand and water sourcing contributed to lower overall well costs. EOG is well on track to meet or exceed its 5% well cost reduction goal for 2021.

Debt
On February 1, 2021, EOG repaid, with cash on hand, the $750 million aggregate principal amount of its 4.100% Senior Notes due 2021 that matured on that date.

 

First Quarter 2021 Operating Performance  

 

 

Lease and Well
Per-unit LOE costs declined 7% compared with the prior‐year period due to lower water handling costs, workover costs and overall efficiency improvements. Per-unit LOE also was $0.10 below the 1Q 2021 guidance midpoint. Compared with the 4Q 2020, per-unit LOE costs increased slightly due to higher fuel and power prices during the winter storm and seasonal factors.

Transportation, Gathering and Processing
Per-unit transportation costs increased in 1Q as EOG expanded its transportation and storage capacity to provide greater flexibility and support higher price realizations. Higher fuel and power prices during the winter storm also contributed to increased transportation and gathering and processing costs.

General and Administrative
G&A costs on a per-unit basis were in-line with the 4Q 2020 and slightly below the guidance midpoint.

Depreciation, Depletion and Amortization
Per-unit DD&A costs in the 1Q were in-line with the target, which was higher compared with the 4Q due to negative price- related reserve revisions.

 

Special Dividend and China Divestiture

Declared $1.00 per Share Special Dividend
The Board of Directors declared a regular dividend of $0.4125 per share on EOG's Common Stock. The indicated annual rate is $1.65. The Board also declared a special dividend of $1.00 per share on EOG's Common Stock. Both dividends are payable July 30, 2021 to stockholders of record as of July 16, 2021.

China Divestiture
EOG reached an agreement to divest all of its assets in China for proceeds of approximately $140 million. Closing, subject to customary conditions, is expected in the second quarter of 2021. Current net production from the divested assets is approximately 25 MMcfd of natural gas.

 

First Quarter 2021 Results vs Guidance

 

 


 

 

 

                           
                           
                           

Crude Oil and Condensate (MBod)

1Q 2021

 

1Q 2021
Guidance
Midpoint

 

Variance

 

4Q 2020

 

3Q 2020

 

2Q 2020

 

1Q 2020

United States

428.7

 

423.0

 

5.7

 

442.4

 

376.6

 

330.9

 

482.7

Trinidad

2.2

 

2.0

 

0.2

 

2.3

 

1.0

 

0.1

 

0.5

Other International

0.1

 

0.1

 

0.0

 

0.1

 

0.0

 

0.1

 

0.1

Total

431.0

 

425.1

 

5.9

 

444.8

 

377.6

 

331.1

 

483.3

NGLs (MBbld)

           

Total

124.3

 

130.0

 

(5.7)

 

141.4

 

140.1

 

101.2

 

161.3

Natural Gas (MMcfd)

           

United States

1,100

 

1,125

 

(25)

 

1,075

 

1,008

 

939

 

1,139

Trinidad

217

 

215

 

2

 

192

 

151

 

174

 

201

Other International

25

 

20

 

5

 

25

 

31

 

34

 

38

Total

1,342

 

1,360

 

(18)

 

1,292

 

1,190

 

1,147

 

1,378

             

Total Crude Oil Equivalent Volumes (MBoed)

778.9

 

781.8

 

(2.9)

 

801.5

 

716.0

 

623.4

 

874.1

Total MMBoe

70.1

 

70.4

 

0.3

 

73.7

 

65.9

 

56.7

 

79.5

             

Capital Expenditures ($MM)

945

 

1,000

 

(55)

 

828

 

499

 

478

 

1,685

             

Benchmark Price

           

Oil (WTI) ($/Bbl)

57.80

         

42.67

 

40.94

 

27.85

 

46.08

Natural Gas (HH) ($/Mcf)

2.69

         

2.65

 

1.94

 

1.73

 

1.98

             

Crude Oil and Condensate ($/Bbl) - above (below) WTI

           

United States

0.27

 

0.20

 

0.07

 

(0.81)

 

(0.75)

 

(7.45)

 

0.89

Trinidad

(8.03)

 

(10.50)

 

2.47

 

(9.76)

 

(15.53)

 

(27.25)

 

(11.15)

Other International

(19.19)

 

(18.00)

 

(1.19)

 

(6.77)

 

(15.65)

 

20.93

 

11.43

             

NGLs - Realizations (% of WTI)

48.5%

 

49.0%

 

(0.5%)

 

41.1%

 

35.0%

 

36.6%

 

23.7%

             

Nat Gas ($/Mcf) - above (below) HH

           

United States

2.83

 

3.00

 

(0.17)

 

(0.36)

 

(0.45)

 

(0.62)

 

(0.48)

Natural Gas Realizations ($/Mcf)

           

Trinidad

3.38

 

3.35

 

0.03

 

3.57

 

2.35

 

2.13

 

2.17

Other International

5.66

 

5.70

 

(0.04)

 

5.47

 

4.73

 

4.36

 

4.32

             

Unit Costs ($/Boe)

           

Lease and Well

3.85

 

3.95

 

(0.10)

 

3.54

 

3.45

 

4.32

 

4.14

Transportation Costs

2.88

 

2.80

 

0.08

 

2.64

 

2.74

 

2.67

 

2.62

General and Administrative

1.57

 

1.65

 

(0.08)

 

1.54

 

1.89

 

2.32

 

1.44

Gathering and Processing

1.98

 

1.80

 

0.18

 

1.62

 

1.74

 

1.71

 

1.62

Cash Operating Costs

10.28

 

10.20

 

0.08

 

9.34

 

9.82

 

11.02

 

9.82

Depreciation, Depletion and Amortization

12.84

 

12.85

 

(0.01)

 

11.81

 

12.49

 

12.46

 

12.57

             

Expenses ($MM)

           

Exploration and Dry Hole

44

 

40

 

4

 

40

 

51

 

27

 

40

Impairment (GAAP)

44

         

143

 

79

 

305

 

1,573

Impairment (excluding certain impairments (non-GAAP))

43

 

70

 

(27)

 

57

 

52

 

66

 

57

Capitalized Interest

8

 

8

 

0

 

7

 

7

 

8

 

9

Net Interest

47

 

48

 

(1)

 

53

 

53

 

54

 

45

             

Taxes Other Than Income (% of Wellhead Revenue)

6.7%

 

7.0%

 

(0.3%)

 

5.1%

 

7.2%

 

9.4%

 

6.5%

Income Taxes

           

Effective Rate

23.2%

 

23.5%

 

(0.3%)

 

21.1%

 

19.2%

 

20.6%

 

68.4%

Deferred Ratio

(18%)

 

0%

 

(18%)

 

60%

 

330%

 

107%

 

743%

 

Second Quarter and Full-Year 2021 Guidance 1

 


 

    

       

(Unaudited)

     
       

See "Endnotes" below for related discussion and definitions.

2Q 2021
Guidance Range

 

FY 2021
Guidance Range

 

2020
Actual

 

2019
Actual

Crude Oil and Condensate Volumes (MBod)

                     

United States

436.0

-

446.0

 

433.0

-

444.0

 

408.1

 

455.5

Trinidad

1.5

-

2.3

 

1.0

-

1.8

 

1.0

 

0.6

Other International

0.0

-

0.2

 

0.0

-

0.2

 

0.1

 

0.1

Total

437.5

-

448.5

 

434.0

-

446.0

 

409.2

 

456.2

Natural Gas Liquids Volumes (MBbld)

                     

Total

125.0

-

140.0

 

125.0

-

145.0

 

136.0

 

134.1

Natural Gas Volumes (MMcfd)

                     

United States

1,110

-

1,210

 

1,110

-

1,210

 

1,040

 

1,069

Trinidad

195

-

225

 

180

-

220

 

180

 

260

Other International

10

-

22

 

5

-

15

 

32

 

37

Total

1,315

-

1,457

 

1,295

-

1,445

 

1,252

 

1,366

Crude Oil Equivalent Volumes (MBoed)

                     

United States

746.0

-

787.7

 

743.0

-

790.7

 

717.5

 

767.8

Trinidad

34.0

-

39.8

 

31.0

-

38.5

 

30.9

 

44.0

Other International

1.7

-

3.9

 

0.8

-

2.7

 

5.4

 

6.2

Total

781.7

-

831.4

 

774.8

-

831.9

 

753.8

 

818.0

                       

Benchmark Price

                     

Oil (WTI) ($/Bbl)

               

39.40

 

57.04

Natural Gas (HH) ($/Mcf)

               

2.08

 

2.62

                       

Crude Oil and Condensate Differentials - above (below) WTI 2 ($/Bbl)

     

United States

(0.25)

-

0.75

 

(0.55)

-

1.45

 

(0.75)

 

0.70

Trinidad

(12.50)

-

(10.50)

 

(12.40)

-

(10.40)

 

(9.20)

 

(9.88)

Other International

(10.50)

-

(6.50)

 

(16.20)

-

(13.20)

 

3.68

 

0.36

Natural Gas Liquids - Realizations as % of WTI

                     

Total

35%

-

45%

 

36%

-

48%

 

34.0%

 

28.1%

Natural Gas Differentials - above (below) NYMEX Henry Hub 3 ($/Mcf)

     

United States

(0.40)

-

0.00

 

(0.25)

-

1.25

 

(0.47)

 

(0.40)

Natural Gas Realizations ($/Mcf)

                     

Trinidad

3.10

-

3.60

 

3.10

-

3.60

 

2.57

 

2.72

Other International

5.40

-

5.90

 

5.20

-

6.20

 

4.66

 

4.44

                       

Capital Expenditures 4 ($MM)

1,000

-

1,200

 

3,700

-

4,100

 

3,490

 

6,234

                       

Operating Unit Costs ($/Boe)

                     

Lease and Well

3.45

-

4.15

 

3.50

-

4.20

 

3.85

 

4.58

Transport Costs

2.60

-

3.00

 

2.65

-

3.05

 

2.66

 

2.54

General and Administrative

1.50

-

1.60

 

1.50

-

1.60

 

1.75

 

1.64

Gathering and Processing

1.75

-

1.95

 

1.75

-

1.95

 

1.66

 

1.60

Cash Operating Costs

9.30

-

10.70

 

9.40

-

10.80

 

9.92

 

10.36

Depreciation, Depletion and Amortization

12.00

-

12.60

 

11.70

-

12.70

 

12.32

 

12.56

                       

Expenses ($MM)

                     

Exploration and Dry Hole

40

-

50

 

140

-

180

 

159

 

168

Impairment (GAAP)

               

2,100

 

518

Impairment (excluding certain impairments (non-GAAP))

45

-

95

 

255

-

295

 

232

 

243

Capitalized Interest

5

-

10

 

25

-

30

 

31

 

38

Net Interest

45

-

50

 

180

-

185

 

205

 

185

                       

Taxes Other Than Income (% of Wellhead Revenue)

6.0%

-

8.0%

 

6.5%

-

7.5%

 

6.6%

 

6.9%

Income Taxes

                     

Effective Rate

20%

-

25%

 

21%

-

26%

 

18.2%

 

22.9%

Deferred Ratio

0%

-

15%

 

0%

-

15%

 

54.8%

 

107.4%

 

 

First Quarter 2021 Results Webcast
Friday, May 7, 2021, 9:00 a.m. Central time (10:00 a.m. Eastern time)
Webcast will be available on EOG's website for one year.
http://investors.eogresources.com/Investors

About EOG
EOG Resources, Inc. (NYSE: EOG) is one of the largest crude oil and natural gas exploration and production companies in the United States with proved reserves in the United States, Trinidad, and China. To learn more visit www.eogresources.com.

Investor Contacts
David Streit 713‐571‐4902
Neel Panchal 713‐571‐4884

Media and Investor Contact
Kimberly Ehmer 713‐571‐4676

Endnotes

1)

The forecast items for the second quarter and full year 2021 set forth above 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.

   

2)

EOG bases United States 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.

   

3)

EOG bases United States 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.

   

4)

The forecast includes expenditures for Exploration and Development Drilling, Facilities, Leasehold Acquisitions, Capitalized Interest, Exploration Costs, Dry Hole Costs and Other Property, Plant and Equipment. The forecast excludes Property Acquisitions, Asset Retirement Costs and any Non-Cash Transactions.

 

Glossary

 

Acq

Acquisitions

ATROR

After-tax rate of return

Bbl

Barrel

Bn

Billion

Boe

Barrels of oil equivalent

Bopd

Barrels of oil per day

Capex

Capital expenditures

CO2e

Carbon dioxide equivalent

DCF

Discretionary cash flow

DD&A

Depreciation, Depletion and Amortization

Disc

Discoveries

Divest

Divestitures

EPS

Earnings per share

Ext

Extensions

G&A

General and administrative expense

G&P

Gathering and processing expense

GHG

Greenhouse gas

HH

Henry Hub

LOE

Lease operating expense, or lease and well expense

MBbld

Thousand barrels of liquids per day

MBod

Thousand barrels of oil per day

MBoe

Thousand barrels of oil equivalent

MBoed

Thousand barrels of oil equivalent per day

Mcf

Thousand cubic feet of natural gas

MMBoe

Million barrels of oil equivalent

MMcfd

Million cubic feet of natural gas per day

NGLs

Natural gas liquids

OTP

Other than price

NYMEX

U.S. New York Mercantile Exchange

QoQ

Quarter over quarter

Trans

Transportation expense

USD

United States dollar

WTI

West Texas Intermediate

YoY

Year over year

$MM

Million United States dollars

$/Bbl

U.S. Dollars per barrel

$/Boe

U.S. Dollars per barrel of oil equivalent

$/Mcf

U.S. Dollars per thousand cubic feet

This press release may include 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, goals, returns and rates of return, budgets, reserves, levels of production, capital expenditures, costs and asset sales, 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," "aims," "goal," "may," "will," "focused on," "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 returns and rates of return, replace or increase drilling locations, reduce or otherwise control operating costs and capital expenditures, generate cash flows, pay down or refinance indebtedness, achieve, reach or otherwise meet goals or ambitions with respect to emissions, other environmental matters, safety matters or other ESG (environmental/social/governance) matters, or pay and/or increase 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. Furthermore, this press release and any accompanying disclosures may include or reference certain forward‐looking, non‐GAAP financial measures, such as free cash flow or discretionary cash flow, and certain related estimates regarding future performance, results and financial position. Because we provide these measures on a forward‐looking basis, we cannot reliably or reasonably predict certain of the necessary components of the most directly comparable forward‐looking GAAP measures, such as future impairments and future changes in working capital. Accordingly, we are unable to present a quantitative reconciliation of such forward‐looking, non‐GAAP financial measures to the respective most directly comparable forward‐looking GAAP financial measures. Management believes these forward‐looking, non‐GAAP measures may be a useful   tool for the investment community in comparing EOG's forecasted financial performance to the forecasted financial performance of other companies in the industry. Any such forward‐looking measures and estimates are intended to be illustrative only and are not intended to reflect the results that EOG will necessarily achieve for the period(s) presented; EOG's actual results may differ materially from such measures and estimates. 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, extent and duration of changes in prices for, supplies of, and demand for, crude oil and condensate, natural gas liquids, natural gas and related commodities;
  • the extent to which EOG is successful in its efforts to acquire or discover additional reserves;
  • the extent to which EOG is successful in its efforts to (i) economically develop its acreage in, (ii) produce reserves and achieve anticipated production levels and rates of return from, (iii) decrease or otherwise control its drilling, completion, operating and capital costs related to, and (iv) maximize reserve recovery from, its existing and future crude oil and natural gas exploration and development projects and associated potential and existing drilling locations;
  • the extent to which EOG is successful in its efforts to market its production of crude oil and condensate, natural gas liquids, and natural gas;
  • security threats, including cybersecurity threats and disruptions to our business and operations from breaches of our information technology systems, physical breaches of our facilities and other infrastructure or breaches of the information technology systems, facilities and infrastructure of third parties with which we transact business;
  • the availability, proximity and capacity of, and costs associated with, appropriate gathering, processing, compression, storage, transportation, refining, and export 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 any changes or other actions which may result from the recent U.S. elections and change in U.S. administration and including tax laws and regulations; climate change and other environmental, health and safety laws and regulations relating to air emissions, disposal of produced water, drilling fluids and other wastes, hydraulic fracturing and access to and use of water; laws and regulations affecting the leasing of acreage and permitting for oil and gas drilling and the calculation of royalty payments in respect of oil and gas production; laws and regulations imposing additional permitting and disclosure requirements, additional operating restrictions and conditions or restrictions on drilling and completion operations and on the transportation of crude oil and natural gas; laws and regulations with respect to derivatives and hedging activities; and laws and regulations with respect to the import and export of crude oil, natural gas and related commodities;
  • EOG's ability to effectively integrate acquired crude oil and natural gas properties into its operations, fully identify existing and potential problems with respect to such properties and accurately estimate reserves, production and drilling, completing and operating 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 the acquisition of licenses, leases and properties, employees and other personnel, facilities, equipment, materials and services;
  • the availability and cost of employees and other personnel, facilities, equipment, materials (such as water and tubulars) and services;
  • the accuracy of reserve estimates, which by their nature involve the exercise of professional judgment and may therefore be imprecise;
  • weather, including its impact on crude oil and natural gas demand, and weather-related delays in drilling and in the installation and operation (by EOG or third parties) of production, gathering, processing, refining, compression, storage, transportation, and export 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 to which EOG is successful in its completion of planned asset dispositions;
  • 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;
  • the duration and economic and financial impact of epidemics, pandemics or other public health issues, including the COVID-19 pandemic;
  • geopolitical factors and political conditions and developments around the world (such as the imposition of tariffs or trade or other economic sanctions, 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; and
  • the other factors described under ITEM 1A, Risk Factors, of EOG's Annual Report on Form 10‐K for the fiscal year ended December 31, 2020 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 duration or 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). Statements of reserves are only estimates and may not correspond to the ultimate quantities of oil and gas recovered. Any reserve or resource estimates provided in this press release that are not specifically designated as being estimates of proved reserves may include "potential" reserves, "resource potential" and/or other estimated reserves or estimated resources 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, 2020, 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. 

 Income Statements

           

In millions of USD, except per share data (Unaudited)

       
 

1Q 2021

 

4Q 2020

 

1Q 2020

Operating Revenues and Other

     

  Crude Oil and Condensate

2,251

   

1,711

   

2,065

 

  Natural Gas Liquids

314

   

229

   

161

 

  Natural Gas

625

   

302

   

210

 

Gains (Losses) on Mark-to-Market Commodity Derivative
    Contracts

(367)

   

70

   

1,206

 

  Gathering, Processing and Marketing

848

   

643

   

1,039

 

Gains (Losses) on Asset Dispositions, Net

(6)

   

(6)

   

16

 

  Other, Net

29

   

16

   

21

 

Total

3,694

   

2,965

   

4,718

 
           

Operating Expenses

         

Lease and Well

270

   

261

   

330

 

Transportation Costs

202

   

195

   

208

 

Gathering and Processing Costs

139

   

119

   

128

 

Exploration Costs

33

   

41

   

40

 

Dry Hole Costs

11

   

   

 

Impairments

44

   

143

   

1,573

 

Marketing Costs

838

   

621

   

1,110

 

Depreciation, Depletion and Amortization

900

   

870

   

1,000

 

General and Administrative

110

   

113

   

114

 

Taxes Other Than Income

215

   

114

   

157

 

Total

2,762

   

2,477

   

4,660

 
           

Operating Income

932

   

488

   

58

 

  Other Income (Expense), Net

(4)

   

(7)

   

18

 

Income Before Interest Expense and Income Taxes

928

   

481

   

76

 

  Interest Expense, Net

47

   

53

   

45

 

Income Before Income Taxes

881

   

428

   

31

 

  Income Tax Provision

204

   

91

   

21

 

Net Income

677

   

337

   

10

 
           

Dividends Declared per Common Share

0.4125

   

0.3750

   

0.3750

 

Net Income Per Share

         

Basic

1.17

   

0.58

   

0.02

 

Diluted

1.16

   

0.58

   

0.02

 

Average Number of Common Shares

         

Basic

580

   

580

   

578

 

Diluted

583

   

581

   

580

 

 

Wellhead Volumes and Prices

 

(Unaudited)

             
 

1Q 2021

 

1Q 2020

 

% Change

 

4Q 2020

               

Crude Oil and Condensate Volumes (MBbld) (1)

         

United States

428.7

   

482.7

   

-11%

   

442.4

 

Trinidad

2.2

   

0.5

   

340%

   

2.3

 

Other International (2)

0.1

   

0.1

   

0%

   

0.1

 

Total

431.0

   

483.3

   

-11%

   

444.8

 
               

Average Crude Oil and Condensate Prices ($/Bbl) (3)

             

United States

58.07

   

46.97

   

24%

   

41.86

 

Trinidad

49.77

   

34.93

   

43%

   

32.91

 

Other International (2)

38.61

   

57.51

   

-33%

   

35.9

 

Composite

58.02

   

46.96

   

24%

   

41.81

 
               

Natural Gas Liquids Volumes (MBbld) (1)

             

United States

124.3

   

161.3

   

-23%

   

141.4

 

Total

124.3

   

161.3

   

-23%

   

141.4

 
               

Average Natural Gas Liquids Prices ($/Bbl) (3)

             

United States

28.03

   

10.94

   

156%

   

17.54

 

Composite

28.03

   

10.94

   

156%

   

17.54

 
               

Natural Gas Volumes (MMcfd) (1)

             

United States

1,100

   

1,139

   

-3%

   

1,075

 

Trinidad

217

   

201

   

8%

   

192

 

Other International (2)

25

   

38

   

-34%

   

25

 

Total

1,342

   

1,378

   

-3%

   

1,292

 
               

Average Natural Gas Prices ($/Mcf) (3)

             

United States

5.52

   

1.50

   

268%

   

2.29

 

Trinidad

3.38

   

2.17

   

56%

   

3.57

 

Other International (2)

5.66

   

4.32

   

31%

   

5.47

 

Composite

5.17

   

1.67

   

209%

   

2.54

 
               

Crude Oil Equivalent Volumes (MBoed) (4)

             

United States

736.4

   

833.8

   

-12%

   

763.0

 

Trinidad

38.5

   

34.0

   

13%

   

34.2

 

Other International (2)

4.0

   

6.3

   

-37%

   

4.3

 

Total

778.9

   

874.1

   

11%

   

801.5

 
               

Total MMBoe (4)

70.1

   

79.5

   

-12%

   

73.7

 
                 

(1)

Thousand barrels per day or million cubic feet per day, as applicable.

(2)

Other International includes EOG's China and Canada operations.

(3)

Dollars per barrel or per thousand cubic feet, as applicable.  Excludes the impact of financial commodity derivative instruments (see Note 12 to the Condensed Consolidated Financial Statements in EOG's Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2021).

(4)

Thousand barrels of oil equivalent per day or million barrels of oil equivalent, as applicable; includes crude oil and condensate, NGLs and natural gas.  Crude oil equivalent volumes are determined using a ratio of 1.0 barrel of crude oil and condensate or NGLs 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.

 

Balance Sheets

 

In millions of USD, except share data (Unaudited)

 

March 31,

 

December 31,

 

2021

 

2020

Current Assets

     

Cash and Cash Equivalents

3,388

   

3,329

 

Accounts Receivable, Net

1,828

   

1,522

 

Inventories

562

   

629

 

Assets from Price Risk Management Activities

   

65

 

Income Taxes Receivable

   

23

 

Other

413

   

294

 

Total

6,191

   

5,862

 
 

Property, Plant and Equipment

     

Oil and Gas Properties (Successful Efforts Method)

65,645

   

64,793

 

Other Property, Plant and Equipment

4,590

   

4,479

 

Total Property, Plant and Equipment

70,235

   

69,272

 

Less:  Accumulated Depreciation, Depletion and Amortization

(41,569)

   

(40,673)

 

Total Property, Plant and Equipment, Net

28,666

   

28,599

 

Deferred Income Taxes

4

   

2

 

Other Assets

1,310

   

1,342

 

Total Assets

36,171

   

35,805

 
 

Current Liabilities

     

Accounts Payable

1,945

   

1,681

 

Accrued Taxes Payable

449

   

206

 

Dividends Payable

239

   

217

 

Liabilities from Price Risk Management Activities

188

   

 

Current Portion of Long-Term Debt

39

   

781

 

Current Portion of Operating Lease Liabilities

269

   

295

 

Other

183

   

280

 

Total

3,312

   

3,460

 
       

Long-Term Debt

5,094

   

5,035

 

Other Liabilities

2,178

   

2,149

 

Deferred Income Taxes

4,825

   

4,859

 

Commitments and Contingencies

     
       

Stockholders' Equity

     

Common Stock, $0.01 Par, 1,280,000,000 Shares Authorized and 583,843,561
   Shares Issued at March 31, 2021 and 583,694,850 Shares Issued at December
   31, 2020

206

   

206

 

Additional Paid in Capital

5,979

   

5,945

 

Accumulated Other Comprehensive Loss

(14)

   

(12)

 

Retained Earnings

14,606

   

14,170

 

Common Stock Held in Treasury, 232,249 Shares at March 31, 2021 and 124,265
   Shares at December 31, 2020

(15)

   

(7)

 

Total Stockholders' Equity

20,762

   

20,302

 

Total Liabilities and Stockholders' Equity

36,171

   

35,805

 

 

Cash Flows Statements

In millions of USD (Unaudited)

     
 

1Q 2021

 

4Q 2020

 

1Q 2020

 

Cash Flows from Operating Activities

     

Reconciliation of Net Income to Net Cash Provided by Operating
   Activities:

     

Net Income

677

 

337

 

10

 

Items Not Requiring (Providing) Cash

     

Depreciation, Depletion and Amortization

900

 

870

 

1,000

 

Impairments

44

 

143

 

1,573

 

Stock-Based Compensation Expenses

35

 

33

 

40

 

Deferred Income Taxes

(36)

 

55

 

45

 

(Gains) Losses on Asset Dispositions, Net

6

 

6

 

(16)

 

Other, Net

7

 

10

 

(9)

 

Dry Hole Costs

11

 

 

 

Mark-to-Market Commodity Derivative Contracts

     

Total (Gains) Losses

367

 

(70)

 

(1,206)

 

Net Cash Received from (Payments for) Settlements of
    Commodity Derivative Contracts

(30)

 

72

 

84

 

Other, Net

1

 

2

 

 

Changes in Components of Working Capital and Other Assets and
    Liabilities

     

Accounts Receivable

(308)

 

(464)

 

722

 

Inventories

64

 

31

 

103

 

Accounts Payable

172

 

427

 

434

 

Accrued Taxes Payable

243

 

(61)

 

(55)

 

Other Assets

(103)

 

(90)

 

58

 

Other Liabilities

(89)

 

21

 

(66)

 

Changes in Components of Working Capital Associated with Investing
    Activities

(91)

 

(201)

 

(132)

 

Net Cash Provided by Operating Activities

1,870

 

1,121

 

2,585

 

Investing Cash Flows

     

Additions to Oil and Gas Properties

(875)

 

(785)

 

(1,566)

 

Additions to Other Property, Plant and Equipment

(42)

 

(56)

 

(123)

 

Proceeds from Sales of Assets

5

 

3

 

26

 

Changes in Components of Working Capital Associated with Investing
    Activities

91

 

201

 

132

 

Net Cash Used in Investing Activities

(821)

 

(637)

 

(1,531)

 

Financing Cash Flows

     

Long-Term Debt Repayments

(750)

 

 

 

Dividends Paid

(219)

 

(220)

 

(167)

 

Treasury Stock Purchased

(10)

 

(1)

 

(5)

 

Proceeds from Stock Options Exercised and Employee Stock Purchase
    Plan

 

8

 

 

Repayment of Finance Lease Liabilities

(9)

 

(6)

 

(3)

 

Net Cash Used in Financing Activities

(988)

 

(219)

 

(175)

 

Effect of Exchange Rate Changes on Cash

(2)

 

(2)

 

 

Increase in Cash and Cash Equivalents

59

 

263

 

879

 

Cash and Cash Equivalents at Beginning of Period

3,329

 

3,066

 

2,028

 

Cash and Cash Equivalents at End of Period

3,388

 

3,329

 

2,907

 

 

Non-GAAP Financial Measures

   
         
 

To supplement the presentation of its financial results prepared in accordance with generally accepted accounting principles in the United States of America (GAAP), EOG's quarterly earnings releases and related conference calls, accompanying investor presentation slides and presentation slides for investor conferences contain certain financial measures that are not prepared or presented in accordance with GAAP.   These non-GAAP financial measures may include, but are not limited to, Adjusted Net Income (Loss), Discretionary Cash Flow, Free Cash Flow, Adjusted EBITDAX, Net Debt and related statistics.

 

A reconciliation of each of these measures to their most directly comparable GAAP financial measure is included in the tables below and can also be found in the "Reconciliations & Guidance" section of the "Investors" page of the EOG website at www.eogresources.com.

 

EOG believes these measures may be useful to investors who follow the practice of some industry analysts who make certain adjustments to GAAP measures (for example, to exclude non-recurring items) to facilitate comparisons to others in EOG's industry, and who utilize non-GAAP measures in their calculations of certain statistics (for example, return on capital employed and return on equity) used to evaluate EOG's performance.

 

EOG believes that the non-GAAP measures presented, when viewed in combination with its financial and operating results prepared in accordance with GAAP, provide a more complete understanding of the factors and trends affecting the company's performance. EOG uses these non-GAAP measures for purposes of (i) comparing EOG's financial and operating performance with the financial and operating performance of other companies in the industry and (ii) analyzing EOG's financial and operating performance across periods.

 

The non-GAAP measures presented should not be considered in isolation, and should not be considered as a substitute for, or as an alternative to, EOG's reported Net Income (Loss), Total Debt, Net Cash Provided by Operating Activities and other financial results calculated in accordance with GAAP. The non-GAAP measures presented should be read in conjunction with EOG's consolidated financial statements prepared in accordance with GAAP.

 

In addition, because not all companies use identical calculations, EOG's presentation of non-GAAP measures may not be comparable to, and may be calculated differently from, similarly titled measures disclosed by other companies, including its peer companies. EOG may also change the calculation of one or more of its non-GAAP measures from time to time – for example, to account for changes in its business and operations or to more closely conform to peer company or industry analysts' practices. 

 

Adjusted Net Income (Loss)

In millions of USD, except per share data (Unaudited)

             
 

1Q 2021

 

Before

Tax

 

Income Tax

Impact

 

After

Tax

 

Diluted

Earnings

per Share

               

Reported Net Income (GAAP)

881

   

(204)

   

677

   

1.16

 

Adjustments:

             

Losses on Mark-to-Market Commodity Derivative Contracts

367

   

(81)

   

286

   

0.49

 

Net Cash Payments for Settlements of Commodity Derivative Contracts

(30)

   

7

   

(23)

   

(0.04)

 

Add: Losses on Asset Dispositions, Net

6

   

(1)

   

5

   

0.01

 

Add: Certain Impairments

1

   

   

1

   

 

Adjustments to Net Income

344

   

(75)

   

269

   

0.46

 
               

Adjusted Net Income (Non-GAAP)

1,225

   

(279)

   

946

   

1.62

 
               

Average Number of Common Shares (GAAP)

             

Basic

           

580

 

Diluted

           

583

 
               
               
 

4Q 2020

 

Before

Tax

 

Income Tax

Impact

 

After

Tax

 

Diluted

Earnings

per Share

               

Reported Net Income (GAAP)

428

   

(91)

   

337

   

0.58

 

Adjustments:

             

Gains on Mark-to-Market Commodity Derivative Contracts

(70)

   

15

   

(55)

   

(0.10)

 

Net Cash Received from Settlements of Commodity Derivative Contracts

72

   

(16)

   

56

   

0.10

 

Add: Losses on Asset Dispositions, Net

6

   

(1)

   

5

   

0.01

 

Add: Certain Impairments

86

   

(18)

   

68

   

0.12

 

Adjustments to Net Income

94

   

(20)

   

74

   

0.13

 
               

Adjusted Net Income (Non-GAAP)

522

   

(111)

   

411

   

0.71

 
               

Average Number of Common Shares (GAAP)

             

Basic

           

580

 

Diluted

           

581

 
               
               

Adjusted Net Income (Loss)

           

In millions of USD, except per share data (Unaudited)

             
 

1Q 2020

 

Before

Tax

 

Income Tax

Impact

 

After

Tax

 

Diluted

Earnings

per Share

               

Reported Net Income (GAAP)

31

   

(21)

   

10

   

0.02

 

Adjustments:

             

Gains on Mark-to-Market Commodity Derivative Contracts

(1,206)

   

265

   

(941)

   

(1.62)

 

Net Cash Received from Settlements of Commodity Derivative Contracts

84

   

(18)

   

66

   

0.11

 

Less: Gains on Asset Dispositions, Net

(16)

   

3

   

(13)

   

(0.02)

 

Add: Certain Impairments

1,516

   

(320)

   

1,196

   

2.06

 

Adjustments to Net Income

378

   

(70)

   

308

   

0.53

 
               

Adjusted Net Income (Non-GAAP)

409

   

(91)

   

318

   

0.55

 
               

Average Number of Common Shares (GAAP)

             

Basic

           

578

 

Diluted

           

580

 
               

 

Adjusted Net Income per Share

In millions of USD, except share and per Boe data (Unaudited)

4Q 2020 Adjusted Net Income per Share (Non-GAAP)

   

0.71

 
       

Realized Price

     

1Q 2021 Composite Average Wellhead Revenue per Boe

45.49

     

Less:  4Q 2020 Composite Average Wellhead Revenue per Boe

(30.39)

     

Subtotal

15.10

     

Multiplied by: 1Q 2021 Crude Oil Equivalent Volumes (MMBoe)

70.1

     

Total Change in Revenue

1,059

     

Less: Income Tax Benefit (Cost) Imputed (based on 23%)

(243)

     

Change in Net Income

815

     

Change in Diluted Earnings per Share

   

1.40

 
       

Net Cash Received (Paid) from Settlements of Commodity Derivative Contracts

     

1Q 2021 Net Cash Received (Paid) from Settlement of Commodity Derivative
    Contracts

(30)

     

Less:  Income Tax Benefit (Cost)

7

     

After Tax - (a)

(23)

     

4Q 2020 Net Cash Received (Paid) from Settlement of Commodity Derivative
    Contracts

72

     

Less:  Income Tax Benefit (Cost)

(16)

     

After Tax - (b)

56

     

Change in Net Income - (a) - (b)

(79)

     

Change in Diluted Earnings per Share

   

(0.14)

 
       

Wellhead Volumes

     

1Q 2021 Crude Oil Equivalent Volumes (MMBoe)

70.1

     

Less:  4Q 2020 Crude Oil Equivalent Volumes (MMBoe)

(73.7)

     

Subtotal

(3.6)

     

Times:  1Q 2021 Composite Average Margin per Boe (Non-GAAP)
   
(Including Total Exploration Costs) (refer to "Costs per Barrel of Oil Equivalent"
    schedule)

17.38

     

Change in Revenue

(63)

     

Less:  Income Tax Benefit (Cost) Imputed (based on 23%)

14

     

Change in Net Income

(48)

     

Change in Diluted Earnings per Share

   

(0.08)

 
       

Operating Cost per Boe

     

4Q 2020 Total Operating Cost per Boe (Non-GAAP) (including Total Exploration
    Costs) (refer to "Costs per Barrel of Oil Equivalent" schedule)

24.72

     

Less:  1Q 2021 Total Operating Cost per Boe (Non-GAAP) (including Total
    Exploration Costs) (refer to "Costs per Barrel of Oil Equivalent" schedule)

(28.11)

     

Subtotal

(3.39)

     

Times:  1Q 2021 Crude Oil Equivalent Volumes (MMBoe)

70.1

     

Change in Before-Tax Net Income

(238)

     

Less:  Income Tax Benefit (Cost) Imputed (based on 23%)

55

     

Change in Net Income

(183)

     

Change in Diluted Earnings per Share

   

(0.31)

 
       

Other Items

   

0.04

 
       

1Q 2021 Adjusted Net Income per Share (Non-GAAP)

   

1.62

 
       

1Q 2021 Average Number of Common Shares (Non-GAAP) - Diluted

583

     

 

Discretionary Cash Flow and Free Cash Flow

In millions of USD (Unaudited)

         
 

1Q 2021

 

4Q 2020

 

1Q 2020

           

Net Cash Provided by Operating Activities (GAAP)

1,870

   

1,121

   

2,585

 
           

Adjustments:

         

Exploration Costs (excluding Stock-Based Compensation Expenses)

28

   

36

   

32

 

Other Non-Current Income Taxes - Net Receivable

   

   

113

 

Changes in Components of Working Capital and Other Assets and
    Liabilities

         

Accounts Receivable

308

   

464

   

(722)

 

Inventories

(64)

   

(31)

   

(103)

 

Accounts Payable

(172)

   

(427)

   

(434)

 

Accrued Taxes Payable

(243)

   

61

   

55

 

Other Assets

103

   

90

   

(58)

 

Other Liabilities

89

   

(21)

   

66

 

Changes in Components of Working Capital Associated with Investing
    Activities

91

   

201

   

132

 

Discretionary Cash Flow (Non-GAAP)

2,010

   

1,494

   

1,666

 
           

Discretionary Cash Flow (Non-GAAP) - Percentage Increase

35%

         
           

Discretionary Cash Flow (Non-GAAP)

2,010

   

1,494

   

1,666

 

Less:

         

Total Cash Capital Expenditures Before Acquisitions (Non-GAAP) (a)

(945)

   

(828)

   

(1,685)

 

Free Cash Flow (Non-GAAP)

1,065

   

666

   

(19)

 
           

(a) See below reconciliation of Total Expenditures (GAAP) to Total Cash Capital Expenditures Before Acquisitions (Non-GAAP)
      for the three-month periods ended December 31, 2020 and March 31, 2021 and 2020:

           

Total Expenditures (GAAP)

1,067

   

1,107

   

1,826

 

Less:

         

Asset Retirement Costs

(17)

   

(48)

   

(20)

 

Non-Cash Expenditures of Other Property, Plant and Equipment

   

   

 

Non-Cash Acquisition Costs of Unproved Properties

(22)

   

(69)

   

(24)

 

Non-Cash Finance Leases

(74)

   

(101)

   

(49)

 

Acquisition Costs of Proved Properties

(9)

   

(61)

   

(48)

 

Total Cash Capital Expenditures Before Acquisitions (Non-GAAP)

945

   

828

   

1,685

 

 

Discretionary Cash Flow and Free Cash Flow

In millions of USD (Unaudited)

             
               
 

FY 2020

 

FY 2019

 

FY 2018

 

FY 2017

               

Net Cash Provided by Operating Activities (GAAP)

5,008

   

8,163

   

7,769

   

4,265

 
               

Adjustments:

             

Exploration Costs (excluding Stock-Based Compensation Expenses)

126

   

113

   

125

   

122

 

Other Non-Current Income Taxes - Net (Payable) Receivable

113

   

239

   

149

   

(513)

 

Changes in Components of Working Capital and Other Assets and
    Liabilities

             

Accounts Receivable

(467)

   

92

   

368

   

392

 

Inventories

(123)

   

(90)

   

395

   

175

 

Accounts Payable

795

   

(169)

   

(439)

   

(324)

 

Accrued Taxes Payable

49

   

(40)

   

92

   

64

 

Other Assets

(325)

   

(358)

   

125

   

659

 

Other Liabilities

(8)

   

57

   

(11)

   

90

 

Changes in Components of Working Capital Associated with
    Investing and Financing Activities

(75)

   

115

   

(301)

   

(90)

 

Discretionary Cash Flow (Non-GAAP)

5,093

   

8,122

   

8,272

   

4,840

 
               

Discretionary Cash Flow (Non-GAAP) - Percentage Increase (Decrease)

-37%

   

-2%

   

71%

   

76%

 
               

Discretionary Cash Flow (Non-GAAP)

5,093

   

8,122

   

8,272

   

4,840

 

Less:

             

Total Cash Capital Expenditures Before Acquisitions (Non-GAAP) (a)

(3,490)

   

(6,234)

   

(6,172)

   

(4,228)

 

Free Cash Flow (Non-GAAP)

1,603

   

1,888

   

2,100

   

612

 
               

(a) See below reconciliation of Total Expenditures (GAAP) to Total Cash Capital Expenditures Before Acquisitions (Non-GAAP) for
      the twelve-month periods ended December 31, 2020, 2019, 2018 and 2017:

               

Total Expenditures (GAAP)

4,113

   

6,900

   

6,706

   

4,613

 

Less:

             

Asset Retirement Costs

(117)

   

(186)

   

(70)

   

(56)

 

Non-Cash Expenditures of Other Property, Plant and Equipment

   

(2)

   

(1)

   

 

Non-Cash Acquisition Costs of Unproved Properties

(197)

   

(98)

   

(291)

   

(256)

 

Non-Cash Finance Leases

(174)

   

   

(48)

   

 

Acquisition Costs of Proved Properties

(135)

   

(380)

   

(124)

   

(73)

 

Total Cash Capital Expenditures Before Acquisitions (Non-GAAP)

3,490

   

6,234

   

6,172

   

4,228

 

 

Discretionary Cash Flow and Free Cash Flow

In millions of USD (Unaudited)

                 
                   
 

FY 2016

 

FY 2015

 

FY 2014

 

FY 2013

 

FY 2012

                   

Net Cash Provided by Operating Activities (GAAP)

2,359

   

3,595

   

8,649

   

7,329

   

5,237

 
                   

Adjustments:

                 

Exploration Costs (excluding Stock-Based Compensation
    Expenses)

104

   

124

   

158

   

134

   

158

 

Excess Tax Benefits from Stock-Based Compensation

30

   

26

   

99

   

56

   

67

 

Changes in Components of Working Capital and Other
    Assets and Liabilities

                 

Accounts Receivable

233

   

(641)

   

(85)

   

24

   

179

 

Inventories

(171)

   

(58)

   

162

   

(53)

   

157

 

Accounts Payable

74

   

1,409

   

(544)

   

(179)

   

17

 

Accrued Taxes Payable

(93)

   

(12)

   

(16)

   

(75)

   

(78)

 

Other Assets

41

   

(118)

   

14

   

110

   

119

 

Other Liabilities

16

   

66

   

(75)

   

20

   

(36)

 

Changes in Components of Working Capital Associated
    with Investing and Financing Activities

156

   

(500)

   

103

   

51

   

(74)

 

Discretionary Cash Flow (Non-GAAP)

2,749

   

3,891

   

8,465

   

7,417

   

5,746

 
                   

Discretionary Cash Flow (Non-GAAP) - Percentage Increase
    (Decrease)

-29%

   

-54%

   

14%

   

29%

     
                   

Discretionary Cash Flow (Non-GAAP)

2,749

   

3,891

   

8,465

   

7,417

   

5,746

 

Less:

                 

Total Cash Capital Expenditures Before Acquisitions
    (Non-GAAP) (a)

(2,706)

   

(4,682)

   

(8,292)

   

(7,102)

   

(7,540)

 

Free Cash Flow (Non-GAAP)

43

   

(791)

   

173

   

315

   

(1,794)

 
                   

(a) See below reconciliation of Total Expenditures (GAAP) to Total Cash Capital Expenditures Before Acquisitions (Non-GAAP) for
      the twelve-month periods ended December 31, 2016, 2015, 2014, 2013 and 2012:

                   

Total Expenditures (GAAP)

6,554

   

5,216

   

8,632

   

7,361

   

7,754

 

Less:

                 

Asset Retirement Costs

20

   

(53)

   

(196)

   

(134)

   

(127)

 

Non-Cash Expenditures of Other Property, Plant and
    Equipment

(17)

   

   

   

   

(66)

 

Non-Cash Acquisition Costs of Unproved Properties

(3,102)

   

   

(5)

   

(5)

   

(20)

 

Acquisition Costs of Proved Properties

(749)

   

(481)

   

(139)

   

(120)

   

(1)

 

Total Cash Capital Expenditures Before Acquisitions (Non-
    GAAP)

2,706

   

4,682

   

8,292

   

7,102

   

7,540

 

 

Total Expenditures

In millions of USD (Unaudited)

                     
                       
 

1Q 2021

 

1Q 2020

 

FY 2020

 

FY 2019

 

FY 2018

 

FY 2017

                       

Exploration and Development Drilling

733

   

1,313

   

2,664

   

4,951

   

4,935

   

3,132

 

Facilities

82

   

179

   

347

   

629

   

625

   

575

 

Leasehold Acquisitions

58

   

45

   

265

   

276

   

488

   

427

 

Property Acquisitions

9

   

48

   

135

   

380

   

124

   

73

 

Capitalized Interest

8

   

9

   

31

   

38

   

24

   

27

 

Subtotal

890

   

1,594

   

3,442

   

6,274

   

6,196

   

4,234

 

Exploration Costs

33

   

40

   

146

   

140

   

149

   

145

 

Dry Hole Costs

11

   

   

13

   

28

   

5

   

5

 

Exploration and Development Expenditures

934

   

1,634

   

3,601

   

6,442

   

6,350

   

4,384

 

Asset Retirement Costs

17

   

20

   

117

   

186

   

70

   

56

 

Total Exploration and Development Expenditures

951

   

1,654

   

3,718

   

6,628

   

6,420

   

4,440

 

Other Property, Plant and Equipment

116

   

172

   

395

   

272

   

286

   

173

 

Total Expenditures

1,067

   

1,826

   

4,113

   

6,900

   

6,706

   

4,613

 

 

EBITDAX and Adjusted EBITDAX

In millions of USD (Unaudited)

       
   

1Q 2021

 

1Q 2020

         

Net Income (GAAP)

 

677

   

10

 
         

Adjustments:

       

Interest Expense, Net

 

47

   

45

 

Income Tax Provision (Benefit)

 

204

   

21

 

Depreciation, Depletion and Amortization

 

900

   

1,000

 

Exploration Costs

 

33

   

40

 

Dry Hole Costs

 

11

   

 

Impairments

 

44

   

1,573

 

EBITDAX (Non-GAAP)

 

1,916

   

2,689

 

(Gains) Losses on MTM Commodity Derivative Contracts

 

367

   

(1,206)

 

Net Cash Received from (Payments for) Settlements of Commodity
    Derivative Contracts

 

(30)

   

84

 

(Gains) Losses on Asset Dispositions, Net

 

6

   

(16)

 
         

Adjusted EBITDAX (Non-GAAP)

 

2,259

   

1,551

 
         

Adjusted EBITDAX (Non-GAAP) - Percentage Increase

 

46%

     
         

Definitions

       

EBITDAX - Earnings Before Interest Expense, Net; Income Tax Provision (Benefit); Depreciation, Depletion and
Amortization; Exploration Costs; Dry Hole Costs; and Impairments

 

 

Net Debt-to-Total Capitalization Ratio

In millions of USD, except ratio data (Unaudited)

                 
 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

March 31,

2020

                   

Total Stockholders' Equity - (a)

20,762

   

20,302

   

20,148

   

20,388

   

21,471

 
                   

Current and Long-Term Debt (GAAP) - (b)

5,133

   

5,816

   

5,721

   

5,724

   

5,222

 

Less: Cash

(3,388)

   

(3,329)

   

(3,066)

   

(2,417)

   

(2,907)

 

Net Debt (Non-GAAP) - (c)

1,745

   

2,487

   

2,655

   

3,307

   

2,315

 
                   

Total Capitalization (GAAP) - (a) + (b)

25,895

   

26,118

   

25,869

   

26,112

   

26,693

 
                   

Total Capitalization (Non-GAAP) - (a) + (c)

22,507

   

22,789

   

22,803

   

23,695

   

23,786

 
                   

Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]

19.8%

   

22.3%

   

22.1%

   

21.9%

   

19.6%

 
                   

Net Debt-to-Total Capitalization (Non-GAAP) - (c) /
    [(a) + (c)]

7.8%

   

10.9%

   

11.6%

   

14.0%

   

9.7%

 

 

 

 

Net Debt-to-Total Capitalization Ratio

In millions of USD, except ratio data (Unaudited)

             
 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

March 31,

2019

               

Total Stockholders' Equity - (a)

21,641

   

21,124

   

20,630

   

19,904

 
               

Current and Long-Term Debt (GAAP) - (b)

5,175

   

5,177

   

5,179

   

6,081

 

Less: Cash

(2,028)

   

(1,583)

   

(1,160)

   

(1,136)

 

Net Debt (Non-GAAP) - (c)

3,147

   

3,594

   

4,019

   

4,945

 
               

Total Capitalization (GAAP) - (a) + (b)

26,816

   

26,301

   

25,809

   

25,985

 
               

Total Capitalization (Non-GAAP) - (a) + (c)

24,788

   

24,718

   

24,649

   

24,849

 
               

Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]

19.3%

   

19.7%

   

20.1%

   

23.4%

 
               

Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]

12.7%

   

14.5%

   

16.3%

   

19.9%

 
 
 

Net Debt-to-Total Capitalization Ratio

In millions of USD, except ratio data (Unaudited)

           
 

December 31,

2018

 

September 30,

2018

 

June 30,

2018

 

March 31,

2018

             

Total Stockholders' Equity - (a)

19,364

   

18,538

   

17,452

   

16,841

 
               

Current and Long-Term Debt (GAAP) - (b)

6,083

   

6,435

   

6,435

   

6,435

 

Less: Cash

(1,556)

   

(1,274)

   

(1,008)

   

(816)

 

Net Debt (Non-GAAP) - (c)

4,527

   

5,161

   

5,427

   

5,619

 
               

Total Capitalization (GAAP) - (a) + (b)

25,447

   

24,973

   

23,887

   

23,276

 
               

Total Capitalization (Non-GAAP) - (a) + (c)

23,891

   

23,699

   

22,879

   

22,460

 
               

Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]

23.9%

   

25.8%

   

26.9%

   

27.6%

 
               

Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]

18.9%

   

21.8%

   

23.7%

   

25.0%

 
 
 

Net Debt-to-Total Capitalization Ratio

In millions of USD, except ratio data (Unaudited)

           
 

December 31,

2017

 

September 30,

2017

 

June 30,

2017

 

March 31,

2017

             

Total Stockholders' Equity - (a)

16,283

   

13,922

   

13,902

   

13,928

 
               

Current and Long-Term Debt (GAAP) - (b)

6,387

   

6,387

   

6,987

   

6,987

 

Less: Cash

(834)

   

(846)

   

(1,649)

   

(1,547)

 

Net Debt (Non-GAAP) - (c)

5,553

   

5,541

   

5,338

   

5,440

 
               

Total Capitalization (GAAP) - (a) + (b)

22,670

   

20,309

   

20,889

   

20,915

 
               

Total Capitalization (Non-GAAP) - (a) + (c)

21,836

   

19,463

   

19,240

   

19,368

 
               

Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]

28.2%

   

31.4%

   

33.4%

   

33.4%

 
               

Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]

25.4%

   

28.5%

   

27.7%

   

28.1%

 
 
 

Net Debt-to-Total Capitalization Ratio

In millions of USD, except ratio data (Unaudited)

               
 

December 31,

2016

 

September 30,

2016

 

June 30,

2016

 

March 31,

2016

 

December 31,

2015

                 

Total Stockholders' Equity - (a)

13,982

   

11,798

   

12,057

   

12,405

   

12,943

 
                   

Current and Long-Term Debt (GAAP) - (b)

6,986

   

6,986

   

6,986

   

6,986

   

6,660

 

Less: Cash

(1,600)

   

(1,049)

   

(780)

   

(668)

   

(719)

 

Net Debt (Non-GAAP) - (c)

5,386

   

5,937

   

6,206

   

6,318

   

5,941

 
                   

Total Capitalization (GAAP) - (a) + (b)

20,968

   

18,784

   

19,043

   

19,391

   

19,603

 
                   

Total Capitalization (Non-GAAP) - (a) + (c)

19,368

   

17,735

   

18,263

   

18,723

   

18,884

 
                   

Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]

33.3%

   

37.2%

   

36.7%

   

36.0%

   

34.0%

 
                   

Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]

27.8%

   

33.5%

   

34.0%

   

33.7%

   

31.5%

 

 

Reserve Replacement Cost Data

In millions of USD, except reserves and ratio data (Unaudited)

           
                           
 

2020

 

2019

 

2018

 

2017

 

2016

 

2015

 

2014

                           

Total Costs Incurred in Exploration and
    Development Activities (GAAP)

3,718

   

6,628

   

6,420

   

4,440

   

6,445

   

4,928

   

7,905

 

Less:  Asset Retirement Costs

(117)

   

(186)

   

(70)

   

(56)

   

20

   

(53)

   

(196)

 

Non-Cash Acquisition Costs of
    Unproved Properties

(197)

   

(98)

   

(291)

   

(256)

   

(3,102)

   

   

 

Acquisition Costs of Proved
Properties

(135)

   

(380)

   

(124)

   

(73)

   

(749)

   

(481)

   

(139)

 

Total Exploration and Development
    Expenditures for Drilling Only (Non-
    GAAP) - (a)

3,269

   

5,964

   

5,935

   

4,055

   

2,614

   

4,394

   

7,570

 
                           

Total Costs Incurred in Exploration and
    Development Activities (GAAP)

3,718

   

6,628

   

6,420

   

4,440

   

6,445

   

4,928

   

7,905

 

Less:  Asset Retirement Costs

(117)

   

(186)

   

(70)

   

(56)

   

20

   

(53)

   

(196)

 

Non-Cash Acquisition Costs of
    Unproved Properties

(197)

   

(98)

   

(291)

   

(256)

   

(3,102)

   

   

 

Non-Cash Acquisition Costs of
    Proved Properties

(15)

   

(52)

   

(71)

   

(26)

   

(732)

   

   

 

Total Exploration and Development
    Expenditures (Non-GAAP) - (b)

3,389

   

6,292

   

5,988

   

4,102

   

2,631

   

4,875

   

7,709

 
                           

Net Proved Reserve Additions From All
    Sources - Oil Equivalents (MMBoe)

                         

Revisions Due to Price - (c)

(278)

   

(60)

   

35

   

154

   

(101)

   

(574)

   

52

 

Revisions Other Than Price

(89)

   

   

(40)

   

48

   

253

   

107

   

49

 

Purchases in Place

10

   

17

   

12

   

2

   

42

   

56

   

14

 

Extensions, Discoveries and Other
Additions - (d)

564

   

750

   

670

   

421

   

209

   

246

   

519

 

Total Proved Reserve Additions - (e)

207

   

707

   

677

   

625

   

403

   

(165)

   

634

 

Sales in Place

(31)

   

(5)

   

(11)

   

(21)

   

(168)

   

(4)

   

(36)

 

Net Proved Reserve Additions From All
Sources

176

   

702

   

666

   

604

   

235

   

(169)

   

598

 
                           

Production

285

   

301

   

265

   

224

   

206

   

210

   

220

 
                           

Reserve Replacement Costs ($ / Boe)

                         

Total Drilling, Before Revisions - (a / d)

5.79

   

7.95

   

8.86

   

9.64

   

12.51

   

17.87

   

14.58

 

All-in Total, Net of Revisions - (b / e)

16.32

   

8.90

   

8.85

   

6.56

   

6.52

   

(29.63)

   

12.16

 

All-in Total, Excluding Revisions Due to
Price -  (b / ( e - c))

6.98

   

8.21

   

9.33

   

8.71

   

5.22

   

11.91

   

13.25

 

 

Definitions

$/Boe

U.S. Dollars per barrel of oil equivalent

MMBoe

Million barrels of oil equivalent

 

Financial Commodity Derivative Contracts

 

EOG accounts for financial commodity derivative contracts using the mark-to-market accounting method.

 

Presented below is a comprehensive summary of EOG's financial commodity derivative contracts as of April 29, 2021.

 

Crude Oil Financial Price Swap Contracts

       

Contracts Sold

Period

 

Settlement Index

 

Volume

(MBbld)

 

Weighted Average Price

($/Bbl)

January 2021 (closed)

 

NYMEX WTI

 

151

   

$

50.06

 

February - March 2021 (closed)

 

NYMEX WTI

 

201

   

51.29

 

April - June 2021

 

NYMEX WTI

 

150

   

51.68

 

July - September 2021

 

NYMEX WTI

 

150

   

52.71

 
 
 

Crude Oil Basis Swap Contracts

       

Contracts Sold

Period

 

Settlement Index

 

Volume

(MBbld)

 

Weighted Average Price

Differential

($/Bbl)

February 2021 (closed)

 

NYMEX WTI Roll Differential (1)

 

30

   

$

0.11

 

March - May 2021 (closed)

 

NYMEX WTI Roll Differential (1)

 

125

   

0.17

 

June - December 2021

 

NYMEX WTI Roll Differential (1)

 

125

   

0.17

 

January - December 2022

 

NYMEX WTI Roll Differential (1)

 

125

   

0.15

 
 

(1)   This settlement index is used to fix the differential in pricing between the NYMEX calendar month average and the physical crude oil 
        delivery month.

 
 

NGL Financial Price Swap Contracts

       

Contracts Sold

Period

 

Settlement Index

 

Volume

(MBbld)

 

Weighted Average Price

($/Bbl)

January - March 2021 (closed)

 

Mont Belvieu Propane (non-Tet)

 

15

   

$

29.44

 

April - December 2021

 

Mont Belvieu Propane (non-Tet)

 

15

   

29.44

 

 

Natural Gas Financial Price Swap Contracts

       

Contracts Sold

 

Contracts Purchased

Period

 

Settlement Index

 

Volume

(MMBtud in

thousands)

 

Weighted

Average Price

($/MMBtu)

 

Volume

(MMBtud in

thousands)

 

Weighted

Average Price

($/MMBtu)

January - March 2021 (closed)

 

NYMEX Henry Hub

 

500

   

$

2.99

   

500

   

$

2.43

 

April - May 2021 (closed)

 

NYMEX Henry Hub

 

500

   

2.99

   

570

   

2.81

 

June - September 2021

 

NYMEX Henry Hub

 

500

   

2.99

   

570

   

2.81

 

October - December 2021

 

NYMEX Henry Hub

 

500

   

2.99

   

500

   

2.83

 

January - December 2022
    (closed) (1)

 

NYMEX Henry Hub

 

20

   

2.75

   

   

 

April - May 2021 (closed)

 

JKM

 

70

   

6.65

   

   

 

June - September 2021

 

JKM

 

70

   

6.65

   

   

 
 

(1)

In January 2021, EOG executed the early termination provision granting EOG the right to terminate all of its open 2022 natural gas price
swap contracts.  EOG received net cash of $0.6 million for the settlement of these contracts.

 

Glossary:

 

$/Bbl

Dollars per barrel

$/MMBtu

Dollars per million British Thermal Units

Bbl

Barrel

EOG

EOG Resources, Inc.

JKM

Japan Korea Marker

MBbld

Thousand barrels per day

MMBtu

Million British Thermal Units

MMBtud

Million British Thermal Units per day

NGL

Natural Gas Liquids

NYMEX

New York Mercantile Exchange

WTI

West Texas Intermediate

 

Direct After-Tax Rate of Return

 
   

The calculation of our direct after-tax rate of return (ATROR) with respect to our capital expenditure program for a particular play or well is based on the estimated recoverable reserves ("net" to EOG's interest) for all wells in such play or such well (as the case may be), the estimated net present value (NPV) of the future net cash flows from such reserves (for which we utilize certain assumptions regarding future commodity prices and operating costs) and our direct net costs incurred in drilling or acquiring (as the case may be) such wells or well (as the case may be).  As such, our direct ATROR with respect to our capital expenditures for a particular play or well cannot be calculated from our consolidated financial statements.

   

Direct ATROR

 

Based on Cash Flow and Time Value of Money

 

  - Estimated future commodity prices and operating costs

 

  - Costs incurred to drill, complete and equip a well, including facilities

 

Excludes Indirect Capital

 

  - Gathering and Processing and other Midstream

 

  - Land, Seismic, Geological and Geophysical

 
   

Payback ~12 Months on 100% Direct ATROR Wells

 

First Five Years ~1/2 Estimated Ultimate Recovery Produced but ~3/4 of NPV Captured

 
   

Return on Equity / Return on Capital Employed

 

Based on GAAP Accrual Accounting

 

Includes All Indirect Capital and Growth Capital for Infrastructure

 

  - Eagle Ford, Bakken, Permian and Powder River Basin Facilities

 

  - Gathering and Processing

 

Includes Legacy Gas Capital and Capital from Mature Wells

 

 

ROCE & ROE

In millions of USD, except ratio data (Unaudited)

             
 

2020

 

2019

 

2018

 

2017

               

Net Interest Expense (GAAP)

205

   

185

   

245

     

Tax Benefit Imputed (based on 21%)

(43)

   

(39)

   

(51)

     

After-Tax Net Interest Expense (Non-GAAP) - (a)

162

   

146

   

194

     
               

Net Income (Loss) (GAAP) - (b)

(605)

   

2,735

   

3,419

     

Adjustments to Net Income (Loss), Net of Tax (See Below Detail) (1)

1,455

   

158

   

(201)

     

Adjusted Net Income (Non-GAAP) - (c)

850

   

2,893

   

3,218

     
               

Total Stockholders' Equity - (d)

20,302

   

21,641

   

19,364

   

16,283

 
               

Average Total Stockholders' Equity * - (e)

20,972

   

20,503

   

17,824

     
               

Current and Long-Term Debt (GAAP) - (f)

5,816

   

5,175

   

6,083

   

6,387

 

Less:  Cash

(3,329)

   

(2,028)

   

(1,556)

   

(834)

 

Net Debt (Non-GAAP) - (g)

2,487

   

3,147

   

4,527

   

5,553

 
               

Total Capitalization (GAAP) - (d) + (f)

26,118

   

26,816

   

25,447

   

22,670

 
               

Total Capitalization (Non-GAAP) - (d) + (g)

22,789

   

24,788

   

23,891

   

21,836

 
               

Average Total Capitalization (Non-GAAP) * - (h)

23,789

   

24,340

   

22,864

     
               

Return on Capital Employed (ROCE)

             

GAAP Net Income (Loss) - [(a) + (b)] / (h)

(1.9)%

   

11.8%

   

15.8%

     

Non-GAAP Adjusted Net Income - [(a) + (c)] / (h)

4.3%

   

12.5%

   

14.9%

     
               

Return on Equity (ROE)

             

GAAP Net Income (Loss) - (b) / (e)

(2.9)%

   

13.3%

   

19.2%

     

Non-GAAP Adjusted Net Income - (c) / (e)

4.1%

   

14.1%

   

18.1%

     
               

* Average for the current and immediately preceding year

           
               

(1) Detail of adjustments to Net Income (Loss) (GAAP):

             
     

Before

Tax

 

Income Tax

Impact

 

After

Tax

Year Ended December 31, 2020

             

Adjustments:

             

Add:  Mark-to-Market Commodity Derivative Contracts Impact

   

(74)

   

16

   

(58)

 

Add:  Impairments of Certain Assets

   

1,868

   

(392)

   

1,476

 

Add:  Net Losses on Asset Dispositions

   

47

   

(10)

   

37

 

Total

   

1,841

   

(386)

   

1,455

 
               

Year Ended December 31, 2019

             

Adjustments:

             

Add:  Mark-to-Market Commodity Derivative Contracts Impact

   

51

   

(11)

   

40

 

Add:  Impairments of Certain Assets

   

275

   

(60)

   

215

 

Less:  Net Gains on Asset Dispositions

   

(124)

   

27

   

(97)

 

Total

   

202

   

(44)

   

158

 
               

Year Ended December 31, 2018

             

Adjustments:

             

Add:  Mark-to-Market Commodity Derivative Contracts Impact

   

(93)

   

20

   

(73)

 

Add:  Impairments of Certain Assets

   

153

   

(34)

   

119

 

Less:  Net Gains on Asset Dispositions

   

(175)

   

38

   

(137)

 

Less:  Tax Reform Impact

   

   

(110)

   

(110)

 

Total

   

(115)

   

(86)

   

(201)

 

 

ROCE & ROE

In millions of USD, except ratio data (Unaudited)

                 
                   
 

2017

 

2016

 

2015

 

2014

 

2013

                   

Net Interest Expense (GAAP)

274

   

282

   

237

   

201

   

235

 

Tax Benefit Imputed (based on 35%)

(96)

   

(99)

   

(83)

   

(70)

   

(82)

 

After-Tax Net Interest Expense (Non-GAAP) - (a)

178

   

183

   

154

   

131

   

153

 
                   

Net Income (Loss) (GAAP) - (b)

2,583

   

(1,097)

   

(4,525)

   

2,915

   

2,197

 
                   

Total Stockholders' Equity - (d)

16,283

   

13,982

   

12,943

   

17,713

   

15,418

 
                   

Average Total Stockholders' Equity* - (e)

15,133

   

13,463

   

15,328

   

16,566

   

14,352

 
                   

Current and Long-Term Debt (GAAP) - (f)

6,387

   

6,986

   

6,655

   

5,906

   

5,909

 

Less:  Cash

(834)

   

(1,600)

   

(719)

   

(2,087)

   

(1,318)

 

Net Debt (Non-GAAP) - (g)

5,553

   

5,386

   

5,936

   

3,819

   

4,591

 
                   

Total Capitalization (GAAP) - (d) + (f)

22,670

   

20,968

   

19,598

   

23,619

   

21,327

 
                   

Total Capitalization (Non-GAAP) - (d) + (g)

21,836

   

19,368

   

18,879

   

21,532

   

20,009

 
                   

Average Total Capitalization (Non-GAAP)* - (h)

20,602

   

19,124

   

20,206

   

20,771

   

19,365

 
                   

Return on Capital Employed (ROCE)

                 

GAAP Net Income (Loss) - [(a) + (b)] / (h)

13.4%

   

-4.8%

   

-21.6%

   

14.7%

   

12.1%

 
                   

Return on Equity (ROE)

                 

GAAP Net Income (Loss) - (b) / (e)

17.1%

   

-8.1%

   

-29.5%

   

17.6%

   

15.3%

 
                   

* Average for the current and immediately preceding year

                 
                   
                   

ROCE & ROE

In millions of USD, except ratio data (Unaudited)

                 
 
 

2012

 

2011

 

2010

 

2009

 

2008

                   

Net Interest Expense (GAAP)

214

   

210

   

130

   

101

   

52

 

Tax Benefit Imputed (based on 35%)

(75)

   

(74)

   

(46)

   

(35)

   

(18)

 

After-Tax Net Interest Expense (Non-GAAP) - (a)

139

   

136

   

84

   

66

   

34

 
                   

Net Income (GAAP) - (b)

570

   

1,091

   

161

   

547

   

2,437

 
                   

Total Stockholders' Equity - (d)

13,285

   

12,641

   

10,232

   

9,998

   

9,015

 
                   

Average Total Stockholders' Equity* - (e)

12,963

   

11,437

   

10,115

   

9,507

   

8,003

 
                   

Current and Long-Term Debt (GAAP) - (f)

6,312

   

5,009

   

5,223

   

2,797

   

1,897

 

Less:  Cash

(876)

   

(616)

   

(789)

   

(686)

   

(331)

 

Net Debt (Non-GAAP) - (g)

5,436

   

4,393

   

4,434

   

2,111

   

1,566

 
                   

Total Capitalization (GAAP) - (d) + (f)

19,597

   

17,650

   

15,455

   

12,795

   

10,912

 
                   

Total Capitalization (Non-GAAP) - (d) + (g)

18,721

   

17,034

   

14,666

   

12,109

   

10,581

 
                   

Average Total Capitalization (Non-GAAP)* - (h)

17,878

   

15,850

   

13,388

   

11,345

   

9,351

 
                   

Return on Capital Employed (ROCE)

                 

GAAP Net Income - [(a) + (b)] / (h)

4.0%

   

7.7%

   

1.8%

   

5.4%

   

26.4%

 
                   

Return on Equity (ROE)

                 

GAAP Net Income - (b) / (e)

4.4%

   

9.5%

   

1.6%

   

5.8%

   

30.5%

 
                   

* Average for the current and immediately preceding year

                 
                   
                   

ROCE & ROE

In millions of USD, except ratio data (Unaudited)

                 
                   
 

2007

 

2006

 

2005

 

2004

 

2003

                   

Net Interest Expense (GAAP)

47

   

43

   

63

   

63

   

59

 

Tax Benefit Imputed (based on 35%)

(16)

   

(15)

   

(22)

   

(22)

   

(21)

 

After-Tax Net Interest Expense (Non-GAAP) - (a)

31

   

28

   

41

   

41

   

38

 
                   

Net Income (GAAP) - (b)

1,090

   

1,300

   

1,260

   

625

   

430

 
                   

Total Stockholders' Equity - (d)

6,990

   

5,600

   

4,316

   

2,945

   

2,223

 
                   

Average Total Stockholders' Equity* - (e)

6,295

   

4,958

   

3,631

   

2,584

   

1,948

 
                   

Current and Long-Term Debt (GAAP) - (f)

1,185

   

733

   

985

   

1,078

   

1,109

 

Less:  Cash

(54)

   

(218)

   

(644)

   

(21)

   

(4)

 

Net Debt (Non-GAAP) - (g)

1,131

   

515

   

341

   

1,057

   

1,105

 
                   

Total Capitalization (GAAP) - (d) + (f)

8,175

   

6,333

   

5,301

   

4,023

   

3,332

 
                   

Total Capitalization (Non-GAAP) - (d) + (g)

8,121

   

6,115

   

4,657

   

4,002

   

3,328

 
                   

Average Total Capitalization (Non-GAAP)* - (h)

7,118

   

5,386

   

4,330

   

3,665

   

3,068

 
                   

Return on Capital Employed (ROCE)

                 

GAAP Net Income - [(a) + (b)] / (h)

15.7%

   

24.7%

   

30.0%

   

18.2%

   

15.3%

 
                   

Return on Equity (ROE)

                 

GAAP Net Income - (b) / (e)

17.3%

   

26.2%

   

34.7%

   

24.2%

   

22.1%

 
                   

* Average for the current and immediately preceding year

                 
                   
                   

ROCE & ROE

In millions of USD, except ratio data (Unaudited)

                 
 
 

2002

 

2001

 

2000

 

1999

 

1998

                   

Net Interest Expense (GAAP)

60

   

45

   

61

   

62

     

Tax Benefit Imputed (based on 35%)

(21)

   

(16)

   

(21)

   

(22)

     

After-Tax Net Interest Expense (Non-GAAP) - (a)

39

   

29

   

40

   

40

     
                   

Net Income (GAAP) - (b)

87

   

399

   

397

   

569

     
                   

Total Stockholders' Equity - (d)

1,672

   

1,643

   

1,381

   

1,130

   

1,280

 
                   

Average Total Stockholders' Equity* - (e)

1,658

   

1,512

   

1,256

   

1,205

     
                   

Current and Long-Term Debt (GAAP) - (f)

1,145

   

856

   

859

   

990

   

1,143

 

Less:  Cash

(10)

   

(3)

   

(20)

   

(25)

   

(6)

 

Net Debt (Non-GAAP) - (g)

1,135

   

853

   

839

   

965

   

1,137

 
                   

Total Capitalization (GAAP) - (d) + (f)

2,817

   

2,499

   

2,240

   

2,120

   

2,423

 
                   

Total Capitalization (Non-GAAP) - (d) + (g)

2,807

   

2,496

   

2,220

   

2,095

   

2,417

 
                   

Average Total Capitalization (Non-GAAP)* - (h)

2,652

   

2,358

   

2,158

   

2,256

     
                   

Return on Capital Employed (ROCE)

                 

GAAP Net Income - [(a) + (b)] / (h)

4.8%

   

18.2%

   

20.2%

   

27.0%

     
                   

Return on Equity (ROE)

                 

GAAP Net Income - (b) / (e)

5.2%

   

26.4%

   

31.6%

   

47.2%

     
                   

* Average for the current and immediately preceding year

                 

 

 

 

 

Costs per Barrel of Oil Equivalent

In millions of USD, except Boe and per Boe amounts (Unaudited)

                 
                   
 

1Q 2021

 

4Q 2020

 

3Q 2020

 

2Q 2020

 

1Q 2020

Cost per Barrel of Oil Equivalent (Boe) Calculation

                 

Volume - Million Barrels of Oil Equivalent - (a)

70.1

   

73.7

   

65.9

   

56.7

   

79.5

 
                   

Crude Oil and Condensate

2,251

   

1,711

   

1,395

   

615

   

2,065

 

Natural Gas Liquids

314

   

229

   

185

   

93

   

161

 

Natural Gas

625

   

302

   

184

   

141

   

210

 

Total Wellhead Revenues - (b)

3,190

   

2,242

   

1,764

   

849

   

2,436

 
                   

Operating Costs

                 

Lease and Well

270

   

261

   

227

   

245

   

330

 

Transportation Costs

202

   

195

   

180

   

152

   

208

 

Gathering and Processing Costs

139

   

119

   

115

   

97

   

128

 

General and Administrative

110

   

113

   

125

   

132

   

114

 

Taxes Other Than Income

215

   

114

   

126

   

81

   

157

 

Interest Expense, Net

47

   

53

   

53

   

54

   

45

 

Total Operating  Cost (excluding DD&A and Total Exploration
    Costs) - (c)

983

   

855

   

826

   

761

   

982

 
                   

Depreciation, Depletion and Amortization (DD&A)

900

   

870

   

823

   

707

   

1,000

 

Total Operating Cost (excluding Total Exploration Costs) - (d)

1,883

   

1,725

   

1,649

   

1,468

   

1,982

 
                   

Exploration Costs

33

   

41

   

38

   

27

   

40

 

Dry Hole Costs

11

   

   

13

   

   

 

Impairments

44

   

143

   

79

   

305

   

1,573

 

Total Exploration Costs

88

   

184

   

130

   

332

   

1,613

 

Less:  Certain Impairments (Non-GAAP)

(1)

   

(86)

   

(27)

   

(239)

   

(1,516)

 

Total Exploration Costs (Non-GAAP)

87

   

98

   

103

   

93

   

97

 
                   

Total Operating Cost (Non-GAAP) (including Total Exploration
    Costs) - (e)

1,970

   

1,823

   

1,752

   

1,561

   

2,079

 
                   
                   

Costs per Barrel of Oil Equivalent

In millions of USD, except Boe and per Boe amounts (Unaudited)

                 
 

1Q 2021

 

4Q 2020

 

3Q 2020

 

2Q 2020

 

1Q 2020

                   

Composite Average Wellhead Revenue per Boe - (b) / (a)

45.49

   

30.39

   

26.77

   

14.99

   

30.62

 
                   

Total Operating Cost per Boe (excluding DD&A and Total
    Exploration Costs) -   (c) / (a)

14.02

   

11.60

   

12.56

   

13.40

   

12.36

 
                   

Composite Average Margin per Boe (excluding DD&A and Total
    Exploration Costs) - [(b) / (a) - (c) / (a)]

31.47

   

18.79

   

14.21

   

1.59

   

18.26

 
                   

Total Operating Cost per Boe (excluding Total Exploration Costs) -
    (d) / (a)

26.86

   

23.41

   

25.05

   

25.86

   

24.93

 
                   

Composite Average Margin per Boe (excluding Total Exploration
    Costs) - [(b) / (a) - (d) / (a)]

18.63

   

6.98

   

1.72

   

(10.87)

   

5.69

 
                   

Total Operating Cost  per Boe (Non-GAAP) (including Total
    Exploration Costs) - (e) / (a)

28.11

   

24.72

   

26.62

   

27.51

   

26.15

 
                   

Composite Average Margin per Boe (Non-GAAP) (including Total
    Exploration Costs) - [(b) / (a) - (e) / (a)]

17.38

   

5.67

   

0.15

   

(12.52)

   

4.47

 

 

 

 

Costs per Barrel of Oil Equivalent

In millions of USD, except Boe and per Boe amounts (Unaudited)

 

2020

 

2019

 

2018

 

2017

Cost per Barrel of Oil Equivalent (Boe) Calculation

             

Volume - Million Barrels of Oil Equivalent - (a)

275.9

   

298.6

   

262.5

   

222.3

 
               

Crude Oil and Condensate

5,786

   

9,613

   

9,517

   

6,256

 

Natural Gas Liquids

668

   

785

   

1,128

   

730

 

Natural Gas

837

   

1,184

   

1,302

   

922

 

Total Wellhead Revenues - (b)

7,291

   

11,582

   

11,947

   

7,908

 
               

Operating Costs

             

Lease and Well

1,063

   

1,367

   

1,283

   

1,045

 

Transportation Costs

735

   

758

   

747

   

740

 

Gathering and Processing Costs

459

   

479

   

437

   

149

 

General and Administrative

484

   

489

   

427

   

434

 

Less:  Legal Settlement - Early Leasehold Termination

   

   

   

(10)

 

Less:  Joint Venture Transaction Costs

   

   

   

(3)

 

Less:  Joint Interest Billings Deemed Uncollectible

   

   

   

(5)

 

Taxes Other Than Income

478

   

800

   

772

   

545

 

Interest Expense, Net

205

   

185

   

245

   

274

 

Total Operating Cost (Non-GAAP) (excluding DD&A and Total Exploration Costs) - (c)

3,424

   

4,078

   

3,911

   

3,169

 
               

Depreciation, Depletion and Amortization (DD&A)

3,400

   

3,750

   

3,435

   

3,409

 

Total Operating Cost (Non-GAAP) (excluding Total Exploration Costs) - (d)

6,824

   

7,828

   

7,346

   

6,578

 
               

Exploration Costs

146

   

140

   

149

   

145

 

Dry Hole Costs

13

   

28

   

5

   

5

 

Impairments

2,100

   

518

   

347

   

479

 

Total Exploration Costs

2,259

   

686

   

501

   

629

 

Less:  Certain Impairments (Non-GAAP)

(1,868)

   

(275)

   

(153)

   

(261)

 

Total Exploration Costs (Non-GAAP)

391

   

411

   

348

   

368

 
               

Total Operating Cost (Non-GAAP) (including Total Exploration Costs) - (e)

7,215

   

8,239

   

7,694

   

6,946

 
               
               

Cost per Barrel of Oil Equivalent

In millions of USD, except Boe and per Boe amounts (Unaudited)

             
 

2020

 

2019

 

2018

 

2017

               

Composite Average Wellhead Revenue per Boe - (b) / (a)

26.42

   

38.79

   

45.51

   

35.58

 
               

Total Operating Cost per Boe (Non-GAAP) (excluding DD&A and Total Exploration Costs) -
    (c) / (a)

12.39

   

13.66

   

14.90

   

14.25

 
               

Composite Average Margin per Boe (Non-GAAP) (excluding DD&A and Total Exploration
    Costs) - [(b) / (a) - (c) / (a)]

14.03

   

25.13

   

30.61

   

21.33

 
               

Total Operating Cost per Boe (Non-GAAP) (excluding Total Exploration Costs) -
   
(d) / (a)

24.71

   

26.22

   

27.99

   

29.59

 
               

Composite Average Margin per Boe (Non-GAAP) (excluding Total Exploration Costs) -
    [(b) / (a) - (d) / (a)]

1.71

   

12.57

   

17.52

   

5.99

 
               

Total Operating Cost per Boe (Non-GAAP) (including Total Exploration Costs) -
   
(e) / (a)

26.13

   

27.60

   

29.32

   

31.24

 
               

Composite Average Margin per Boe (Non-GAAP) (including Total Exploration Costs) -
    [(b) / (a) - (e) / (a)]

0.29

   

11.19

   

16.19

   

4.34

 

 

 

 

Cost per Barrel of Oil Equivalent

In millions of USD, except Boe and per Boe amounts (Unaudited)

   
 

2016

 

2015

 

2014

Cost per Barrel of Oil Equivalent (Boe) Calculation

         

Volume - Million Barrels of Oil Equivalent - (a)

205.0

   

208.9

   

217.1

 
           

Crude Oil and Condensate

4,317

   

4,935

   

9,742

 

Natural Gas Liquids

437

   

408

   

934

 

Natural Gas

742

   

1,061

   

1,916

 

Total Wellhead Revenues - (b)

5,496

   

6,404

   

12,592

 
           

Operating Costs

         

Lease and Well

927

   

1,182

   

1,416

 

Transportation Costs

764

   

849

   

972

 

Gathering and Processing Costs

123

   

146

   

146

 

General and Administrative

395

   

367

   

402

 

Less:  Voluntary Retirement Expense

(42)

   

   

 

Less:  Acquisition Costs

(5)

   

   

 

Less:  Legal Settlement - Early Leasehold Termination

   

(19)

   

 

General and Administrative (Non-GAAP)

348

   

348

   

402

 

Taxes Other Than Income

350

   

422

   

758

 

Interest Expense, Net

282

   

237

   

201

 

Total Operating Cost (Non-GAAP) (excluding DD&A and Total Exploration Costs) - (c)

2,794

   

3,184

   

3,895

 
           

Depreciation, Depletion and Amortization (DD&A)

3,553

   

3,314

   

3,997

 

Total Operating Cost (Non-GAAP) (excluding Total Exploration Costs) - (d)

6,347

   

6,498

   

7,892

 
           

Exploration Costs

125

   

149

   

184

 

Dry Hole Costs

11

   

15

   

48

 

Impairments

620

   

6,614

   

744

 

Total Exploration Costs

756

   

6,778

   

976

 

Less:  Certain Impairments (Non-GAAP)

(321)

   

(6,308)

   

(824)

 

Total Exploration Costs (Non-GAAP)

435

   

470

   

152

 
           

Total Operating Cost (Non-GAAP) (including Total Exploration Costs) - (e)

6,782

   

6,968

   

8,044

 
           
           

Cost per Barrel of Oil Equivalent

In millions of USD, except Boe and per Boe amounts (Unaudited)

   
 

2016

 

2015

 

2014

           

Composite Average Wellhead Revenue per Boe - (b) / (a)

26.82

   

30.66

   

58.01

 
           

Total Operating Cost per Boe (Non-GAAP) (excluding DD&A and Total Exploration Costs) -
    (c) / (a)

13.64

   

15.25

   

17.95

 
           

Composite Average Margin per Boe (Non-GAAP) (excluding DD&A and Total Exploration
    Costs) - [(b) / (a) - (c) / (a)]

13.18

   

15.41

   

40.06

 
           

Total Operating Cost per Boe (Non-GAAP) (excluding Total Exploration Costs) -
   
(d) / (a)

30.98

   

31.11

   

36.38

 
           

Composite Average Margin per Boe (Non-GAAP) (excluding Total Exploration Costs) -
    [(b) / (a) - (d) / (a)]

(4.16)

   

(0.45)

   

21.63

 
           

Total Operating Cost per Boe (Non-GAAP) (including Total Exploration Costs) -
   
(e) / (a)

33.10

   

33.36

   

37.08

 
           

Composite Average Margin per Boe (Non-GAAP) (including Total Exploration Costs) -
    [(b) / (a) - (e) / (a)]

(6.28)

   

(2.70)

   

20.93

 

 

Cision View original content:http://www.prnewswire.com/news-releases/eog-resources-reports-excellent-first-quarter-2021-results-declares-1-00-per-share-special-dividend-301286082.html

SOURCE EOG Resources, Inc.