-----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, G6hOoMWn06/YxnW+4KFrokcH4ERGteoXH/Fg8anj7vUfKQXxMSl8IyAAi2ky5QjE XjzU47Z5CiuPG8hAYEH2mQ== 0000950134-09-003264.txt : 20090219 0000950134-09-003264.hdr.sgml : 20090219 20090219091232 ACCESSION NUMBER: 0000950134-09-003264 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090219 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090219 DATE AS OF CHANGE: 20090219 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: 09620180 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 h65811e8vk.htm FORM 8-K - CURRENT REPORT 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 19, 2009
NOBLE ENERGY, INC.
 
(Exact name of Registrant as specified in its charter)
         
Delaware   001-07964   73-0785597
         
(State or other jurisdiction of
incorporation or organization)
  Commission
File Number
  (I.R.S. Employer
Identification No.)
     
100 Glenborough, Suite 100
Houston, Texas
  77067
     
(Address of principal executive offices)   (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 19, 2009 Noble Energy, Inc. (the “Company”) issued a press release announcing results for the fiscal year and fiscal quarter ended December 31, 2008. 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, 2008 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 19, 2009 announcing results for the fiscal year and fiscal quarter ended December 31, 2008.
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 19, 2009  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 19, 2009 announcing results for the fiscal year and fiscal quarter ended December 31, 2008.

 

EX-99.1 2 h65811exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
     
(NOBLE ENERGY LOGO)
  NEWS RELEASE
 
NOBLE ENERGY ANNOUNCES FOURTH QUARTER
AND FULL YEAR 2008 RESULTS
HOUSTON (February 19, 2009) — Noble Energy, Inc. (NYSE: NBL) reported today fourth quarter 2008 net income of $305 million, or $1.72 per share diluted. The results included a previously disclosed $513 million ($283 million after-tax) non-cash gain, which represents the unrealized mark-to-market change in the Company’s financial hedges. Excluding this item and certain asset impairments of $256 million ($141 million after-tax), which are typically not included by analysts in published estimates, fourth quarter 2008 adjusted net income(1) was $163 million, or $0.91 per share diluted. The fourth quarter 2008 asset impairments were primarily a result of lower year-end commodity prices. For the same period in 2007, net income was $300 million, or $1.73 per share diluted. Discretionary cash flow(1) for the fourth quarter 2008 was $439 million and net cash provided by operating activities was $418 million. Noble Energy sells forward a portion of its production utilizing financial commodity contracts. Beginning with 2008, the Company changed its accounting method for these contracts to mark-to-market accounting in order to provide greater flexibility and transparency.
Key highlights for the fourth quarter 2008 include:
    Record quarterly production of 83 thousand barrels of oil equivalent per day (MBoe/d) in the United States Northern Region
 
    Significant oil discovery at the Gunflint prospect in the deepwater Gulf of Mexico
 
    Production start-up at the Raton gas development in the deepwater Gulf of Mexico
 
    Natural gas volume growth in Israel of 20 percent over fourth quarter 2007
For the full year 2008, Noble Energy reported net income of $1.35 billion, or $7.58 per share diluted. Excluding certain items typically not included by analysts in published estimates, 2008 adjusted net income(1) was $1.26 billion, or $7.05 per share diluted. Discretionary cash flow(1) for the year was $2.40 billion and net cash provided by operating activities was $2.29 billion. Capital expenditures for the year totaled $2.26 billion.
Other key highlights for the year 2008 include:
    Record annual adjusted net income(1) and discretionary cash flow(1)

 


 

    Record annual daily production, up eight percent from 2007
 
    Expanded acreage and resource positions in the US onshore and deepwater Gulf of Mexico
 
    Multiple exploration discoveries offshore Equatorial Guinea
“Noble Energy’s strong fourth quarter results finish off a milestone year for our Company. On the development side, we continued to move forward our major programs onshore and in the deepwater Gulf of Mexico, and we initiated a second phase of development at Dumbarton in the North Sea. The momentum in our exploration programs continued with some very significant resource discoveries across the globe, highlighted recently by the largest discovery in our history at Tamar offshore Israel. The results from our diversified programs, combined with a forward-looking vision and a strong balance sheet, have positioned us well as we face a very challenging current economic and commodity environment. With a focus on long-term value creation, we are very optimistic about Noble Energy’s future,” said Noble Energy’s Chairman, President and CEO, Charles D. Davidson.
The Company’s total sales volumes averaged 208 MBoe/d for the fourth quarter, up five percent from the same period in 2007 after adjusting for the Argentina assets sold earlier this year. For the full year, 2008 sales volumes increased over nine percent from 2007 to an average of 215 MBoe/d after making the similar adjustment for the properties sold.
United States volumes were up three percent over the fourth quarter last year. Record quarterly Northern Region volumes, supported by successful drilling programs primarily at Wattenberg and Piceance, were up six percent from the fourth quarter 2007. In the deepwater Gulf of Mexico, temporary infrastructure-related shut-ins due to hurricanes Gustav and Ike continue to impact operations, with volumes reduced on average 9,000 Boe/d during the fourth quarter 2008.
Effective in 2008, Noble Energy began reporting natural gas liquid volumes separately where the company has the right to the liquids recovered from its natural gas processed at third-party plants. As a consequence, reported natural gas volumes in the United States are lower compared to 2007. Where the rights to the liquids do not exist, the processing revenue will continue to be included in natural gas revenues and benefit realized prices.
Total international volumes were up eight percent versus the fourth quarter 2007 after adjusting for the Argentina asset sale. Volume growth in Israel resulted from continued strength in natural gas demand versus the prior year period. West Africa volumes for the fourth quarter 2008 were reduced approximately 30 million cubic feet per day (Mmcf/d) resulting from longer than expected pipeline maintenance at the Alba field. Even with this extended downtime, West Africa volumes were still above fourth quarter of 2007.

2


 

The Company’s commodity price realizations were down significantly versus the fourth quarter 2007 with crude oil and condensate down nearly 40 percent to $43.80 per barrel. Natural gas prices were down 32 percent to an average of $3.62 per thousand cubic feet. A pre-tax, deferred commodity hedge loss of $86 million negatively impacted realized crude oil prices for the fourth quarter 2008, whereas natural gas realizations were positively impacted $3 million by previously deferred commodity hedge gains.
Total cash costs, including lease operating, production and ad valorem taxes, transportation, general and administrative, and interest (net) were $11.03 per barrel of oil equivalent (Boe) for the quarter, down five percent from the fourth quarter 2007. Depreciation, depletion, and amortization was $10.35 per Boe, up slightly from the fourth quarter 2007. Exploration expense for the fourth quarter 2008 was favorably impacted by success at the Tamar prospect in Israel.
PROVED RESERVES
Year-end 2008 estimated reserves were 864 million barrels of oil equivalent (MMBoe). Noble Energy added total proved reserves of 115 MMBoe, or 147 percent of 2008 production, from discoveries, extensions, performance revisions and acquisitions. These proved reserve additions were offset by negative price revisions in the amount of 47 MMBoe resulting from lower crude oil and natural gas prices at the end of 2008 versus 2007.
Of the total reserve additions, excluding price revisions, United States made up 72 percent and International the remaining 28 percent. Additions in the United States were primarily driven by the execution of low-risk development projects onshore in the Wattenberg and Piceance areas, as well as from the acquisition of certain western Oklahoma assets. Additions at the Alba field in Equatorial Guinea and at the CDX field in China accounted for most of the International additions.
Liquids, including crude oil, condensate, and natural gas liquids, made up approximately 36 percent of total proved reserves, with natural gas comprising the remaining 64 percent. United States reserves represent 59 percent of total proved reserves, while International reserves compose the other 41 percent. Approximately 86 percent of the Company’s reserves were audited by independent petroleum consultants.
Total costs incurred in 2008 for oil and gas activities, including acquisition, exploration and development costs were $2.34 billion. Excluding negative price revisions, reserve replacement costs were $20.38 per Boe, or $3.40 per thousand cubic feet equivalent of natural gas.

3


 

Noble Energy continued its focus on long-term growth projects, with approximately $750 million invested in 2008 exploration activities. These costs represented 32 percent of total costs incurred. The Company’s exploration program in 2008 resulted in significant discovered resources that have not yet been booked as proven reserves, including additional discoveries in West Africa, Gunflint in the deepwater Gulf of Mexico, and Tamar offshore Israel.
 
(1)   Non-GAAP measure, See Attached Reconciliation Schedules
CONFERENCE CALL
Noble Energy’s fourth quarter and full year 2008 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 Investor Relations tab. Dial in numbers are (888) 791-4321 or (913) 312-0378. The conference call replay will be available until March 21, 2009. To access the replay, go to www.nobleenergyinc.com and click on the Investor Relations tab. You can also access the replay by dialing (888) 203-1112 or (719) 457-0820. The pin code is 1689624.
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 key international operations offshore Israel, UK 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

4


 

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.
The United States Securities and Exchange Commission permits oil and gas companies, in their filings with the SEC, to disclose only 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. We use certain terms in this news release, such as “resources,” 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 to Adjusted Net Income
(in millions, except per share amounts, unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2008   2007   2008   2007
     
 
                               
Net Income
  $ 305     $ 300     $ 1,350     $ 944  
 
                               
Adjustments, net of tax [1]
                               
Unrealized gains on commodity derivative instruments
    (283 )           (266 )      
Asset impairments
    141             150       3  
Loss on involuntary conversion of shelf properties
                5       35  
Allowance for SemCrude receivable
                19        
     
 
                               
Adjusted Net Income [2]
  $ 163     $ 300     $ 1,258     $ 982  
     
 
                               
Adjusted Earnings Per Share
                               
Basic
  $ 0.95     $ 1.75     $ 7.30     $ 5.74  
Diluted [3]
  $ 0.91     $ 1.73     $ 7.05     $ 5.66  
 
                               
Weighted average number of shares outstanding
                               
Basic
    173       171       173       171  
Diluted
    175       174       176       173  
 
[1]   The net of tax amounts are determined by calculating the tax provision for GAAP Net Income, which includes the adjusting items, and comparing the results to the tax provision for Adjusted Net Income, 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.
 
[2]   Adjusted net income should not be considered a substitute for net income as reported in accordance with GAAP. Adjusted net income is provided for comparison to earnings forecasts prepared by analysts and other third parties. Our management believes, and certain investors may find, that adjusted net income is beneficial in evaluating our financial performance. Adjustments are tax affected on a standalone basis at the end of each period. For analysis purposes, adjusted net income for 2008 should be compared to 2007 reported net income since, effective January 1, 2008, we voluntarily changed our accounting method for commodity derivative instruments from the cash flow hedge method to the mark-to-market method.
 
[3]   The diluted earnings per share calculations for the three months and year ended December 31, 2008 include decreases to net income of $4 million, net of tax, and $20 million, net of tax, respectively, related to deferred compensation gains from NBL shares held in a rabbi trust. Consistent with GAAP, when dilutive, the deferred compensation gain or loss, net of tax, is excluded from net income while the NBL shares held in the rabbi trust are included in the diluted sharecount.

 


 

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,
    2008   2007   2008   2007
     
Revenues
                               
Crude oil and condensate
  $ 271     $ 489     $ 2,101     $ 1,694  
Natural gas
    243       337       1,375       1,272  
NGLs
    22             175        
Income from equity method investees
    16       71       174       211  
Other revenues
    21       24       76       95  
     
Total revenues
    573       921       3,901       3,272  
     
Operating Expenses
                               
Lease operating expense
    103       79       371       322  
Production and ad valorem taxes
    25       33       166       114  
Transportation expense
    14       11       57       52  
Exploration expense
    36       74       217       219  
Depreciation, depletion and amortization
    198       189       791       736  
General and administrative
    52       64       236       206  
Asset impairments
    256             294       4  
Other operating expense, net
    26       31       124       133  
     
Total operating expenses
    710       481       2,256       1,786  
     
Operating Income
    (137 )     440       1,645       1,486  
Other (Income) Expense
                               
(Gain) loss on commodity derivative instruments
    (630 )     (1 )     (440 )     (2 )
Interest, net of amount capitalized
    17       26       69       113  
Other (income) expense, net
    (12 )     (12 )     (45 )     7  
     
Total other (income) expense
    (625 )     13       (416 )     118  
     
Income Before Taxes
    488       427       2,061       1,368  
Income Tax Provision
    183       127       711       424  
     
Net Income
  $ 305     $ 300     $ 1,350     $ 944  
     
 
                               
Earnings Per Share
                               
Basic
  $ 1.77     $ 1.75     $ 7.83     $ 5.52  
Diluted [1]
  $ 1.72     $ 1.73     $ 7.58     $ 5.45  
 
                               
Weighted average number of shares outstanding
                               
Basic
    173       171       173       171  
Diluted
    175       174       176       173  
 
[1]   The diluted earnings per share calculation for the three months and year ended December 31, 2008 includes decreases to net income of $4 million and $20 million, net of tax, respectively, related to a deferred compensation gain from NBL shares held in a rabbi trust. Consistent with GAAP, when dilutive, the deferred compensation gain or loss, net of tax, is excluded from net income while the NBL shares held in the rabbi trust are included in the diluted sharecount.

 


 

Schedule 3
Noble Energy, Inc.
Volume and Price Statistics
(unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
    2008   2007   2008   2007
     
Crude Oil and Condensate Sales Volumes (MBpd)
                               
United States
    36       39       40       42  
West Africa
    15       15       15       15  
North Sea
    12       14       10       13  
Other International
    4       6       4       7  
     
Total consolidated operations
    67       74       69       77  
Equity method investee
    2       1       2       2  
     
Total sales volumes
    69       75       71       79  
     
Crude Oil and Condensate Realized Prices ($/Bbl)
                               
United States
  $ 33.16     $ 60.50     $ 75.53     $ 53.22  
West Africa
    48.15       83.60       88.95       71.27  
North Sea
    67.89       91.54       100.56       76.47  
Other International
    47.77       66.02       82.66       53.69  
     
Consolidated average realized prices
  $ 43.80     $ 71.69     $ 82.60     $ 60.61  
     
 
                               
Natural Gas Sales Volumes (MMcfpd)
                               
United States
    404       419       395       412  
West Africa
    187       149       206       132  
North Sea
    5       7       5       6  
Israel
    133       111       139       111  
Other International
    21       26       22       26  
     
Total sales volumes
    750       712       767       687  
     
Natural Gas Realized Prices ($/Mcf)
                               
United States
  $ 5.30     $ 7.78     $ 8.12     $ 7.51  
West Africa
    0.27       0.28       0.27       0.29  
North Sea
    10.28       7.75       10.54       6.54  
Israel
    2.96       2.74       3.10       2.79  
Other International
                       
     
Average realized prices
  $ 3.62     $ 5.33     $ 5.04     $ 5.26  
     
 
                               
Natural Gas Liquids (NGL) Sales Volumes (MBpd) [1]
                               
United States
    9             9        
Equity method investee
    5       6       6       6  
     
Total sales volumes
    14       6       15       6  
     
Natural Gas Liquids Realized Prices ($/Bbl)
                               
United States
  $ 26.64     $     $ 50.15     $  
 
                               
Barrels of Oil Equivalent Volumes (MBoepd)
                               
United States
    112       109       116       111  
West Africa
    46       40       49       37  
North Sea
    13       15       11       14  
Israel
    22       19       23       19  
Other International
    8       10       8       11  
     
Total consolidated operations
    201       193       207       192  
Equity method investee
    7       7       8       8  
     
Total barrels of oil equivalent (MBoepd)
    208       200       215       200  
     
Barrels of oil equivalent volumes (MMBoe)
    19       18       79       73  
     
 
[1]   For 2007, United States NGL sales volumes were included with natural gas volumes. Effective in 2008, we began reporting United States NGLs, which has lowered the comparative natural gas volumes from 2007 to 2008.

 


 

Schedule 4
Noble Energy, Inc.
Condensed Balance Sheets
(in millions)
                 
    December 31,   December 31,
    2008   2007
     
Assets
               
Current Assets
               
Cash and cash equivalents
  $ 1,140     $ 660  
Accounts receivable — net
    423       594  
Commodity derivative instruments
    437       15  
Other current assets
    158       300  
     
Total current assets
    2,158       1,569  
Net property, plant and equipment
    9,004       7,945  
Goodwill
    759       761  
Other noncurrent assets
    463       556  
     
Total Assets
  $ 12,384     $ 10,831  
     
 
               
Liabilities and Shareholders’ Equity
               
Current Liabilities
               
Accounts payable — trade
  $ 579     $ 781  
Commodity derivative instruments
    23       540  
Other current liabilities
    572       315  
     
Total current liabilities
    1,174       1,636  
Deferred income taxes
    2,174       1,984  
Other noncurrent liabilities
    486       551  
Long-term debt
    2,241       1,851  
     
Total Liabilities
    6,075       6,022  
Total Shareholders’ Equity
    6,309       4,809  
     
Total Liabilities and Shareholders’ Equity
  $ 12,384     $ 10,831  
     

 


 

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,
     
    2008   2007   2008   2007
     
 
                               
Adjusted Net Income [1]
  $ 163     $ 300     $ 1,258     $ 982  
Adjustments to reconcile net income to discretionary cash flow:
                               
Depreciation, depletion and amortization
    198       189       791       736  
Exploration expense
    36       74       217       219  
Interest capitalized
    (10 )     (6 )     (33 )     (17 )
Income / distributions from equity method investments, net
    13       2       47       18  
Deferred compensation adjustment
    (7 )     10       (32 )     33  
Deferred income taxes
    71       100       270       292  
Stock-based compensation expense
    9       7       39       27  
Settlement of previously recognized hedge losses [2]
    (50 )     (49 )     (194 )     (183 )
Other, net
    16       (2 )     35       33  
     
Discretionary Cash Flow [3]
    439       625       2,398       2,140  
     
 
                               
Reconciliation to Operating Cash Flows
                               
Net changes in working capital
    8       101       (1 )     (24 )
Cash exploration costs
    (30 )     (32 )     (133 )     (129 )
Capitalized interest
    10       6       33       17  
Current tax benefit (expense) of net income adjustments
                       
Other adjustments
    (9 )     (4 )     (12 )     13  
     
Net Cash Provided by Operating Activities
  $ 418     $ 696     $ 2,285     $ 2,017  
     
 
                               
Capital Expenditures, accrual based
  $ 432     $ 524     $ 2,264     $ 1,739  
 
[1]   See Schedule 1, Reconciliation of Net Income to Adjusted Net Income, for reconciliation.
 
[2]   See Schedule 6, Effect of Commodity Derivative Instruments, for reconciliation.
 
[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.

 


 

Schedule 6
Noble Energy, Inc.
Effect of Commodity Derivative Instruments
(in millions, unaudited)
                                 
    Three Months Ended   Year Ended
    December 31,   December 31,
     
    2008   2007   2008   2007
     
Reclassification from Accumulated Other Comprehensive Gain (Loss) to Revenue [1]
                               
Crude Oil
  $ (86 )   $ (95 )   $ (365 )   $ (223 )
Natural Gas
    3       49       34       169  
     
Total Revenue Decrease
  $ (83 )   $ (46 )   $ (331 )   $ (54 )
     
 
                               
Gain (Loss) on Derivative Instruments [2]
                               
Crude oil
                               
Realized
  $ 68     $     $ (72 )   $  
Unrealized
    456             335        
Ineffectiveness
                      (2 )
     
Total crude oil
    524             263       (2 )
     
Natural gas
                               
Realized
    49             (10 )      
Unrealized
    57             187        
Ineffectiveness
          1             4  
     
Total natural gas
    106       1       177       4  
     
Total Gain (Loss) on Derivative Instruments
  $ 630     $ 1     $ 440     $ 2  
     
 
                               
Summary of Cash Settlements
                               
Cash settlements paid
  $ 16     $ 95     $ 607     $ 237  
Realized gain (loss) on derivative instruments
    117             (82 )      
Amounts reclassified from AOCL
    (83 )     (46 )     (331 )     (54 )
     
Settlement of previously recognized hedge losses
  $ 50     $ 49     $ 194     $ 183  
     
 
[1]   The amounts in accumulated other comprehensive loss represent deferred unrealized hedge gains and losses. These deferred gains and losses are recognized as an adjustment to revenue when the associated derivative instruments are cash settled.
 
[2]   Effective January 1, 2008 we voluntarily changed our accounting method for commodity derivative instruments from the cash flow hedge method to the mark-to-market method.

 


 

Schedule 7
Noble Energy, Inc.
Supplemental Data
(in millions)
(Unaudited)
2008 Costs Incurred in Oil and Gas Activities
                         
    United              
    States     International [1]     Total  
     
Property acquisition costs:
                       
Proved
  $ 256     $     $ 256  
Unproved
    296       6       302  
     
Total acquisition costs
    552       6       558  
 
                       
Exploration costs
    322       195       517  
Development costs
    1,073       137       1,210  
 
                       
Equity method investee’s costs
          2       2  
Asset retirement obligation
    33       22       55  
     
Total cost incurred
  $ 1,980     $ 362     $ 2,342  
     
 
                       
Reconciliation to Capital Spending
                       
 
                       
Total cost incurred
                  $ 2,342  
Exploration overhead
                    (63 )
Lease rentals
                    (7 )
Asset retirement obligations
                    (55 )
 
                     
Total oil and gas spending
                    2,217  
Other capital
                    47  
 
                     
Total capital spending
                  $ 2,264  
 
                     
Proved Reserves [2]
                         
    United        
    States   International [1]   Total
     
Total Barrel Oil Equivalents (MMBoe)
                       
Beginning reserves — December 31, 2007
    514.2       366.1       880.3  
Revisions of previous estimates
    (52.6 )     7.2       (45.4 )
Extensions, discoveries and other additions
    73.5       24.4       97.9  
Purchase in place
    15.4             15.4  
Sale in place
          (6.6 )     (6.6 )
Production
    (42.2 )     (35.8 )     (78.0 )
     
Ending reserves — December 31, 2008
    508.3       355.3       863.6  
     
 
                       
Proved Developed Reserves (MMBoe)
                       
December 31, 2007
    338.8       316.3       655.1  
December 31, 2008
    332.7       263.8       596.5  
 
[1]   International includes West Africa, Israel, North Sea, Ecuador, China and Argentina. Argentina was sold in February 2008.
 
[2]   Netherland, Sewell & Associates, Inc. performed an audit of over 86 percent of Noble Energy’s year-end 2008 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 h65811h6581101.gif GRAPHIC begin 644 h65811h6581101.gif M1TE&.#EA%@%"`-4_`/'Q\<;'QW^"@?___Z>IJ//#S_O[^U)45"HN+6EL:_W] M_41(1_?W]_[^_M0@33<[.I27E8J,B]G:VM_?W^GIZ=/4U.3DY+"QL)V@G^9Z ME;BYN,W.SOWW^/SP\_GZ^NWM[?3T]/"TQ/;1VO[Y^M.-OC/_]_>>$G=$101L@'____R'Y!`$``#\`+``````6`4(```;_ MP)]P2"P:C\BD;DB'@./8(]*")F=8A@`#Z,C0%4C8T$B910+BB#/2>'22,\F:"$ M(I6D6(N1/H]3J#Z3I:]%-CFA/25),B&TM"&PO4^GD:I2K*Z^I",MNCT.G$0N M),JT-\;42,".D*C%U70[N=$])D8BX+0.'=SI/]>,PE'$ZG4SW\HQ1?3EH#KQ MU>RIV9&V\3L3(QJ.(0-*Y%,VXLF(#A`C#MSBSQT4>$P,`-@XDX-`1[42+`B::5=$01\"<'P,FL'G@0X6`_Q0&FAB8@$'``D8(!&"0 M$-0:*U4&-EQ@$\`"`R48C^0\P"I!!04=H>!0)O('N9*Z6"#I@`-D20+(V6C3AKS(?%K?:"F'&\T6SHB"$0MY!5S`D""O0'_<&:TP MXEL!5U0KIN:]4%P)/E`E3#N(CL0&=5`T$/%<=;K8$T5VD2Q`00,_,)!">$4P ML%TC!S0EA`?O17*3$.CY$/_!54),D"$V1/B&`2H+##9$:ZA(4!\2"J4U"`G7 M*1&C+B<0`0.!X/`"!8*,',`@$1JP\D`1?T6"`(A$&/`84KRM@YA,'DR(%),_ M,$8!*XH5<6*"Q-476C0LS-`$!^!P,H`N*(0`4P,"*!D@\B(HPZ'EP1`6L8%!B74-\V8@`1WS`BG*A0:@0(K$`PA#\)(-$`*PAPDM4`N35RP4;$ M;@2KAI42,4(YS3U10S2J"7$C"2\T,4!!X-2X!)Y'M,H*$1NP$N:NJ!QPZY]) ME(?_BJ%"9.5G>N8E*QTX/$1A0S0!#G&#("=DZH1_T;3@!+=&>(L*$8XV@A4K M0U:4!)Y=9LFHE/#Z]B*VNI"P0Q0RM*0C(1O;>^D@VC[\;<&N"A$<*F$.D%?# MK-"'!,1#9-5A>@*]:!HM^48QBRX.$+$F.E,,&(K`J9Y+":=3W$B+MM5Z].G921^,LM(_A(M*Q$5(B@JD M'+)B+A+!-A)E5@JPXJ*\3W2LC%I%1Y-V%B9$8Z<2!"^=\@]3-V+K$4E&,CC% ML1Y!*RJYUCSQ#R/Z<'D1`WQ-^`_WUD,%FLKX:,?8M.30_W;3;[L]A+J1J-@7 M*PMP@EX"0R*D0FVB!T0D*@]8.`2BD1Q)^+-D3_&195O0$(V_6.O>Y.0_?*[D M!L5/T#2@YL0`@"9X\VG"/ZPD@KJAQ3V+4I^0V`@*P00@`#@R0>^2];/:%$6*FB/ M(5M8EC)JL"T%L@I\0M@`!5UC$?4Q(@4K<\T#+'A!21@A<^EY`^$,9Q(K$%`9 M!KP"$6EQ$,BY\`=,4]@1%*"!&;XFA%4+Q@!8Q*L4P"]Y/C1"!U2"`C8``2!Q,&Q+ M`V0`NJ2`"A"`#1$(@`3P5P1%RJH(#;```58`.J5Q'`3-CB"J',1$.$L*9;@F.7R*Q$ M,76!*BKL2!G-$D(OC9F)9%JS#K9DVQ6NIXM?"J%_U*3%-<=YAGT!30L94$:. MAA#,$OND"A(A@ND)7A$4T%G["4"OK2A"Z:CJ`PNQ MECO;T.M2H^@#J]X#>UH8`#1T@=!6TL]J46)`Z7J5Q<`H9@`?>"PC*)HP^_FN M`81M1%1)EYZF'*L1#YAD^`(PPVUH%A6`*L)A&2':)!@4%+W%_\)],N&`D%7A MO*`@&AV:&]D7HB*MZ*EA<_-$!+M%8JE`BBQ(&9$`/C*H`9U%0#\9.[H!=+:\ M0^BL3W^*Q"[L`*A&E8(*V80(8*%BND/@)%F+VPB^,)A$0HAN2(_PW?\.`:0( MX.L/H!>)M#K--S1NQ"5/[`,$Z%19T7CK%M:;"89&(:ZA<&,:_"&!KP%`N8?P MQP((@SPAG`\"3LXQ^EYX.PFS9MJDR;0G0 M;D5&-=I)@"AQXWUM(9QZ7>RH+S>H5PX2O&2.)=@M.%A(B7]32`JW878[AD"N M2-#-"?A&PJ(M?H3Q)AH)$$U!Y0,>%; M>8T3&9>82U3QA!O_+T+3QL8#F>S)42!?4OA7NEYF!0]A#G69_Z:S$6@&`,YG4VV7 M2Y`4?``;4/MQ)/!82?]+AR?1#A&>P@J=Q9P5]7>O0D2 MR#TC5/"&>:.DM+=.UD-J4``>9.#\Z,^`G%[`O7@H8`(0H'9B4P!I*-K;HX"\ M^&?E$PF?8,`"Q%$!@`1V3,``&Q$EM!5H&IP<3JF!&>W91@8@I.A7!8A&R@2>!#U`(7I#44;`=)&`-T&XA,:021J@5P\``1)0 4?T;P`19EA$R8A5JXA5RX.D$``#L_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----