-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, MpHyZOVvBr3qpiJ283JKeK8Q4QBrr9G/PQFoo7T7Pos+hBKVMBef/mMmkEl0B/de +mDKWrwQPSd3U7oOU0qCBA== 0000950123-10-013967.txt : 20100218 0000950123-10-013967.hdr.sgml : 20100218 20100218085931 ACCESSION NUMBER: 0000950123-10-013967 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100218 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100218 DATE AS OF CHANGE: 20100218 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NOBLE ENERGY INC CENTRAL INDEX KEY: 0000072207 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 730785597 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-07964 FILM NUMBER: 10614806 BUSINESS ADDRESS: STREET 1: 100 GLENBOROUGH STREET 2: SUITE 100 CITY: HOUSTON STATE: TX ZIP: 77067 BUSINESS PHONE: 2818723100 MAIL ADDRESS: STREET 1: 100 GLENBOROUGH STREET 2: SUITE 100 CITY: HOUSTON STATE: TX ZIP: 77067 FORMER COMPANY: FORMER CONFORMED NAME: NOBLE AFFILIATES INC DATE OF NAME CHANGE: 20020426 FORMER COMPANY: FORMER CONFORMED NAME: NOBLE AFFILIATES INC DATE OF NAME CHANGE: 19920703 8-K 1 h69674e8vk.htm FORM 8-K e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 18, 2010
NOBLE ENERGY, INC.
(Exact name of Registrant as specified in its charter)
         
Delaware
(State or other jurisdiction of
incorporation or organization)
  001-07964
Commission
File Number
  73-0785597
(I.R.S. Employer
Identification No.)
         
100 Glenborough, Suite 100
Houston, Texas
(Address of principal executive offices)
      77067
(Zip Code)
Registrant’s telephone number, including area code: (281) 872-3100
 
(Former name, former address and former fiscal year, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 


 

Item 2.02. Results of Operations and Financial Condition.
     On February 18, 2010 Noble Energy, Inc. (the “Company”) issued a press release announcing results for the fiscal year and fiscal quarter ended December 31, 2009. A copy of the press release issued by the Company is attached hereto as Exhibit 99.1.
     The Company’s press release announcing its financial results for the fiscal year and fiscal quarter ended December 31, 2009 contains non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with United States generally accepted accounting principles, or GAAP. Pursuant to the requirements of Regulation G, the Company has provided quantitative reconciliations within the press release of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
     The information in this Form 8-K and Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liabilities of that Section.
Item 9.01. Financial Statements and Exhibits.
  (d)   Exhibits. The following exhibit is furnished as part of this report on Form 8-K:
  99.1   Press Release dated February 18, 2010 announcing results for the fiscal year and fiscal quarter ended December 31, 2009.


 

SIGNATURE
     Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
         
  NOBLE ENERGY, INC.
 
 
Date: February 18, 2010  By:   /s/ Arnold J. Johnson    
    Arnold J. Johnson   
    Senior Vice President, General Counsel & Secretary   
 


 

INDEX TO EXHIBITS
     
Exhibit No.   Description
 
   
99.1
  Press Release dated February 18, 2010 announcing results for the fiscal year and fiscal quarter ended December 31, 2009.

EX-99.1 2 h69674exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
     
(NOBLEENERGY LOGO)   NEWS RELEASE
NOBLE ENERGY ANNOUNCES FOURTH QUARTER
AND FULL YEAR 2009 RESULTS
HOUSTON (February 18, 2010) — Noble Energy, Inc. (NYSE: NBL) reported today fourth quarter 2009 net income of $8 million, or $0.05 per share diluted, on revenues of $760 million. Net income for the quarter was lowered by items totaling $170 million after-tax, including unrealized commodity derivative losses and identified asset impairments, offset by the recording of recoverable deepwater Gulf of Mexico royalties. Excluding these items, which are typically not considered by analysts in published estimates, fourth quarter 2009 adjusted net income(1) was $178 million, or $1.01 per share diluted. For the fourth quarter of 2008, net income was $305 million, or $1.72 per share diluted, on revenues of $573 million. Adjusted net income(1) for the fourth quarter of 2008 was $163 million, or $0.91 per share diluted.
Discretionary cash flow(1) for the fourth quarter 2009 was $477 million, compared to $439 million for the similar quarter in 2008. Net cash provided by operating activities was $522 million and capital expenditures were $384 million(2).
Key highlights for the fourth quarter 2009 include:
    Successful new completion at the Swordfish field in the deepwater Gulf of Mexico
 
    Spud Deep Blue and Double Mountain exploration tests in the deepwater Gulf of Mexico
 
    Announced DJ Basin asset acquisition which will expand the Company’s largest onshore U.S. property at Wattenberg
 
    Executed two Letters of Intent to sell natural gas from Tamar offshore Israel with expected gross revenues over $10 billion
 
    Completed field optimization efforts at Dumbarton and brought online the first well at Lochranza in the North Sea
For the full year 2009, Noble Energy reported a net loss of ($131) million, or ($0.75) per share diluted. Adjusted net income(1) for 2009 was $590 million, or $3.37 per share diluted. Discretionary cash

 


 

flow(1) for the year was $1.69 billion and net cash provided by operating activities was $1.51 billion. Capital expenditures for the year totaled $1.32 billion(2).
Charles D. Davidson, Noble Energy’s Chairman and CEO, said, “Our results for the fourth quarter wrap up a strong year for Noble Energy. Despite reduced investment in U.S. onshore natural gas development, we were still able to grow our annual onshore volumes. We again generated free cash flow in 2009, largely attributable to our disciplined capital allocation process and diverse asset portfolio. It was perhaps the most successful exploration year in our Company’s history, and we continued to build upon our large inventory of opportunities. Substantial progress was made for long-term growth, as we sanctioned the Galapagos and Aseng oil projects and signed LOIs for first sales from Tamar. As we look forward into a new decade, we are focused on maintaining our strong production base, executing on our major projects, and continuing an impactful exploration program.”
Total sales volumes for the fourth quarter 2009 averaged 206 thousand barrels of oil equivalent per day. In the United States, natural gas volumes were lower than the fourth quarter of 2008 due primarily to declines in the Mid-Continent region. Crude oil and condensate volumes were higher mostly due to the impact of Ticonderoga in the deepwater Gulf of Mexico returning to full production earlier in 2009. Lower oil volumes in the North Sea resulted from the FPSO repairs and facilities enhancements at Dumbarton, which have been completed. Greater natural gas volumes in West Africa were largely related to pipeline maintenance impacting the 2008 period. Natural gas volumes in Israel were reduced significantly during the fourth quarter 2009 due to warmer than normal weather and increased natural gas imports.
Crude oil price realizations for the quarter were $68.43 per barrel, up 56 percent from the fourth quarter 2008. In the U.S. and West Africa, fourth quarter 2009 crude realizations were reduced $1.71 and $4.79 per barrel, respectively, as a result of previously deferred hedge losses. U.S. natural gas prices were down from the same period in 2008, averaging $4.37 per thousand cubic feet (Mcf). In Israel, natural gas prices averaged a record $4.13 per Mcf for the fourth quarter 2009. Natural gas liquid pricing in the U.S. strengthened to $38.98 per barrel for the quarter.
Cash costs, including lease operating, production and ad valorem taxes, transportation, and general and administrative expenses were $10.50 per barrel of oil equivalent (Boe) for the quarter. Lease operating expenses were down 11 percent from the fourth quarter of 2008 to $4.80 per Boe, more than offsetting higher production taxes and transportation expenses. General and administrative expenses were up from the fourth quarter of 2008 primarily related to increased staffing for the

2


 

development of major projects. Depreciation, depletion, and amortization was $11.34 per Boe for the fourth quarter 2009.
During the fourth quarter of 2009, the Company recorded a receivable of $97 million related to the favorable resolution of royalty litigation on identified leases under the Deep Water Royalty Relief Act of 1995. Also included in the fourth quarter of 2009 were before-tax asset impairments of $67 million related to certain natural gas assets onshore in the U.S. and in the deepwater Gulf of Mexico, as well as $100 million related to the Company’s operations in Ecuador.
PROVED RESERVES
Year-end 2009 estimated reserves were 820 million barrels of oil equivalent (MMBoe). Noble Energy added total proved reserves of 79 MMBoe, representing 103 percent of 2009 production, from discoveries, extensions, performance revisions and acquisitions. These reserve additions exclude negative revisions caused by lower prices and new SEC rules requiring the development of proved undeveloped reserves (PUDs) within five years.
The U.S. made up 55 percent and International the remaining 45 percent of total reserve additions. Initial bookings at the Aseng oil project in West Africa accounted for the majority of the International additions. In the U.S., additions were primarily driven by the execution of low-risk development projects onshore in the Rockies, as well as from the sanctioning of the Galapagos development in the deepwater Gulf of Mexico.
David L. Stover, President and COO of Noble Energy, said, “Our teams did a good job of organically replacing production, despite a very constrained capital program. We began converting to proved reserves the major-project resources that our exploration programs have delivered over the past few years. However, the majority of these identified resources are yet to be booked, including our discoveries at Tamar, Belinda, Gunflint and others. We anticipate substantial multi-year growth in reserves beginning in 2010.”
Price revisions lowered proven reserves by 27 MMBoe driven primarily by natural gas and the use of average pricing which was lower than 2008’s year-end pricing. Had the previous price methodology still been in effect, reserves would have been 61 MMBoe higher than the 2009 total.

3


 

Proved reserves were also reduced by 18 MMBoe as a result of the new SEC rules requiring development of PUDs within five years. These reserves are expected to be re-booked to proved as drilling occurs in future years.
(1)   A Non-GAAP measure, see attached Reconciliation Schedules
 
(2)   Capital expenditures for the fourth quarter and full year 2009 exclude a non-cash accrual of $29 million related to construction progress to-date on the Aseng FPSO
CONFERENCE CALL
Noble Energy’s fourth quarter 2009 conference call will be available today via live audio webcast at 9:00 a.m. Central Time. To listen, log on to www.nobleenergyinc.com and click on the Investors tab and go to the Investors Events link. Dial in numbers are (888) 572-7025 or (719) 457-2552. A replay of the conference call will be available on the website.
Noble Energy is a leading independent energy company engaged in worldwide oil and gas exploration and production. The Company operates primarily in the Rocky Mountains, Mid-Continent, and deepwater Gulf of Mexico areas in the United States, with significant international operations offshore Israel and West Africa. Noble Energy is listed on the New York Stock Exchange and is traded under the ticker symbol NBL. Visit Noble Energy online at www.nobleenergyinc.com.
Contacts:
David Larson
(281) 872-3125 dlarson@nobleenergyinc.com
Brad Whitmarsh
(281) 872-3187 bwhitmarsh@nobleenergyinc.com
This news release may include projections and other “forward-looking statements” within the meaning of the federal securities laws. Any such projections or statements reflect Noble Energy’s current views about future events and financial performance. No assurances can be given that such events or performance will occur as projected, and actual results may differ materially from those projected. Risks, uncertainties and assumptions that could cause actual results to differ materially from those projected include, without limitation, the volatility in commodity prices for crude oil and natural gas, the presence or recoverability of estimated reserves, the ability to replace reserves, environmental risks, drilling and operating risks, exploration and development risks, competition, government regulation or other action, the ability of management to execute its plans to meet its goals and other risks inherent in Noble Energy’s business that are detailed in its Securities and Exchange Commission filings. Words such as “anticipates,” “believes,” “expects,” “intends,” “will,” “should,” “may,” and similar expressions may be used to identify forward-looking statements. Noble Energy assumes no obligation and expressly disclaims any duty to update the information contained herein except as required by law.
This news release may also contain certain forward-looking non-GAAP measures of financial performance that management believes are good tools for internal use and the investment community in evaluating the Company’s overall financial performance. These non-GAAP measures are broadly used to value and compare companies in the crude oil and natural gas industry.

4


 

The Securities and Exchange Commission permits oil and gas companies, in their filings with the SEC, to disclose proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. Beginning with year-end reserves for 2009, the SEC permits the optional disclosure of probable and possible reserves. We have elected not to disclose the Company’s probable and possible reserves in our filings with the SEC. We use certain terms in this news release, such as “resource potential,” that the SEC’s guidelines strictly prohibit us from including in filings with the SEC. Investors are urged to consider closely the disclosures and risk factors in our Forms 10-K and 10-Q, File No. 1-07964, available from Noble Energy’s offices or website, http://www.nobleenergyinc.com. These forms can also be obtained from the SEC by calling 1-800-SEC-0330.
-xxx-

5


 

Schedule 1
Noble Energy, Inc.
Reconciliation of Net Income (Loss) to Adjusted Earnings
(in millions, except per share amounts, unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2009   2008   2009   2008
             
Net Income (Loss)
  $ 8     $ 305     $ (131 )   $ 1,350  
 
                               
Unrealized (gains) losses on commodity derivative instruments
    99       (513 )     606       (522 )
Asset impairments [1]
    167       256       604       294  
Gain on sale of Argentina assets
                (24 )      
Allowance for SemCrude receivable
                12       38  
MMS Royalty Relief, Including interest
    (97 )           (97 )      
Other adjustments, net
    (6 )           (5 )     9  
             
Total Adjustments before tax
    163       (257 )     1,096       (181 )
 
                               
Income Tax Effect of Adjustments [2]
    7       115       (375 )     89  
         
 
                               
Adjusted Earnings [3]
  $ 178     $ 163     $ 590     $ 1,258  
             
 
                               
Adjusted Earnings Per Share
                               
Basic
  $ 1.03     $ 0.95     $ 3.41     $ 7.30  
Diluted
    1.01       0.91       3.37       7.05  
Weighted average number of shares outstanding
                               
Basic
    173       173       173       173  
Diluted [4]
    176       175       175       176  
 
[1]   The 2009 impairments were related to US properties sensitive to natural gas prices and our investments in Ecuador.
 
[2]   The net tax effects are determined by calculating the tax provision for GAAP Net Income (Loss), which includes the adjusting items, and comparing the results to the tax provision for Adjusted Earnings, which excludes the adjusting items. The difference in the tax provision calculations represents the tax impact of the adjusting items listed here. The calculation is performed at the end of each quarter and, as a result, the tax rates for each discrete period are different.
 
[3]   Adjusted earnings should not be considered a substitute for net income as reported in accordance with GAAP. Adjusted earnings is provided for comparison to earnings forecasts prepared by analysts and other third parties. Our management believes, and certain investors may find, that adjusted earnings is beneficial in evaluating our financial performance.
 
[4]   The adjusted diluted earnings per share calculation for the year ended December 31, 2009 includes an increase to diluted shares of approximately 2 million shares representing the incremental dilutive shares that were anti-dilutive, for GAAP purposes, and therefore excluded from the calculation of GAAP net loss per share for the year ended December 31, 2009.

 


 

Schedule 2
Noble Energy, Inc.
Summary Statement of Operations
(in millions, except per share amounts, unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2009   2008   2009   2008
             
Revenues
                               
Crude oil and condensate
  $ 385     $ 271     $ 1,261     $ 2,101  
Natural gas
    203       243       701       1,375  
NGLs
    32       22       98       175  
Income from equity method investees
    32       16       84       174  
Other revenues
    108       21       169       76  
             
Total revenues
    760       573       2,313       3,901  
             
Operating Expenses
                               
Lease Operating Expense
    91       103       372       371  
Production and Ad Valorem Taxes
    28       25       94       166  
Transportation Expense
    16       14       59       57  
Exploration expense
    42       36       144       217  
Depreciation, depletion and amortization
    215       198       816       791  
General and administrative
    64       52       237       236  
Asset impairments
    167       256       604       294  
Other operating expense, net
    23       26       45       124  
             
Total operating expenses
    646       710       2,371       2,256  
             
Operating Income (Loss)
    114       (137 )     (58 )     1,645  
Other (Income) Expense
                               
(Gain) Loss on commodity derivative instruments
    16       (630 )     110       (440 )
Interest, net of amount capitalized
    20       17       84       69  
Other expense (income), net
    (7 )     (12 )     12       (45 )
             
Total other (income) expense
    29       (625 )     206       (416 )
             
Income (Loss) Before Taxes
    85       488       (264 )     2,061  
Income Tax Provision (Benefit)
    77       183       (133 )     711  
             
Net Income (Loss)
  $ 8     $ 305     $ (131 )   $ 1,350  
             
 
                               
Earnings (Loss) Per Share
                               
Basic
  $ 0.05     $ 1.77     $ (0.75 )   $ 7.83  
Diluted
    0.05       1.72       (0.75 )     7.58  
 
                               
Weighted average number of shares outstanding
                               
Basic
    173       173       173       173  
Diluted
    176       176       173       176  

 


 

Schedule 3
Noble Energy, Inc.
Volume and Price Statistics
(unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2009   2008   2009   2008
         
Crude Oil and Condensate Sales Volumes (MBpd)
                               
United States
    38       36       37       40  
Equatorial Guinea
    14       15       14       15  
North Sea
    5       12       7       10  
China
    4       4       4       4  
         
Total consolidated operations
    61       67       62       69  
Equity method investee
    2       2       2       2  
         
Total sales volumes
    63       69       64       71  
         
Crude Oil and Condensate Realized Prices ($/Bbl)
                               
United States
  $ 68.74     $ 33.16     $ 55.19     $ 75.53  
Equatorial Guinea
    67.53       48.15       55.94       88.95  
North Sea
    67.79       67.89       59.51       100.56  
China
    69.44       47.77       54.40       82.66  
         
Consolidated average realized prices
  $ 68.43     $ 43.80     $ 55.76     $ 82.60  
         
 
                               
Natural Gas Sales Volumes (MMcfpd)
                               
United States
    386       404       397       395  
Equatorial Guinea
    244       187       239       206  
Israel
    104       133       114       139  
North Sea
    6       5       5       5  
Ecuador
    30       21       26       22  
         
Total sales volumes
    770       750       781       767  
         
Natural Gas Realized Prices ($/Mcf)
                               
United States
  $ 4.37     $ 5.30     $ 3.61     $ 8.12  
Equatorial Guinea
    0.27       0.27       0.27       0.27  
Israel
    4.13       2.96       3.47       3.10  
North Sea
    5.23       10.28       5.75       10.54  
         
Average realized prices
  $ 2.99     $ 3.62     $ 2.54     $ 5.04  
         
 
                               
Natural Gas Liquids (NGL) Sales Volumes (MBpd)
                               
 
                               
United States
    8       9       10       9  
Equity method investee
    7       5       6       6  
         
Total sales volumes
    15       14       16       15  
         
Natural Gas Liquids Realized Prices ($/Bbl)
                               
United States
  $ 38.98     $ 26.64     $ 27.96     $ 50.15  
 
                               
Barrels of Oil Equivalent Volumes (MBoepd)
                               
United States
    110       112       113       116  
Equatorial Guinea
    55       46       54       49  
Israel
    17       22       19       23  
North Sea
    6       13       8       11  
Ecuador
    5       4       4       4  
China
    4       4       4       4  
         
Total consolidated operations
    197       201       202       207  
Equity method investee
    9       7       8       8  
         
Total barrels of oil equivalent (MBoepd)
    206       208       210       215  
         
Barrels of oil equivalent volumes (MMBoe)
    19       19       77       79  
         

 


 

Schedule 4
Noble Energy, Inc.
Condensed Balance Sheets
(in millions)
                 
    December 31,
    2009   2008
     
Assets
               
Current Assets
               
Cash and cash equivalents
  $ 1,014     $ 1,140  
Accounts receivable, net
    465       423  
Commodity derivative assets
    13       437  
Other current assets
    186       158  
     
Total current assets
    1,678       2,158  
Net property, plant and equipment
    8,916       9,004  
Goodwill
    758       759  
Other noncurrent assets
    455       463  
     
Total Assets
  $ 11,807     $ 12,384  
     
 
               
Liabilities and Shareholders’ Equity
               
Current Liabilities
               
Accounts payable — trade
  $ 548     $ 579  
Other current liabilities
    442       595  
     
Total current liabilities
    990       1,174  
Long-term debt
    2,037       2,241  
Deferred income taxes
    2,076       2,174  
Other noncurrent liabilities
    547       486  
     
Total Liabilities
    5,650       6,075  
Total Shareholders’ Equity
    6,157       6,309  
     
Total Liabilities and Shareholders’ Equity
  $ 11,807     $ 12,384  
     

 


 

Schedule 5
Noble Energy, Inc.
Discretionary Cash Flow and Reconciliation to Operating Cash Flow
(in millions, unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2009   2008   2009   2008
         
Adjusted Earnings [1]
  $ 178     $ 163     $ 590     $ 1,258  
Adjustments to reconcile adjusted earnings to discretionary cash flow:
                               
Depreciation, depletion and amortization
    215       198       816       791  
Exploration expense
    42       36       144       217  
Capitalized interest
    (15 )     (10 )     (45 )     (33 )
(Income) / distributions from equity method investments, net
    23       13       8       47  
Deferred compensation adjustment
    5       (7 )     23       (32 )
Deferred income taxes
    4       71       100       270  
Stock-based compensation expense
    12       9       49       39  
Settlement of previously recognized hedge losses [2]
          (50 )           (194 )
Other, net
    13       16       5       35  
         
Discretionary Cash Flow [3]
    477       439       1,690       2,398  
         
 
                               
Reconciliation to Operating Cash Flows
                               
Net changes in working capital
    (158 )     8       (147 )     (1 )
Cash exploration costs
    (42 )     (30 )     (133 )     (133 )
Capitalized interest
    15       10       45       33  
Current tax benefit (expense) of net income adjustments
    232             96        
Net (gain) loss on disposal of assets
    2             (22 )     (5 )
Other adjustments
    (4 )     (9 )     (21 )     (7 )
         
Net Cash Provided by Operating Activities
  $ 522     $ 418     $ 1,508     $ 2,285  
         
 
                               
Capital Expenditures, accrual based [4]
  $ 384     $ 432     $ 1,317     $ 2,264  
Capital Lease Accrual
  $ 29     $     $ 29     $  
 
[1]   See Schedule 1, Reconciliation of Net Income (Loss) to Adjusted Earnings
 
[2]   See Schedule 6, Effect of Derivative Instruments.
 
[3]   The table above reconciles discretionary cash flow to net cash provided by operating activities. While discretionary cash flow is not a GAAP measure of financial performance, our management believes it is a useful tool for evaluating our overall financial performance. Among our management, research analysts, portfolio managers and investors, discretionary cash flow is broadly used as an indicator of a company’s ability to fund exploration and production activities and meet financial obligations. Discretionary cash flow is also commonly used as a basis to value and compare companies in the oil and gas industry.
 
[4]   Capital expenditures for 2009 excludes a non-cash accrual of $29 million related to estimated construction progress to date on an FPSO to be used in the development of the Aseng field in Equatorial Guinea.

 


 

Schedule 6
Noble Energy, Inc.
Effect of Commodity Derivative Instruments
(in millions, unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2009   2008   2009   2008
         
Reclassification from Accumulated Other
                               
Comprehensive Loss (AOCL) to Revenue [1]
                               
Crude oil
  $ (12 )   $ (86 )   $ (58 )   $ (365 )
Natural gas
          3             34  
         
Total Revenue Decrease
  $ (12 )   $ (83 )   $ (58 )   $ (331 )
         
 
                               
Gain (Loss) on Derivative Instruments
                               
Crude oil
                               
Realized
  $ 34     $ 68     $ 246     $ (72 )
Unrealized
    (96 )     456       (401 )     335  
         
Total crude oil
  $ (62 )   $ 524     $ (155 )   $ 263  
         
Natural gas
                               
Realized
  $ 49     $ 49     $ 250     $ (10 )
Unrealized
    (3 )     57       (205 )     187  
         
Total natural gas
    46       106       45       177  
         
Total Gain (Loss) on Derivative Instruments
  $ (16 )   $ 630     $ (110 )   $ 440  
         
 
                               
Summary of Cash Settlements
                               
Cash settlements (received) paid
  $ (71 )   $ 16     $ (438 )   $ 607  
Realized gain (loss) on derivative instruments
    83       117       496       (82 )
Amounts reclassified from AOCL
    (12 )     (83 )     (58 )     (331 )
         
Settlement of previously recognized hedge losses
  $     $ 50     $     $ 194  
         
 
[1]   The amounts in AOCL represent deferred unrealized hedge gains and losses. Upon settlement, these deferred gains and losses are reclassified from AOCL to net income as increases or decreases to crude oil and natural gas revenues, and impact reported realized commodity prices.

 


 

Schedule 7
Noble Energy, Inc.
Supplemental Data
(in millions)
(Unaudited)
2009 Costs Incurred in Oil and Gas Activities
                         
    United States     International [1]     Total  
     
Property acquisition costs:
                       
Proved
  $ (5 )   $     $ (5 )
Unproved
    89       3       92  
     
Total acquisition costs
    84       3       87  
 
                       
Exploration costs
    189       124       313  
Development costs
    700       223       923  
Capital lease accrual
          29       29  
Asset retirement obligations
    11       10       21  
     
Total costs incurred
  $ 984     $ 389     $ 1,373  
     
 
                       
Reconciliation to Capital Spending
                       
 
                       
Total costs incurred
                  $ 1,373  
Exploration overhead
                    (30 )
Lease rentals
                    (6 )
Asset retirement obligations
                    (21 )
 
                     
Total oil and gas spending
                    1,316  
Other capital
                    1  
 
                     
Total capital spending
                  $ 1,317  
 
                     
Proved Reserves [2]
                         
Total Barrel Oil Equivalents (MMBoe)   United States   International [1]   Total
     
Beginning reserves — December 31, 2008
    508.3       355.3       863.6  
Revisions of previous estimates
    (71.6 )     7.5       (64.1 )
Extensions, discoveries and other additions
    67.4       28.2       95.6  
Purchase of minerals in place
    1.6             1.6  
Sale of minerals in place
                 
Production
    (41.2 )     (35.4 )     (76.6 )
         
Ending reserves — December 31, 2009
    464.5       355.6       820.1  
     
 
                       
Proved Developed Reserves (MMBoe)
                       
December 31, 2008
    332.7       263.8       596.5  
December 31, 2009
    307.7       242.2       549.9  
 
[1]   International includes Equatorial Guinea, Israel, North Sea, Ecuador and China.
 
[2]   Netherland, Sewell & Associates, Inc. performed an audit of over 86 percent of Noble Energy’s year-end 2009 total proved reserves and concluded the Company’s estimates of proved reserves, in the aggregate, are reasonable and have been prepared in accordance with generally accepted petroleum engineering and evaluation principles.

GRAPHIC 3 h69674h6967400.gif GRAPHIC begin 644 h69674h6967400.gif M1TE&.#EA!P$_`-4@`,?(R%596(Z0D/+R\MU1<2HO+O3&T'%U=*JLK./DY$=+ M2NB+H=76UC@]/-0F3KFZNOSQ]/?4W)R>GH"#@F-G9MI#9MZIN>)N MB?GCZ.5]E?&WQ-]@?=$70APA(/___P`````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````````````````"'Y!`$``"``+``````'`3\```;_ M0)!P2"P:C\BD853&@0>BAD03`89BI&1#@N&EH9[@A]_4H&:A)>A M2!`;DHH52A&)IJP5C:*P69F"G%&>@J"QL!<.K(H82`N^PZZZQE.S?H":'[G' MA1P6PXH=1A`5T\,$S]Q-R7RU4+>#W7D7V8H611&]Z+[`Y?%%WYO+G_)WB.BO M(.SNP^KPX:,7[LDX/LX$;H$@;9H!(?[^#;.SQ,"%!00R:J1SP0"_*PG,@"'" MX(&`DP#0./F"X*2`!PF-$"S"8,R2@\V4F`S`,\!+_Y4*E6#(]I"AQ&D91F'H M<+3"A@A7!#`3@J`!LP\4;"9!H.`J'P4(@!*9">!``4$%#L04@G,M"`%GKQ80 M(#9H$0U$06`[2LS:@G9\TRWX"$6JI@%=O?)!@(2!5<5]&CR0R4P!!<@!M`YI M*_,QY`*:[1(A6LH4@8X@('"`Y.XCK\"^'%R88EA0XL\)C""`?'7"/-Y>01?A M3&0W<'*BBV0[)XF`&R,&``][*,0`[&P$"#.I73G`;4T':%[U>?)['P%C,0?P MC%8S<2$/F*4]B;-`[N1"\$YKZ,$!/"3695/)$-=EXP!43W#7AP*Y`!"7(`T4 M8=X'C!5WE5;T\'$`4`XR$__.>P,\R(=P0Q@G2'CX@1`@.@N)F1=T)X1'R: M+"E::7DY(1TK1$2I"`'4`;@*=D[@B)X1:0K!W@<%)#$A*/0H@(2)D>6)RQ#R M]23JA(\FM^@P`SIQ*BN)KNB?$Q@,RLI_2N"X5J0@>)@$3H_.=$2&GB*7P'%> ME2H:.@$](L1N.J*1)WG">&K$6]J$BQ"WA)[E;%! MZ>?_T!O9)"6C!]`V$0$ZM)*))Z13@:I)043P6NZ^2(0KR+@Y@9`AL>@JQ$$V MR3X!`:-#=)!J%,L"M-V]162KB:9(X#29P94A`2Q;]S)0F4@HAS&G0!7[TFP4 M81(Z!$54Q&Q*O-9B3`2N$]8EA,!]W"?G$4EJ$B')]PBA;8I,,#7-`6.\=;JY]^!G*"M12S,B*`UM8/],_%=F[OA M;QM/N&]=S8/P^&>A!86E*=A7\;XIU%N1NRF:Y^P]Z`/_^CHM:YD)7*X"EB.D M#P0,N`QO*+`RA7`N$C&B@O9\0;-YT0@=[D)"2$3B,X.A3`D).)W;#H"`!H+@ M"R+!D$L$4,(DE(&#`4/`!-P6@`FTD&D@$)`5+(BJT5R0=S@,HCQXZ`O@34%6 MD=C&$![XPT,)\8GQF*#,K,#$_A!A?DUT(A2W>`Q`M0(+OI.$C<*8125R\8RB MJ&(&JW`_2;RLC65$HQPO@41%I!G45,0M5 MC!\A:2(!"HB*`A)H(`K-H)(!(,"1/1&`"<\DPT=&,F`H0]Y(-!B&,X42!!L4 M21)26'"700<*C;5_OH08@'C$,F%"!< M`7&$A@RY)9@@B.7>[)>->LTQF'+QD_/.@TW;(.$!O#R7%XP$33?]#QR+ZQ\( M<&(V-^E*C5NHHPL5/])B=.(O`)V*UTT.10@QPE+DC353*"&+K`V/D M>4%BRS@IT`%ZBSQ,*GED61I&2H`2D?G M#-21Z&>$FUQ*@4,5^>1B`-@,Q_I4)P23:2)Q.O5`1*<0-T50JPJ&]$4H)DJN M(@13:%=!*=(^!3C!%2&AA>,?A!`0FMG%9$(%X>63G(J&6#8L"](SA2#IE@UZ M%L*I1UA?A3+D,ZV%#4Z4T81OAG<^(WC5F[I9FA!PE+@A$&ZS4F.%&;4``7EZ MX&Y/T(!KC9B'@Q2`AM[YVNK4203+*I`6-`2L7G,46=T:(7!C.Q-!J\HF(935 M`SR]0BR?%85K`-$0Q@/8-OO0/;JN,[N=XFQXC6!9OR6728R;_RODA)`-V&KA MN79TF/4.&0KP*F.[?.@NQ8DS%'Y"J$X+L3H/Z[+E0KA((.RD\:QFG#`>Y; MD>47?+71'OSYY>T4RMA8#ERBQ[TYM\!@:J MR*(,I#D6CB'6L(F=7V.SFD[FTN:RX;-I"@#-R-X>LF@T<($.N%9N&7!O.08@ M@$V/B"[D"YV5]P,>`D9%-0&;+#O8_%ZW`3@0U)]BP`#7Q@<#)### MGAQ``&Z9I!F.P$HP=#H!%'_D3T26PBN<.],G7.XB5X[&MQ)YUDJ0+,MGSD4@ M16[$2IA4`3I-\YX'Q=#@0``8)#"[G2>!'E/VN=+M@NQ[*B&8[5NZU/%1Y^0A`1_G4M\X,C5I^9@+1QM'5A1`$`#L_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----