EOG Resources Announces Second Quarter 2017 Results
HOUSTON, Aug. 1, 2017 /PRNewswire/ --
-- Exceeds Crude Oil, NGL and Natural Gas Production Targets
-- Delivers Per-Unit Lease and Well, Transportation and DD&A Rates Below
Targets
-- Increases 2017 U.S. Crude Oil Growth Forecast to 20 Percent from 18
Percent
-- Maintains 2017 Capital Expenditure Guidance
-- Reduces First-Half 2017 Completed Well Costs by an Average of 7 Percent
EOG Resources, Inc. (NYSE: EOG) (EOG) today reported second quarter 2017 net income of $23.1 million, or $0.04 per share. This compares to a second quarter 2016 net loss of $292.6 million, or $0.53 per share.
Adjusted non-GAAP net income for the second quarter 2017 was $46.7 million, or $0.08 per share, compared to an adjusted non-GAAP net loss of $209.7 million, or $0.38 per share, for the same prior year period. Adjusted non-GAAP net income (loss) is calculated by matching commodity derivative contract realizations to settlement months and making certain other adjustments in order to exclude non-recurring items. (Please refer to the attached tables for the reconciliation of non-GAAP measures to GAAP measures.)
Increased crude oil volumes and higher commodity prices resulted in increases to adjusted non-GAAP net income, discretionary cash flow and EBITDAX during the second quarter 2017 compared to the second quarter 2016. (Please refer to the attached tables for the reconciliation of non-GAAP measures to GAAP measures.)
Operational Highlights
EOG grew second quarter total crude oil volumes 25 percent to 334,700 barrels of oil per day (Bopd), setting a company oil production record. Natural gas liquids (NGLs) and natural gas production also exceeded targets, contributing to 10 percent total company production growth compared to the second quarter 2016. The company also delivered per-unit costs for lease and well, transportation and depreciation, depletion and amortization below targets.
"EOG's premium drilling strategy continues to drive outperformance every quarter, delivering strong production growth with industry-leading capital efficiency," said William R. "Bill" Thomas, Chairman and Chief Executive Officer. "Our permanent shift to premium drilling, driven by an organic exploration focus and best-in-class technology, is a sustainable competitive advantage."
Updated 2017 Growth Targets
As a result of strong well productivity improvements, EOG increased 2017 production growth targets while maintaining its current plan of completing 480 net wells with capital expenditures of $3.7 to $4.1 billion. The company increased its full-year 2017 U.S. crude oil growth target to 20 percent from 18 percent and total company production growth target to seven percent from five percent. In addition to delivering strong growth, EOG is actively engaged in a robust exploration program to lease and test multiple new prospects.
"EOG can generate high returns at relatively low oil prices, and our disciplined investment strategy has positioned the company on a strong financial footing," Thomas said. "By applying industry-leading technology and geoscience to our acreage concentrated in the sweet spots of the largest oil plays in the U.S., EOG can continue to grow at strong rates within cash flow."
Delaware Basin
In the second quarter 2017, EOG continued its exploration and development program across the Delaware Basin.
EOG completed 25 wells in the Delaware Basin Wolfcamp in the second quarter with an average treated lateral length of 6,500 feet per well and average 30-day initial production rates per well of 3,010 barrels of oil equivalent per day (Boed), or 1,945 Bopd, 480 barrels per day (Bpd) of NGLs and 3.5 million cubic feet per day (MMcfd) of natural gas. In Lea County, NM, EOG completed a four-well pattern, the Rattlesnake 28 Fed Com 706H-709H, with an average treated lateral length of 6,700 feet per well and average 30-day initial production rates per well of 3,870 Boed, or 2,545 Bopd, 600 Bpd of NGLs and 4.4 MMcfd of natural gas.
In the Delaware Basin Bone Spring, EOG completed 19 wells in the second quarter with an average treated lateral length of 5,600 feet per well and average 30-day initial production rates per well of 2,130 Boed, or 1,515 Bopd, 275 Bpd of NGLs and 2.0 MMcfd of natural gas. In Lea County, NM, EOG completed a three-well pattern, the Neptune 10 State Com 503H-505H, with an average treated lateral length of 9,700 feet per well and average 30-day initial production rates per well of 3,620 Boed, or 2,790 Bopd, 375 Bpd of NGLs and 2.7 MMcfd of natural gas.
In the Delaware Basin Leonard, EOG completed three wells in the second quarter with an average treated lateral length of 5,400 feet per well and average 30-day initial production rates per well of 1,615 Boed, or 1,075 Bopd, 245 Bpd of NGLs and 1.8 MMcfd of natural gas.
South Texas Eagle Ford
EOG's South Texas Eagle Ford generated strong initial production performance during the second quarter as EOG continued to apply its precision targeting concepts across its expansive acreage position in the black oil window of the play.
In the second quarter, EOG completed 51 wells in the Eagle Ford with an average treated lateral length of 6,500 feet per well and average 30-day initial production rates per well of 1,960 Boed, or 1,520 Bopd, 225 Bpd of NGLs and 1.3 MMcfd of natural gas. In Karnes County, EOG completed a three-well pattern, the Lynch Unit 2H-4H, with an average treated lateral length of 5,800 feet per well and average 30-day initial production rates per well of 3,245 Boed, or 2,555 Bopd, 350 Bpd of NGLs and 2.0 MMcfd of natural gas. In Gonzales County, EOG completed a four-well pattern, the Olympic A 1H-D 4H, with an average treated lateral length of 6,600 feet per well and average 30-day initial production rates per well of 2,910 Boed, or 2,160 Bopd, 380 Bpd of NGLs and 2.2 MMcfd of natural gas. In DeWitt County, EOG completed a five-well pattern, the Dio Unit 11H-15H, with an average treated lateral length of 5,100 feet per well and average 30-day initial production rates per well of 2,840 Boed, or 2,135 Bopd, 355 Bpd of NGLs and 2.1 MMcfd of natural gas.
South Texas Austin Chalk
In the second quarter 2017, testing continued in the South Texas Austin Chalk. EOG completed nine wells in Karnes County with an average treated lateral length of 4,000 feet per well and average 30-day initial production rates per well of 2,645 Boed, or 2,150 Bopd, 255 Bpd of NGLs and 1.5 MMcfd of natural gas.
Bakken and Powder River Basin
During the second quarter, EOG continued development of its premium oil plays across the Rocky Mountain region.
In the North Dakota Bakken, EOG completed 22 wells in the second quarter with an average treated lateral length of 8,400 feet per well and average 30-day initial production rates per well of 1,450 Boed, or 1,175 Bopd, 150 Bpd of NGLs and 0.7 MMcfd of natural gas. Of particular note is a four-well pattern in the Antelope field in McKenzie County, the Clarks Creek 73, 74, 75 and 110-0719H, completed with an average treated lateral length of 9,800 feet per well and average 30-day initial production rates per well of 2,965 Boed, or 2,075 Bopd, 500 Bpd of NGLs and 2.3 MMcfd of natural gas.
In the Powder River Basin Turner, EOG completed eight wells in the second quarter with an average treated lateral length of 8,700 feet per well and average 30-day initial production rates per well of 1,745 Boed, or 910 Bopd, 285 Bpd of NGLs and 3.3 MMcfd of natural gas.
In the DJ Basin, EOG completed 10 wells in the second quarter with an average treated lateral length of 9,000 feet per well and average 30-day initial production rates per well of 885 Boed, or 770 Bopd, 70 Bpd of NGLs and 0.3 MMcfd of natural gas.
Trinidad
In June 2017, EOG signed a new multi-year contract under which EOG will supply future natural gas volumes to the National Gas Company of Trinidad and Tobago Limited beginning in 2019. The new contract opens opportunities for additional investments that can deliver rates of return competitive with EOG's premier on-shore oil plays.
Hedging Activity
During the second quarter ended June 30, 2017, EOG entered into crude oil derivative contracts in order to fix the differential between pricing in Midland, TX and Cushing, OK. For the period January 1 through December 31, 2018, EOG entered into crude oil basis swap contracts for 15,000 Bopd at a weighted average price differential between Midland, TX and Cushing, OK of $1.063 per barrel. In addition, for the period January 1 through December 31, 2019, EOG entered into crude oil basis swap contracts for 20,000 Bopd at a weighted average price differential between Midland, TX and Cushing, OK of $1.075 per barrel.
During the second quarter ended June 30, 2017, EOG did not enter into additional natural gas derivative contracts.
A comprehensive summary of crude oil and natural gas derivative contracts is provided in the attached tables.
Capital Structure and Asset Sales
At June 30, 2017, EOG's total debt outstanding was $7.0 billion for a debt-to-total capitalization ratio of 33 percent. Considering cash on the balance sheet at the end of the second quarter, EOG's net debt was $5.3 billion for a net debt-to-total capitalization ratio of 28 percent. For a reconciliation of non-GAAP measures to GAAP measures, please refer to the attached tables.
Proceeds from asset sales in the first six months of 2017 totaled $175 million.
Conference Call August 2, 2017
EOG's second quarter 2017 results conference call will be available via live audio webcast at 8 a.m. Central time (9 a.m. Eastern time) on Wednesday, August 2, 2017. To listen, log on to the Investors Overview page on the EOG website at http://investors.eogresources.com/overview. The webcast will be archived on EOG's website through August 2, 2018.
EOG Resources, Inc. is one of the largest independent (non-integrated) crude oil and natural gas companies in the United States with proved reserves in the United States, Trinidad, the United Kingdom and China. EOG Resources, Inc. is listed on the New York Stock Exchange and is traded under the ticker symbol "EOG."
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, including, among others, statements and projections regarding EOG's future financial position, operations, performance, business strategy, returns, budgets, reserves, levels of production and costs, statements regarding future commodity prices and statements regarding the plans and objectives of EOG's management for future operations, are forward-looking statements. EOG typically uses words such as "expect," "anticipate," "estimate," "project," "strategy," "intend," "plan," "target," "goal," "may," "will," "should" and "believe" or the negative of those terms or other variations or comparable terminology to identify its forward-looking statements. In particular, statements, express or implied, concerning EOG's future operating results and returns or EOG's ability to replace or increase reserves, increase production, reduce or otherwise control operating and capital costs, generate income or cash flows or pay dividends are forward-looking statements. Forward-looking statements are not guarantees of performance. Although EOG believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, EOG's forward-looking statements may be affected by known, unknown or currently unforeseen risks, events or circumstances that may be outside EOG's control. Important factors that could cause EOG's actual results to differ materially from the expectations reflected in EOG's forward-looking statements include, among others:
-- the timing, 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 economically
develop its acreage in, produce reserves and achieve anticipated
production levels from, and maximize reserve recovery from, its existing
and future crude oil and natural gas exploration and development
projects;
-- the extent to which EOG is successful in its efforts to market its crude
oil and condensate, natural gas liquids, natural gas and related
commodity production;
-- the availability, proximity and capacity of, and costs associated with,
appropriate gathering, processing, compression, transportation and
refining facilities;
-- the availability, cost, terms and timing of issuance or execution of,
and competition for, mineral licenses and leases and governmental and
other permits and rights-of-way, and EOG's ability to retain mineral
licenses and leases;
-- the impact of, and changes in, government policies, laws and
regulations, including tax laws and regulations; environmental, 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 imposing 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 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 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 and transportation facilities;
-- the ability of EOG's customers and other contractual counterparties to
satisfy their obligations to EOG and, related thereto, to access the
credit and capital markets to obtain financing needed to satisfy their
obligations to EOG;
-- EOG's ability to access the commercial paper market and other credit and
capital markets to obtain financing on terms it deems acceptable, if at
all, and to otherwise satisfy its capital expenditure requirements;
-- the extent 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;
-- political conditions and developments around the world (such as
political instability and armed conflict), including in the areas in
which EOG operates;
-- the use of competing energy sources and the development of alternative
energy sources;
-- the extent to which EOG incurs uninsured losses and liabilities or
losses and liabilities in excess of its insurance coverage;
-- acts of war and terrorism and responses to these acts;
-- physical, electronic and cyber security breaches; and
-- the other factors described under ITEM 1A, Risk Factors, on pages 13
through 22 of EOG's Annual Report on Form 10-K for the fiscal year ended
December 31, 2016, 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 and 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 estimates provided in this press release that are not specifically designated as being estimates of proved reserves may include "potential" reserves and/or other estimated reserves not necessarily calculated in accordance with, or contemplated by, the SEC's latest reserve reporting guidelines. Investors are urged to consider closely the disclosure in EOG's Annual Report on Form 10-K for the fiscal year ended December 31, 2016, 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.
For Further Information Contact: Investors
---------
David J. Streit
(713) 571-4902
W. John Wagner
(713) 571-4404
Media and Investors
-------------------
Kimberly M. Ehmer
(713) 571-4676
EOG RESOURCES, INC.
Financial Report
----------------
(Unaudited; in millions, except per share data)
Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2017 2016 2017 2016
---- ---- ---- ----
Net Operating Revenues and Other $2,612.5 $1,775.7 $5,223.0 $3,130.1
Net Income (Loss) $23.1 $(292.6) $51.6 $(764.3)
Net Income (Loss) Per Share
Basic $0.04 $(0.53) $0.09 $(1.40)
Diluted $0.04 $(0.53) $0.09 $(1.40)
Average Number of Common Shares
Basic 574.4 547.3 574.2 547.0
===== ===== ===== =====
Diluted 578.5 547.3 578.6 547.0
===== ===== ===== =====
Summary Income Statements
-------------------------
(Unaudited; in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2017 2016 2017 2016
---- ---- ---- ----
Net Operating Revenues and Other
Crude Oil and Condensate $1,445,454 $1,059,690 $2,875,515 $1,813,401
Natural Gas Liquids 146,907 111,643 300,351 186,962
Natural Gas 224,008 155,983 454,610 321,486
Gains (Losses) on Mark-to-Market Commodity 9,446 (44,373) 71,466 (38,938)
Derivative Contracts
Gathering, Processing and Marketing 778,797 485,256 1,505,334 819,209
Losses on Asset Dispositions, Net (8,916) (15,550) (25,674) (6,403)
Other, Net 16,776 23,091 41,435 34,372
Total 2,612,472 1,775,740 5,223,037 3,130,089
--------- --------- --------- ---------
Operating Expenses
Lease and Well 255,186 218,393 510,963 459,258
Transportation Costs 186,356 179,471 365,070 369,925
Gathering and Processing Costs 34,746 29,226 72,890 57,750
Exploration Costs 34,711 30,559 91,605 60,388
Dry Hole Costs 27 (172) 27 74
Impairments 78,934 72,714 272,121 144,331
Marketing Costs 790,599 480,046 1,527,135 820,900
Depreciation, Depletion and Amortization 865,384 862,491 1,681,420 1,791,382
General and Administrative 108,507 97,705 205,745 198,236
Taxes Other Than Income 130,114 93,480 260,407 154,159
------- ------ ------- -------
Total 2,484,564 2,063,913 4,987,383 4,056,403
--------- --------- --------- ---------
Operating Income (Loss) 127,908 (288,173) 235,654 (926,314)
Other Income (Expense), Net 4,972 (20,996) 8,123 (25,433)
----- ------- ----- -------
Income (Loss) Before Interest Expense and Income Taxes 132,880 (309,169) 243,777 (951,747)
Interest Expense, Net 70,413 71,108 141,928 139,498
------ ------ ------- -------
Income (Loss) Before Income Taxes 62,467 (380,277) 101,849 (1,091,245)
Income Tax Provision (Benefit) 39,414 (87,719) 50,279 (326,911)
------ ------- ------ --------
Net Income (Loss) $23,053 $(292,558) $51,570 $(764,334)
Dividends Declared per Common Share $0.1675 $0.1675 $0.3350 $0.3350
EOG RESOURCES, INC.
Operating Highlights
--------------------
(Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2017 2016 2017 2016
---- ---- ---- ----
Wellhead Volumes and Prices
---------------------------
Crude Oil and Condensate Volumes (MBbld) (A)
United States 333.1 265.4 322.8 265.6
Trinidad 0.8 0.8 0.8 0.8
Other International (B) 0.8 1.5 1.6 1.4
Total 334.7 267.7 325.2 267.8
===== ===== ===== =====
Average Crude Oil and Condensate Prices ($/Bbl) (C)
United States $47.51 $43.87 $48.89 $37.36
Trinidad 39.64 35.91 40.63 29.83
Other International (B) 35.13 - 44.66 -
Composite 47.46 43.65 48.85 37.23
Natural Gas Liquids Volumes (MBbld) (A)
United States 86.6 84.3 82.7 81.8
Other International (B) - - - -
--- --- --- ---
Total 86.6 84.3 82.7 81.8
==== ==== ==== ====
Average Natural Gas Liquids Prices ($/Bbl) (C)
United States $18.65 $14.56 $20.06 $12.54
Other International (B) - - - -
Composite 18.65 14.56 20.06 12.54
Natural Gas Volumes (MMcfd) (A)
United States 755 820 742 825
Trinidad 320 349 314 355
Other International (B) 21 25 21 25
Total 1,096 1,194 1,077 1,205
===== ===== ===== =====
Average Natural Gas Prices ($/Mcf) (C)
United States $2.14 $1.18 $2.23 $1.22
Trinidad 2.40 1.89 2.48 1.88
Other International (B) 3.66 3.35 3.71 3.49
Composite 2.25 1.44 2.33 1.47
Crude Oil Equivalent Volumes (MBoed) (D)
United States 545.6 486.3 529.2 484.9
Trinidad 54.1 59.0 53.1 59.9
Other International (B) 4.2 5.8 5.1 5.6
Total 603.9 551.1 587.4 550.4
===== ===== ===== =====
Total MMBoe (D) 55.0 50.1 106.3 100.2
(A) Thousand barrels per day
or million cubic feet per
day, as applicable.
(B) Other International
includes EOG's United
Kingdom, China, Canada and
Argentina operations. The
Argentina operations were
sold in the third quarter of
2016.
(C) Dollars per barrel or per
thousand cubic feet, as
applicable. Excludes the
impact of financial commodity
derivative instruments.
(D) Thousand barrels of oil
equivalent per day or million
barrels of oil equivalent, as
applicable; includes crude
oil and condensate, natural
gas liquids and natural gas.
Crude oil equivalent volumes
are determined using a ratio
of 1.0 barrel of crude oil
and condensate or natural gas
liquids to 6.0 thousand cubic
feet of natural gas. MMBoe
is calculated by multiplying
the MBoed amount by the
number of days in the period
and then dividing that amount
by one thousand.
EOG RESOURCES, INC.
Summary Balance Sheets
----------------------
(Unaudited; in thousands, except share data)
June 30, December 31,
2017 2016
---- ----
ASSETS
Current Assets
Cash and Cash Equivalents $1,649,443 $1,599,895
Accounts Receivable, Net 1,114,454 1,216,320
Inventories 336,198 350,017
Assets from Price Risk Management Activities 4,746 -
Income Taxes Receivable 91,256 12,305
Other 187,276 206,679
------- -------
Total 3,383,373 3,385,216
Property, Plant and Equipment
Oil and Gas Properties (Successful Efforts Method) 50,973,760 49,592,091
Other Property, Plant and Equipment 3,883,759 4,008,564
Total Property, Plant and Equipment 54,857,519 53,600,655
Less: Accumulated Depreciation, Depletion and Amortization (29,277,359) (27,893,577)
----------- -----------
Total Property, Plant and Equipment, Net 25,580,160 25,707,078
Deferred Income Taxes 16,888 16,140
Other Assets 283,196 190,767
Total Assets $29,263,617 $29,299,201
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts Payable $1,615,170 $1,511,826
Accrued Taxes Payable 155,458 118,411
Dividends Payable 96,145 96,120
Liabilities from Price Risk Management Activities - 61,817
Current Portion of Long-Term Debt 606,454 6,579
Other 249,027 232,538
Total 2,722,254 2,027,291
Long-Term Debt 6,380,350 6,979,779
Other Liabilities 1,199,778 1,282,142
Deferred Income Taxes 5,059,520 5,028,408
Commitments and Contingencies
Stockholders' Equity
Common Stock, $0.01 Par, 1,280,000,000 Shares Authorized at June 30, 2017,
640,000,000 Shares Authorized at December 31, 2016, 577,711,399 Shares
Issued at June 30, 2017 and 576,950,272 Shares Issued at December 31, 2016 205,777 205,770
Additional Paid in Capital 5,485,832 5,420,385
Accumulated Other Comprehensive Loss (17,490) (19,010)
Retained Earnings 8,256,359 8,398,118
Common Stock Held in Treasury, 316,339 Shares at June 30, 2017
and 250,155 Shares at December 31, 2016 (28,763) (23,682)
------- -------
Total Stockholders' Equity 13,901,715 13,981,581
---------- ----------
Total Liabilities and Stockholders' Equity $29,263,617 $29,299,201
EOG RESOURCES, INC.
Summary Statements of Cash Flows
--------------------------------
(Unaudited; in thousands)
Six Months Ended
June 30,
--------
2017 2016
---- ----
Cash Flows from Operating Activities
Reconciliation of Net Income (Loss) to Net Cash Provided by Operating Activities:
Net Income (Loss) $51,570 $(764,334)
Items Not Requiring (Providing) Cash
Depreciation, Depletion and Amortization 1,681,420 1,791,382
Impairments 272,121 144,331
Stock-Based Compensation Expenses 58,061 59,471
Deferred Income Taxes 35,162 (384,294)
Losses on Asset Dispositions, Net 25,674 6,403
Other, Net (6,691) 29,991
Dry Hole Costs 27 74
Mark-to-Market Commodity Derivative Contracts
Total (Gains) Losses (71,466) 38,938
Net Cash Received from Settlements of Commodity Derivative Contracts 2,591 2,852
Excess Tax Benefits from Stock-Based Compensation - (11,811)
Other, Net (185) 5,008
Changes in Components of Working Capital and Other Assets and Liabilities
Accounts Receivable 103,786 (22,572)
Inventories (6,129) 95,813
Accounts Payable 76,704 (203,358)
Accrued Taxes Payable (39,124) 93,320
Other Assets (61,089) (33,589)
Other Liabilities (66,869) 1,565
Changes in Components of Working Capital Associated with Investing and Financing (79,138) (54,453)
Activities
Net Cash Provided by Operating Activities 1,976,425 794,737
Investing Cash Flows
Additions to Oil and Gas Properties (1,885,417) (1,143,549)
Additions to Other Property, Plant and Equipment (88,076) (44,584)
Proceeds from Sales of Assets 175,260 252,529
Changes in Components of Working Capital Associated with Investing Activities 79,138 54,477
------ ------
Net Cash Used in Investing Activities (1,719,095) (881,127)
Financing Cash Flows
Net Commercial Paper Repayments - (259,718)
Long-Term Debt Borrowings - 991,097
Long-Term Debt Repayments - (400,000)
Dividends Paid (192,984) (184,036)
Excess Tax Benefits from Stock-Based Compensation - 11,811
Treasury Stock Purchased (21,678) (28,755)
Proceeds from Stock Options Exercised and Employee Stock Purchase Plan 9,608 10,624
Debt Issuance Costs - (1,602)
Repayment of Capital Lease Obligation (3,251) (3,150)
Other, Net - (24)
--- ---
Net Cash (Used in) Provided by Financing Activities (208,305) 136,247
Effect of Exchange Rate Changes on Cash 523 11,359
--- ------
Increase in Cash and Cash Equivalents 49,548 61,216
Cash and Cash Equivalents at Beginning of Period 1,599,895 718,506
--------- -------
Cash and Cash Equivalents at End of Period $1,649,443 $779,722
EOG RESOURCES, INC.
Quantitative Reconciliation of Adjusted Net Income (Loss) (Non-GAAP)
-------------------------------------------------------------------
To Net Income (Loss) (GAAP)
--------------------------
(Unaudited; in thousands, except per share data)
The following chart adjusts the three-month and six-month periods ended June 30, 2017 and 2016 reported Net Income (Loss) (GAAP) to reflect actual net cash received from (payments for) settlements of commodity derivative contracts by eliminating the unrealized mark-to-market (gains) losses from these transactions, to eliminate the net losses on asset dispositions
in 2017 and 2016, to add back impairment charges related to certain of EOG's assets in 2017, to eliminate the impact of the Trinidad tax settlement in 2016, to add back certain voluntary retirement expense in 2016, to add back an early lease termination payment as the result of a legal settlement in 2017 and to add back the transaction costs for the formation of a
joint venture in 2017. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported company earnings to match hedge realizations to production settlement months and make certain other adjustments to exclude non-recurring items. EOG management uses this information for purposes of comparing its
financial performance with the financial performance of other companies in the industry.
Three Months Ended Three Months Ended
June 30, 2017 June 30, 2016
------------- -------------
Income Diluted Income Diluted
Before Tax After Earnings Before Tax After Earnings
Tax Impact Tax per Share Tax Impact Tax per Share
--- ------ --- --------- --- ------ --- ---------
Reported Net Income (Loss) (GAAP) $62,467 $(39,414) $23,053 $0.04 $(380,277) $87,719 $(292,558) $(0.53)
------- -------- ------- ----- --------- ------- --------- ------
Adjustments:
(Gains) Losses on Mark-to-Market Commodity
Derivative Contracts (9,446) 3,426 (6,020) (0.01) 44,373 (15,819) 28,554 0.05
Net Cash Received from (Payments for)
Settlements of Commodity Derivative
Contracts 679 (245) 434 - (14,835) 5,289 (9,546) (0.01)
Add: Net Losses on Asset Dispositions 8,916 (3,151) 5,765 0.01 15,550 (7,378) 8,172 0.01
Add: Impairments 23,397 (8,477) 14,920 0.03 - - - -
Add: Trinidad Tax Settlement - - - - - 43,000 43,000 0.08
Add: Voluntary Retirement Expense - - - - 19,663 (7,010) 12,653 0.02
Add: Legal Settlement - Early Lease Termination 10,202 (3,657) 6,545 0.01 - - - -
Add: Joint Venture Transaction Costs 3,056 (1,095) 1,961 - - - - -
Adjustments to Net Income 36,804 (13,199) 23,605 0.04 64,751 18,082 82,833 0.15
------ ------- ------ ---- ------ ------ ------ ----
Adjusted Net Income (Loss) (Non-GAAP) $99,271 $(52,613) $46,658 $0.08 $(315,526) $105,801 $(209,725) $(0.38)
======= ======== ======= ===== ========= ======== ========= ======
Average Number of Common Shares (GAAP)
Basic 574,439 547,335
------- -------
Diluted 578,483 547,335
------- -------
Average Number of Common Shares (Non-GAAP)
Basic 574,439 547,335
------- -------
Diluted 578,483 547,335
------- -------
Six Months Ended Six Months Ended
June 30, 2017 June 30, 2016
------------- -------------
Income Diluted Income Diluted
Before Tax After Earnings Before Tax After Earnings
Tax Impact Tax per Share Tax Impact Tax per Share
--- ------ --- --------- --- ------ --- ---------
Reported Net Income (Loss) (GAAP) $101,849 $(50,279) $51,570 $0.09 $(1,091,245) $326,911 $(764,334) $(1.40)
-------- -------- ------- ----- ----------- -------- --------- ------
Adjustments:
(Gains) Losses on Mark-to-Market Commodity
Derivative Contracts (71,466) 25,617 (45,849) (0.08) 38,938 (13,881) 25,057 0.05
Net Cash Received from Settlements of
Commodity Derivative Contracts 2,591 (929) 1,662 - 2,852 (1,017) 1,835 -
Add: Net Losses on Asset Dispositions 25,674 (8,887) 16,787 0.03 6,403 (4,168) 2,235 -
Add: Impairments 161,148 (57,764) 103,384 0.18 - - - -
Add: Trinidad Tax Settlement - - - - - 43,000 43,000 0.08
Add: Voluntary Retirement Expense - - - - 42,054 (14,992) 27,062 0.05
Add: Legal Settlement - Early Lease Termination 10,202 (3,657) 6,545 0.01 - - - -
Add: Joint Venture Transaction Costs 3,056 (1,095) 1,961 - - - - -
Adjustments to Net Income (Loss) 131,205 (46,715) 84,490 0.14 90,247 8,942 99,189 0.18
------- ------- ------ ---- ------ ----- ------ ----
Adjusted Net Income (Loss) (Non-GAAP) $233,054 $(96,994) $136,060 $0.23 $(1,000,998) $335,853 $(665,145) $(1.22)
======== ======== ======== ===== =========== ======== ========= ======
Average Number of Common Shares (GAAP)
Basic 574,162 547,029
------- -------
Diluted 578,573 547,029
------- -------
Average Number of Common Shares (Non-GAAP)
Basic 574,162 547,029
------- -------
Diluted 578,573 547,029
------- -------
EOG RESOURCES, INC.
Quantitative Reconciliation of Discretionary Cash Flow (Non-GAAP)
----------------------------------------------------------------
to Net Cash Provided By Operating Activities (GAAP)
--------------------------------------------------
(Unaudited; in thousands)
The following chart reconciles the three-month and six-month periods ended June 30, 2017 and 2016 Net Cash Provided by Operating Activities (GAAP) to Discretionary Cash Flow (Non-GAAP). EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust Net Cash Provided by Operating Activities for Exploration Costs (excluding Stock-Based
Compensation Expenses), Excess Tax Benefits from Stock-Based Compensation, Changes in Components of Working Capital and Other Assets and Liabilities, and Changes in Components of Working Capital Associated with Investing and Financing Activities. EOG management uses this information for comparative purposes within the industry.
Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2017 2016 2017 2016
---- ---- ---- ----
Net Cash Provided by Operating Activities (GAAP) $1,078,376 $503,146 $1,976,425 $794,737
Adjustments:
Exploration Costs (excluding Stock-Based Compensation Expenses) 29,402 25,527 80,136 48,884
Excess Tax Benefits from Stock-Based Compensation - 11,811 - 11,811
Changes in Components of Working Capital and Other Assets
and Liabilities
Accounts Receivable (75,098) 154,970 (103,786) 22,572
Inventories 30,865 (38,235) 6,129 (95,813)
Accounts Payable (56,278) (86,269) (76,704) 203,358
Accrued Taxes Payable 511 (90,860) 39,124 (93,320)
Other Assets 16,412 37,535 61,089 33,589
Other Liabilities 15,618 6,427 66,869 (1,565)
Changes in Components of Working Capital Associated with
Investing and Financing Activities 15,814 56,681 79,138 54,453
------ ------ ------ ------
Discretionary Cash Flow (Non-GAAP) $1,055,622 $580,733 $2,128,420 $978,706
========== ======== ========== ========
Discretionary Cash Flow (Non-GAAP) - Percentage Increase 82% 117%
EOG RESOURCES, INC.
Quantitative Reconciliation of Adjusted Earnings Before Interest Expense, Net,
------------------------------------------------------------------------------
Income Taxes, Depreciation, Depletion and Amortization, Exploration Costs,
--------------------------------------------------------------------------
Dry Hole Costs, Impairments and Additional Items (Adjusted EBITDAX)
------------------------------------------------------------------
(Non-GAAP) to Net Income (Loss) (GAAP)
-------------------------------------
(Unaudited; in thousands)
The following chart adjusts the three-month and six-month periods ended June 30, 2017 and 2016 reported Net Income (Loss) (GAAP) to Earnings Before Interest Expense (Net), Income Taxes (Income Tax Provision (Benefit)), Depreciation, Depletion and Amortization, Exploration Costs, Dry Hole Costs and Impairments (EBITDAX) (Non-GAAP) and further adjusts such amount to reflect
actual net cash received from (payments for) settlements of commodity derivative contracts by eliminating the unrealized mark-to-market (MTM) (gains) losses from these transactions and to eliminate the net losses on asset dispositions. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported Net Income
(Loss) (GAAP) to add back Interest Expense (Net), Income Taxes (Income Tax Provision (Benefit)), Depreciation, Depletion and Amortization, Exploration Costs, Dry Hole Costs and Impairments and further adjust such amount to match realizations to production settlement months and make certain other adjustments to exclude non-recurring and certain other items. EOG management
uses this information for purposes of comparing its financial performance with the financial performance of other companies in the industry.
Three Months Ended Six Months Ended
June 30, June 30,
-------- --------
2017 2016 2017 2016
---- ---- ---- ----
Net Income (Loss) (GAAP) $23,053 $(292,558) $51,570 $(764,334)
Adjustments:
Interest Expense, Net 70,413 71,108 141,928 139,498
Income Tax Provision (Benefit) 39,414 (87,719) 50,279 (326,911)
Depreciation, Depletion and Amortization 865,384 862,491 1,681,420 1,791,382
Exploration Costs 34,711 30,559 91,605 60,388
Dry Hole Costs 27 (172) 27 74
Impairments 78,934 72,714 272,121 144,331
------ ------ ------- -------
EBITDAX (Non-GAAP) 1,111,936 656,423 2,288,950 1,044,428
Total (Gains) Losses on MTM Commodity Derivative Contracts (9,446) 44,373 (71,466) 38,938
Net Cash Received from (Payments for) Settlements of Commodity
Derivative Contracts 679 (14,835) 2,591 2,852
Losses on Asset Dispositions, Net 8,916 15,550 25,674 6,403
----- ------ ------ -----
Adjusted EBITDAX (Non-GAAP) $1,112,085 $701,511 $2,245,749 $1,092,621
Adjusted EBITDAX (Non-GAAP) - Percentage Increase 59% 106%
EOG RESOURCES, INC.
Quantitative Reconciliation of Net Debt (Non-GAAP) and Total
------------------------------------------------------------
Capitalization (Non-GAAP) as Used in the Calculation of
-------------------------------------------------------
The Net Debt-to-Total Capitalization Ratio (Non-GAAP) to
--------------------------------------------------------
Current and Long-Term Debt (GAAP) and Total Capitalization (GAAP)
----------------------------------------------------------------
(Unaudited; in millions, except ratio data)
The following chart reconciles Current and Long-Term Debt (GAAP) to Net Debt (Non-GAAP) and Total Capitalization (GAAP) to Total Capitalization (Non-GAAP), as used in the Net Debt-to-Total
Capitalization ratio calculation. A portion of the cash is associated with international subsidiaries; tax considerations may impact debt paydown. EOG believes this presentation may be useful to
investors who follow the practice of some industry analysts who utilize Net Debt and Total Capitalization (Non-GAAP) in their Net Debt-to-Total Capitalization ratio calculation. EOG management
uses this information for comparative purposes within the industry.
At At
June 30, December 31,
2017 2016
---- ----
Total Stockholders' Equity - (a) $13,902 $13,982
Current and Long-Term Debt (GAAP) - (b) 6,987 6,986
Less: Cash (1,649) (1,600)
------ ------
Net Debt (Non-GAAP) - (c) 5,338 5,386
----- -----
Total Capitalization (GAAP) - (a) + (b) $20,889 $20,968
Total Capitalization (Non-GAAP) - (a) + (c) $19,240 $19,368
Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)] 33% 33%
=== ===
Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)] 28% 28%
=== ===
EOG RESOURCES, INC.
Crude Oil and Natural Gas Financial Commodity
---------------------------------------------
Derivative Contracts
--------------------
EOG accounts for financial commodity derivative contracts using the mark-to-market accounting method. Prices received by EOG for its crude oil production generally vary from NYMEX West Texas Intermediate prices due to adjustments for delivery location (basis)
and other factors. EOG entered into crude oil basis swap contracts in order to fix the differential between pricing in Midland, Texas, and Cushing, Oklahoma. Presented below is a comprehensive summary of EOG's crude oil basis swap contracts through August 1,
2017. The weighted average price differential expressed in $/Bbl represents the amount of reduction to Cushing, Oklahoma, prices for the notional volumes expressed in Bbld covered by the basis swap contracts.
Crude Oil Basis Swap Contracts
------------------------------
Weighted
Average Price
Volume Differential
(Bbld) ($/Bbl)
----- -------
2018
----
January 1, 2018 through December 31, 2018 15,000 $1.063
2019
----
January 1, 2019 through December 31, 2019 20,000 $1.075
On March 14, 2017, EOG executed the optional early termination provision granting EOG the right to terminate certain crude oil price swaps with notional volumes of 30,000 Bbld at a weighted average price of $50.05 per Bbl for the period March 1, 2017 through
June 30, 2017. EOG received cash of $4.6 million for the early termination of these contracts, which are included in the below table. Presented below is a comprehensive summary of EOG's crude oil price swap contracts through August 1, 2017, with notional
volumes expressed in Bbld and prices expressed in $/Bbl.
Crude Oil Price Swap Contracts
------------------------------
Weighted
Volume Average Price
(Bbld) ($/Bbl)
----- -------
2017
----
January 1, 2017 through February 28, 2017 (closed) 35,000 $50.04
March 1, 2017 through June 30, 2017 (closed) 30,000 50.05
On March 14, 2017, EOG entered into a crude oil price swap contract for the period March 1, 2017 through June 30, 2017, with notional volumes of 5,000 Bbld at a price of $48.81 per Bbl. This contract offsets the remaining crude oil price swap contract for the
same time period with notional volumes of 5,000 Bbld at a price of $50.00 per Bbl. The net cash EOG received for settling these contracts was $0.7 million. The offsetting contracts are excluded from the above table.
Presented below is a comprehensive summary of EOG's natural gas price swap contracts through August 1, 2017, with notional volumes expressed in MMBtud and prices expressed in $/MMBtu.
Natural Gas Price Swap Contracts
--------------------------------
Weighted
Volume Average Price
(MMBtud) ($/MMBtu)
------- ---------
2017
----
March 1, 2017 through August 31, 2017 (closed) 30,000 $3.10
September 1, 2017 through November 30, 2017 30,000 3.10
2018
----
March 1, 2018 through November 30, 2018 35,000 $3.00
EOG has sold call options which establish a ceiling price for the sale of notional volumes of natural gas as specified in the call option contracts. The call options require that EOG pay the difference between the call option strike price and either the average
or last business day NYMEX Henry Hub natural gas price for the contract month (Henry Hub Index Price) in the event the Henry Hub Index Price is above the call option strike price. In addition, EOG has purchased put options which establish a floor price for the
sale of notional volumes of natural gas as specified in the put option contracts. The put options grant EOG the right to receive the difference between the put option strike price and the Henry Hub Index Price in the event the Henry Hub Index Price is below
the put option strike price. Presented below is a comprehensive summary of EOG's natural gas call and put option contracts through August 1, 2017, with notional volumes expressed in MMBtud and prices expressed in $/MMBtu.
Natural Gas Option Contracts
----------------------------
Call Options Sold Put Options Purchased
----------------- ---------------------
Weighted Weighted
Volume Average Price Volume Average Price
(MMBtud) ($/MMBtu) (MMBtud) ($/MMBtu)
------- --------- ------- ---------
2017
----
March 1, 2017 through August 31, 2017 (closed) 213,750 $3.44 171,000 $2.92
September 1, 2017 through November 30, 2017 213,750 3.44 171,000 2.92
2018
----
March 1, 2018 through November 30, 2018 120,000 $3.38 96,000 $2.94
EOG has also entered into natural gas collar contracts, which establish ceiling and floor prices for the sale of notional volumes of natural gas as specified in the collar contracts. The collars require that EOG pay the difference between the ceiling price and
the Henry Hub Index Price in the event the Henry Hub Index Price is above the ceiling price. The collars grant EOG the right to receive the difference between the floor price and the Henry Hub Index Price in the event the Henry Hub Index Price is below the
floor price. Presented below is a comprehensive summary of EOG's natural gas collar contracts through August 1, 2017, with notional volumes expressed in MMBtud and prices expressed in $/MMBtu.
Natural Gas Collar Contracts
----------------------------
Weighted Average Price ($/MMBtu)
--------------------------------
Volume
(MMBtud) Ceiling Price Floor Price
------- ------------- -----------
2017
----
March 1, 2017 through August 31, 2017 (closed) 80,000 $3.69 $3.20
September 1, 2017 through November 30, 2017 80,000 3.69 3.20
Definitions
-----------
Bbld Barrels per day
$/Bbl Dollars per barrel
MMBtud Million British thermal units per day
$/MMBtu Dollars per million British thermal units
NYMEX U.S. New York Mercantile Exchange
EOG RESOURCES, INC.
Direct After-Tax Rate of Return
(ATROR)
-------------------------------
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
Facilities
- Gathering and Processing
Includes Legacy Gas Capital and
Capital from Mature Wells
EOG RESOURCES, INC.
Quantitative Reconciliation of After-Tax Net Interest Expense (Non-GAAP), Adjusted Net Income (Loss)
---------------------------------------------------------------------------------------------------
(Non-GAAP), Net Debt (Non-GAAP) and Total Capitalization (Non-GAAP) as used in the Calculations of
--------------------------------------------------------------------------------------------------
Return on Capital Employed (Non-GAAP) and Return on Equity (Non-GAAP) to Net Interest Expense (GAAP),
-----------------------------------------------------------------------------------------------------
Net Income (Loss) (GAAP), Current and Long-Term Debt (GAAP) and Total Capitalization (GAAP), Respectively
---------------------------------------------------------------------------------------------------------
(Unaudited; in millions, except ratio data)
The following chart reconciles Net Interest Expense (GAAP), Net Income (Loss) (GAAP), Current and Long-Term Debt (GAAP) and Total Capitalization (GAAP) to After-Tax Net Interest Expense (Non-GAAP), Adjusted Net Income (Loss) (Non-GAAP), Net Debt (Non-GAAP) and Total Capitalization (Non-GAAP), respectively, as used in
the Return on Capital Employed (ROCE) and Return on Equity (ROE) calculations. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who utilize After-Tax Net Interest Expense, Adjusted Net Income (Loss), Net Debt and Total Capitalization (Non-GAAP) in their ROCE and
ROE calculations. EOG management uses this information for purposes of comparing its financial performance with the financial performance of other companies in the industry.
2016 2015 2014 2013
---- ---- ---- ----
Return on Capital Employed (ROCE) (Non-GAAP)
-------------------------------------------
Net Interest Expense (GAAP) $282 $237 $201
Tax Benefit Imputed (based on 35%) (99) (83) (70)
After-Tax Net Interest Expense (Non-GAAP) - (a) $183 $154 $131
Net Income (Loss) (GAAP) - (b) $(1,097) $(4,525) $2,915
Adjustments to Net Income (Loss), Net of Tax (See Accompanying Schedules) 204 (a) 4,559 (b) (199) (c)
--- ----- ----
Adjusted Net Income (Loss) (Non-GAAP) - (c) $(893) $34 $2,716
Total Stockholders' Equity - (d) $13,982 $12,943 $17,713 $15,418
Average Total Stockholders' Equity * - (e) $13,463 $15,328 $16,566
Current and Long-Term Debt (GAAP) - (f) $6,986 $6,655 $5,906 $5,909
Less: Cash (1,600) (719) (2,087) (1,318)
Net Debt (Non-GAAP) - (g) $5,386 $5,936 $3,819 $4,591
Total Capitalization (GAAP) - (d) + (f) $20,968 $19,598 $23,619 $21,327
Total Capitalization (Non-GAAP) - (d) + (g) $19,368 $18,879 $21,532 $20,009
Average Total Capitalization (Non-GAAP) * - (h) $19,124 $20,206 $20,771
ROCE (GAAP Net Income) - [(a) + (b)] / (h) -4.8% -21.6% 14.7%
==== ===== ====
ROCE (Non-GAAP Adjusted Net Income) - [(a) + (c)] / (h) -3.7% 0.9% 13.7%
==== === ====
Return on Equity (ROE)
---------------------
ROE (GAAP) (GAAP Net Income) - (b) / (e) -8.1% -29.5% 17.6%
==== ===== ====
ROE (Non-GAAP) (Non-GAAP Adjusted Net Income) - (c) / (e) -6.6% 0.2% 16.4%
==== === ====
* Average for the current and immediately preceding year
Adjustments to Net Income (Loss) (GAAP)
--------------------------------------
(a) See below schedule for detail of adjustments to Net Income (Loss) (GAAP) in 2016:
Year Ended December 31, 2016
----------------------------
Before Income Tax After
Tax Impact Tax
--- ------ ---
Adjustments:
Add: Mark-to-Market Commodity Derivative Contracts Impact $77 $(28) $49
Add: Impairments of Certain Assets 321 (113) 208
Less: Net Gains on Asset Dispositions (206) 62 (144)
Add: Trinidad Tax Settlement - 43 43
Add: Voluntary Retirement Expense 42 (15) 27
Add: Acquisition - State Apportionment Change - 16 16
Add: Acquisition Costs 5 - 5
Total $239 $(35) $204
(b) See below schedule for detail of adjustments to Net Income (Loss) (GAAP) in 2015:
Year Ended December 31, 2015
----------------------------
Before Income Tax After
Tax Impact Tax
--- ------ ---
Adjustments:
Add: Mark-to-Market Commodity Derivative Contracts Impact $668 $(238) $430
Add: Impairments of Certain Assets 6,308 (2,183) 4,125
Less: Texas Margin Tax Rate Reduction - (20) (20)
Add: Legal Settlement - Early Leasehold Termination 19 (6) 13
Add: Severance Costs 9 (3) 6
Add: Net Losses on Asset Dispositions 9 (4) 5
Total $7,013 $(2,454) $4,559
(c) See below schedule for detail of adjustments to Net Income (Loss) (GAAP) in 2014:
Year Ended December 31, 2014
----------------------------
Before Income Tax After
Tax Impact Tax
--- ------ ---
Adjustments:
Less: Mark-to-Market Commodity Derivative Contracts Impact $(800) $285 $(515)
Add: Impairments of Certain Assets 824 (271) 553
Less: Net Gains on Asset Dispositions (508) 21 (487)
Add: Tax Expense Related to the Repatriation of Accumulated - 250 250
Foreign Earnings in Future Years
Total $(484) $285 $(199)
EOG RESOURCES, INC.
Third Quarter and Full Year 2017 Forecast and Benchmark Commodity Pricing
-------------------------------------------------------------------------
(a) Third Quarter and Full Year 2017 Forecast
The forecast items for the third quarter and full year 2017 set forth below for EOG Resources, Inc. (EOG) are based on current available information and expectations as of the date of the accompanying press release. EOG undertakes no obligation, other than as required by
applicable law, to update or revise this forecast, whether as a result of new information, subsequent events, anticipated or unanticipated circumstances or otherwise. This forecast, which should be read in conjunction with the accompanying press release and EOG's related
Current Report on Form 8-K filing, replaces and supersedes any previously issued guidance or forecast.
(b) Benchmark Commodity Pricing
EOG bases United States and Trinidad crude oil and condensate price differentials upon the West Texas Intermediate crude oil price at Cushing, Oklahoma, using the simple average of the NYMEX settlement prices for each trading day within the applicable calendar month.
EOG bases United States natural gas price differentials upon the natural gas price at Henry Hub, Louisiana, using the simple average of the NYMEX settlement prices for the last three trading days of the applicable month.
Estimated Ranges
----------------
(Unaudited)
3Q 2017 Full Year 2017
------- --------------
Daily Sales Volumes
Crude Oil and Condensate Volumes (MBbld)
United States 335.0 - 345.0 332.0 - 338.0
Trinidad 0.5 - 0.7 0.6 - 0.8
Other International 0.0 - 0.0 0.8 - 0.8
Total 335.5 - 345.7 333.4 - 339.6
Natural Gas Liquids Volumes (MBbld)
Total 77.0 - 83.0 80.0 - 83.0
Natural Gas Volumes (MMcfd)
United States 720 - 760 730 - 760
Trinidad 280 - 320 295 - 310
Other International 15 - 30 21 - 27
Total 1,015 - 1,110 1,046 - 1,097
Crude Oil Equivalent Volumes (MBoed)
United States 532.0 - 554.7 533.7 - 547.7
Trinidad 47.2 - 54.0 49.8 - 52.5
Other International 2.5 - 5.0 4.3 - 5.3
Total 581.7 - 613.7 587.8 - 605.5
Estimated Ranges
----------------
(Unaudited)
3Q 2017 Full Year 2017
------- --------------
Operating Costs
Unit Costs ($/Boe)
Lease and Well $4.40 - $4.80 $4.40 - $4.80
Transportation Costs $3.30 - $3.80 $3.30 - $3.60
Depreciation, Depletion and Amortization $15.55 - $15.95 $15.65 - $15.85
Expenses ($MM)
Exploration, Dry Hole and Impairment $90 - $120 $390 - $420
General and Administrative $100 - $110 $380 - $400
Gathering and Processing $28 - $32 $130 - $140
Capitalized Interest $6 - $8 $25 - $30
Net Interest $69 - $72 $273 - $279
Taxes Other Than Income (% of Wellhead Revenue) 6.8% - 7.2% 6.9% - 7.1%
Income Taxes
Effective Rate 30% - 35% 35% - 40%
Current Taxes ($MM) $0 - $35 $10 - $50
Capital Expenditures (Excluding Acquisitions, $MM)
Exploration and Development, Excluding Facilities $3,000 - $3,350
Exploration and Development Facilities $475 - $510
Gathering, Processing and Other $225 - $240
Pricing - (Refer toBenchmark Commodity Pricing in text)
Crude Oil and Condensate ($/Bbl)
Differentials
United States - above (below) WTI $(1.25) - $(0.25) $(1.50) - $(0.50)
Trinidad - above (below) WTI $(11.00) - $(9.00) $(10.00) - $(9.00)
Other International - above (below) WTI $(4.00) - $2.00 $(7.00) - $1.00
Natural Gas Liquids
Realizations as % of WTI 35% - 41% 37% - 41%
Natural Gas ($/Mcf)
Differentials
United States - above (below) NYMEX Henry Hub $(1.20) - $(0.70) $(1.10) - $(0.80)
Realizations
Trinidad $1.85 - $2.25 $2.20 - $2.40
Other International $3.80 - $4.30 $3.85 - $4.15
Definitions
-----------
$/Bbl U.S. Dollars per barrel
$/Boe U.S. Dollars per barrel of oil equivalent
$/Mcf U.S. Dollars per thousand cubic feet
$MM U.S. Dollars in millions
MBbld Thousand barrels per day
MBoed Thousand barrels of oil equivalent per day
MMcfd Million cubic feet per day
NYMEX U.S. New York Mercantile Exchange
WTI West Texas Intermediate
View original content:http://www.prnewswire.com/news-releases/eog-resources-announces-second-quarter-2017-results-300497814.html
SOURCE EOG Resources, Inc.
