EX-99 2 exh99.htm PRESS RELEASE OF EOG RESOURCES, INC.
   

EXHIBIT 99.1

     
     

EOG Resources, Inc.

   

News Release

   

For Further Information Contact:

 

Investors

   

Maire A. Baldwin

   

(713) 651-6EOG (651-6364)

     
   

Media and Investors

   

Elizabeth M. Ivers

   

(713) 651-7132

     

EOG RESOURCES REPORTS 2008 RESULTS AND INCREASES DIVIDEND

  • Recorded 26 Percent Return on Capital Employed
  • Delivered 15 Percent Total Company Year-Over-Year Organic Production Growth
  • Reported Progress in Barnett Oil, Bakken Extension and Haynesville Plays
  • Posted Total Reserve Replacement of 228 Percent at Attractive Finding Costs
  • Defines 2009 Operations Strategy
  • Increases Dividend on Common Stock

FOR IMMEDIATE RELEASE: Wednesday, February 4, 2009

HOUSTON - EOG Resources, Inc. (EOG) today reported fourth quarter 2008 net income available to common stockholders of $461.5 million, or $1.84 per share. This compares to fourth quarter 2007 net income available to common stockholders of $358.0 million, or $1.44 per share. For the full year 2008, EOG reported net income available to common stockholders of $2,436.5 million, or $9.72 per share as compared to $1,083.3 million, or $4.37 per share, for the full year 2007.

The results for the fourth quarter 2008 included a previously disclosed $528.8 million ($340.3 million after tax, or $1.36 per share) net gain on the mark-to-market of financial commodity transactions. During the quarter, the net cash inflow related to financial commodity contracts was $100.7 million ($64.8 million after tax, or $0.26 per share). Consistent with some analysts' practice of matching realizations to settlement months, adjusted non-GAAP net income available to common stockholders for the quarter was $186.0 million, or $0.74 per share. Adjusted non-GAAP net income available to common stockholders for the fourth quarter 2007 was $319.4 million, or $1.29 per share. On a similar basis, eliminating the items detailed in the attached table, adjusted non-GAAP net income available to common stockholders for the full year 2008 was $1,879.1 million, or $7.50 per share, and for the full year 2007 was $1,074.2 million, or $4.34 per share. (Please refer to the attached tables for the reconciliation of adjusted non-GAAP net income available to common stockholders to GAAP net income available to common stockholders.)

Operational Highlights

Meeting the full year production growth target set in February 2008, EOG posted strong operational results by increasing total company production 15 percent over 2007, all organic. Crude oil production increased by 46 percent, driven primarily by continued drilling success from the North Dakota Bakken Play.

Stepping outside its established footprint in the natural gas area of the Fort Worth Basin Barnett Shale, EOG also reported strong test results from the Barnett Crude Oil Play (retitled the Barnett Combo Play). EOG has a dominant acreage position in the Barnett Combo, an oil play with a liquids rich natural gas stream. During the second half of 2008, drilling efforts were focused on defining acreage limits and testing wells with various completion methodologies. A total of 22 horizontal wells were completed during the second half of the year with average daily initial production rates of 300 barrels of crude oil, 130 barrels of natural gas liquids and 940 thousand cubic feet of associated natural gas. EOG recently commissioned its natural gas processing plant for this area, which will allow the company to move into development mode. EOG plans to drill 60 Barnett Combo wells in 2009.

During the past year EOG drilled five successful exploratory oil wells in the North Dakota Bakken outside its core area, the Parshall Field. By applying the same horizontal drilling and enhanced completion technology to this extension called the North Dakota Bakken Lite, EOG increased the potential for crude oil reserves on its acreage and added several years to its drilling inventory. EOG's total position in both the North Dakota Bakken Core and Bakken Lite was approximately 400,000 net acres at year-end 2008.

Testing the Haynesville Shale in North Louisiana, EOG drilled two horizontal wells on its acreage during 2008. The Martin Timber #2H tested at a rate of 17.4 million cubic feet per day (MMcfd), gross with 4,700 psi flowing tubing pressure. The Bedsole 27#1H tested at a rate of 17.5 MMcfd, gross with 7,400 psi flowing tubing pressure. EOG has 100 and 57 percent working interest in the wells, respectively. Due to pipeline limitations, the wells are currently producing at a combined restricted rate of 17 MMcfd until additional infrastructure is in place. EOG has estimated net reserve potential of 3 to 4 trillion cubic feet of natural gas on its 116,000 net acres and expects to drill 14 Haynesville wells in 2009.

"EOG had an outstanding year in 2008. We delivered conclusive results on the targets we laid out early last year and made significant progress in developing new plays such as the Horn River, Haynesville and Marcellus," said Mark G. Papa, Chairman and CEO. "With our consistent philosophy and focus on returns, we again reported very strong return on capital employed - 26 percent for the year."

For the 10-year period ended 2008, EOG reported return on capital employed (ROCE) of 20 percent. On a non-GAAP net income basis, EOG reported ROCE of 20 percent for 2008. (Please refer to the attached tables for the calculation of ROCE and the related reconciliations of after-tax interest expense (non-GAAP), adjusted net income (non-GAAP) and net debt (non-GAAP), as used in the calculations of ROCE, to interest expense (GAAP), net income (GAAP) and current and long-term debt (GAAP).)

Reserves

At December 31, 2008, total company reserves were approximately 8.7 trillion cubic feet equivalent, an increase of 944 billion cubic feet equivalent (Bcfe), or 12 percent higher than year-end 2007. In 2008:

    • Total reserve replacement from all sources - the ratio of net reserve additions from drilling, acquisitions, total revisions and dispositions to total production - was 228 percent at a total reserve replacement cost of $2.60 per thousand cubic feet equivalent (Mcfe).

    • In the United States, EOG added 1,703 Bcfe of reserves from drilling and acquisitions, net of total revisions, with capital expenditures of $4,295 million, excluding gathering systems, processing plant and other expenditures. Total reserve replacement from all sources was 270 percent at a reserve replacement cost of $2.52 per Mcfe.

    • Excluding the impact of price related revisions of 75 Bcfe due to lower natural gas and crude oil prices, total reserve replacement was 238 percent at a reserve replacement cost of $2.50 per Mcfe. Price related revisions were based on year-end 2008 benchmark Henry Hub natural gas pricing of $5.71 per million British thermal unit and year-end benchmark West Texas Intermediate crude oil pricing of $44.60 per barrel as posted on the New York Mercantile Exchange, as compared to year-end 2007 pricing of $6.80 and $95.98, respectively. (Please see attached tables for supporting data for the reconciliation of non-GAAP drilling capital expenditures to GAAP total costs incurred in exploration and development activities and for the calculation of reserve replacement percentages and reserve replacement costs.)

For the 21st consecutive year, internal reserve estimates were within 5 percent of those prepared by the independent reserve engineering firm of DeGolyer and MacNaughton (D&M). For 2008, D&M prepared a complete independent engineering analysis of properties containing 79 percent of EOG's proved reserves on a Bcfe basis.

"We are pleased with our 2008 results. We did not have any significant property impairments or any meaningful price related reserve revisions. This speaks to the efficacy of EOG's long-term conservative strategy of growing production organically while focusing on returns," said Papa.

Capital Structure

At December 31, 2008, EOG's total debt outstanding was $1,897 million for a debt-to-total capitalization ratio of 17 percent. Taking into account cash on the balance sheet of $331 million, at the end of the year EOG's net debt was $1,566 million and the net debt-to-total capitalization ratio was 15 percent. (Please refer to the attached tables for the reconciliation of net debt (non-GAAP) to current and long-term debt (GAAP) and the reconciliation of net debt-to-total capitalization ratio (non-GAAP) to debt-to-total capitalization ratio (GAAP).)

2009 Operational Plans and Targets

In response to the current weakness in commodity prices, EOG has structured this year's operational plan with the goal of keeping its year-end 2009 net debt relatively flat with that of year-end 2008. While remaining flexible, EOG's production growth targets and the capital expenditure program will be a function of cash flow generation and reinvestment rates of return. Based on the current futures market for natural gas and crude oil, EOG plans to execute a total capital program of approximately $3.1 billion in 2009, of which $2.85 billion will be allocated to exploration and development activities, to generate approximately 3 percent total company organic production growth. The production increases will be driven by United States crude oil and natural gas liquids production.

In the North Dakota Bakken, EOG is temporarily reducing roughly half of its crude oil and associated natural gas production. This moderation is in response to current low crude oil prices coupled with high transportation costs related to trucking and correspondingly wide commodity price differentials due to location. Resumption of full production in this area will depend upon the strengthening of hydrocarbon prices and the development of crude oil transportation alternatives.

"With natural gas and crude oil prices thus far in 2009 reflecting a worldwide decline in demand, EOG's long-term strategy of profitability and maintaining a strong balance sheet gives us the flexibility to successfully weather diverse economic cycles. Although we plan to keep capital expenditures in line with cash flow during 2009, we will balance that with an active horizontal exploration program to set us up for an expected rebound in commodity prices in 2010," said Papa.

Dividend Increase

Following two increases during 2008, EOG's Board of Directors has again increased the cash dividend on the common stock. Effective with the dividend payable on April 30, 2009 to holders of record as of April 16, 2009, the quarterly dividend on the common stock will be $0.145 per share, an increase of 7 percent over the previous indicated annual rate. The indicated annual rate of $0.58 per share is the tenth increase in 10 years.

Conference Call Scheduled for February 5, 2009

EOG's fourth quarter and full year 2008 results conference call will be available via live audio webcast at 8 a.m. Central Standard Time (9 a.m. Eastern Standard Time) on Thursday, February 5, 2009. To listen, log on to www.eogresources.com. The webcast will be archived on EOG's website through Thursday, February 19, 2009.

EOG Resources, Inc. is one of the largest independent (non-integrated) oil and natural gas companies in the United States with proved reserves in the United States, Canada, Trinidad, the United Kingdom North Sea 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, budgets, reserve information, levels of production and costs and statements regarding the plans and objectives of EOG's management for future operations, are forward-looking statements. EOG typically uses words such as "expect," "anticipate," "estimate," "project," "strategy," "intend," "plan," "target," "goal," "may," "will" and "believe" or the negative of those terms or other variations or comparable terminology to identify its forward-looking statements. In particular, statements, express or implied, concerning EOG's future operating results and returns or EOG's ability to replace or increase reserves, increase production or generate income or cash flows are forward-looking statements. Forward-looking statements are not guarantees of performance. Although EOG believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that these expectations will be achieved or will prove to have been correct. Moreover, EOG's forward-looking statements may be affected by known and unknown risks, events or circumstances that may be outside EOG's control. Important factors that could cause EOG's actual results to differ materially from the expectations reflected in EOG's forward-looking statements include, among others:

  • the timing and extent of changes in prices for natural gas, crude oil and related commodities;

  • changes in demand for natural gas, crude oil and related commodities, including ammonia and methanol;

  • the extent to which EOG is successful in its efforts to discover, develop, market and produce reserves and to acquire natural gas and crude oil properties;

  • the extent to which EOG can optimize reserve recovery and economically develop its plays utilizing horizontal and vertical drilling and advanced completion technologies;

  • the extent to which EOG is successful in its efforts to economically develop its acreage in the Barnett Shale, the Bakken Formation, its Horn River Basin and Haynesville plays and its other exploration and development areas;

  • EOG's ability to achieve anticipated production levels from existing and future natural gas and crude oil development projects, given the risks and uncertainties inherent in drilling, completing and operating natural gas and crude oil wells and the potential for interruptions of production, whether involuntary or intentional as a result of market or other conditions;

  • the availability, proximity and capacity of, and costs associated with, gathering, processing, compression and transportation 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;

  • competition in the oil and gas exploration and production industry for employees and other personnel, equipment, materials and services and, related thereto, the availability and cost of employees and other personnel, equipment, materials and services;

  • EOG's ability to obtain access to surface locations for drilling and production facilities;

  • the extent to which EOG's third party-operated natural gas and crude oil properties are operated successfully and economically;

  • EOG's ability to effectively integrate acquired natural gas and crude oil 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;

  • weather, including its impact on natural gas and crude oil demand, and weather-related delays in drilling and in the installation and operation of gathering and production 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;

  • the accuracy of reserve estimates, which by their nature involve the exercise of professional judgment and may therefore be imprecise;

  • the timing and extent of changes in foreign currency exchange rates, interest rates, inflation rates, global and domestic financial market conditions and global and domestic general economic conditions;

  • the extent and effect of any hedging activities engaged in by EOG;

  • the timing and impact of liquefied natural gas imports;

  • the use of competing energy sources and the development of alternative energy sources;

  • political developments around the world, including in the areas in which EOG operates;

  • changes in government policies, legislation and regulations, including environmental regulations;

  • the extent to which EOG incurs uninsured losses and liabilities;

  • acts of war and terrorism and responses to these acts; and

  • the other factors described under Item 1A, "Risk Factors", on pages 13 through 16 of EOG's Annual Report on Form 10-K for the fiscal year ended December 31, 2007 and any updates to those factors set forth in EOG's subsequent Quarterly Reports on Form 10-Q.

In light of these risks, uncertainties and assumptions, the events anticipated by EOG's forward-looking statements may not occur, and 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 to update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

The United States Securities and Exchange Commission (SEC) currently 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. As noted above, statements of proved reserves are only estimates and may be imprecise. Any reserve estimates provided in this press release that are not specifically designated as being estimates of proved reserves may include not only proved reserves, but also other categories of reserves that the SEC's guidelines strictly prohibit EOG from including in filings with the SEC. Investors are urged to consider closely the disclosure in EOG's Annual Report on Form 10-K for the fiscal year ended December 31, 2007, available from EOG at P.O. Box 4362, Houston, Texas 77210-4362 (Attn: Investor Relations). You can also obtain this report from the SEC by calling 1-800-SEC-0330 or from the SEC's website at www.sec.gov.

 

 

EOG RESOURCES, INC.
FINANCIAL REPORT
(Unaudited; in millions, except per share data)
 
       
            Quarter   Twelve Months
            Ended December 31,   Ended December 31,
            2008   2007   2008   2007
Net Operating Revenues        $
1,633.7
  $
1,286.0
  $
7,127.1
  $
4,239.3
Net Income Available to Common Stockholders        $
461.5
  $
358.0
  $
2,436.5
  $
1,083.3
Net Income Per Share Available to Common Stockholders                             
  Basic       $
1.86
  $
1.46
  $
9.88
  $
4.45
  Diluted        $
1.84
  $
1.44
  $
9.72
  $
4.37
Average Number of Shares Outstanding                             
  Basic        
247.7
   
244.4
   
246.7
   
243.5
  Diluted         
250.2
   
248.5
   
250.5
   
247.6
                                 
                                 
SUMMARY INCOME STATEMENTS
(Unaudited; in thousands)
 
                     
            Quarter   Twelve Months
            Ended December 31,   Ended December 31,
            2008   2007   2008   2007
Net Operating Revenues                             
  Natural Gas        $ 814,733   $ 836,515   $ 4,452,058   $ 3,032,805
  Crude Oil, Condensate and Natural Gas Liquids          275,883     335,690     1,769,926     987,523
  Gains on Mark-to-Market Commodity Derivative Contracts          528,844     45,215     597,911     93,108
  Gathering, Processing and Marketing          13,628     42,462     164,535     73,539
  Other, Net          639     26,102     142,713     52,328
    Total         1,633,727     1,285,984     7,127,143     4,239,303
Operating Expenses                             
  Lease and Well          162,891     123,856     559,185     452,044
  Transportation Costs          70,885     42,784     274,090     152,236
  Gathering and Processing Costs          14,165     8,359     40,550     27,775
  Exploration Costs          48,489     44,005     193,886     150,445
  Dry Hole Costs          27,105     40,710     55,167     115,382
  Impairments           79,268     60,657     192,859     147,517
  Marketing Costs          12,431     39,248     152,842     66,680
  Depreciation, Depletion and Amortization          368,135     282,234     1,326,875     1,065,545
  General and Administrative          58,249     66,047     243,708     205,210
  Taxes Other Than Income          40,930     58,267     320,796     208,073
    Total         882,548     766,167     3,359,958     2,590,907
                                 
Operating Income           751,179     519,817     3,767,185     1,648,396
                                 
Other Income, Net          2,257     7,014     31,012     29,250
                                 
Income Before Interest Expense and Income Taxes          753,436     526,831     3,798,197     1,677,646
                                 
Interest Expense, Net          18,343     15,751     51,658     46,778
                                 
Income Before Income Taxes          735,093     511,080     3,746,539     1,630,868
                                 
Income Tax Provision          273,621     149,885     1,309,620     540,950
                                 
Net Income           461,472     361,195     2,436,919     1,089,918
                                 
Preferred Stock Dividends          -     3,161     443     6,663
                                 
Net Income Available to Common Stockholders        $
461,472
  $
358,034
  $
2,436,476
  $
1,083,255

 

EOG RESOURCES, INC.
OPERATING HIGHLIGHTS
(Unaudited)
                                 
          Quarter   Twelve Months
            Ended December 31,   Ended December 31,
            2008   2007   2008   2007
Wellhead Volumes and Prices                             
Natural Gas Volumes (MMcfd) (A)                              
  United States          1,231     1,010     1,162     971
  Canada          231     225     222     224
  Trinidad          184     241     218     252
  Other International (B)           18     20     17     23
    Total         1,664     1,496     1,619     1,470
                                 
Average Natural Gas Prices ($/Mcf) (C)                              
  United States        $ 5.65   $ 6.48   $ 8.22   $ 6.27
  Canada          5.71     6.36     7.64     6.25
  Trinidad          2.53     3.84     3.58     2.71
  Other International (B)           6.23     9.45     8.18     6.19
    Composite         5.32     6.08     7.51     5.65
                                 
Crude Oil and Condensate Volumes (MBbld) (A)                              
  United States          50.4     27.6     39.5     24.6
  Canada          2.7     2.3     2.7     2.4
  Trinidad          2.5     3.8     3.2     4.1
  Other International (B)           0.1     0.1     0.1     0.1
    Total         55.7     33.8     45.5     31.2
                                 
Average Crude Oil and Condensate Prices ($/Bbl) (C)                              
  United States        $ 46.03   $ 84.83   $ 87.68   $ 68.85
  Canada          45.60     79.98     89.70     65.27
  Trinidad          47.67     78.37     92.90     69.84
  Other International (B)           84.33     86.70     99.30     66.84
    Composite         46.12     83.77     88.18     68.69
                                 
Natural Gas Liquids Volumes (MBbld) (A)                              
  United States          15.9     13.7     15.0     11.1
  Canada          0.9     1.1     1.0     1.1
    Total         16.8     14.8     16.0     12.2
                                 
Average Natural Gas Liquids Prices ($/Bbl) (C)                              
  United States        $ 26.45   $ 56.27   $ 53.33   $ 47.63
  Canada          30.08     53.18     54.77     44.54
    Composite         26.65     56.04     53.42     47.36
                                 
Natural Gas Equivalent Volumes (MMcfed) (D)                              
  United States           1,629     1,257     1,490     1,184
  Canada          253     246     244     245
  Trinidad          199     264     237     276
  Other International (B)           18     20     17     24
    Total         2,099     1,787     1,988     1,729
                                 
Total Bcfe (D)           193.1     164.4     727.6     631.3
                                 
(A) Million cubic feet per day or thousand barrels per day, as applicable. 
(B) Other International includes EOG's United Kingdom operations and, effective July 1, 2008, EOG's China operations. 
(C) Dollars per thousand cubic feet or per barrel, as applicable. 
(D) Million cubic feet equivalent per day or billion cubic feet equivalent, as applicable; includes natural gas, crude oil,
  condensate and natural gas liquids. Natural gas equivalents are determined using the ratio of 6.0 thousand cubic 
  feet of natural gas to 1.0 barrel of crude oil, condensate or natural gas liquids.

 

  EOG RESOURCES, INC.
  SUMMARY BALANCE SHEETS
  (Unaudited; in thousands, except share data)
   
                 
          December 31,   December 31,
            2008   2007
                 
  ASSETS
Current Assets             
  Cash and Cash Equivalents       331,311 $   54,231
  Accounts Receivable, Net        722,695   835,670
  Inventories        187,970   102,322
  Assets from Price Risk Management Activities        779,483   100,912
  Income Taxes Receivable        27,053   110,370
  Deferred Income Taxes        -   33,533
  Other        59,939   55,001
       Total        2,108,451   1,292,039
                 
Property, Plant and Equipment             
  Oil and Gas Properties (Successful Efforts Method)        20,803,629   16,981,836
  Other Property, Plant and Equipment        1,057,888   581,402
       Total Property, Plant and Equipment        21,861,517   17,563,238
  Less: Accumulated Depreciation, Depletion and Amortization        (8,204,215)   (7,133,984)
       Total Property, Plant and Equipment, Net        13,657,302   10,429,254
Long-Term Assets Held for Sale        -   254,376
Other Assets        185,473   113,238
Total Assets     
 15,951,226
$ 
 12,088,907
                 
  LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities             
  Accounts Payable       1,122,209 $   1,152,140
  Accrued Taxes Payable        86,265   104,647
  Dividends Payable        33,461   22,045
  Liabilities from Price Risk Management Activities        4,429   3,404
  Deferred Income Taxes        368,231   108,980
  Current Portion of Long-Term Debt        37,000   -
  Other        113,321   82,954
       Total        1,764,916   1,474,170
                 
                 
Long-Term Debt        1,860,000   1,185,000
Other Liabilities        498,291   368,336
Deferred Income Taxes        2,813,522   2,071,307
                 
Stockholders' Equity             
  Preferred Stock, $0.01 Par, Zero Shares and 10,000,000 Shares            
     Authorized at December 31, 2008 and 2007, respectively:             
    Series B, Cumulative, $1,000 Liquidation Preference per Share,            
         Zero Shares and 5,000 Shares Outstanding at December 31,            
         2008 and 2007, respectively       -   4,977
  Common Stock, $0.01 Par, 640,000,000 Shares Authorized:             
    249,758,577 Shares and 249,460,000 Shares            
         Issued at December 31, 2008 and 2007, respectively       202,498   202,495
  Additional Paid In Capital        323,805   221,102
  Accumulated Other Comprehensive Income         27,787   466,702
  Retained Earnings        8,466,143   6,156,721
  Common Stock Held in Treasury, 126,911 Shares and 2,935,313 Shares             
    at December 31, 2008 and 2007, respectively       (5,736)   (61,903)
         Total Stockholders' Equity       9,014,497   6,990,094
Total Liabilities and Stockholders' Equity     
 15,951,226
$ 
 12,088,907

 

  EOG RESOURCES, INC.
  SUMMARY STATEMENTS OF CASH FLOWS
  (Unaudited; in thousands)
                   
        Twelve Months  
        Ended December 31,  
        2008   2007  
Cash Flows from Operating Activities               
Reconciliation of Net Income to Net Cash Provided by Operating Activities:               
  Net Income     $ 2,436,919   $ 1,089,918  
  Items Not Requiring (Providing) Cash               
    Depreciation, Depletion and Amortization     1,326,875     1,065,545  
    Impairments     192,859     147,517  
    Stock-Based Compensation Expenses     97,493     67,253  
    Deferred Income Taxes     1,133,630     426,827  
    Other, Net     (138,392)     (44,138)  
  Dry Hole Costs      55,167     115,382  
  Mark-to-Market Commodity Derivative Contracts               
    Total Gains     (597,911)     (93,108)  
    Realized (Losses) Gains     (136,625)     127,969  
  Other, Net      13,229     24,268  
  Changes in Components of Working Capital and Other Assets and Liabilities               
    Accounts Receivable     95,165     (85,024)  
    Inventories     (92,049)     9,638  
    Accounts Payable     30,253     228,354  
    Accrued Taxes Payable     66,021     (40,002)  
    Other Assets     (10,715)     (8,416)  
    Other Liabilities     9,061     12,614  
  Changes in Components of Working Capital Associated with               
     Investing and Financing Activities      152,269     (143,594)  
Net Cash Provided by Operating Activities      4,633,249     2,901,003  
                   
Investing Cash Flows               
  Additions to Oil and Gas Properties      (4,718,860)     (3,401,986)  
  Additions to Other Property, Plant and Equipment      (476,611)     (277,076)  
  Proceeds from Sales of Assets      383,559     83,295  
  Changes in Components of Working Capital Associated with               
     Investing Activities      (152,374)     143,668  
  Other, Net      (2,232)     (3,675)  
Net Cash Used in Investing Activities      (4,966,518)     (3,455,774)  
                   
Financing Cash Flows               
  Long-Term Debt Borrowings      750,000     610,000  
  Long-Term Debt Repayments      (38,000)     (158,442)  
  Dividends Paid      (115,204)     (84,020)  
  Redemptions of Preferred Stock       (5,395)     (51,197)  
  Excess Tax Benefits from Stock-Based Compensation      6,446     27,339  
  Treasury Stock Purchased      (17,834)     (7,638)  
  Proceeds from Stock Options Exercised and Employee Stock Purchase Plan      72,572     55,320  
  Debt Issuance Costs      (7,585)     (5,206)  
  Other, Net      105     (71)  
Net Cash Provided by Financing Activities      645,105     386,085  
                   
Effect of Exchange Rate Changes on Cash      (34,756)     4,662  
                   
Increase (Decrease) in Cash and Cash Equivalents      277,080     (164,024)  
Cash and Cash Equivalents at Beginning of Period      54,231     218,255  
Cash and Cash Equivalents at End of Period    $
331,311
  $
54,231
 

 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS (Non-GAAP)
TO NET INCOME AVAILABLE TO COMMON STOCKHOLDERS (GAAP)
(Unaudited; in thousands, except per share data)
                             
                             

The following chart adjusts three-month and twelve-month periods ended December 31, 2008 and 2007, reported Net Income Available to Common Stockholders (GAAP) to reflect actual net cash realized from financial commodity price transactions by eliminating the unrealized mark-to-market gains from these transactions and to eliminate the gain on the sale of Appalachian assets in the first quarter of 2008, to add the premium and fees for preferred stock redemptions in the third and fourth quarter of 2007, and to eliminate the effect of the income tax rate reductions enacted by the Canadian federal government in the second and fourth quarters of 2007. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported company earnings to match realizations to production settlement months and make certain other adjustments to exclude one-time items. EOG management uses this information for comparative purposes within the industry.

                             
                         
        Quarter   Twelve Months
        Ended December 31,   Ended December 31,
        2008   2007   2008   2007
                             
Reported Net Income Available to Common Stockholders (GAAP)      $ 461,472   $ 358,034   $ 2,436,476   $ 1,083,255
                             
Mark-to-Market (MTM) Commodity Derivative Contracts Impact                           
  Total Gains       (528,844)     (45,215)     (597,911)     (93,108)
  Realized Gains (Losses)       100,701     28,782     (136,625)     127,969
     Subtotal       (428,143)     (16,433)     (734,536)     34,861
                             
  After Tax MTM Impact       (275,510)     (10,575)     (472,674)     22,433
                             
Add: Premium and Fees for Preferred Stock Redemptions        -     2,296     -     2,937
Less: Gain on Sale of Appalachian Assets, Net of Tax        -     -     (84,748)     -
Less: Tax Benefit Related to Canadian Federal Tax Rate Reduction        -     (30,338)     -     (34,419)
                             
                             
Adjusted Net Income Available to Common Stockholders (Non-GAAP)      $
185,962
  $
319,417
  $
1,879,054
  $
1,074,206
                             
Net Income Per Share Available to Common Stockholders (GAAP)                           
  Basic     $
1.86
  $
1.46
  $
9.88
  $
4.45
  Diluted     $
1.84
  $
1.44
  $
9.72
  $
4.37
                             
Adjusted Net Income Per Share Available to Common Stockholders (Non-GAAP)                           
  Basic     $
0.75
  $
1.31
  $
7.62
  $
4.41
  Diluted     $
0.74
  $
1.29
  $
7.50
  $
4.34
                             
Average Number of Shares Outstanding                           
  Basic      
247,672
   
244,440
   
246,662
   
243,469
  Diluted      
250,162
   
248,537
   
250,542
   
247,637

 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF DISCRETIONARY CASH FLOW AVAILABLE TO COMMON STOCKHOLDERS (Non-GAAP)
TO NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP)
(Unaudited; in thousands)
                           

The following chart reconciles three-month and twelve-month periods ended December 31, 2008 and 2007, Net Cash Provided by Operating Activities (GAAP) to Discretionary Cash Flow Available to Common Stockholders (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), Changes in Components of Working Capital and Other Assets and Liabilities, Changes in Components of Working Capital Associated with Investing and Financing Activities and Preferred Stock Dividends. EOG management uses this information for comparative purposes within the industry.

                       
  Quarter   Twelve Months
      Ended December 31,   Ended December 31,
      2008   2007   2008   2007
Net Cash Provided by Operating Activities (GAAP)   $ 1,033,563   $ 748,558   $ 4,633,249   $ 2,901,003
                           
Adjustments                       
  Exploration Costs (excluding Stock-Based Compensation Expenses)     43,448     40,275     175,357     137,117
    Changes in Components of Working Capital and Other Assets and
  Liabilities 
                     
    Accounts Receivable   (315,112)     163,307     (95,165)     85,024
    Inventories   46,695     (5,406)     92,049     (9,638)
    Accounts Payable   191,196     (185,524)     (30,253)     (228,354)
    Accrued Taxes Payable   69,726     17,168     (66,021)     40,002
    Other Assets   (8,041)     636     10,715     8,416
    Other Liabilities   (12,458)     (9,882)     (9,061)     (12,614)
  Changes in Components of Working Capital Associated                       
     with Investing and Financing Activities    (137,880)     99,280     (152,269)     143,594
  Preferred Stock Dividends    -     (3,161)     (443)     (6,663)
                           
Discretionary Cash Flow Available to Common Stockholders (Non-GAAP) $
911,137
  $
865,251
  $
4,558,158
  $
3,057,887

 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF AFTER-TAX INTEREST EXPENSE (Non-GAAP) AND NET DEBT (Non-GAAP)
AS USED IN THE CALCULATION OF RETURN ON CAPITAL EMPLOYED (ROCE) TO INTEREST
EXPENSE (GAAP) AND CURRENT AND LONG-TERM DEBT (GAAP), RESPECTIVELY
(Unaudited; in millions, except ratio data)
                                                                   

The following chart reconciles Interest Expense (GAAP) and Current and Long-Term Debt (GAAP) to After-Tax Interest Expense (Non-GAAP) and Net Debt (Non-GAAP), respectively, as used in the Return on Capital Employed (ROCE) calculation. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who utilize After-Tax Interest Expense and Net Debt in their ROCE calculation. EOG management uses this information for comparative purposes within the industry.

                                                                   
    1998   1999   2000   2001   2002   2003   2004   2005   2006   2007   2008
                                                                   
Interest Expense         $ 61.8   $ 61.0   $ 45.1   $ 59.7   $ 58.7   $ 63.1   $ 62.5   $ 43.2   $ 46.8   $ 51.7
Tax Benefit Imputed (based on 35%)           (21.6)     (21.4)     (15.8)     (20.9)     (20.5)     (22.1)     (21.9)     (15.1)     (16.4)     (18.1)
After-Tax Interest Expense (Non-GAAP) - (a)         $
40.2
  $
39.6
  $
29.3
  $
38.8
  $
38.2
  $
41.0
  $
40.6
  $
28.1
  $
30.4
  $
33.6
                                                                   
Net Income - (b)         $ 569.1   $ 396.9   $ 398.6   $ 87.2   $ 430.1   $ 624.9   $ 1,259.6   $ 1,299.9   $ 1,089.9   $ 2,436.9
                                                                   
Total Stockholders' Equity - (c)   $ 1,280.3   $ 1,129.6   $ 1,380.9   $ 1,642.7   $ 1,672.4   $ 2,223.4   $ 2,945.4   $ 4,316.3   $ 5,599.7   $ 6,990.1   $ 9,014.5
                                                                   
Current and Long-Term Debt     1,142.8     990.3     859.0     856.0     1,145.1     1,108.9     1,077.6     985.1     733.4     1,185.0     1,897.0
Less: Cash     (6.3)     (24.8)     (20.2)     (2.5)     (9.8)     (4.4)     (21.0)     (643.8)     (218.3)     (54.2)     (331.3)
Net Debt (Non-GAAP) - (d)     1,136.5     965.5     838.8     853.5     1,135.3     1,104.5     1,056.6     341.3     515.1     1,130.8     1,565.7
                                                                   
Total Capitalization (Non-GAAP) - (c) + (d)  $
2,416.8
  $
2,095.1
  $
2,219.7
  $
2,496.2
  $
2,807.7
  $
3,327.9
  $
4,002.0
  $
4,657.6
  $
6,114.8
  $
8,120.9
  $
10,580.2
                                                                   
Average Total Capitalization (Non-GAAP)* - (e)     $
2,256.0
  $
2,157.4
  $
2,358.0
  $
2,652.0
  $
3,067.8
  $
3,665.0
  $
4,329.8
  $
5,386.2
  $
7,117.9
  $
9,350.6
                                                                   
                                                                   
Return on Capital Employed (ROCE) - [(a) + (b)] / (e)  
27.0%
   
20.2%
   
18.1%
   
4.8%
   
15.3%
   
18.2%
   
30.0%
   
24.7%
   
15.7%
   
26.4%
                                                                   
Average ROCE 1999 - 2008                                                                
20.0%
                                                                   
                                                                   
*Average of "Total Capitalization (Non-GAAP)" for the current and immediately preceding year 

 

EOG RESOURCES, INC.    
QUANTITATIVE RECONCILIATION OF AFTER-TAX INTEREST EXPENSE (Non-GAAP), NET    
DEBT (Non-GAAP) AND ADJUSTED NET INCOME (Non-GAAP) AS USED IN THE    
CALCULATIONS OF RETURN ON CAPITAL EMPLOYED (ROCE) TO INTEREST    
EXPENSE (GAAP), CURRENT AND LONG-TERM DEBT (GAAP) AND    
NET INCOME (GAAP), RESPECTIVELY    
(Unaudited; in millions, except ratio data)    
                                                 

The following chart reconciles Interest Expense (GAAP), Current and Long-Term Debt (GAAP) and Net Income (GAAP) to After-Tax Interest Expense (Non-GAAP), Net Debt (Non-GAAP) and Adjusted Net Income (Non-GAAP), respectively, as used in the Return on Capital Employed (ROCE) calculations. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who utilize After-Tax Interest Expense, Net Debt and Adjusted Net Income in their ROCE calculations. EOG management uses this information for comparative purposes within the industry.

                                                 
      2007   2008                                  
                                                 
Interest Expense           $ 51.7                                  
Tax Benefit Imputed (based on 35%)             (18.1)                                  
After-Tax Interest Expense (Non-GAAP) - (a)           $
33.6
                                 
                                                 
Reported Net Income - (b)           $ 2,436.9                                  
After-Tax Mark-to-Market Impact             (472.7)                                  
After-Tax Gain on Sale of Appalachian Assets             (84.7)                                  
Adjusted Net Income (Non-GAAP) (c)           $
1,879.5
                                 
                                                 
Total Stockholders' Equity - (d)     $ 6,990.1   $ 9,014.5                                  
                                                 
Current and Long-Term Debt     $ 1,185.0   $ 1,897.0                                  
Less: Cash       (54.2)     (331.3)                                  
Net Debt (Non-GAAP) - (e)     $
1,130.8
  $
1,565.7
                                 
                                                 
Total Capitalization (Non-GAAP) - (d) + (e)     $
8,120.9
  $
10,580.2
                                 
                                                 
Average Total Capitalization (Non-GAAP)* - (f)           $
9,350.6
                                 
                                                 
Return on Capital Employed (ROCE) - GAAP                                                
Net Income [(a) + (b)] / (f)            
26.4%
                                 
                                                 
                                                 
Return on Capital Employed (ROCE) - Non-GAAP                                                
Adjusted Net Income [(a) + (c)] / (f)            
20.5%
                                 
                                                 
                                                 
*Average of "Total Capitalization (Non-GAAP)" for the current and immediately preceding year                                   

 

EOG RESOURCES, INC.
RESERVES SUPPLEMENTAL DATA
(Unaudited)
                                         
2008 NET PROVED RESERVES RECONCILIATION SUMMARY                                        
  United         North         Other   Total      
NATURAL GAS (Bcf) States   Canada   America   Trinidad   Int'l   Int'l   Total
Beginning Reserves   4,220.1     1,219.8     5,439.9     1,216.3     12.9     1,229.2     6,669.1
Revisions   (110.3)     22.9     (87.4)     62.2     (4.2)     58.0     (29.4)
Purchases in place   31.0     15.0     46.0     -     12.2     12.2     58.2
Extensions, discoveries and other additions   1,384.4     60.6     1,445.0     -     -     -     1,445.0
Sales in place   (200.2)     -     (200.2)     -     -     -     (200.2)
Production   (436.0)     (81.1)     (517.1)     (80.4)     (6.0)     (86.4)     (603.5)
                                         
Ending Reserves  
4,889.0
   
1,237.2
   
6,126.2
   
1,198.1
   
14.9
   
1,213.0
   
7,339.2
                                         
LIQUIDS (MMBbls) (a)                                        
Beginning Reserves   160.0     10.4     170.4     8.9     -     8.9     179.3
Revisions   (1.6)     0.9     (0.7)     0.4     -     0.4     (0.3)
Purchases in place   -     -     -     0.2     0.1     0.3     0.3
Extensions, discoveries and other additions   67.9     0.9     68.8     -     -     -     68.8
Sales in place   (0.5)     -     (0.5)     -     -     -     (0.5)
Production   (20.0)     (1.4)     (21.4)     (1.2)     -     (1.2)     (22.6)
                                         
Ending Reserves  
205.8
   
10.8
   
216.6
   
8.3
   
0.1
   
8.4
   
225.0
                                         
NATURAL GAS EQUIVALENTS (Bcfe)                                        
Beginning Reserves   5,180.2     1,282.0     6,462.2     1,269.7     13.2     1,282.9     7,745.1
Revisions   (119.9)     28.1     (91.8)     64.7     (4.3)     60.4     (31.4)
Purchases in place   31.1     15.0     46.1     1.1     12.5     13.6     59.7
Extensions, discoveries and other additions   1,791.6     66.1     1,857.7     -     -     -     1,857.7
Sales in place   (203.2)     -     (203.2)     -     -     -     (203.2)
Production   (555.8)     (89.2)     (645.0)     (87.4)     (6.1)     (93.5)     (738.5)
                                         
Ending Reserves  
6,124.0
   
1,302.0
   
7,426.0
   
1,248.1
   
15.3
   
1,263.4
   
8,689.4
                                         
                                         
Net Proved Developed Reserves (Bcfe)                                        
   At December 31, 2007   3,861.5     1,140.3     5,001.8     960.0     13.2     973.2     5,975.0
   At December 31, 2008   4,502.3     1,166.2     5,668.5     929.6     15.3     944.9     6,613.4
                                         
(a) Includes crude oil, condensate and natural gas liquids.                                        
                                         
                                         
2008 EXPLORATION AND DEVELOPMENT EXPENDITURES ($ in millions)                                   
                                         
Acquisition Cost of Unproved Properties $ 376.0   $ 141.1   $ 517.1   $ 0.3   $ 3.4   $ 3.7   $ 520.8
Exploration Costs   550.7     95.6     646.3     6.7     16.7     23.4     669.7
Development Costs   3,298.5    
243.1
    3,541.6     70.7     -     70.7     3,612.3
                                         
Total Drilling   4,225.2     479.8     4,705.0     77.7     20.1     97.8     4,802.8
                                         
Acquisition Cost of Proved Properties   69.6     14.1     83.7     14.8     10.3     25.1     108.8
                                         
Total Exploration & Development Expenditures   4,294.8     493.9     4,788.7     92.5     30.4     122.9     4,911.6
                                         
Gathering, Processing and Other   474.6     1.2     475.8     0.3     0.4     0.7     476.5
Asset Retirement Costs   107.1     38.4     145.5     28.7     7.2     35.9     181.4
                                         
Total Expenditures   4,876.5     533.5     5,410.0     121.5     38.0     159.5     5,569.5
                                         
Proceeds from Sales in Place   (419.1)     (3.8)     (422.9)     -     -     -     (422.9)
                                         
Net Expenditures $
4,457.4
  $
529.7
  $
4,987.1
  $
121.5
  $
38.0
  $
159.5
  $
5,146.6
                                         
                                         
RESERVE REPLACEMENT COSTS ($ / Mcfe) *                                        
Total Drilling, Before Revisions $ 2.36   $ 7.26   $ 2.53   $ -   $ -   $ -   $ 2.59
All-in Total, Net of Revisions $ 2.52   $ 4.52   $ 2.64   $ 1.41   $ -   $ 1.66   $ 2.60
                                         
RESERVE REPLACEMENT *                                        
Drilling Only   322%     74%     288%     0%     -     0%     252%
All-in Total, Net of Revisions & Dispositions   270%     122%     249%     75%     -     79%     228%
                                         
* See attached reconciliation schedule for calculation methodology                               

 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF TOTAL EXPLORATION AND DEVELOPMENT EXPENDITURES
FOR DRILLING ONLY (Non-GAAP) AND TOTAL EXPLORATION AND DEVELOPMENT EXPENDITURES (Non-GAAP)
AS USED IN THE CALCULATION OF RESERVE REPLACEMENT COSTS ($ / MCFE)
TO TOTAL COSTS INCURRED IN EXPLORATION AND DEVELOPMENT ACTIVITIES (GAAP)
(Unaudited; in millions, except ratio information)
                                         

The following chart reconciles Total Costs Incurred in Exploration and Development Activities (GAAP) to Total Exploration and Development Expenditures for Drilling Only (Non-GAAP) and Total Exploration and Development Expenditures (Non-GAAP), as used in the calculation of Reserve Replacement Costs per Mcfe. There are numerous ways that industry participants present Reserve Replacement Costs, including "Drilling Only" and "All-In", which reflect total exploration and development expenditures divided by total net reserve additions from extensions and discoveries only, or from all sources. Combined with Reserve Replacement, these statistics provide management and investors with an indication of the results of the current year capital investment program. Reserve Replacement Cost statistics are widely recognized and reported by industry participants and are used by EOG management and other third parties for comparative purposes within the industry. Please note that the actual cost of adding reserves will vary from the reported statistics due to timing differences in reserve bookings and capital expenditures.  Accordingly, some analysts use three or five year averages of reported statistics, while others prefer to estimate future costs.  EOG has not included future capital costs to develop proved undeveloped reserves in Total Exploration & Development Expenditures.

 
                                         
                                         
  United         North         Other   Total      
  States   Canada   America   Trinidad   Int'l   Int'l   Total
Total Costs Incurred in Exploration and                                        
Development Activities (GAAP) $ 4,401.9   $ 532.3   $ 4,934.2   $ 121.2   $ 37.6   $ 158.8   $ 5,093.0
                                         
Less: Asset Retirement Costs   (107.1)     (38.4)     (145.5)     (28.7)     (7.2)     (35.9)     (181.4)
Less: Acquisition Cost of Proved Properties   (69.6)     (14.1)     (83.7)     (14.8)     (10.3)     (25.1)     (108.8)
                                         
Total Exploration & Development Expenditures                                        
   for Drilling Only (Non-GAAP) (a) $
4,225.2
  $
479.8
  $
4,705.0
  $
77.7
  $
20.1
  $
97.8
  $
4,802.8
                                         
Total Costs Incurred in Exploration and                                        
Development Activities (GAAP) $ 4,401.9   $ 532.3   $ 4,934.2   $ 121.2   $ 37.6   $ 158.8   $ 5,093.0
                                         
Less: Asset Retirement Costs   (107.1)     (38.4)     (145.5)     (28.7)     (7.2)     (35.9)     (181.4)
                                         
Total Exploration & Development Expenditures (Non-   GAAP) (b) $
4,294.8
  $
493.9
  $
4,788.7
  $
92.5
  $
30.4
  $
122.9
  $
4,911.6
                                         
Net Reserve Additions From All Sources                                        
- Natural Gas Equivalents (Bcfe)                                        
Revisions due to price (c)  

(154.9)

   

(19.7)

    (174.6)    

99.6

    -     99.6     (75.0)
Revisions other than price   35.0     47.8     82.8     (34.9)     (4.3)     (39.2)     43.6
Purchases in place   31.1     15.0     46.1     1.1     12.5     13.6     59.7
Extensions, discoveries and other additions (d)   1,791.6     66.1     1,857.7     -     -     -     1,857.7
                                         
Total Reserve Additions (e)   1,702.8     109.2     1,812.0     65.8     8.2     74.0     1,886.0
                                         
Sales in place   (203.2)     -     (203.2)     -     -     -     (203.2)
                                         
Net Reserve Additions From All Sources (f)  
1,499.6
   
109.2
   
1,608.8
   
65.8
   
8.2
   
74.0
   
1,682.8
                                         
Production (g)   555.8     89.2     645.0     87.4     6.1     93.5     738.5
                                         
RESERVE REPLACEMENT COSTS ($ / Mcfe)                                        
Total Drilling, Before Revisions (a / d) $ 2.36   $ 7.26   $ 2.53   $ -   $ -   $ -   $ 2.59
All-in Total, Net of Revisions (b / e) $ 2.52   $ 4.52   $ 2.64   $ 1.41   $ -   $ 1.66   $ 2.60
All-in Total, Excluding Revisions Due to Price (b / (e - c)) $ 2.31   $ 3.83   $ 2.41   $ (2.74)   $ 3.71   $ (4.80)   $ 2.50
                                         
RESERVE REPLACEMENT                                        
Drilling Only (d / g)   322%     74%     288%     -     -     -     252%
All-in Total, Net of Revisions & Dispositions (f / g)   270%     122%     249%     75%     -     79%     228%
All-in Total, Excluding Revisions Due to Price ((f - c) / g)   298%     145%     276%     -39%     134%     -27%     238%

 

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
TO CURRENT AND LONG-TERM DEBT (GAAP) AND TOTAL CAPITALIZATION (GAAP)
(Unaudited; in millions, except ratio information)
               

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 in their Net Debt-to-Total Capitalization ratio calculation. EOG management uses this information for comparative purposes within the industry.

               
               
               
        12/31/2008     12/31/2007
               
  Total Stockholders' Equity (GAAP) - (a)   $ 9,014   $ 6,990
               
  Current and Long-Term Debt (GAAP) - (b)     1,897     1,185
  Less: Cash (GAAP)     (331)     (54)
  Net Debt (Non-GAAP) - (c)     1,566     1,131
               
  Total Capitalization (Non-GAAP) - (a) + (c)   $
10,580
  $
8,121
               
  Total Capitalization (GAAP) - (a) + (b)   $
10,911
  $
8,175
               
  Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)]    
15%
   
14%
               
  Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)]    
17%
   
14%