XML 71 R60.htm IDEA: XBRL DOCUMENT v2.4.0.8
Oil and Gas Exploration and Production Industries Disclosures, Discounted Future Net Cash Flows (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves [Line Items]      
Future cash inflows $ 123,999,499 [1] $ 94,612,613 [2] $ 92,530,537 [3]
Future production costs (50,166,488) (37,184,832) (36,060,590)
Future development costs (18,549,351) (17,031,731) (15,528,581)
Future income taxes (16,416,387) (11,150,742) (11,418,085)
Future net cash flows 38,867,273 29,245,308 29,523,281
Discount to present value at 10% annual rate (17,533,841) (12,329,836) (13,298,000)
Standardized measure of discounted future net cash flows relating to proved oil and gas reserves 21,333,432 16,915,472 16,225,281
Increase (Decrease) in Standardized Measure of Discounted Future Net Cash Flow Relating to Proved Oil and Gas Reserves [Roll Forward]      
Balance at Beginning of Period 16,915,472 16,225,281 12,391,824
Sales and transfers of oil and gas produced, net of production costs (8,196,380) (5,888,317) (5,095,655)
Net changes in prices and production costs 1,257,853 (301,232) 993,661
Extensions, discoveries, additions and improved recovery, net of related costs 5,483,432 6,082,122 6,348,691
Development costs incurred 2,955,900 2,094,600 1,545,500
Revisions of estimated development cost 990,396 2,341,476 (160,990)
Revisions of previous quantity estimates 1,794,198 (3,742,827) (609,297)
Accretion of discount 2,133,729 2,077,217 1,577,962
Net change in income taxes (2,578,250) 125,065 (1,159,105)
Purchases of reserves in place 66,359 69,940 5,241
Sales of reserves in place (140,652) (913,761) (658,468)
Changes in timing and other 651,375 (1,254,092) 1,045,917
Balance at End of Period 21,333,432 16,915,472 16,225,281
United States [Member]
     
Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves [Line Items]      
Future cash inflows 119,644,713 [1] 89,324,274 [2] 84,518,638 [3]
Future production costs (49,099,393) (35,892,997) (33,294,343)
Future development costs (17,753,860) (15,825,040) (13,811,449)
Future income taxes (15,763,089) (10,247,007) (10,539,182)
Future net cash flows 37,028,371 27,359,230 26,873,664
Discount to present value at 10% annual rate (17,451,470) (12,177,896) (12,498,010)
Standardized measure of discounted future net cash flows relating to proved oil and gas reserves 19,576,901 15,181,334 14,375,654
Per unit price used to calculate future cash inflows - Crude Oil $ 105.91 $ 99.78 $ 97.75
Per unit price used to calculate future cash inflows - Natural Gas Liquids $ 29.42 $ 36.95 $ 51.77
Per unit price used to calculate future cash inflows - Natural Gas $ 3.50 $ 2.63 $ 4.03
Increase (Decrease) in Standardized Measure of Discounted Future Net Cash Flow Relating to Proved Oil and Gas Reserves [Roll Forward]      
Balance at Beginning of Period 15,181,334 14,375,654 10,628,924
Sales and transfers of oil and gas produced, net of production costs (7,561,343) (5,192,392) (4,296,926)
Net changes in prices and production costs 1,734,058 (393,585) 716,682
Extensions, discoveries, additions and improved recovery, net of related costs 5,449,531 5,517,945 6,223,552
Development costs incurred 2,792,400 2,042,300 1,422,500
Revisions of estimated development cost 892,803 1,987,330 (210,919)
Revisions of previous quantity estimates 1,887,062 (3,286,943) (482,496)
Accretion of discount 1,895,503 1,832,377 1,352,740
Net change in income taxes (2,772,267) 174,418 (1,049,641)
Purchases of reserves in place 66,359 64,317 5,241
Sales of reserves in place (140,652) (869,534) (658,468)
Changes in timing and other 152,113 (1,070,553) 724,465
Balance at End of Period 19,576,901 15,181,334 14,375,654
Canada [Member]
     
Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves [Line Items]      
Future cash inflows 1,199,251 [1] 1,816,369 [2] 5,056,501 [3]
Future production costs (540,188) (751,113) (2,315,110)
Future development costs (529,788) (813,061) (1,566,917)
Future income taxes 0 0 (81,590)
Future net cash flows 129,275 252,195 1,092,884
Discount to present value at 10% annual rate 202,379 146,954 (456,537)
Standardized measure of discounted future net cash flows relating to proved oil and gas reserves 331,654 399,149 636,347
Per unit price used to calculate future cash inflows - Crude Oil $ 91.47 $ 84.77 $ 90.70
Per unit price used to calculate future cash inflows - Natural Gas Liquids $ 40.88 $ 47.80 $ 46.97
Per unit price used to calculate future cash inflows - Natural Gas $ 2.95 $ 2.22 $ 3.28
Increase (Decrease) in Standardized Measure of Discounted Future Net Cash Flow Relating to Proved Oil and Gas Reserves [Roll Forward]      
Balance at Beginning of Period 399,149 636,347 746,235
Sales and transfers of oil and gas produced, net of production costs (155,239) (159,577) (278,910)
Net changes in prices and production costs (438,982) (67,964) (57,545)
Extensions, discoveries, additions and improved recovery, net of related costs 33,901 79,529 22,591
Development costs incurred 95,400 23,600 48,200
Revisions of estimated development cost 48,906 383,215 64,001
Revisions of previous quantity estimates (23,915) (396,408) (70,718)
Accretion of discount 39,915 63,635 62,725
Net change in income taxes 0 0 (118,988)
Purchases of reserves in place 0 0 0
Sales of reserves in place 0 (44,227) 0
Changes in timing and other 332,519 (119,001) 218,756
Balance at End of Period 331,654 399,149 636,347
Trinidad [Member]
     
Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves [Line Items]      
Future cash inflows 2,082,195 [1] 2,408,116 [2] 2,851,545 [3]
Future production costs (315,483) (342,113) (388,199)
Future development costs (112,050) (171,737) (149,884)
Future income taxes (603,786) (691,109) (794,856)
Future net cash flows 1,050,876 1,203,157 1,518,606
Discount to present value at 10% annual rate (174,236) (242,087) (334,399)
Standardized measure of discounted future net cash flows relating to proved oil and gas reserves 876,640 961,070 1,184,207
Per unit price used to calculate future cash inflows - Crude Oil $ 94.30 $ 94.46 $ 92.50
Per unit price used to calculate future cash inflows - Natural Gas $ 3.71 $ 3.61 $ 3.37
Increase (Decrease) in Standardized Measure of Discounted Future Net Cash Flow Relating to Proved Oil and Gas Reserves [Roll Forward]      
Balance at Beginning of Period 961,070 1,184,207 988,866
Sales and transfers of oil and gas produced, net of production costs (473,544) (526,134) (504,205)
Net changes in prices and production costs (12,050) 162,600 331,196
Extensions, discoveries, additions and improved recovery, net of related costs 0 0 102,548
Development costs incurred 67,100 23,500 74,800
Revisions of estimated development cost (3,539) (28,835) (14,074)
Revisions of previous quantity estimates (60,419) (62,285) (56,884)
Accretion of discount 147,099 178,298 159,715
Net change in income taxes 56,373 88,853 9,511
Purchases of reserves in place 0 0 0
Sales of reserves in place 0 0 0
Changes in timing and other 194,550 (59,134) 92,734
Balance at End of Period 876,640 961,070 1,184,207
Other International (1) [Member]
     
Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves [Line Items]      
Future cash inflows 1,073,340 [1],[4] 1,063,854 [2],[4] 103,853 [3],[4]
Future production costs (211,424) [4] (198,609) [4] (62,938) [4]
Future development costs (153,653) [4] (221,893) [4] (331) [4]
Future income taxes (49,512) [4] (212,626) [4] (2,457) [4]
Future net cash flows 658,751 [4] 430,726 [4] 38,127 [4]
Discount to present value at 10% annual rate (110,514) [4] (56,807) [4] (9,054) [4]
Standardized measure of discounted future net cash flows relating to proved oil and gas reserves 548,237 [4] 373,919 [4] 29,073 [4]
Per unit price used to calculate future cash inflows - Crude Oil $ 107.36 $ 109.94 $ 102.86
Per unit price used to calculate future cash inflows - Natural Gas $ 5.67 $ 5.04 $ 5.07
Increase (Decrease) in Standardized Measure of Discounted Future Net Cash Flow Relating to Proved Oil and Gas Reserves [Roll Forward]      
Balance at Beginning of Period 373,919 29,073 27,799
Sales and transfers of oil and gas produced, net of production costs (6,254) (10,214) (15,614)
Net changes in prices and production costs (25,173) (2,283) 3,328
Extensions, discoveries, additions and improved recovery, net of related costs 0 484,648 0
Development costs incurred 1,000 5,200 0
Revisions of estimated development cost 52,226 (234) 2
Revisions of previous quantity estimates (8,530) 2,809 801
Accretion of discount 51,212 2,907 2,782
Net change in income taxes 137,644 (138,206) 13
Purchases of reserves in place 0 5,623 0
Sales of reserves in place 0 0 0
Changes in timing and other (27,807) (5,404) 9,962
Balance at End of Period $ 548,237 $ 373,919 $ 29,073
[1] Estimated crude oil prices used to calculate 2013 future cash inflows for the United States, Canada, Trinidad and Other International were $105.91, $91.47, $94.30 and $107.36, respectively. Estimated NGLs prices used to calculate 2013 future cash inflows for the United States and Canada were $29.42 and $40.88, respectively. Estimated natural gas prices used to calculate 2013 future cash inflows for the United States, Canada, Trinidad and Other International were $3.50, $2.95, $3.71 and $5.67, respectively.
[2] Estimated crude oil prices used to calculate 2012 future cash inflows for the United States, Canada, Trinidad and Other International were $99.78, $84.77, $94.46 and $109.94, respectively. Estimated NGLs prices used to calculate 2012 future cash inflows for the United States and Canada were $36.95 and $47.80, respectively. Estimated natural gas prices used to calculate 2012 future cash inflows for the United States, Canada, Trinidad and Other International were $2.63, $2.22, $3.61, and $5.04, respectively.
[3] Estimated crude oil prices used to calculate 2011 future cash inflows for the United States, Canada, Trinidad and Other International were $97.75, $90.70, $92.50 and $102.86, respectively. Estimated NGLs prices used to calculate 2011 future cash inflows for the United States and Canada were $51.77 and $46.97, respectively. Estimated natural gas prices used to calculate 2011 future cash inflows for the United States, Canada, Trinidad and Other International were $4.03, $3.28, $3.37 and $5.07, respectively.
[4] Other International includes EOG's United Kingdom, China and Argentina operations.