HOUSTON, Feb. 27,
2025 /PRNewswire/ -- EOG Resources, Inc. (EOG) today
reported fourth quarter and full-year 2024 results. The attached
supplemental financial tables and schedules for the reconciliation
of non-GAAP measures to GAAP measures and related definitions,
along with a related presentation, are also available on EOG's
website at http://investors.eogresources.com/investors.
Key Financial
Results
|
|
In millions of USD,
except per-share, per-Boe and ratio data
|
|
GAAP
|
4Q
2024
|
|
3Q
2024
|
|
2Q
2024
|
|
1Q
2024
|
|
4Q
2023
|
|
FY
2024
|
|
FY
2023
|
|
Total
Revenue
|
5,585
|
|
5,965
|
|
6,025
|
|
6,123
|
|
6,357
|
|
23,698
|
|
24,186
|
|
Net Income
|
1,251
|
|
1,673
|
|
1,690
|
|
1,789
|
|
1,988
|
|
6,403
|
|
7,594
|
|
Net Income Per
Share
|
2.23
|
|
2.95
|
|
2.95
|
|
3.10
|
|
3.42
|
|
11.25
|
|
13.00
|
|
Net Cash Provided by
Operating Activities
|
2,763
|
|
3,588
|
|
2,889
|
|
2,903
|
|
3,104
|
|
12,143
|
|
11,340
|
|
Total
Expenditures
|
1,446
|
|
1,573
|
|
1,682
|
|
1,952
|
|
1,634
|
|
6,653
|
|
6,818
|
|
Current and Long-Term
Debt
|
4,752
|
|
3,776
|
|
3,784
|
|
3,791
|
|
3,799
|
|
4,752
|
|
3,799
|
|
Cash and Cash
Equivalents
|
7,092
|
|
6,122
|
|
5,431
|
|
5,292
|
|
5,278
|
|
7,092
|
|
5,278
|
|
Debt-to-Total
Capitalization
|
13.9 %
|
|
11.3 %
|
|
11.5 %
|
|
11.7 %
|
|
11.9 %
|
|
13.9 %
|
|
11.9 %
|
|
Cash Operating Costs
($/Boe)
|
10.15
|
|
10.15
|
|
10.11
|
|
10.37
|
|
10.52
|
|
10.19
|
|
10.33
|
|
|
|
|
|
|
|
|
|
|
Non -
GAAP
|
|
|
|
|
|
|
|
|
Adjusted Net
Income
|
1,535
|
|
1,644
|
|
1,807
|
|
1,626
|
|
1,783
|
|
6,612
|
|
6,825
|
|
Adjusted Net Income
Per Share
|
2.74
|
|
2.89
|
|
3.16
|
|
2.82
|
|
3.07
|
|
11.62
|
|
11.69
|
|
CFO before Changes in
Working Capital
|
2,635
|
|
2,988
|
|
3,042
|
|
2,928
|
|
2,989
|
|
11,593
|
|
11,149
|
|
Capital
Expenditures
|
1,358
|
|
1,497
|
|
1,668
|
|
1,703
|
|
1,512
|
|
6,226
|
|
6,041
|
|
Free Cash
Flow
|
1,277
|
|
1,491
|
|
1,374
|
|
1,225
|
|
1,477
|
|
5,367
|
|
5,108
|
|
Net Debt
|
(2,340)
|
|
(2,346)
|
|
(1,647)
|
|
(1,501)
|
|
(1,479)
|
|
(2,340)
|
|
(1,479)
|
|
Net Debt-to-Total
Capitalization
|
(8.7 %)
|
|
(8.6 %)
|
|
(6.0 %)
|
|
(5.5 %)
|
|
(5.6 %)
|
|
(8.7 %)
|
|
(5.6 %)
|
|
Cash Operating Costs
($/Boe)1
|
10.15
|
|
10.05
|
|
10.11
|
|
10.37
|
|
10.52
|
|
10.17
|
|
10.33
|
|
Fourth Quarter Highlights
- Earned adjusted net income of $1.5 billion, or $2.74 per share
- Generated $1.3 billion of
free cash flow
- Declared regular quarterly dividend of $0.975 per share and repurchased $981 million of shares
- Oil and gas volumes, and total per-unit operating costs
better than guidance midpoints
Full-Year 2024 Highlights and 2025 Capital Plan
- Generated $5.4 billion of
free cash flow and returned $5.3
billion to shareholders
- Replaced 201% of 2024 production at a finding and
development cost, excluding price revisions, of
$7.03 per Boe (GAAP) and $6.68 per Boe (Non-GAAP)
- Reduced average well costs 6% across multi-basin
portfolio
- Announced $6.2 billion 2025
capital plan to grow oil production 3% and total production 6%
- EOG and Bapco Energies entered into a strategic
participation agreement in Bahrain
Volumes and Capital Expenditures
|
|
|
Volumes
|
4Q 2024
|
|
4Q 2024
Guidance
Midpoint
|
|
3Q
2024
|
|
2Q
2024
|
|
1Q
2024
|
|
4Q
2023
|
|
FY
2024
|
|
FY
2023
|
|
Crude Oil and
Condensate (MBod)
|
494.6
|
|
493.0
|
|
493.0
|
|
490.7
|
|
487.4
|
|
485.2
|
|
491.4
|
|
475.8
|
|
Natural Gas Liquids
(MBbld)
|
252.5
|
|
260.0
|
|
254.3
|
|
244.8
|
|
231.7
|
|
235.8
|
|
245.9
|
|
223.8
|
|
Natural Gas
(MMcfd)
|
2,092
|
|
2,075
|
|
1,970
|
|
1,872
|
|
1,858
|
|
1,831
|
|
1,948
|
|
1,711
|
|
Total Crude Oil Equivalent
(MBoed)
|
1,095.7
|
|
1,098.9
|
|
1,075.7
|
|
1,047.5
|
|
1,028.8
|
|
1,026.2
|
|
1,062.1
|
|
984.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures ($MM)
|
1,358
|
|
1,330
|
|
1,497
|
|
1,668
|
|
1,703
|
|
1,512
|
|
6,226
|
|
6,041
|
|
From Ezra Yacob, Chairman and
Chief Executive Officer
"2024 was another year of strong
execution for EOG. Oil and total volumes were higher than our
original plan, capital expenditures were on target, and we
continued to lower cash operating costs. We improved productivity
and base production performance through innovations in completion
design and artificial lift automation. Along with better
productivity, sustainable efficiency improvements from extended
laterals and EOG's in-house drilling motor program helped lower
well costs 6%. Our comprehensive marketing strategy continued to
deliver peer-leading U.S. price realizations, further maximizing
margins across our portfolio. 2024 also marked another year of
progress in the Utica and Dorado plays that resulted in consistent,
strong results helping to support higher activity going
forward.
"EOG's operational execution supported the company's exceptional
financial performance and record cash return to shareholders in
2024. We generated $5.4 billion in
free cash flow and returned $5.3
billion, or 98%, to shareholders. This robust cash return
was anchored by our sustainable, growing regular dividend, which we
increased by 7%, and included $3.2
billion in share repurchases. Since we initiated share
repurchases in 2023, we have reduced our share count by
approximately 5%. As we continue to optimize our capital structure,
our strong cash flow generation and industry-leading balance sheet
better position us to deliver shareholder value through the
cycles.
"We are excited about 2025 where we have detailed a disciplined
plan that builds on last year's success and lays a foundation for
the future. Our comprehensive investment approach, focused on
returns and optimizing value from our diverse portfolio of
multi-basin assets, coupled with our industry-leading exploration
expertise, provide long-term visibility for high returns and strong
free cash flow generation. EOG has never been better positioned to
deliver long-term shareholder value and we remain focused on being
among the highest return and lowest cost producers, committed to
strong environmental performance and playing a significant role in
the long-term future of energy."
Fourth Quarter 2024 Financial Performance
Prices
- Crude oil prices decreased in 4Q compared with 3Q,
partially offset by an increase in NGL and natural gas prices from
3Q
Volumes
- Oil production of 494,600 Bopd was above the midpoint of
the guidance range and up from 3Q
- NGL production was below the midpoint of the guidance range
and down from 3Q
- Natural gas production was above the midpoint of the
guidance range and up 6% from 3Q
- Total company equivalent production was below the midpoint
of the guidance range but increased 2% from 3Q
Per-Unit Costs
- LOE, GP&T, and DD&A expenses decreased in 4Q
compared with 3Q, while G&A costs increased
Hedges
- Mark-to-market hedge losses decreased GAAP earnings per
share in 4Q compared with 3Q
- Cash received to settle hedges decreased from 3Q, lowering
adjusted non-GAAP earnings per share
Free Cash Flow
- Cash flow from operations before changes in working
capital was $2.64 billion
- Incurred $1.36 billion of
capital expenditures
- This resulted in $1.28
billion of free cash flow
Cash Return and Working Capital
- Paid $509 million in
regular dividends
- Repurchased $981 million of
stock
- Completed a $1.0 billion bond
offering
Full-Year 2024 Financial Performance
Prices
- Crude oil prices decreased 2%
- NGL prices increased 1%
- Natural gas prices decreased 22%
Volumes
- Oil production increased 3% to 491,400 Bopd
- NGL production increased 10%
- Natural gas production increased 14%
- Total company equivalent production increased 8%
Per-Unit Costs
- Lower LOE, GP&T, and G&A costs were offset by
higher DD&A expenses in 2024
Hedges
- Lower mark-to-market hedge gains contributed to lower
GAAP earnings per share in 2024 compared with 2023
- Higher net cash received to settle hedges partially offset
lower commodity prices in 2024
Free Cash Flow
- Cash flow from operations before changes in working
capital was $11.6 billion
- Incurred $6.2 billion of
capital expenditures
- This resulted in $5.4 billion
of free cash flow
Cash Return and Working Capital
- Paid $2.1 billion in
regular dividends
- Repurchased $3.2 billion of
stock
- Completed a $1.0 billion bond
offering
- Postponement of tax payments associated with severe weather
tax relief accounted for approximately
$700 million of the increase from working capital and
other items
Fourth Quarter 2024 Operating Performance and Cash
Return
Lease and Well
- QoQ: Decreased primarily due to lower well service and
labor costs
- Guidance Midpoint: Lower primarily due to lower workover
expenses, labor and fuel costs
Gathering, Processing and Transportation Costs
- QoQ: Decreased primarily due to lower oil transportation
expenses
- Guidance Midpoint: Lower primarily due to lower
compression-related fuel cost
General and Administrative
- QoQ: Higher due to higher employee-related expenses and
professional fees
- Guidance Midpoint: Lower due to lower employee-related
expenses
Depreciation, Depletion and Amortization
- QoQ: Lower primarily due to the addition of lower cost
reserves and positive reserve revisions
- Guidance Midpoint: Lower primarily due to the addition
of lower cost reserves and positive reserve revisions
Regular Dividend and Fourth Quarter Share Repurchases
The Board of Directors today declared a dividend of $0.975 per share on EOG's common stock. The
dividend will be payable April 30,
2025, to stockholders of record as of April 16, 2025. The indicated annual rate is
$3.90 per share, reflecting a 7%
increase compared with 2024.
During the fourth quarter, the company repurchased 7.8 million
shares for $981 million under its
share repurchase authorization, at an average purchase price of
$126 per share.
For full-year 2024, the company repurchased 25.8 million shares
for $3.2 billion under its share
repurchase authorization, at an average purchase price of
$123 per share. EOG has $5.8 billion remaining on its current repurchase
authorization.
2024 Reserves
Finding and Development Cost
Finding and development cost, excluding price revisions,
decreased in 2024 to $6.68 per Boe,
due to higher year-over-year well performance and cost reductions.
Proved developed finding cost, excluding price revisions, was
$8.71 per Boe (GAAP) and $8.04 per Boe (Non-GAAP) in 2024.
Reserve Replacement
Total proved reserves increased 6% in 2024. Extensions and
discoveries added 580 MMBoe of proved reserves in 2024. Revisions
other than price increased proved reserves by 215 MMBoe. Net proved
reserve additions from all sources, excluding price revisions,
replaced 201% of 2024 total production.
2025 Capital Program
Total expenditures for 2025 are expected to range from
$6.0 to $6.4
billion, including exploration and development drilling,
facilities, leasehold acquisitions, capitalized interest, dry hole
costs, and other property, plant and equipment, and excluding
property acquisitions, asset retirement costs and non-cash
exchanges and transactions. The capital program also excludes
certain exploration costs incurred as operating expenses.
The disciplined capital program is anchored by steady
year-over-year activity levels in the Delaware Basin, with a step up in activity in
the Utica and Dorado plays. The plan delivers 3% oil volume growth
and 6% total volume growth through the drilling and completion of
605 net wells across EOG's multi-basin portfolio of high return
inventory.
The capital program also funds the completion of strategic
infrastructure projects and international investment opportunities,
including exploration projects in Trinidad and Bahrain.
EOG and Bapco Energies Entered Into a Strategic Participation
Agreement in Bahrain
The companies will evaluate a natural gas exploration prospect
with planned drilling activity in 2025. The transaction is subject
to further government approvals.
Fourth Quarter 2024
Results vs Guidance
|
(Unaudited)
|
|
See "Endnotes" below
for related discussion and definitions.
|
|
4Q
2024
|
|
4Q
2024
Guidance
Midpoint
|
|
Variance
|
|
3Q
2024
|
|
2Q
2024
|
|
1Q
2024
|
|
4Q
2023
|
|
Crude Oil and
Condensate Volumes (MBod)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
493.5
|
|
491.9
|
|
1.6
|
|
491.8
|
|
490.1
|
|
486.8
|
|
484.6
|
|
Trinidad
|
1.1
|
|
1.1
|
|
0.0
|
|
1.2
|
|
0.6
|
|
0.6
|
|
0.6
|
|
Total
|
494.6
|
|
493.0
|
|
1.6
|
|
493.0
|
|
490.7
|
|
487.4
|
|
485.2
|
|
Natural Gas Liquids
Volumes (MBbld)
|
Total
|
252.5
|
|
260.0
|
|
(7.5)
|
|
254.3
|
|
244.8
|
|
231.7
|
|
235.8
|
|
Natural Gas Volumes
(MMcfd)
|
United
States
|
1,840
|
|
1,825
|
|
15
|
|
1,745
|
|
1,668
|
|
1,658
|
|
1,653
|
|
Trinidad
|
252
|
|
250
|
|
2
|
|
225
|
|
204
|
|
200
|
|
178
|
|
Total
|
2,092
|
|
2,075
|
|
17
|
|
1,970
|
|
1,872
|
|
1,858
|
|
1,831
|
|
|
Total Crude Oil
Equivalent Volumes (MBoed)
|
1,095.7
|
|
1,098.9
|
|
(3.2)
|
|
1,075.7
|
|
1,047.5
|
|
1,028.8
|
|
1,026.2
|
|
Total MMBoe
|
100.8
|
|
101.1
|
|
(0.3)
|
|
99.0
|
|
95.3
|
|
93.6
|
|
94.4
|
|
|
|
|
|
|
Benchmark
Price
|
|
|
|
|
Oil (WTI)
($/Bbl)
|
70.28
|
|
|
|
|
|
75.16
|
|
80.55
|
|
76.97
|
|
78.33
|
|
Natural Gas (HH)
($/Mcf)
|
2.79
|
|
|
|
|
|
2.16
|
|
1.89
|
|
2.24
|
|
2.87
|
|
|
Crude Oil and
Condensate - above (below) WTI4
($/Bbl)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
1.40
|
|
1.75
|
|
(0.35)
|
|
1.79
|
|
2.16
|
|
1.49
|
|
2.28
|
|
Trinidad
|
(9.81)
|
|
(10.35)
|
|
0.54
|
|
(12.01)
|
|
(9.80)
|
|
(9.47)
|
|
(9.12)
|
|
Natural Gas Liquids
- Realizations as % of WTI
|
Total
|
33.9 %
|
|
32.0 %
|
|
1.9 %
|
|
29.8 %
|
|
28.7 %
|
|
31.6 %
|
|
28.5 %
|
|
Natural Gas - above
(below) NYMEX Henry Hub5
($/Mcf)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
(0.40)
|
|
(0.35)
|
|
(0.05)
|
|
(0.32)
|
|
(0.32)
|
|
(0.14)
|
|
(0.15)
|
|
Natural Gas
Realizations ($/Mcf)
|
Trinidad
|
3.86
|
|
3.65
|
|
0.21
|
|
3.68
|
|
3.48
|
|
3.54
|
|
3.81
|
|
|
|
|
|
|
Total Expenditures
(GAAP) ($MM)
|
1,446
|
|
|
|
|
|
1,573
|
|
1,682
|
|
1,952
|
|
1,634
|
|
Capital Expenditures
(non-GAAP) ($MM)
|
1,358
|
|
1,330
|
|
28
|
|
1,497
|
|
1,668
|
|
1,703
|
|
1,512
|
|
|
|
|
|
|
Operating Unit Costs
($/Boe)
|
Lease and
Well
|
3.91
|
|
4.20
|
|
(0.29)
|
|
3.96
|
|
4.09
|
|
4.23
|
|
4.00
|
|
Gathering, Processing
and Transportation Costs3
|
4.37
|
|
4.45
|
|
(0.08)
|
|
4.50
|
|
4.44
|
|
4.41
|
|
4.49
|
|
General and
Administrative (GAAP)
|
1.87
|
|
|
|
|
|
1.69
|
|
1.58
|
|
1.73
|
|
2.03
|
|
General and
Administrative (non-GAAP)1
|
1.87
|
|
1.90
|
|
(0.03)
|
|
1.59
|
|
1.58
|
|
1.73
|
|
2.03
|
|
Cash Operating Costs
(GAAP)
|
10.15
|
|
|
|
|
|
10.15
|
|
10.11
|
|
10.37
|
|
10.52
|
|
Cash Operating Costs
(non-GAAP)1
|
10.15
|
|
10.55
|
|
(0.40)
|
|
10.05
|
|
10.11
|
|
10.37
|
|
10.52
|
|
Depreciation,
Depletion and Amortization
|
10.11
|
|
10.35
|
|
(0.24)
|
|
10.42
|
|
10.32
|
|
11.47
|
|
9.85
|
|
|
|
|
|
|
Expenses
($MM)
|
Exploration and Dry
Hole
|
60
|
|
60
|
|
0
|
|
43
|
|
39
|
|
46
|
|
41
|
|
Impairment
(GAAP)
|
276
|
|
|
|
|
|
15
|
|
81
|
|
19
|
|
79
|
|
Impairment (excluding
certain impairments (non-GAAP))6
|
23
|
|
120
|
|
(97)
|
|
15
|
|
46
|
|
17
|
|
60
|
|
Capitalized
Interest
|
13
|
|
11
|
|
2
|
|
12
|
|
10
|
|
10
|
|
9
|
|
Net
Interest
|
38
|
|
33
|
|
5
|
|
31
|
|
36
|
|
33
|
|
35
|
|
|
|
|
|
|
TOTI (% of Wellhead
Revenue) (GAAP)
|
6.8 %
|
|
|
|
|
|
6.5 %
|
|
7.5 %
|
|
7.7 %
|
|
6.6 %
|
|
TOTI (% of Wellhead
Revenue) (non-GAAP)1
|
6.8 %
|
|
7.5 %
|
|
(0.7 %)
|
|
7.2 %
|
|
7.5 %
|
|
7.7 %
|
|
6.6 %
|
|
Income
Taxes
|
|
|
|
|
Effective
Rate
|
23.0 %
|
|
21.5 %
|
|
1.5 %
|
|
21.6 %
|
|
21.7 %
|
|
22.2 %
|
|
21.6 %
|
|
Current Tax Expense
($MM)
|
454
|
|
495
|
|
(41)
|
|
240
|
|
341
|
|
312
|
|
352
|
|
First Quarter and
Full-Year 2025 Guidance7
|
(Unaudited)
|
|
See "Endnotes" below
for related discussion and definitions
|
|
1Q 2025
Guidance Range
|
|
1Q 2025 Midpoint
|
|
FY 2025
Guidance Range
|
|
FY 2025 Midpoint
|
|
2024 Actual
|
|
2023 Actual
|
|
2022
Actual
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and
Condensate Volumes (MBod)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
495.0 -
|
503.0
|
|
499.0
|
|
499.5 -
|
507.5
|
|
503.5
|
|
490.6
|
|
475.2
|
|
460.7
|
|
Trinidad
|
0.8 -
|
1.2
|
|
1.0
|
|
0.9 -
|
1.3
|
|
1.1
|
|
0.8
|
|
0.6
|
|
0.6
|
|
Total
|
495.8 -
|
504.2
|
|
500.0
|
|
500.4 -
|
508.8
|
|
504.6
|
|
491.4
|
|
475.8
|
|
461.3
|
|
Natural Gas Liquids
Volumes (MBbld)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
233.0 -
|
245.0
|
|
239.0
|
|
249.0 -
|
261.0
|
|
255.0
|
|
245.9
|
|
223.8
|
|
197.7
|
|
Natural Gas Volumes
(MMcfd)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
1,740 -
|
1,840
|
|
1,790
|
|
1,900 -
|
2,000
|
|
1,950
|
|
1,728
|
|
1,551
|
|
1,315
|
|
Trinidad
|
225 -
|
245
|
|
235
|
|
215 -
|
235
|
|
225
|
|
220
|
|
160
|
|
180
|
|
Total
|
1,965 -
|
2,085
|
|
2,025
|
|
2,115 -
|
2,235
|
|
2,175
|
|
1,948
|
|
1,711
|
|
1,495
|
|
Crude Oil Equivalent
Volumes (MBoed)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
1,018.0 -
|
1,054.7
|
|
1,036.4
|
|
1,065.2 -
|
1,101.8
|
|
1,083.5
|
|
1,024.5
|
|
957.5
|
|
877.5
|
|
Trinidad
|
38.3 -
|
42.0
|
|
40.2
|
|
36.7 -
|
40.5
|
|
38.6
|
|
37.6
|
|
27.3
|
|
30.7
|
|
Total
|
1,056.3 -
|
1,096.7
|
|
1,076.5
|
|
1,101.9 -
|
1,142.3
|
|
1,122.1
|
|
1,062.1
|
|
984.8
|
|
908.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benchmark
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (WTI)
($/Bbl)
|
|
|
|
|
|
|
|
|
|
|
75.72
|
|
77.61
|
|
94.23
|
|
Natural Gas (HH)
($/Mcf)
|
|
|
|
|
|
|
|
|
|
|
2.27
|
|
2.74
|
|
6.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and
Condensate - above (below) WTI4 ($/Bbl)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
0.65 -
|
2.15
|
|
1.40
|
|
0.20 -
|
2.20
|
|
1.20
|
|
1.70
|
|
1.57
|
|
2.99
|
|
Trinidad
|
(12.95) -
|
(11.45)
|
|
(12.20)
|
|
(8.10) -
|
(6.10)
|
|
(7.10)
|
|
(11.29)
|
|
(9.03)
|
|
(8.07)
|
|
Natural Gas Liquids
- Realizations as % of WTI
|
|
Total
|
30.0% -
|
40.0 %
|
|
35.0 %
|
|
29.0% -
|
39.0 %
|
|
34.0 %
|
|
30.9 %
|
|
29.7 %
|
|
39.0 %
|
|
Natural Gas - above
(below) NYMEX Henry Hub5
($/Mcf)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
(0.70) -
|
0.00
|
|
(0.35)
|
|
(1.35) -
|
0.65
|
|
(0.35)
|
|
(0.28)
|
|
(0.04)
|
|
0.63
|
|
Natural Gas
Realizations8 ($/Mcf)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trinidad
|
3.25 -
|
3.95
|
|
3.60
|
|
3.00 -
|
4.00
|
|
3.50
|
|
3.65
|
|
3.65
|
|
4.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Expenditures
(GAAP) ($MM)
|
|
|
|
|
|
|
|
|
|
|
6,653
|
|
6,818
|
|
5,610
|
|
Capital
Expenditures9 (non-GAAP)
($MM)
|
1,475 -
|
1,575
|
|
1,525
|
|
6,000 -
|
6,400
|
|
6,200
|
|
6,226
|
|
6,041
|
|
4,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Unit Costs
($/Boe)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease and
Well
|
4.00 -
|
4.50
|
|
4.25
|
|
3.90 -
|
4.40
|
|
4.15
|
|
4.04
|
|
4.05
|
|
4.02
|
|
Gathering, Processing
and Transportation Costs3
|
4.30 -
|
4.80
|
|
4.55
|
|
4.30 -
|
4.80
|
|
4.55
|
|
4.43
|
|
4.50
|
|
4.78
|
|
General and
Administrative (GAAP)
|
1.75 -
|
2.05
|
|
1.90
|
|
1.65 -
|
1.95
|
|
1.80
|
|
1.72
|
|
1.78
|
|
1.72
|
|
General and
Administrative (non-GAAP)1
|
|
|
|
|
|
|
|
|
|
|
1.70
|
|
1.78
|
|
1.67
|
|
Cash Operating Costs
(GAAP)
|
10.05 -
|
11.35
|
|
10.70
|
|
9.85 -
|
11.15
|
|
10.50
|
|
10.19
|
|
10.33
|
|
10.52
|
|
Cash Operating Costs
(non-GAAP)1
|
|
|
|
|
|
|
|
|
|
|
10.17
|
|
10.33
|
|
10.47
|
|
Depreciation,
Depletion and Amortization
|
10.00 -
|
11.00
|
|
10.50
|
|
9.90 -
|
10.90
|
|
10.40
|
|
10.57
|
|
9.72
|
|
10.69
|
|
Expenses
($MM)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration and Dry
Hole
|
40 -
|
80
|
|
60
|
|
210 -
|
250
|
|
230
|
|
188
|
|
182
|
|
204
|
|
Impairment
(GAAP)
|
|
|
|
|
|
|
|
|
|
|
391
|
|
202
|
|
382
|
|
Impairment (excluding
certain impairments (non-GAAP))6
|
30 -
|
110
|
|
70
|
|
240 -
|
320
|
|
280
|
|
100
|
|
160
|
|
269
|
|
Capitalized
Interest
|
10 -
|
14
|
|
12
|
|
46 -
|
50
|
|
48
|
|
45
|
|
33
|
|
36
|
|
Net
Interest
|
46 -
|
50
|
|
48
|
|
173 -
|
177
|
|
175
|
|
138
|
|
148
|
|
179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTI (% of Wellhead
Revenue) (GAAP)
|
7.0% -
|
9.0 %
|
|
8.0 %
|
|
7.0% -
|
9.0 %
|
|
8.0 %
|
|
7.1 %
|
|
7.4 %
|
|
7.0 %
|
|
TOTI (% of Wellhead
Revenue) (non-GAAP)1
|
|
|
|
|
|
|
|
|
|
|
7.3 %
|
|
7.4 %
|
|
7.5 %
|
|
Income
Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective
Rate
|
20.0% -
|
25.0 %
|
|
22.5 %
|
|
20.0% -
|
25.0 %
|
|
22.5 %
|
|
22.1 %
|
|
21.6 %
|
|
21.7 %
|
|
Current Tax Expense
($MM)
|
340 -
|
440
|
|
390
|
|
1,350 -
|
1,750
|
|
1,550
|
|
1,348
|
|
1,415
|
|
2,208
|
|
Fourth Quarter and Full-Year 2024 Results Webcast
Friday, February 28, 2025,
9:00 a.m. Central time (10:00 a.m. Eastern time)
Webcast will be available on EOG's website for one year.
http://investors.eogresources.com/Investors
About EOG
EOG Resources, Inc. (NYSE: EOG) is one of
the largest crude oil and natural gas exploration and production
companies in the United States
with proved reserves in the United
States and Trinidad. To
learn more visit www.eogresources.com.
Investor Contacts
Pearce
Hammond 713-571-4684
Neel Panchal 713-571-4884
Shelby O'Connor 713-571-4560
Media Contact
Kimberly
Ehmer 713-571-4676
Endnotes
1)
|
Cash Operating Costs
consist of LOE, GP&T and G&A. TOTI (% of Wellhead Revenue)
(non-GAAP) and G&A (non-GAAP) for each of 3Q 2024, fiscal year
2024 and fiscal year 2022 exclude a state severance tax refund and
related consulting fees, respectively, as reflected in the
accompanying reconciliation schedules (see "Revenues, Costs and
Margins Per Barrel of Oil Equivalent"). The per-Boe impact of such
consulting fees on G&A and total Cash Operating Costs for 3Q
2024, fiscal year 2024 and fiscal year 2022 was $(0.10), $(0.02)
and $(0.05), respectively, as set forth in "Fourth Quarter 2024
Results vs Guidance" and "First Quarter and Full-Year 2025
Guidance" above.
|
2)
|
Includes gathering,
processing and marketing revenue, gains (losses) on asset
dispositions (for GAAP earnings per share only), other revenue,
exploration, dry hole, impairments and marketing costs, taxes other
than income, other income, interest expense and the impact of
changes in the effective income tax rate.
|
3)
|
Effective January 1,
2024, EOG combined Transportation Costs and Gathering and
Processing Costs into one line item titled Gathering, Processing
and Transportation Costs. This presentation has been conformed for
all periods presented and had no impact on previously reported Net
Income.
|
4)
|
EOG bases United States
and Trinidad crude oil and condensate price differentials upon the
West Texas Intermediate crude oil price at
Cushing, Oklahoma, using the simple average
of the NYMEX settlement prices
for each trading
day within the applicable calendar
month.
|
5)
|
EOG bases
United States natural
gas price differentials upon the natural
gas price at Henry Hub, Louisiana, using
the NYMEX Last Day Settle price for each of the
applicable months.
|
6)
|
In general, EOG
excludes impairments which are (i) attributable to declines in
commodity prices, (ii) related to sales of certain oil and gas
properties or (iii) the result of certain other events or decisions
(e.g., a periodic review of
EOG's oil and gas properties or other assets).
EOG believes excluding these impairments from total impairment
costs is appropriate and provides useful information to investors,
as such impairments were caused by factors outside of EOG's control
(versus, for example, impairments that are due to EOG's proved oil
and gas properties not being as productive as it
originally estimated).
|
7)
|
The forecast items for
the first quarter and full year 2025 set forth above for EOG are
based on currently available information and expectations as of the
date of this press release. EOG undertakes no obligation, other
than as required by applicable law, to update or revise this
forecast, whether as a result of new information, subsequent
events, anticipated or unanticipated circumstances or otherwise.
This forecast, which should be read in conjunction with this press
release and EOG's related
Current Report on Form 8-K filing, replaces
and supersedes any previously issued guidance
or forecast.
|
8)
|
The full-year 2022
realized natural gas price for Trinidad includes a one-time pricing
adjustment of $0.76/Mcf for prior-period production following a
contract amendment with the National Gas Company of Trinidad and
Tobago Limited.
|
9)
|
The forecast includes
expenditures for Exploration and Development Drilling, Facilities,
Leasehold Acquisitions, Capitalized Interest, Dry Hole Costs and
Other Property, Plant and Equipment. The forecast excludes Property
Acquisitions, Asset Retirement Costs, Non-Cash Exchanges and
Transactions and exploration costs incurred as operating
expenses.
|
Glossary
|
|
Acq
|
Acquisitions
|
ATROR
|
After-tax rate of
return
|
Bbl
|
Barrel
|
Bn
|
Billion
|
Boe
|
Barrels of oil
equivalent
|
Bopd
|
Barrels of oil per
day
|
CAGR
|
Compound annual growth
rate
|
Capex
|
Capital
expenditures
|
CFO
|
Cash flow provided by
operating activities before changes in working capital
|
CO2e
|
Carbon dioxide
equivalent
|
DD&A
|
Depreciation, Depletion
and Amortization
|
Disc
|
Discoveries
|
Divest
|
Divestitures
|
EPS
|
Earnings per
share
|
Ext
|
Extensions
|
GAAP
|
Generally accepted
accounting principles
|
G&A
|
General and
administrative expense
|
G&P
|
Gathering and
processing
|
GHG
|
Greenhouse
gas
|
GP&T
|
Gathering, processing
& transportation expense
|
HH
|
Henry Hub
|
LOE
|
Lease operating
expense, or lease and well expense
|
MBbld
|
Thousand barrels of
liquids per day
|
MBod
|
Thousand barrels of oil
per day
|
MBoe
|
Thousand barrels of oil
equivalent
|
MBoed
|
Thousand barrels of oil
equivalent per day
|
Mcf
|
Thousand cubic feet of
natural gas
|
MMBoe
|
Million barrels of oil
equivalent
|
MMcfd
|
Million cubic feet of
natural gas per day
|
NGLs
|
Natural gas
liquids
|
NYMEX
|
U.S. New York
Mercantile Exchange
|
OTP
|
Other than
price
|
QoQ
|
Quarter over
quarter
|
TOTI
|
Taxes other than
income
|
USD
|
United States
dollar
|
WTI
|
West Texas
Intermediate
|
YoY
|
Year over
year
|
$MM
|
Million United States
dollars
|
$/Bbl
|
U.S. Dollars per
barrel
|
$/Boe
|
U.S. Dollars per barrel
of oil equivalent
|
$/Mcf
|
U.S. Dollars per
thousand cubic feet
|
This press release and any accompanying disclosures may include
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, goals,
returns and rates of return, budgets, reserves, levels of
production, capital expenditures, operating costs and asset sales,
statements regarding future commodity prices and statements
regarding the plans and objectives of EOG's management for future
operations, are forward-looking statements. EOG typically uses
words such as "expect," "anticipate," "estimate," "project,"
"strategy," "intend," "plan," "target," "aims," "ambition,"
"initiative," "goal," "may," "will," "focused on," "should" and
"believe" or the negative of those terms or other variations or
comparable terminology to identify its forward-looking statements.
In particular, statements, express or implied, concerning EOG's
future financial or operating results and returns or EOG's ability
to replace or increase reserves, increase production, generate
returns and rates of return, replace or increase drilling
locations, reduce or otherwise control drilling, completion and
operating costs and capital expenditures, generate cash flows, pay
down or refinance indebtedness, achieve, reach or otherwise meet
initiatives, plans, goals, ambitions or targets with respect to
emissions, other environmental matters or safety matters, pay
and/or increase regular and/or special dividends or repurchase
shares 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 such assumptions are accurate or will prove to
have been correct or that any of such expectations will be achieved
(in full or at all) or will be achieved on the expected or
anticipated timelines. Moreover, EOG's forward-looking statements
may be affected by known, unknown or currently unforeseen risks,
events or circumstances that may be outside EOG's control.
Important factors that could cause EOG's actual results to differ
materially from the expectations reflected in EOG's forward-looking
statements include, among others:
- the timing, magnitude and duration of changes in prices for,
supplies of, and demand for, crude oil and condensate, natural gas
liquids (NGLs), natural gas and related commodities;
- the extent to which EOG is successful in its efforts to acquire
or discover additional reserves;
- the extent to which EOG is successful in its efforts to (i)
economically develop its acreage in, (ii) produce reserves and
achieve anticipated production levels and rates of return from,
(iii) decrease or otherwise control its drilling, completion and
operating costs and capital expenditures related to, and (iv)
maximize reserve recoveries from, its existing and future crude oil
and natural gas exploration and development projects and associated
potential and existing drilling locations;
- the success of EOG's cost-mitigation initiatives and actions in
offsetting the impact of any inflationary or other pressures on
EOG's operating costs and capital expenditures;
- the extent to which EOG is successful in its efforts to market
its production of crude oil and condensate, NGLs and natural
gas;
- security threats, including cybersecurity threats and
disruptions to our business and operations from breaches of our
information technology systems, physical breaches of our facilities
and other infrastructure or breaches of the information technology
systems, facilities and infrastructure of third parties with which
we transact business, and enhanced regulatory focus on the
prevention of, and disclosure requirements relating to, cyber
incidents;
- the availability, proximity and capacity of, and costs
associated with, appropriate gathering, processing, compression,
storage, transportation, refining, liquefaction and export
facilities and equipment;
- the availability, cost, terms and timing of issuance or
execution of mineral licenses, concessions and leases and
governmental and other permits and rights-of-way, and EOG's ability
to retain mineral licenses, concessions and leases;
- the impact of, and changes in, government policies, laws and
regulations, including climate change-related regulations, policies
and initiatives (for example, with respect to air emissions); tax
laws and regulations (including, but not limited to, carbon tax or
other emissions-related legislation); environmental, health and
safety laws and regulations relating to disposal of produced water,
drilling fluids and other wastes, hydraulic fracturing and access
to and use of water; laws and regulations affecting the leasing of
acreage and permitting for oil and gas drilling and the calculation
of royalty payments in respect of oil and gas production; laws and
regulations imposing additional permitting and disclosure
requirements, additional operating restrictions and conditions or
restrictions on drilling and completion operations and on the
transportation of crude oil, NGLs and natural gas; laws and
regulations with respect to financial and other derivatives and
hedging activities; and laws and regulations with respect to the
import and export of crude oil, natural gas and related
commodities;
- the impact of climate change-related legislation, policies and
initiatives; climate change-related political, social and
shareholder activism; and physical, transition and reputational
risks and other potential developments related to climate
change;
- the extent to which EOG is able to successfully and
economically develop, implement and carry out its emissions and
other environmental or safety-related initiatives and achieve its
related targets, goals, ambitions and initiatives;
- EOG's ability to effectively integrate acquired crude oil and
natural gas properties into its operations, identify and resolve
existing and potential issues with respect to such properties and
accurately estimate reserves, production, drilling, completion and
operating costs and capital expenditures with respect to such
properties;
- the extent to which EOG's third-party-operated crude oil and
natural gas properties are operated successfully, economically and
in compliance with applicable laws and regulations;
- competition in the oil and gas exploration and production
industry for the acquisition of licenses, concessions, leases and
properties;
- the availability and cost of, and competition in the oil and
gas exploration and production industry for, employees, labor and
other personnel, facilities, equipment, materials (such as water,
sand, fuel and tubulars) and services;
- the accuracy of reserve estimates, which by their nature
involve the exercise of professional judgment and may therefore be
imprecise;
- weather and natural disasters, including its impact on crude
oil and natural gas demand, and related delays in drilling and in
the installation and operation (by EOG or third parties) of
production, gathering, processing, refining, liquefaction,
compression, storage, transportation, and export facilities;
- the ability of EOG's customers and other contractual
counterparties to satisfy their obligations to EOG and, related
thereto, to access the credit and capital markets to obtain
financing needed to satisfy their obligations to EOG;
- EOG's ability to access the commercial paper market and other
credit and capital markets to obtain financing on terms it deems
acceptable, if at all, and to otherwise satisfy its capital
expenditure requirements;
- the extent to which EOG is successful in its completion of
planned asset dispositions;
- the extent and effect of any hedging activities engaged in by
EOG;
- the timing and extent of changes in foreign currency exchange
rates, interest rates, inflation rates, global and domestic
financial market conditions and global and domestic general
economic conditions;
- the economic and financial impact of epidemics, pandemics or
other public health issues;
- geopolitical factors and political conditions and developments
around the world (such as the imposition of tariffs or trade or
other economic sanctions, political instability and armed
conflicts), including in the areas in which EOG operates;
- the extent to which EOG incurs uninsured losses and
liabilities or losses and liabilities in excess of its insurance
coverage; and
- the other factors described under ITEM 1A, Risk Factors of
EOG's Annual Report on Form 10-K for the fiscal year ended
December 31, 2024 and any updates to
those factors set forth in EOG's subsequent Quarterly Reports on
Form 10-Q or Current Reports on Form 8-K.
In light of these risks, uncertainties and assumptions, the
events anticipated by EOG's forward-looking statements may not
occur, and, if any of such events do, we may not have anticipated
the timing of their occurrence or the duration or extent of their
impact on our actual results. Accordingly, you should not place any
undue reliance on any of EOG's forward-looking statements.
EOG's forward-looking statements speak only as of the date made,
and EOG undertakes no obligation, other than as required by
applicable law, to update or revise its forward-looking statements,
whether as a result of new information, subsequent events,
anticipated or unanticipated circumstances or otherwise.
Historical Non-GAAP Financial Measures:
Reconciliation
schedules and definitions for the historical non-GAAP financial
measures included or referenced herein as well as related
discussion can be found on the EOG website at
www.eogresources.com.
Cautionary Notice Regarding Forward-Looking Non-GAAP
Financial Measures:
In addition, this press release and any
accompanying disclosures may include or reference certain
forward-looking, non-GAAP financial measures, such as free cash
flow, cash flow provided by operating activities before changes in
working capital and return on capital employed, and certain related
estimates regarding future performance, commodity prices and
operating and financial results. Because we provide these measures
on a forward-looking basis, we cannot reliably or reasonably
predict certain of the necessary components of the most directly
comparable forward-looking GAAP measures, such as future changes in
working capital and future impairments. Accordingly, we are unable
to present a quantitative reconciliation of such forward-looking,
non-GAAP financial measures to the respective most directly
comparable forward-looking GAAP financial measures without
unreasonable efforts. The unavailable information could have a
significant impact on our ultimate results. However, management
believes these forward-looking, non-GAAP measures may be a useful
tool for the investment community in comparing EOG's forecasted
financial performance to the forecasted financial performance of
other companies in the industry. Any such forward-looking measures
and estimates are intended to be illustrative only and are not
intended to reflect the results that EOG will necessarily achieve
for the period(s) presented; EOG's actual results may differ
materially from such measures and estimates.
Oil and Gas Reserves:
The United States Securities and
Exchange Commission (SEC) permits oil and gas companies, in their
filings with the SEC, to disclose not only "proved" reserves (i.e.,
quantities of oil and gas that are estimated to be recoverable with
a high degree of confidence), but also "probable" reserves (i.e.,
quantities of oil and gas that are as likely as not to be
recovered) as well as "possible" reserves (i.e., additional
quantities of oil and gas that might be recovered, but with a lower
probability than probable reserves). Statements of reserves are
only estimates and may not correspond to the ultimate quantities of
oil and gas recovered. Any reserve or resource estimates provided
in this press release or any accompanying disclosures that are not
specifically designated as being estimates of proved reserves may
include "potential" reserves, "resource potential" and/or other
estimated reserves or estimated resources not necessarily
calculated in accordance with, or contemplated by, the SEC's latest
reserve reporting guidelines. Investors are urged to consider
closely the disclosure in EOG's Annual Report on Form 10-K for the
fiscal year ended December 31, 2024
(and any updates to such disclosure set forth in EOG's subsequent
Quarterly Reports on Form 10-Q or Current Reports on Form 8-K),
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.
Table of
Contents
|
|
|
|
Fourth Quarter
2024
|
|
Supplemental
Financial and Operating Data
|
Page
|
|
|
Income
Statements
|
15
|
Volumes and
Prices
|
17
|
Balance
Sheets
|
18
|
Cash Flow
Statements
|
19
|
Non-GAAP Financial
Measures
|
20
|
Adjusted Net
Income
|
21
|
Net Income Per
Share
|
28
|
Adjusted Net Income
Per Share
|
32
|
Cash Flow from
Operations and Free Cash Flow
|
36
|
Net Debt-to-Total
Capitalization Ratio
|
37
|
Proved Reserves and
Reserve Replacement Data
|
38
|
Reserve Replacement
Cost Data
|
39
|
Revenues, Costs and
Margins Per Barrel of Oil Equivalent
|
44
|
Income
Statements
|
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
2023
|
|
2024
|
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
Operating Revenues and Other
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and
Condensate
|
3,182
|
3,252
|
3,717
|
3,597
|
13,748
|
|
3,480
|
3,692
|
3,488
|
3,261
|
13,921
|
|
Natural Gas
Liquids
|
490
|
409
|
501
|
484
|
1,884
|
|
513
|
515
|
524
|
554
|
2,106
|
|
Natural Gas
|
517
|
334
|
417
|
476
|
1,744
|
|
382
|
303
|
372
|
494
|
1,551
|
|
Gains (Losses) on
Mark-to-Market
Financial Commodity and Other
Derivative Contracts, Net
|
376
|
101
|
43
|
298
|
818
|
|
237
|
(47)
|
79
|
(65)
|
204
|
|
Gathering, Processing
and Marketing
|
1,390
|
1,465
|
1,478
|
1,473
|
5,806
|
|
1,459
|
1,519
|
1,481
|
1,341
|
5,800
|
|
Gains (Losses) on
Asset Dispositions,
Net
|
69
|
(9)
|
35
|
—
|
95
|
|
26
|
20
|
(7)
|
(23)
|
16
|
|
Other, Net
|
20
|
21
|
21
|
29
|
91
|
|
26
|
23
|
28
|
23
|
100
|
|
Total
|
6,044
|
5,573
|
6,212
|
6,357
|
24,186
|
|
6,123
|
6,025
|
5,965
|
5,585
|
23,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease and
Well
|
359
|
348
|
369
|
378
|
1,454
|
|
396
|
390
|
392
|
394
|
1,572
|
|
Gathering, Processing
and
Transportation Costs (A)
|
395
|
396
|
406
|
423
|
1,620
|
|
413
|
423
|
445
|
441
|
1,722
|
|
Exploration
Costs
|
50
|
47
|
43
|
41
|
181
|
|
45
|
34
|
43
|
52
|
174
|
|
Dry Hole
Costs
|
1
|
—
|
—
|
—
|
1
|
|
1
|
5
|
—
|
8
|
14
|
|
Impairments
|
34
|
35
|
54
|
79
|
202
|
|
19
|
81
|
15
|
276
|
391
|
|
Marketing
Costs
|
1,361
|
1,456
|
1,383
|
1,509
|
5,709
|
|
1,404
|
1,490
|
1,500
|
1,323
|
5,717
|
|
Depreciation,
Depletion and
Amortization
|
798
|
866
|
898
|
930
|
3,492
|
|
1,074
|
984
|
1,031
|
1,019
|
4,108
|
|
General and
Administrative
|
145
|
142
|
161
|
192
|
640
|
|
162
|
151
|
167
|
189
|
669
|
|
Taxes Other Than
Income
|
329
|
313
|
341
|
301
|
1,284
|
|
338
|
337
|
283
|
291
|
1,249
|
|
Total
|
3,472
|
3,603
|
3,655
|
3,853
|
14,583
|
|
3,852
|
3,895
|
3,876
|
3,993
|
15,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
2,572
|
1,970
|
2,557
|
2,504
|
9,603
|
|
2,271
|
2,130
|
2,089
|
1,592
|
8,082
|
|
Other Income,
Net
|
65
|
51
|
52
|
66
|
234
|
|
62
|
66
|
76
|
70
|
274
|
|
Income Before Interest
Expense and
Income Taxes
|
2,637
|
2,021
|
2,609
|
2,570
|
9,837
|
|
2,333
|
2,196
|
2,165
|
1,662
|
8,356
|
|
Interest Expense,
Net
|
42
|
35
|
36
|
35
|
148
|
|
33
|
36
|
31
|
38
|
138
|
|
Income Before Income
Taxes
|
2,595
|
1,986
|
2,573
|
2,535
|
9,689
|
|
2,300
|
2,160
|
2,134
|
1,624
|
8,218
|
|
Income Tax
Provision
|
572
|
433
|
543
|
547
|
2,095
|
|
511
|
470
|
461
|
373
|
1,815
|
|
Net Income
|
2,023
|
1,553
|
2,030
|
1,988
|
7,594
|
|
1,789
|
1,690
|
1,673
|
1,251
|
6,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared per
Common Share
|
1.8250
|
0.8250
|
0.8250
|
2.4100
|
5.8850
|
|
0.9100
|
0.9100
|
0.9100
|
0.9750
|
3.7050
|
|
Net Income Per
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
3.46
|
2.68
|
3.51
|
3.43
|
13.07
|
|
3.11
|
2.97
|
2.97
|
2.25
|
11.31
|
|
Diluted
|
3.45
|
2.66
|
3.48
|
3.42
|
13.00
|
|
3.10
|
2.95
|
2.95
|
2.23
|
11.25
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
584
|
580
|
579
|
579
|
581
|
|
575
|
569
|
564
|
557
|
566
|
|
Diluted
|
587
|
584
|
583
|
581
|
584
|
|
577
|
572
|
568
|
561
|
569
|
|
|
|
(A)
|
Effective January 1,
2024, EOG combined Transportation Costs and Gathering and
Processing Costs into one line item titled Gathering, Processing
and Transportation Costs. This presentation has been
conformed for all periods presented and had no impact on previously
reported Net Income.
|
Volumes and
Prices
|
(Unaudited)
|
|
|
|
|
2023
|
|
2024
|
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
Crude Oil and
Condensate Volumes (MBbld) (A)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
457.1
|
476.0
|
482.8
|
484.6
|
475.2
|
|
486.8
|
490.1
|
491.8
|
493.5
|
490.6
|
|
Trinidad
|
0.6
|
0.6
|
0.5
|
0.6
|
0.6
|
|
0.6
|
0.6
|
1.2
|
1.1
|
0.8
|
|
Total
|
457.7
|
476.6
|
483.3
|
485.2
|
475.8
|
|
487.4
|
490.7
|
493.0
|
494.6
|
491.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Crude Oil and
Condensate Prices
($/Bbl)
(B)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
$
77.27
|
$
74.98
|
$
83.61
|
$
80.61
|
$
79.18
|
|
$
78.46
|
$
82.71
|
$
76.95
|
$
71.68
|
$
77.42
|
|
Trinidad
|
68.98
|
64.88
|
71.38
|
69.21
|
65.58
|
|
67.50
|
70.75
|
63.15
|
60.47
|
64.43
|
|
Composite
|
77.26
|
74.97
|
83.60
|
80.60
|
79.17
|
|
78.45
|
82.69
|
76.92
|
71.66
|
77.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids
Volumes (MBbld) (A)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
212.2
|
215.7
|
231.1
|
235.8
|
223.8
|
|
231.7
|
244.8
|
254.3
|
252.5
|
245.9
|
|
Total
|
212.2
|
215.7
|
231.1
|
235.8
|
223.8
|
|
231.7
|
244.8
|
254.3
|
252.5
|
245.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Natural Gas
Liquids Prices ($/Bbl) (B)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
$
25.67
|
$
20.85
|
$
23.56
|
$
22.29
|
$
23.07
|
|
$
24.32
|
$
23.11
|
$
22.42
|
$
23.85
|
$
23.40
|
|
Composite
|
25.67
|
20.85
|
23.56
|
22.29
|
23.07
|
|
24.32
|
23.11
|
22.42
|
23.85
|
23.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Volumes
(MMcfd) (A)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
1,475
|
1,513
|
1,562
|
1,653
|
1,551
|
|
1,658
|
1,668
|
1,745
|
1,840
|
1,728
|
|
Trinidad
|
164
|
155
|
142
|
178
|
160
|
|
200
|
204
|
225
|
252
|
220
|
|
Total
|
1,639
|
1,668
|
1,704
|
1,831
|
1,711
|
|
1,858
|
1,872
|
1,970
|
2,092
|
1,948
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Natural Gas
Prices ($/Mcf) (B)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
$ 3.47
|
$ 2.07
|
$ 2.59
|
$ 2.72
|
$ 2.70
|
|
$ 2.10
|
$ 1.57
|
$ 1.84
|
$ 2.39
|
$ 1.99
|
|
Trinidad
|
3.87
|
3.45
|
3.41
|
3.81
|
3.65
|
|
3.54
|
3.48
|
3.68
|
3.86
|
3.65
|
|
Composite
|
3.51
|
2.20
|
2.66
|
2.82
|
2.79
|
|
2.26
|
1.78
|
2.05
|
2.57
|
2.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude Oil Equivalent
Volumes (MBoed) (C)
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
915.0
|
943.8
|
974.2
|
995.8
|
957.5
|
|
994.7
|
1,013.0
|
1,037.1
|
1,052.7
|
1,024.5
|
|
Trinidad
|
28.0
|
26.5
|
24.3
|
30.4
|
27.3
|
|
34.1
|
34.5
|
38.6
|
43.0
|
37.6
|
|
Total
|
943.0
|
970.3
|
998.5
|
1,026.2
|
984.8
|
|
1,028.8
|
1,047.5
|
1,075.7
|
1,095.7
|
1,062.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total MMBoe (C)
|
84.9
|
88.3
|
91.9
|
94.4
|
359.4
|
|
93.6
|
95.3
|
99.0
|
100.8
|
388.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A)
|
Thousand barrels per
day or million cubic feet per day, as applicable.
|
(B)
|
Dollars per barrel or
per thousand cubic feet, as applicable. Excludes the impact
of financial commodity and other derivative instruments (see Note
12 to the Consolidated Financial Statements in EOG's Annual Report
on Form 10-K for the year ended December 31, 2024).
|
(C)
|
Thousand barrels of oil
equivalent per day or million barrels of oil equivalent, as
applicable; includes crude oil and condensate, NGLs and natural
gas. Crude oil equivalent volumes are determined using a ratio of
1.0 barrel of crude oil and condensate or NGLs to 6.0 thousand
cubic feet of natural gas. MMBoe is calculated by multiplying
the MBoed amount by the number of days in the period and then
dividing that amount by one thousand.
|
Balance Sheets
|
In millions of USD
(Unaudited)
|
|
|
2023
|
|
2024
|
|
|
MAR
|
JUN
|
SEP
|
DEC
|
|
MAR
|
JUN
|
SEP
|
DEC
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash
Equivalents
|
5,018
|
4,764
|
5,326
|
5,278
|
|
5,292
|
5,431
|
6,122
|
7,092
|
|
Accounts Receivable,
Net
|
2,455
|
2,263
|
2,927
|
2,716
|
|
2,688
|
2,657
|
2,545
|
2,650
|
|
Inventories
|
1,131
|
1,355
|
1,379
|
1,275
|
|
1,154
|
1,069
|
1,038
|
985
|
|
Assets from Price Risk
Management Activities
|
—
|
—
|
—
|
106
|
|
110
|
4
|
—
|
—
|
|
Other
(A)
|
580
|
524
|
626
|
560
|
|
684
|
642
|
460
|
503
|
|
Total
|
9,184
|
8,906
|
10,258
|
9,935
|
|
9,928
|
9,803
|
10,165
|
11,230
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Properties
(Successful Efforts Method)
|
67,907
|
69,178
|
70,730
|
72,090
|
|
73,356
|
74,615
|
75,887
|
77,091
|
|
Other Property, Plant
and Equipment
|
5,101
|
5,282
|
5,355
|
5,497
|
|
5,768
|
6,078
|
6,314
|
6,418
|
|
Total Property, Plant
and Equipment
|
73,008
|
74,460
|
76,085
|
77,587
|
|
79,124
|
80,693
|
82,201
|
83,509
|
|
Less:
Accumulated Depreciation, Depletion and
Amortization
|
(42,785)
|
(43,550)
|
(44,362)
|
(45,290)
|
|
(46,047)
|
(47,049)
|
(48,075)
|
(49,297)
|
|
Total Property, Plant and Equipment,
Net
|
30,223
|
30,910
|
31,723
|
32,297
|
|
33,077
|
33,644
|
34,126
|
34,212
|
|
Deferred Income Taxes
|
31
|
33
|
33
|
42
|
|
38
|
44
|
42
|
39
|
|
Other Assets
|
1,587
|
1,638
|
1,633
|
1,583
|
|
1,753
|
1,733
|
1,818
|
1,705
|
|
Total Assets
|
41,025
|
41,487
|
43,647
|
43,857
|
|
44,796
|
45,224
|
46,151
|
47,186
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
Accounts
Payable
|
2,438
|
2,205
|
2,464
|
2,437
|
|
2,389
|
2,436
|
2,290
|
2,464
|
|
Accrued Taxes
Payable
|
637
|
425
|
605
|
466
|
|
786
|
600
|
855
|
1,007
|
|
Dividends
Payable
|
482
|
478
|
478
|
526
|
|
523
|
516
|
513
|
539
|
|
Liabilities from Price
Risk Management Activities
|
31
|
22
|
22
|
—
|
|
—
|
8
|
32
|
116
|
|
Current Portion of
Long-Term Debt
|
33
|
34
|
34
|
34
|
|
34
|
534
|
34
|
532
|
|
Current Portion of
Operating Lease Liabilities
|
354
|
335
|
337
|
325
|
|
318
|
303
|
338
|
315
|
|
Other
|
253
|
232
|
285
|
286
|
|
223
|
231
|
344
|
381
|
|
Total
|
4,228
|
3,731
|
4,225
|
4,074
|
|
4,273
|
4,628
|
4,406
|
5,354
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Debt
|
3,787
|
3,780
|
3,772
|
3,765
|
|
3,757
|
3,250
|
3,742
|
4,220
|
|
Other Liabilities
|
2,620
|
2,581
|
2,698
|
2,526
|
|
2,533
|
2,456
|
2,480
|
2,395
|
|
Deferred Income Taxes
|
4,943
|
5,138
|
5,194
|
5,402
|
|
5,597
|
5,731
|
5,949
|
5,866
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Common Stock, $0.01
Par
|
206
|
206
|
206
|
206
|
|
206
|
206
|
206
|
206
|
|
Additional Paid in
Capital
|
6,219
|
6,257
|
6,133
|
6,166
|
|
6,188
|
6,219
|
6,058
|
6,090
|
|
Accumulated Other
Comprehensive Loss
|
(8)
|
(9)
|
(7)
|
(9)
|
|
(8)
|
(8)
|
(9)
|
(4)
|
|
Retained
Earnings
|
19,423
|
20,497
|
22,047
|
22,634
|
|
23,897
|
25,071
|
26,231
|
26,941
|
|
Common Stock Held in
Treasury
|
(393)
|
(694)
|
(621)
|
(907)
|
|
(1,647)
|
(2,329)
|
(2,912)
|
(3,882)
|
|
Total Stockholders' Equity
|
25,447
|
26,257
|
27,758
|
28,090
|
|
28,636
|
29,159
|
29,574
|
29,351
|
|
Total Liabilities and Stockholders'
Equity
|
41,025
|
41,487
|
43,647
|
43,857
|
|
44,796
|
45,224
|
46,151
|
47,186
|
|
|
|
(A)
|
Effective October 1,
2024, EOG combined Income Taxes Receivable into the Other line
item. This presentation has been conformed for all periods
presented and had no impact on previously reported Total
Assets.
|
Cash Flow Statements
|
In millions of USD
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
2024
|
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
Cash Flows from Operating
Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net
Income to Net Cash
Provided by Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
2,023
|
1,553
|
2,030
|
1,988
|
7,594
|
|
1,789
|
1,690
|
1,673
|
1,251
|
6,403
|
|
Items Not Requiring
(Providing) Cash
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
Depletion and Amortization
|
798
|
866
|
898
|
930
|
3,492
|
|
1,074
|
984
|
1,031
|
1,019
|
4,108
|
|
Impairments
|
34
|
35
|
54
|
79
|
202
|
|
19
|
81
|
15
|
276
|
391
|
|
Stock-Based
Compensation Expenses
|
34
|
35
|
57
|
51
|
177
|
|
45
|
45
|
58
|
51
|
199
|
|
Deferred Income
Taxes
|
234
|
194
|
56
|
199
|
683
|
|
199
|
128
|
220
|
(80)
|
467
|
|
(Gains) Losses on
Asset Dispositions, Net
|
(69)
|
9
|
(35)
|
—
|
(95)
|
|
(26)
|
(20)
|
7
|
23
|
(16)
|
|
Other, Net
|
4
|
2
|
(1)
|
22
|
27
|
|
9
|
3
|
2
|
3
|
17
|
|
Dry Hole
Costs
|
1
|
—
|
—
|
—
|
1
|
|
1
|
5
|
—
|
8
|
14
|
|
Mark-to-Market
Financial Commodity and Other
Derivative Contracts (Gains) Losses, Net
|
(376)
|
(101)
|
(43)
|
(298)
|
(818)
|
|
(237)
|
47
|
(79)
|
65
|
(204)
|
|
Net Cash Received from
(Payments for)
Settlements of Financial Commodity
Derivative Contracts
|
(123)
|
(30)
|
23
|
18
|
(112)
|
|
55
|
79
|
61
|
19
|
214
|
|
Other, Net
|
(1)
|
—
|
(1)
|
—
|
(2)
|
|
—
|
—
|
—
|
—
|
—
|
|
Changes in Components
of Working Capital and
Other Assets and Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
Receivable
|
338
|
137
|
(714)
|
201
|
(38)
|
|
58
|
33
|
109
|
(99)
|
101
|
|
Inventories
|
(77)
|
(226)
|
(28)
|
100
|
(231)
|
|
117
|
75
|
30
|
37
|
259
|
|
Accounts
Payable
|
(77)
|
(231)
|
238
|
(49)
|
(119)
|
|
(58)
|
29
|
(159)
|
152
|
(36)
|
|
Accrued Taxes
Payable
|
232
|
(212)
|
180
|
(139)
|
61
|
|
319
|
(185)
|
256
|
151
|
541
|
|
Other
Assets
|
52
|
43
|
(92)
|
36
|
39
|
|
(161)
|
42
|
197
|
(34)
|
44
|
|
Other
Liabilities
|
193
|
(47)
|
54
|
(16)
|
184
|
|
(71)
|
(20)
|
108
|
6
|
23
|
|
Changes in Components
of Working Capital
Associated with Investing Activities
|
35
|
250
|
28
|
(18)
|
295
|
|
(229)
|
(127)
|
59
|
(85)
|
(382)
|
|
Net Cash Provided by Operating
Activities
|
3,255
|
2,277
|
2,704
|
3,104
|
11,340
|
|
2,903
|
2,889
|
3,588
|
2,763
|
12,143
|
|
Investing Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to Oil and
Gas Properties
|
(1,305)
|
(1,341)
|
(1,379)
|
(1,360)
|
(5,385)
|
|
(1,485)
|
(1,357)
|
(1,263)
|
(1,248)
|
(5,353)
|
|
Additions to Other
Property, Plant and Equipment
|
(319)
|
(180)
|
(139)
|
(162)
|
(800)
|
|
(350)
|
(313)
|
(239)
|
(117)
|
(1,019)
|
|
Proceeds from Sales of
Assets
|
92
|
29
|
14
|
5
|
140
|
|
9
|
10
|
—
|
4
|
23
|
|
Changes in Components
of Working Capital
Associated with Investing Activities
|
(35)
|
(250)
|
(28)
|
18
|
(295)
|
|
229
|
127
|
(59)
|
85
|
382
|
|
Net Cash Used in Investing
Activities
|
(1,567)
|
(1,742)
|
(1,532)
|
(1,499)
|
(6,340)
|
|
(1,597)
|
(1,533)
|
(1,561)
|
(1,276)
|
(5,967)
|
|
Financing Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Debt
Borrowings
|
—
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
985
|
985
|
|
Long-Term Debt
Repayments
|
(1,250)
|
—
|
—
|
—
|
(1,250)
|
|
—
|
—
|
—
|
—
|
—
|
|
Dividends
Paid
|
(1,067)
|
(480)
|
(494)
|
(1,345)
|
(3,386)
|
|
(525)
|
(520)
|
(533)
|
(509)
|
(2,087)
|
|
Treasury Stock
Purchased
|
(317)
|
(302)
|
(109)
|
(310)
|
(1,038)
|
|
(759)
|
(699)
|
(795)
|
(993)
|
(3,246)
|
|
Proceeds from Stock
Options Exercised and
Employee Stock Purchase Plan
|
—
|
9
|
1
|
10
|
20
|
|
—
|
11
|
—
|
11
|
22
|
|
Debt Issuance
Costs
|
—
|
(8)
|
—
|
—
|
(8)
|
|
—
|
—
|
—
|
(2)
|
(2)
|
|
Repayment of Finance
Lease Liabilities
|
(8)
|
(8)
|
(8)
|
(8)
|
(32)
|
|
(8)
|
(9)
|
(8)
|
(8)
|
(33)
|
|
Net Cash Used in Financing
Activities
|
(2,642)
|
(789)
|
(610)
|
(1,653)
|
(5,694)
|
|
(1,292)
|
(1,217)
|
(1,336)
|
(516)
|
(4,361)
|
|
Effect of Exchange Rate Changes on
Cash
|
—
|
—
|
—
|
—
|
—
|
|
—
|
–
|
–
|
(1)
|
(1)
|
|
Increase (Decrease) in Cash and Cash
Equivalents
|
(954)
|
(254)
|
562
|
(48)
|
(694)
|
|
14
|
139
|
691
|
970
|
1,814
|
|
Cash and Cash Equivalents at Beginning of
Period
|
5,972
|
5,018
|
4,764
|
5,326
|
5,972
|
|
5,278
|
5,292
|
5,431
|
6,122
|
5,278
|
|
Cash and Cash Equivalents at End of
Period
|
5,018
|
4,764
|
5,326
|
5,278
|
5,278
|
|
5,292
|
5,431
|
6,122
|
7,092
|
7,092
|
|
|
Non-GAAP Financial
Measures
|
|
|
|
|
|
To supplement the
presentation of its financial results prepared in accordance with
generally accepted accounting principles in the United States of
America (GAAP), EOG's quarterly earnings releases and related
conference calls, accompanying investor presentation slides and
presentation slides for investor conferences contain certain
financial measures that are not prepared or presented in accordance
with GAAP. These non-GAAP financial measures may include, but
are not limited to, Adjusted Net Income (Loss), Cash Flow from
Operations Before Changes in Working Capital, Free Cash Flow, Net
Debt and related statistics.
|
|
|
|
|
|
A reconciliation of
each of these measures to their most directly comparable GAAP
financial measure and related discussion is included in the tables
on the following pages and can also be found in the
"Reconciliations & Guidance" section of the "Investors" page of
the EOG website at www.eogresources.com.
|
|
|
|
|
|
As further discussed in
the tables on the following pages, EOG believes these measures may
be useful to investors who follow the practice of some industry
analysts who make certain adjustments to GAAP measures (for
example, to exclude non-recurring items) to facilitate comparisons
to others in EOG's industry, and who utilize non-GAAP measures in
their calculations of certain statistics (for example, return on
capital employed and return on equity) used to evaluate EOG's
performance.
|
|
|
|
|
|
EOG believes that the
non-GAAP measures presented, when viewed in combination with its
financial results prepared in accordance with GAAP, provide a more
complete understanding of the factors and trends affecting the
company's performance. As is discussed in the tables on the
following pages, EOG uses these non-GAAP measures for purposes of
(i) comparing EOG's financial performance with the financial
performance of other companies in the industry and (ii) analyzing
EOG's financial performance across periods.
|
|
|
|
|
|
The non-GAAP measures
presented should not be considered in isolation, and should not be
considered as a substitute for, or as an alternative to, EOG's
reported Net Income (Loss), Long-Term Debt (including Current
Portion of Long-Term Debt), Net Cash Provided by Operating
Activities and other financial results calculated in accordance
with GAAP. The non-GAAP measures presented should be read in
conjunction with EOG's consolidated financial statements prepared
in accordance with GAAP.
|
|
|
|
|
|
In addition, because
not all companies use identical calculations, EOG's presentation of
non-GAAP measures may not be comparable to, and may be calculated
differently from, similarly titled measures disclosed by other
companies, including its peer companies. EOG may also change the
calculation of one or more of its non-GAAP measures from time to
time – for example, to account for changes in its business and
operations or to more closely conform to peer company or industry
analysts' practices.
|
|
|
|
|
|
Direct ATROR
|
|
|
|
|
|
The calculation of
EOG's direct after-tax rate of return (ATROR) is based on EOG's net
estimated recoverable reserves for a particular well(s) or play,
the estimated net present value of the future net cash flows from
such reserves (for which EOG utilizes certain assumptions regarding
future commodity prices and operating costs) and EOG's direct net
costs incurred in drilling or acquiring such well(s). As such,
EOG's direct ATROR for a particular well(s) or play cannot be
calculated from EOG's consolidated financial statements.
|
|
Adjusted Net Income
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables
adjust reported Net Income (Loss) (GAAP) to reflect actual net cash
received from (payments for) settlements of financial commodity
derivative contracts by eliminating the net unrealized
mark-to-market (gains) losses from these and other derivative
transactions, to eliminate the net (gains) losses on asset
dispositions, to add back impairment charges related to certain of
EOG's assets (which are generally (i) attributable to declines in
commodity prices, (ii) related to sales of certain oil and gas
properties or (iii) the result of certain other events or decisions
(e.g., a periodic review of EOG's oil and gas properties or other
assets)), and to make certain other adjustments to exclude
non-recurring and certain other items as further described
below. EOG believes this presentation may be useful to
investors who follow the practice of some industry analysts who
adjust reported company earnings to match hedge realizations to
production settlement months and make certain other adjustments to
exclude non-recurring and certain other items. EOG management uses
this information for purposes of comparing its financial
performance with the financial performance of other companies in
the industry.
|
|
|
|
|
|
|
|
|
|
|
|
4Q 2024
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
1,624
|
|
(373)
|
|
1,251
|
|
2.23
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Losses on
Mark-to-Market Financial Commodity and Other Derivative
Contracts, Net
|
65
|
|
(14)
|
|
51
|
|
0.10
|
|
Net Cash Received from
Settlements of Financial Commodity Derivative
Contracts (1)
|
19
|
|
(4)
|
|
15
|
|
0.03
|
|
Add: Losses on Asset
Dispositions, Net
|
23
|
|
(4)
|
|
19
|
|
0.03
|
|
Add: Certain
Impairments
|
254
|
|
(55)
|
|
199
|
|
0.35
|
|
Adjustments to Net
Income
|
361
|
|
(77)
|
|
284
|
|
0.51
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
1,985
|
|
(450)
|
|
1,535
|
|
2.74
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
557
|
|
Diluted
|
|
|
|
|
|
|
561
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG adds to reported Net Income (GAAP) the total net cash received
from settlements of financial commodity derivative contracts during
such period. For the three months ended December 31, 2024,
such amount was $19 million.
|
Adjusted Net Income
(Continued)
|
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3Q 2024
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
2,134
|
|
(461)
|
|
1,673
|
|
2.95
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Gains on
Mark-to-Market Financial Commodity and Other Derivative
Contracts, Net
|
(79)
|
|
17
|
|
(62)
|
|
(0.11)
|
|
Net Cash Received from
Settlements of Financial Commodity Derivative
Contracts (1)
|
61
|
|
(13)
|
|
48
|
|
0.08
|
|
Add: Losses on Asset
Dispositions, Net
|
7
|
|
(2)
|
|
5
|
|
0.01
|
|
Less: Severance Tax
Refund
|
(31)
|
|
7
|
|
(24)
|
|
(0.04)
|
|
Add: Severance Tax
Consulting Fees
|
10
|
|
(2)
|
|
8
|
|
0.01
|
|
Less: Interest on
Severance Tax Refund
|
(5)
|
|
1
|
|
(4)
|
|
(0.01)
|
|
Adjustments to Net
Income
|
(37)
|
|
8
|
|
(29)
|
|
(0.06)
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
2,097
|
|
(453)
|
|
1,644
|
|
2.89
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
564
|
|
Diluted
|
|
|
|
|
|
|
568
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG adds to reported Net Income (GAAP) the total net cash received
from settlements of financial commodity derivative contracts during
such period. For the three months ended September 30, 2024,
such amount was $61 million.
|
Adjusted Net Income
(Continued)
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
2Q 2024
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
2,160
|
|
(470)
|
|
1,690
|
|
2.95
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Losses on
Mark-to-Market Financial Commodity and Other Derivative
Contracts, Net
|
47
|
|
(10)
|
|
37
|
|
0.07
|
|
Net Cash Received from
Settlements of Financial Commodity Derivative
Contracts (1)
|
79
|
|
(17)
|
|
62
|
|
0.11
|
|
Less: Gains on Asset
Dispositions, Net
|
(20)
|
|
5
|
|
(15)
|
|
(0.03)
|
|
Add: Certain
Impairments
|
35
|
|
(2)
|
|
33
|
|
0.06
|
|
Adjustments to Net
Income
|
141
|
|
(24)
|
|
117
|
|
0.21
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
2,301
|
|
(494)
|
|
1,807
|
|
3.16
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
569
|
|
Diluted
|
|
|
|
|
|
|
572
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG adds to reported Net Income (GAAP) the total net cash received
from settlements of financial commodity derivative contracts during
such period. For the three months ended June 30, 2024, such amount
was $79 million.
|
Adjusted Net Income
(Continued)
|
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
1Q 2024
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
2,300
|
|
(511)
|
|
1,789
|
|
3.10
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Gains on
Mark-to-Market Financial Commodity and Other Derivative
Contracts, Net
|
(237)
|
|
51
|
|
(186)
|
|
(0.31)
|
|
Net Cash Received from
Settlements of Financial Commodity Derivative
Contracts (1)
|
55
|
|
(12)
|
|
43
|
|
0.07
|
|
Less: Gains on Asset
Dispositions, Net
|
(26)
|
|
4
|
|
(22)
|
|
(0.04)
|
|
Add: Certain
Impairments
|
2
|
|
—
|
|
2
|
|
—
|
|
Adjustments to Net
Income
|
(206)
|
|
43
|
|
(163)
|
|
(0.28)
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
2,094
|
|
(468)
|
|
1,626
|
|
2.82
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
575
|
|
Diluted
|
|
|
|
|
|
|
577
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG adds to reported Net Income (GAAP) the total net cash received
from settlements of financial commodity derivative contracts during
such period. For the three months ended March 31, 2024, such amount
was $55 million.
|
Adjusted Net Income
(Continued)
|
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4Q 2023
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
2,535
|
|
(547)
|
|
1,988
|
|
3.42
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Gains on
Mark-to-Market Financial Commodity Derivative
Contracts, Net
|
(298)
|
|
64
|
|
(234)
|
|
(0.40)
|
|
Net Cash Received from
Settlements of Financial Commodity Derivative
Contracts (1)
|
18
|
|
(4)
|
|
14
|
|
0.02
|
|
Add: Certain
Impairments
|
19
|
|
(4)
|
|
15
|
|
0.03
|
|
Adjustments to Net
Income
|
(261)
|
|
56
|
|
(205)
|
|
(0.35)
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
2,274
|
|
(491)
|
|
1,783
|
|
3.07
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
579
|
|
Diluted
|
|
|
|
|
|
|
581
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG adds to reported Net Income (GAAP) the total net cash received
from settlements of financial commodity derivative contracts during
such period. For the three months ended December 31, 2023, such
amount was $18 million.
|
Adjusted Net Income
(Continued)
|
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
FY 2024
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
8,218
|
|
(1,815)
|
|
6,403
|
|
11.25
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Gains on
Mark-to-Market Financial Commodity and Other Derivative
Contracts, Net
|
(204)
|
|
44
|
|
(160)
|
|
(0.28)
|
|
Net Cash Received from
Settlements of Financial Commodity Derivative
Contracts (1)
|
214
|
|
(46)
|
|
168
|
|
0.30
|
|
Less: Gains on Asset
Dispositions, Net
|
(16)
|
|
3
|
|
(13)
|
|
(0.02)
|
|
Add: Certain
Impairments
|
291
|
|
(57)
|
|
234
|
|
0.41
|
|
Less: Severance Tax
Refund
|
(31)
|
|
7
|
|
(24)
|
|
(0.04)
|
|
Add: Severance Tax
Consulting Fees
|
10
|
|
(2)
|
|
8
|
|
0.01
|
|
Less: Interest on
Severance Tax Refund
|
(5)
|
|
1
|
|
(4)
|
|
(0.01)
|
|
Adjustments to Net
Income
|
259
|
|
(50)
|
|
209
|
|
0.37
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
8,477
|
|
(1,865)
|
|
6,612
|
|
11.62
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
566
|
|
Diluted
|
|
|
|
|
|
|
569
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG adds to reported Net Income (GAAP) the total net cash received
from settlements of financial commodity derivative contracts during
such period. For the twelve months ended December 31, 2024, such
amount was $214 million.
|
Adjusted Net Income
(Continued)
|
|
In millions of USD,
except share data (in millions) and per share data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
FY 2023
|
|
|
Before
Tax
|
|
Income Tax
Impact
|
|
After
Tax
|
|
Diluted
Earnings
per Share
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income (GAAP)
|
9,689
|
|
(2,095)
|
|
7,594
|
|
13.00
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Gains on
Mark-to-Market Financial Commodity Derivative
Contracts, Net
|
(818)
|
|
176
|
|
(642)
|
|
(1.09)
|
|
Net Cash Payments for
Settlements of Financial Commodity Derivative
Contracts (1)
|
(112)
|
|
24
|
|
(88)
|
|
(0.15)
|
|
Less: Gains on Asset
Dispositions, Net
|
(95)
|
|
20
|
|
(75)
|
|
(0.13)
|
|
Add: Certain
Impairments
|
42
|
|
(6)
|
|
36
|
|
0.06
|
|
Adjustments to Net
Income
|
(983)
|
|
214
|
|
(769)
|
|
(1.31)
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
8,706
|
|
(1,881)
|
|
6,825
|
|
11.69
|
|
|
|
|
|
|
|
|
|
|
Average Number of
Common Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
581
|
|
Diluted
|
|
|
|
|
|
|
584
|
|
|
|
(1)
|
Consistent with its
customary practice, in calculating Adjusted Net Income (non-GAAP),
EOG subtracts from reported Net Income (GAAP) the total net cash
paid for settlements of financial commodity derivative contracts
during such period. For the twelve months ended December 31, 2023,
such amount was $112 million.
|
Net Income per Share
|
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
|
|
3Q 2024 Net Income per Share (GAAP) -
Diluted
|
|
|
2.95
|
|
|
|
|
|
|
Realized Price
|
|
|
|
|
4Q 2024 Composite
Average Wellhead Revenue per Boe
|
42.74
|
|
|
|
Less: 3Q 2024
Composite Average Wellhead Revenue per Boe
|
(44.31)
|
|
|
|
Subtotal
|
(1.57)
|
|
|
|
Multiplied by: 4Q 2024
Crude Oil Equivalent Volumes (MMBoe)
|
100.8
|
|
|
|
Total Change in
Revenue
|
(158)
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
35
|
|
|
|
Change in Net
Income
|
(123)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.22)
|
|
|
|
|
|
|
Volumes
|
|
|
|
|
4Q 2024 Crude Oil
Equivalent Volumes (MMBoe)
|
100.8
|
|
|
|
Less: 3Q 2024
Crude Oil Equivalent Volumes (MMBoe)
|
(99.0)
|
|
|
|
Subtotal
|
1.8
|
|
|
|
Multiplied by:
4Q 2024 Composite Average Margin per Boe (GAAP) (Including
Total
Exploration Costs) (refer to "Revenues, Costs and
Margins Per Barrel of Oil Equivalent"
schedule below)
|
15.88
|
|
|
|
Change in
Margin
|
29
|
|
|
|
Less: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
(6)
|
|
|
|
Change in Net
Income
|
23
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.04
|
|
|
|
|
|
|
Certain Operating Costs per Boe
|
|
|
|
|
3Q 2024 Total Cash
Operating Costs (GAAP) and Total DD&A per Boe
|
20.57
|
|
|
|
Less: 4Q 2024
Total Cash Operating Costs (GAAP) and Total DD&A per
Boe
|
(20.26)
|
|
|
|
Subtotal
|
0.31
|
|
|
|
Multiplied by:
4Q 2024 Crude Oil Equivalent Volumes (MMBoe)
|
100.8
|
|
|
|
Change in Before-Tax
Net Income
|
31
|
|
|
|
Less: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
(7)
|
|
|
|
Change in Net
Income
|
24
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.04
|
|
Net Income Per Share
(Continued)
|
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
|
|
Gains (Losses) on Mark-to-Market Financial Commodity
and Other Derivative Contracts, Net
|
|
|
|
4Q 2024 Net Gains
(Losses) on Mark-to-Market Financial Commodity and Other Derivative
Contracts
|
(65)
|
|
|
|
Less: Income Tax
Benefit (Provision)
|
14
|
|
|
|
After Tax -
(a)
|
(51)
|
|
|
|
Less: 3Q 2024 Net
Gains (Losses) on Mark-to-Market Financial Commodity and Other
Derivative Contracts
|
79
|
|
|
|
Less: Income Tax
Benefit (Provision)
|
(17)
|
|
|
|
After Tax -
(b)
|
62
|
|
|
|
Change in Net Income -
(a) - (b)
|
(113)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.20)
|
|
|
|
|
|
|
Other (1)
|
|
|
(0.38)
|
|
|
|
|
|
|
4Q 2024 Net Income per Share (GAAP) -
Diluted
|
|
|
2.23
|
|
|
|
|
|
|
4Q 2024 Average Number
of Common Shares - Diluted
|
561
|
|
|
|
|
|
(1)
|
Includes gathering,
processing and marketing revenue, gains (losses) on asset
dispositions, other revenue, exploration, dry hole, impairments and
marketing costs, taxes other than income, other income (expense),
interest expense and the impact of changes in the effective income
tax rate.
|
Net Income per Share
|
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
|
|
FY 2023 Net Income per Share
(GAAP)
|
|
|
13.00
|
|
|
|
|
|
|
Realized Price
|
|
|
|
|
FY 2024 Composite
Average Wellhead Revenue per Boe
|
45.22
|
|
|
|
Less: FY 2023
Composite Average Wellhead Revenue per Boe
|
(48.34)
|
|
|
|
Subtotal
|
(3.12)
|
|
|
|
Multiplied by: FY 2024
Crude Oil Equivalent Volumes (MMBoe)
|
388.7
|
|
|
|
Total Change in
Revenue
|
(1,213)
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
267
|
|
|
|
Change in Net
Income
|
(946)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(1.66)
|
|
|
|
|
|
|
Volumes
|
|
|
|
|
FY 2024 Crude Oil
Equivalent Volumes (MMBoe)
|
388.7
|
|
|
|
Less: FY 2023
Crude Oil Equivalent Volumes (MMBoe)
|
(359.4)
|
|
|
|
Subtotal
|
29.3
|
|
|
|
Multiplied by:
FY 2024 Composite Average Margin per Boe (GAAP) (Including
Total
Exploration Costs) (refer to "Revenues, Costs and Margins Per
Barrel of Oil Equivalent"
schedule below)
|
19.40
|
|
|
|
Change in
Margin
|
568
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
(125)
|
|
|
|
Change in Net
Income
|
443
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.78
|
|
|
|
|
|
|
Certain Operating Costs per Boe
|
|
|
|
|
FY 2023 Total Cash
Operating Costs (GAAP) and Total DD&A per Boe
|
20.05
|
|
|
|
Less: FY 2024
Total Cash Operating Costs (GAAP) and Total DD&A per
Boe
|
(20.76)
|
|
|
|
Subtotal
|
(0.71)
|
|
|
|
Multiplied by:
FY 2024 Crude Oil Equivalent Volumes (MMBoe)
|
388.7
|
|
|
|
Change in Before-Tax
Net Income
|
(276)
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
61
|
|
|
|
Change in Net
Income
|
(215)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.38)
|
|
Net Income Per Share
(Continued)
|
|
|
|
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
|
|
Gains (Losses) on Mark-to-Market Financial Commodity
and Other Derivative Contracts, Net
|
|
|
|
FY 2024 Net Gains
(Losses) on Mark-to-Market Financial Commodity and Other
Derivative
Contracts
|
204
|
|
|
|
Less: Income Tax
Benefit (Provision)
|
(44)
|
|
|
|
After Tax -
(a)
|
160
|
|
|
|
Less: FY 2023
Net Gains (Losses) on Mark-to-Market Commodity and Other Derivative
Contracts
|
818
|
|
|
|
Less: Income Tax
Benefit (Provision)
|
(176)
|
|
|
|
After Tax -
(b)
|
642
|
|
|
|
Change in Net Income -
(a) - (b)
|
(482)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.85)
|
|
|
|
|
|
|
Other (1)
|
|
|
0.36
|
|
|
|
|
|
|
FY 2024 Net Income per Share (GAAP) -
Diluted
|
|
|
11.25
|
|
|
|
|
|
|
FY 2024 Average Number
of Common Shares - Diluted
|
569
|
|
|
|
|
|
(1)
|
Includes gathering,
processing and marketing revenue, gains (losses) on asset
dispositions, other revenue, exploration, dry hole, impairments and
marketing costs, taxes other than income, other income (expense),
interest expense and the impact of changes in the effective income
tax rate.
|
Adjusted Net Income Per Share
|
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
|
|
3Q 2024 Adjusted Net Income per Share (Non-GAAP) -
Diluted
|
|
|
2.89
|
|
|
|
|
|
|
Realized Price
|
|
|
|
|
4Q 2024 Composite
Average Wellhead Revenue per Boe
|
42.74
|
|
|
|
Less: 3Q 2024
Composite Average Wellhead Revenue per Boe
|
(44.31)
|
|
|
|
Subtotal
|
(1.57)
|
|
|
|
Multiplied by: 4Q 2024
Crude Oil Equivalent Volumes (MMBoe)
|
100.8
|
|
|
|
Total Change in
Revenue
|
(158)
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
35
|
|
|
|
Change in Net
Income
|
(123)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.22)
|
|
|
|
|
|
|
Volumes
|
|
|
|
|
4Q 2024 Crude Oil
Equivalent Volumes (MMBoe)
|
100.8
|
|
|
|
Less: 3Q 2024
Crude Oil Equivalent Volumes (MMBoe)
|
(99.0)
|
|
|
|
Subtotal
|
1.8
|
|
|
|
Multiplied by:
4Q 2024 Composite Average Margin per Boe (Non-GAAP) (Including
Total
Exploration Costs) (refer to "Revenues, Costs and
Margins Per Barrel of Oil Equivalent"
schedule below)
|
18.40
|
|
|
|
Change in
Margin
|
33
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
(7)
|
|
|
|
Change in Net
Income
|
26
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.05
|
|
|
|
|
|
|
Certain Operating Costs per Boe
|
|
|
|
|
3Q 2024 Total Cash
Operating Costs (Non-GAAP) and Total DD&A per Boe
|
20.47
|
|
|
|
Less: 4Q 2024
Total Cash Operating Costs (Non-GAAP) and Total DD&A per
Boe
|
(20.26)
|
|
|
|
Subtotal
|
0.21
|
|
|
|
Multiplied by:
4Q 2024 Crude Oil Equivalent Volumes (MMBoe)
|
100.8
|
|
|
|
Change in Before-Tax
Net Income
|
21
|
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
(5)
|
|
|
|
Change in Net
Income
|
16
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.03
|
|
Adjusted Net Income Per Share
(Continued)
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
|
|
Net Cash Received from (Payments for) Settlements of
Financial Commodity Derivative Contracts
|
|
|
|
4Q 2024 Net Cash
Received from (Payments for) Settlements of Financial
Commodity Derivative
Contracts
|
19
|
|
|
|
Less: Income Tax
Benefit (Provision)
|
(4)
|
|
|
|
After Tax -
(a)
|
15
|
|
|
|
3Q 2024 Net Cash
Received from (Payments for) Settlements of Financial Commodity
Derivative
Contracts
|
61
|
|
|
|
Less: Income Tax
Benefit (Provision)
|
(13)
|
|
|
|
After Tax -
(b)
|
48
|
|
|
|
Change in Net Income -
(a) - (b)
|
(33)
|
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.06)
|
|
|
|
|
|
|
Other (1)
|
|
|
0.05
|
|
|
|
|
|
|
4Q 2024 Adjusted Net Income per Share
(Non-GAAP)
|
|
|
2.74
|
|
|
|
|
|
|
4Q 2024 Average Number
of Common Shares - Diluted
|
561
|
|
|
|
|
|
(1)
|
Includes gathering,
processing and marketing revenue, other revenue, exploration, dry
hole, impairments and marketing costs, taxes other than income,
other income (expense), interest expense and the impact of changes
in the effective income tax rate.
|
Adjusted Net Income per Share
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
FY 2023 Adjusted Net Income per Share
(Non-GAAP)
|
|
|
11.69
|
|
|
|
|
Realized Price
|
|
|
|
FY 2024 Composite
Average Wellhead Revenue per Boe
|
45.22
|
|
|
Less: FY 2023
Composite Average Wellhead Revenue per Boe
|
(48.34)
|
|
|
Subtotal
|
(3.12)
|
|
|
Multiplied by: FY 2024
Crude Oil Equivalent Volumes (MMBoe)
|
388.7
|
|
|
Total Change in
Revenue
|
(1,213)
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
267
|
|
|
Change in Net
Income
|
(946)
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(1.66)
|
|
|
|
|
Volumes
|
|
|
|
FY 2024 Crude Oil
Equivalent Volumes (MMBoe)
|
388.7
|
|
|
Less: FY 2023
Crude Oil Equivalent Volumes (MMBoe)
|
(359.4)
|
|
|
Subtotal
|
29.3
|
|
|
Multiplied by:
FY 2024 Composite Average Margin per Boe (Non-GAAP)
(Including Total Exploration Costs) (refer to "Revenues, Costs and
Margins Per Barrel of Oil Equivalent"
schedule below)
|
20.09
|
|
|
Change in
Margin
|
589
|
|
|
Less: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
(130)
|
|
|
Change in Net
Income
|
459
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.81
|
|
|
|
|
Certain Operating Costs per Boe
|
|
|
|
FY 2023 Total Cash
Operating Costs (Non-GAAP) and Total DD&A per Boe
|
20.05
|
|
|
Less: FY 2024
Total Cash Operating Costs (Non-GAAP) and Total DD&A per
Boe
|
(20.74)
|
|
|
Subtotal
|
(0.69)
|
|
|
Multiplied by:
FY 2024 Crude Oil Equivalent Volumes (MMBoe)
|
388.7
|
|
|
Change in Before-Tax
Net Income
|
(268)
|
|
|
Add: Income Tax
Benefit (Provision) Imputed (based on 22%)
|
59
|
|
|
Change in Net
Income
|
(209)
|
|
|
Change in Diluted
Earnings per Share
|
|
|
(0.37)
|
Adjusted Net Income Per Share
(Continued)
|
In millions of USD,
except share data (in millions), per share data, production volume
data and per Boe data (Unaudited)
|
|
|
|
|
Net Cash Received from (Payments for) Settlements of
Financial Commodity Derivative Contracts
|
|
|
FY 2024 Net Cash
Received from (Payments for) Settlement of Financial Commodity
Derivative Contracts
|
214
|
|
|
Less: Income Tax
Benefit (Provision)
|
(46)
|
|
|
After Tax -
(a)
|
168
|
|
|
FY 2023 Net Cash
Received from (Payments for) Settlement of Financial Commodity
Derivative Contracts
|
(112)
|
|
|
Less: Income Tax
Benefit (Provision)
|
24
|
|
|
After Tax -
(b)
|
(88)
|
|
|
Change in Net Income -
(a) - (b)
|
256
|
|
|
Change in Diluted
Earnings per Share
|
|
|
0.45
|
|
|
|
|
Other (1)
|
|
|
0.70
|
|
|
|
|
FY 2024 Adjusted Net Income per Share
(Non-GAAP)
|
|
|
11.62
|
|
|
|
|
FY 2024 Average Number
of Common Shares (Non-GAAP) - Diluted
|
569
|
|
|
|
|
|
|
|
|
(1)
|
Includes gathering,
processing and marketing revenue, other revenue, exploration, dry
hole, impairments and marketing costs, taxes other than income,
other income (expense), interest expense and the impact of changes
in the effective income tax rate.
|
Cash Flow from Operations and Free Cash
Flow
|
|
In millions of
USD (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables
reconcile Net Cash Provided by Operating Activities (GAAP) to Cash
Flow from Operations Before Changes in Working Capital (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 Changes in Components of
Working Capital and Other Assets and Liabilities, Changes in
Components of Working Capital Associated with Investing Activities
and certain other adjustments to exclude non-recurring and certain
other items as further described below. EOG defines Free Cash
Flow (Non-GAAP) for a given period as Cash Flow from Operations
Before Changes in Working Capital (Non-GAAP) (see below
reconciliation) for such period less the Total Capital Expenditures
(Non-GAAP) during such period, as is illustrated below. EOG
management uses this information for comparative purposes within
the industry.
|
|
|
2023
|
|
2024
|
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by
Operating Activities (GAAP)
|
3,255
|
2,277
|
2,704
|
3,104
|
11,340
|
|
2,903
|
2,889
|
3,588
|
2,763
|
12,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Components
of Working Capital and Other Assets and Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
Receivable
|
(338)
|
(137)
|
714
|
(201)
|
38
|
|
(58)
|
(33)
|
(109)
|
99
|
(101)
|
|
Inventories
|
77
|
226
|
28
|
(100)
|
231
|
|
(117)
|
(75)
|
(30)
|
(37)
|
(259)
|
|
Accounts
Payable
|
77
|
231
|
(238)
|
49
|
119
|
|
58
|
(29)
|
159
|
(152)
|
36
|
|
Accrued Taxes
Payable
|
(232)
|
212
|
(180)
|
139
|
(61)
|
|
(319)
|
185
|
(256)
|
(151)
|
(541)
|
|
Other
Assets
|
(52)
|
(43)
|
92
|
(36)
|
(39)
|
|
161
|
(42)
|
(197)
|
34
|
(44)
|
|
Other
Liabilities
|
(193)
|
47
|
(54)
|
16
|
(184)
|
|
71
|
20
|
(108)
|
(6)
|
(23)
|
|
Changes in Components
of Working Capital Associated with Investing Activities
|
(35)
|
(250)
|
(28)
|
18
|
(295)
|
|
229
|
127
|
(59)
|
85
|
382
|
|
Cash Flow from Operations Before Changes in Working
Capital (Non-GAAP)
|
2,559
|
2,563
|
3,038
|
2,989
|
11,149
|
|
2,928
|
3,042
|
2,988
|
2,635
|
11,593
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital
Expenditures (Non-GAAP) (a)
|
(1,489)
|
(1,521)
|
(1,519)
|
(1,512)
|
(6,041)
|
|
(1,703)
|
(1,668)
|
(1,497)
|
(1,358)
|
(6,226)
|
|
Free Cash Flow (Non-GAAP)
|
1,070
|
1,042
|
1,519
|
1,477
|
5,108
|
|
1,225
|
1,374
|
1,491
|
1,277
|
5,367
|
|
(a) See below
reconciliation of Total Expenditures (GAAP) to Total Capital
Expenditures (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
2024
|
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
1st Qtr
|
2nd Qtr
|
3rd Qtr
|
4th Qtr
|
Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Expenditures
(GAAP)
|
1,717
|
1,664
|
1,803
|
1,634
|
6,818
|
|
1,952
|
1,682
|
1,573
|
1,446
|
6,653
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Retirement
Costs
|
(10)
|
(26)
|
(191)
|
(30)
|
(257)
|
|
(21)
|
60
|
(11)
|
(26)
|
2
|
|
Non-Cash Development
Drilling
|
—
|
(35)
|
(50)
|
(5)
|
(90)
|
|
—
|
—
|
—
|
—
|
—
|
|
Non-Cash Acquisition
Costs of
Unproved Properties
|
(31)
|
(28)
|
(1)
|
(39)
|
(99)
|
|
(31)
|
(34)
|
(17)
|
(3)
|
(85)
|
|
Acquisition Costs of
Proved Properties
|
(4)
|
(6)
|
1
|
(7)
|
(16)
|
|
(21)
|
(5)
|
—
|
(7)
|
(33)
|
|
Acquisition Costs of
Other Property,
Plant and Equipment
|
(133)
|
(1)
|
—
|
—
|
(134)
|
|
(131)
|
(1)
|
(5)
|
—
|
(137)
|
|
Exploration
Costs
|
(50)
|
(47)
|
(43)
|
(41)
|
(181)
|
|
(45)
|
(34)
|
(43)
|
(52)
|
(174)
|
|
Total Capital Expenditures
(Non-GAAP)
|
1,489
|
1,521
|
1,519
|
1,512
|
6,041
|
|
1,703
|
1,668
|
1,497
|
1,358
|
6,226
|
|
Net Debt-to-Total Capitalization
Ratio
|
In millions of USD,
except ratio data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables
reconcile Current and Long-Term Debt (GAAP) to Net Debt (Non-GAAP)
and Total Capitalization (GAAP) to Total Capitalization (Non-GAAP),
as used in the Net Debt-to-Total Capitalization ratio
calculation. A portion of the cash is associated with
international subsidiaries; tax considerations may impact debt
paydown. EOG believes this presentation may be useful to
investors who follow the practice of some industry analysts who
utilize Net Debt and Total Capitalization (Non-GAAP) in their Net
Debt-to-Total Capitalization ratio calculation. EOG management uses
this information for comparative purposes within the
industry.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2024
|
|
September 30,
2024
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders'
Equity - (a)
|
29,351
|
|
29,574
|
|
29,159
|
|
28,636
|
|
28,090
|
|
|
|
|
|
|
|
|
|
|
|
|
Current and Long-Term
Debt (GAAP) - (b)
|
4,752
|
|
3,776
|
|
3,784
|
|
3,791
|
|
3,799
|
|
Less: Cash
|
(7,092)
|
|
(6,122)
|
|
(5,431)
|
|
(5,292)
|
|
(5,278)
|
|
Net Debt (Non-GAAP) -
(c)
|
(2,340)
|
|
(2,346)
|
|
(1,647)
|
|
(1,501)
|
|
(1,479)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capitalization
(GAAP) - (a) + (b)
|
34,103
|
|
33,350
|
|
32,943
|
|
32,427
|
|
31,889
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capitalization (Non-GAAP) - (a) +
(c)
|
27,011
|
|
27,228
|
|
27,512
|
|
27,135
|
|
26,611
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-Total
Capitalization (GAAP) - (b) / [(a) + (b)]
|
13.9 %
|
|
11.3 %
|
|
11.5 %
|
|
11.7 %
|
|
11.9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Debt-to-Total Capitalization (Non-GAAP) - (c) /
[(a) + (c)]
|
-8.7 %
|
|
-8.6 %
|
|
-6.0 %
|
|
-5.5 %
|
|
-5.6 %
|
|
Proved Reserves and Reserve Replacement
Data
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
2024 Net Proved Reserves Reconciliation
Summary
|
United
States
|
|
Trinidad
|
|
Other
International
|
|
Total
|
|
Crude Oil and Condensate
(MMBbl)
|
|
|
|
|
|
|
|
|
Beginning
Reserves
|
1,754
|
|
2
|
|
—
|
|
1,756
|
|
Revisions
|
71
|
|
—
|
|
—
|
|
71
|
|
Purchases in
Place
|
3
|
|
—
|
|
—
|
|
3
|
|
Extensions, Discoveries
and Other Additions
|
228
|
|
—
|
|
—
|
|
228
|
|
Sales in
Place
|
(8)
|
|
—
|
|
—
|
|
(8)
|
|
Production
|
(180)
|
|
—
|
|
—
|
|
(180)
|
|
Ending Reserves
|
1,868
|
|
2
|
|
—
|
|
1,870
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids (MMBbl)
|
|
|
|
|
|
|
|
|
Beginning
Reserves
|
1,254
|
|
—
|
|
—
|
|
1,254
|
|
Revisions
|
31
|
|
—
|
|
—
|
|
31
|
|
Purchases in
Place
|
2
|
|
—
|
|
—
|
|
2
|
|
Extensions, Discoveries
and Other Additions
|
164
|
|
—
|
|
—
|
|
164
|
|
Sales in
Place
|
(3)
|
|
—
|
|
—
|
|
(3)
|
|
Production
|
(90)
|
|
—
|
|
—
|
|
(90)
|
|
Ending Reserves
|
1,358
|
|
—
|
|
—
|
|
1,358
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (Bcf)
|
|
|
|
|
|
|
|
|
Beginning
Reserves
|
8,630
|
|
300
|
|
—
|
|
8,930
|
|
Revisions
|
(202)
|
|
2
|
|
—
|
|
(200)
|
|
Purchases in
Place
|
10
|
|
—
|
|
—
|
|
10
|
|
Extensions, Discoveries
and Other Additions
|
1,098
|
|
23
|
|
—
|
|
1,121
|
|
Sales in
Place
|
(14)
|
|
—
|
|
—
|
|
(14)
|
|
Production
|
(644)
|
|
(81)
|
|
—
|
|
(725)
|
|
Ending Reserves
|
8,878
|
|
244
|
|
—
|
|
9,122
|
|
|
|
|
|
|
|
|
|
|
Oil Equivalents (MMBoe)
|
|
|
|
|
|
|
|
|
Beginning
Reserves
|
4,447
|
|
51
|
|
—
|
|
4,498
|
|
Revisions
|
68
|
|
1
|
|
—
|
|
69
|
|
Purchases in
Place
|
6
|
|
—
|
|
—
|
|
6
|
|
Extensions, Discoveries
and Other Additions
|
576
|
|
4
|
|
—
|
|
580
|
|
Sales in
Place
|
(14)
|
|
—
|
|
—
|
|
(14)
|
|
Production
|
(377)
|
|
(14)
|
|
—
|
|
(391)
|
|
Ending Reserves
|
4,706
|
|
42
|
|
—
|
|
4,748
|
|
|
|
|
|
|
|
|
|
|
Net Proved Developed Reserves
(MMBoe)
|
|
|
|
|
|
|
|
|
At December 31, 2023
|
2,322
|
|
27
|
|
—
|
|
2,349
|
|
At December 31, 2024
|
2,542
|
|
24
|
|
—
|
|
2,566
|
|
|
|
|
|
|
|
|
|
|
2024 Exploration and Development Expenditures ($
Millions)
|
|
|
|
|
|
|
|
|
|
|
Acquisition Cost of
Unproved Properties
|
229
|
|
—
|
|
1
|
|
230
|
|
Exploration
Costs
|
286
|
|
115
|
|
28
|
|
429
|
|
Development
Costs
|
4,820
|
|
124
|
|
—
|
|
4,944
|
|
Total Drilling
|
5,335
|
|
239
|
|
29
|
|
5,603
|
|
Acquisition Cost of
Proved Properties
|
33
|
|
—
|
|
—
|
|
33
|
|
Asset Retirement
Costs
|
(37)
|
|
8
|
|
27
|
|
(2)
|
|
Total Exploration and Development
Expenditures
|
5,331
|
|
247
|
|
56
|
|
5,634
|
|
Gathering, Processing
and Other
|
1,017
|
|
2
|
|
—
|
|
1,019
|
|
Total Expenditures
|
6,348
|
|
249
|
|
56
|
|
6,653
|
|
Proceeds from Sales in
Place
|
(23)
|
|
—
|
|
—
|
|
(23)
|
|
Net Expenditures
|
6,325
|
|
249
|
|
56
|
|
6,630
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement Costs ($ / Boe)
*
|
|
|
|
|
|
|
|
|
All-in Total, Net of Revisions
|
7.85
|
|
47.00
|
|
—
|
|
8.17
|
|
All-in Total, Excluding Revisions Due to
Price
|
6.41
|
|
47.00
|
|
—
|
|
6.68
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement *
|
|
|
|
|
|
|
|
|
Drilling Only
|
153 %
|
|
29 %
|
|
0 %
|
|
148 %
|
|
All-in Total, Net of Revisions and
Dispositions
|
169 %
|
|
36 %
|
|
0 %
|
|
164 %
|
|
All-in Total, Excluding Revisions Due to
Price
|
207 %
|
|
36 %
|
|
0 %
|
|
201 %
|
|
All-in Total, Liquids
|
181 %
|
|
0 %
|
|
0 %
|
|
181 %
|
|
|
|
|
|
|
|
|
|
|
* See
following reconciliation schedule for calculation
methodology
|
|
Reserve Replacement Cost Data
|
|
(Unaudited; in
millions, except ratio data)
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months Ended December 31,
2024
|
United
States
|
|
Trinidad
|
|
Other
International
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Total Costs Incurred in
Exploration and Development Activities (GAAP)
|
5,331
|
|
247
|
|
56
|
|
5,634
|
|
Less: Asset Retirement
Costs
|
37
|
|
(8)
|
|
(27)
|
|
2
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(85)
|
|
—
|
|
—
|
|
(85)
|
|
Total Acquisition
Costs of Proved Properties
|
(33)
|
|
—
|
|
—
|
|
(33)
|
|
Exploration
Expenses
|
(154)
|
|
(4)
|
|
(16)
|
|
(174)
|
|
Total Exploration and Development Expenditures for
Drilling Only (Non-
GAAP) - (a)
|
5,096
|
|
235
|
|
13
|
|
5,344
|
|
|
|
|
|
|
|
|
|
|
Total Costs Incurred in
Exploration and Development Activities (GAAP)
|
5,331
|
|
247
|
|
56
|
|
5,634
|
|
Less: Asset Retirement
Costs
|
37
|
|
(8)
|
|
(27)
|
|
2
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(85)
|
|
—
|
|
—
|
|
(85)
|
|
Non-Cash Acquisition
Costs of Proved Properties
|
(24)
|
|
—
|
|
—
|
|
(24)
|
|
Exploration
Expenses
|
(154)
|
|
(4)
|
|
(16)
|
|
(174)
|
|
Total Exploration and Development Expenditures
(Non-GAAP) - (b)
|
5,105
|
|
235
|
|
13
|
|
5,353
|
|
|
|
|
|
|
|
|
|
|
Total Expenditures
(GAAP)
|
6,348
|
|
249
|
|
56
|
|
6,653
|
|
Less: Asset Retirement
Costs
|
37
|
|
(8)
|
|
(27)
|
|
2
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(85)
|
|
—
|
|
—
|
|
(85)
|
|
Non-Cash Acquisition
Costs of Proved Properties
|
(24)
|
|
—
|
|
—
|
|
(24)
|
|
Exploration
Expenses
|
(154)
|
|
(4)
|
|
(16)
|
|
(174)
|
|
Total Cash Expenditures
(Non-GAAP)
|
6,122
|
|
237
|
|
13
|
|
6,372
|
|
|
|
|
|
|
|
|
|
|
Net Proved Reserve Additions From All Sources - Oil
Equivalents (MMBoe)
|
|
|
|
|
|
|
|
|
Revisions Due to Price
- (c)
|
(146)
|
|
—
|
|
—
|
|
(146)
|
|
Revisions Other Than
Price
|
214
|
|
1
|
|
—
|
|
215
|
|
Purchases in
Place
|
6
|
|
—
|
|
—
|
|
6
|
|
Extensions, Discoveries
and Other Additions - (d)
|
576
|
|
4
|
|
—
|
|
580
|
|
Total Proved Reserve Additions -
(e)
|
650
|
|
5
|
|
—
|
|
655
|
|
Sales in
Place
|
(14)
|
|
—
|
|
—
|
|
(14)
|
|
Net Proved Reserve Additions From All Sources -
(f)
|
636
|
|
5
|
|
—
|
|
641
|
|
|
|
|
|
|
|
|
|
|
Production - (g)
|
377
|
|
14
|
|
—
|
|
391
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement Costs ($ /
Boe)
|
|
|
|
|
|
|
|
|
Total Drilling, Before Revisions - (a /
d)
|
8.85
|
|
58.75
|
|
—
|
|
9.21
|
|
All-in Total, Net of Revisions - (b /
e)
|
7.85
|
|
47.00
|
|
—
|
|
8.17
|
|
All-in Total, Excluding Revisions Due to Price - (b /
(e - c))
|
6.41
|
|
47.00
|
|
—
|
|
6.68
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement
|
|
|
|
|
|
|
|
|
Drilling Only - (d / g)
|
153 %
|
|
29 %
|
|
0 %
|
|
148 %
|
|
All-in Total, Net of Revisions and Dispositions - (f
/ g)
|
169 %
|
|
36 %
|
|
0 %
|
|
164 %
|
|
All-in Total, Excluding Revisions Due to Price - ((f
- c) / g)
|
207 %
|
|
36 %
|
|
0 %
|
|
201 %
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement Cost Data
(Continued)
|
|
(Unaudited; in
millions, except ratio data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months Ended December 31,
2024
|
United
States
|
|
Trinidad
|
|
Other
International
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
Net Proved Reserve Additions From All Sources -
Liquids (MMBbl)
|
|
|
|
|
|
|
|
|
Revisions
|
102
|
|
—
|
|
—
|
|
102
|
|
Purchases in
Place
|
5
|
|
—
|
|
—
|
|
5
|
|
Extensions, Discoveries
and Other Additions - (h)
|
392
|
|
—
|
|
—
|
|
392
|
|
Total Proved Reserve Additions
|
499
|
|
—
|
|
—
|
|
499
|
|
Sales in
Place
|
(11)
|
|
—
|
|
—
|
|
(11)
|
|
Net Proved Reserve Additions From All Sources -
(i)
|
488
|
|
—
|
|
—
|
|
488
|
|
|
|
|
|
|
|
|
|
|
Production - (j)
|
270
|
|
—
|
|
—
|
|
270
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement - Liquids
|
|
|
|
|
|
|
|
|
Drilling Only - (h / j)
|
145 %
|
|
0 %
|
|
0 %
|
|
145 %
|
|
All-in Total, Net of Revisions and Dispositions - (i
/ j)
|
181 %
|
|
0 %
|
|
0 %
|
|
181 %
|
|
Reserve Replacement Cost Data
(Continued)
|
|
|
(Unaudited; in
millions, except ratio data)
|
|
|
|
|
|
For the Twelve Months Ended December 31,
2024
|
|
|
|
|
|
Proved Developed Reserve Replacement Costs ($ /
Boe)
|
Total
|
|
Total Costs Incurred in
Exploration and Development Activities (GAAP) - (k)
|
5,634
|
|
Less: Asset
Retirement Costs
|
2
|
|
Acquisition Costs of
Unproved Properties
|
(230)
|
|
Acquisition Costs of
Proved Properties
|
(33)
|
|
Exploration
Expenses
|
(174)
|
|
Drillbit Exploration and Development Expenditures
(Non-GAAP) - (l)
|
5,199
|
|
|
|
|
Total Proved Reserves -
Extensions, Discoveries and Other Additions (MMBoe)
|
580
|
|
Add: Conversion
of Proved Undeveloped Reserves to Proved Developed
|
370
|
|
Less: Proved
Undeveloped Extensions and Discoveries
|
(479)
|
|
Proved Developed Reserves - Extensions and
Discoveries (MMBoe)
|
471
|
|
|
|
|
Total Proved Reserves -
Revisions (MMBoe)
|
69
|
|
Less: Proved
Undeveloped Reserves - Revisions
|
66
|
|
Proved Developed - Revisions Due to Price
|
41
|
|
Proved Developed Reserves - Revisions Other Than
Price (MMBoe)
|
176
|
|
|
|
|
Proved Developed Reserves - Extensions and
Discoveries Plus Revisions Other Than Price (MMBoe) -
(m)
|
647
|
|
|
|
|
Proved Developed Reserve Replacement Costs Excluding
Revisions Due to Price ($ / Boe) (GAAP) - (k /
m)
|
8.71
|
|
|
|
|
Proved Developed Reserve Replacement Costs Excluding
Revisions Due to Price ($ / Boe) (Non-GAAP) - (l /
m)
|
8.04
|
|
Reserve Replacement Cost Data
|
In millions of USD,
except reserves and ratio data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
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 Boe. 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 proved reserve additions from
extensions and discoveries only, or from all sources. Combined with
Reserve Replacement, these statistics (and the non-GAAP measures
used in calculating such statistics) provide management and
investors with an indication of the results of the current year
capital investment program. Reserve Replacement Cost statistics
(and the non-GAAP measures used in calculating such 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 exploration and development
expenditures.
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Total Costs Incurred
in Exploration and Development Activities (GAAP)
|
5,634
|
|
6,018
|
|
5,229
|
|
3,969
|
|
Less: Asset
Retirement Costs
|
2
|
|
(257)
|
|
(298)
|
|
(127)
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(85)
|
|
(99)
|
|
(127)
|
|
(45)
|
|
Total Acquisition
Costs of Proved Properties
|
(33)
|
|
(16)
|
|
(419)
|
|
(100)
|
|
Non-Cash Development
Drilling
|
—
|
|
(90)
|
|
—
|
|
—
|
|
Exploration
Expenses
|
(174)
|
|
(181)
|
|
(159)
|
|
(154)
|
|
Total Exploration and Development Expenditures for
Drilling Only (Non-
GAAP) - (a)
|
5,344
|
|
5,375
|
|
4,226
|
|
3,543
|
|
|
|
|
|
|
|
|
|
|
Total Costs Incurred
in Exploration and Development Activities (GAAP) - (b)
|
5,634
|
|
6,018
|
|
5,229
|
|
3,969
|
|
Less: Asset
Retirement Costs
|
2
|
|
(257)
|
|
(298)
|
|
(127)
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(85)
|
|
(99)
|
|
(127)
|
|
(45)
|
|
Non-Cash Acquisition
Costs of Proved Properties
|
(24)
|
|
(6)
|
|
(26)
|
|
(5)
|
|
Non-Cash Development
Drilling
|
—
|
|
(90)
|
|
—
|
|
—
|
|
Exploration
Expenses
|
(174)
|
|
(181)
|
|
(159)
|
|
(154)
|
|
Total Exploration and Development Expenditures
(Non-GAAP) - (c)
|
5,353
|
|
5,385
|
|
4,619
|
|
3,638
|
|
|
|
|
|
|
|
|
|
|
Net Proved Reserve Additions From All Sources - Oil
Equivalents (MMBoe)
|
|
|
|
|
|
|
|
|
Revisions Due to Price
- (d)
|
(146)
|
|
(110)
|
|
11
|
|
194
|
|
Revisions Other Than
Price
|
215
|
|
139
|
|
325
|
|
(308)
|
|
Purchases in
Place
|
6
|
|
2
|
|
16
|
|
9
|
|
Extensions, Discoveries
and Other Additions - (e)
|
580
|
|
607
|
|
560
|
|
952
|
|
Total Proved Reserve Additions -
(f)
|
655
|
|
638
|
|
912
|
|
847
|
|
Sales in
Place
|
(14)
|
|
(17)
|
|
(88)
|
|
(11)
|
|
Net Proved Reserve Additions From All
Sources
|
641
|
|
621
|
|
824
|
|
836
|
|
|
|
|
|
|
|
|
|
|
Production
|
391
|
|
361
|
|
333
|
|
309
|
|
|
|
|
|
|
|
|
|
|
Reserve Replacement Costs ($ /
Boe)
|
|
|
|
|
|
|
|
|
Total Drilling, Before
Revisions - (a / e)
|
9.21
|
|
8.86
|
|
7.55
|
|
3.72
|
|
All-in Total, Net of
Revisions - (c / f)
|
8.17
|
|
8.44
|
|
5.06
|
|
4.30
|
|
All-in Total,
Excluding Revisions Due to Price (GAAP) - (b / ( f -
d))
|
7.03
|
|
8.05
|
|
5.80
|
|
6.08
|
|
All-in Total,
Excluding Revisions Due to Price (Non-GAAP) - (c / ( f -
d))
|
6.68
|
|
7.20
|
|
5.13
|
|
5.57
|
|
Reserve Replacement Cost Data
(Continued)
|
In millions of USD,
except reserves and ratio data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
Total Costs Incurred in
Exploration and Development Activities (GAAP)
|
3,718
|
|
6,628
|
|
6,420
|
|
Less: Asset Retirement
Costs
|
(117)
|
|
(186)
|
|
(70)
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(197)
|
|
(98)
|
|
(291)
|
|
Total Acquisition
Costs of Proved Properties
|
(135)
|
|
(380)
|
|
(124)
|
|
Exploration
Expenses
|
(146)
|
|
(140)
|
|
(149)
|
|
Total Exploration and Development Expenditures for
Drilling Only (Non-GAAP) - (a)
|
3,123
|
|
5,824
|
|
5,786
|
|
|
|
|
|
|
|
|
Total Costs Incurred in
Exploration and Development Activities (GAAP) - (b)
|
3,718
|
|
6,628
|
|
6,420
|
|
Less: Asset
Retirement Costs
|
(117)
|
|
(186)
|
|
(70)
|
|
Non-Cash Acquisition
Costs of Unproved Properties
|
(197)
|
|
(98)
|
|
(291)
|
|
Non-Cash Acquisition
Costs of Proved Properties
|
(15)
|
|
(52)
|
|
(71)
|
|
Exploration
Expenses
|
(146)
|
|
(140)
|
|
(149)
|
|
Total Exploration and Development Expenditures
(Non-GAAP) - (c)
|
3,243
|
|
6,152
|
|
5,839
|
|
|
|
|
|
|
|
|
Net Proved Reserve Additions From All Sources - Oil
Equivalents (MMBoe)
|
|
|
|
|
|
|
Revisions Due to Price
- (d)
|
(278)
|
|
(60)
|
|
35
|
|
Revisions Other Than
Price
|
(89)
|
|
—
|
|
(40)
|
|
Purchases in
Place
|
10
|
|
17
|
|
12
|
|
Extensions, Discoveries
and Other Additions - (e)
|
564
|
|
750
|
|
670
|
|
Total Proved Reserve Additions -
(f)
|
207
|
|
707
|
|
677
|
|
Sales in
Place
|
(31)
|
|
(5)
|
|
(11)
|
|
Net Proved Reserve Additions From All
Sources
|
176
|
|
702
|
|
666
|
|
|
|
|
|
|
|
|
Production
|
285
|
|
301
|
|
265
|
|
|
|
|
|
|
|
|
Reserve Replacement Costs ($ /
Boe)
|
|
|
|
|
|
|
Total Drilling, Before
Revisions - (a / e)
|
5.54
|
|
7.77
|
|
8.64
|
|
All-in Total, Net of
Revisions - (c / f)
|
15.67
|
|
8.70
|
|
8.62
|
|
All-in Total,
Excluding Revisions Due to Price (GAAP) - (b / ( f -
d))
|
7.67
|
|
8.64
|
|
10.00
|
|
All-in Total,
Excluding Revisions Due to Price (Non-GAAP) - (c / ( f -
d))
|
6.69
|
|
8.02
|
|
9.10
|
|
Definitions
|
|
$/Boe
|
U.S. Dollars per barrel
of oil equivalent
|
MMBoe
|
Million barrels of oil
equivalent
|
Revenues, Costs and Margins Per Barrel of Oil
Equivalent
|
|
In millions of USD,
except Boe and per Boe amounts (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
EOG believes this
presentation may be useful to investors who follow the practice of
some industry analysts who review certain components and/or groups
of components of revenues, costs and/or margins per barrel of oil
equivalent (Boe). Certain of these components are adjusted for
non-recurring and certain other items, as further discussed below.
EOG management uses this information for purposes of comparing its
financial performance with the financial performance of other
companies in the industry.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4Q 2024
|
|
3Q 2024
|
|
2Q 2024
|
|
1Q 2024
|
|
4Q 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume - Million Barrels of Oil Equivalent -
(a)
|
100.8
|
|
99.0
|
|
95.3
|
|
93.6
|
|
94.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues and Other
(b)
|
5,585
|
|
5,965
|
|
6,025
|
|
6,123
|
|
6,357
|
|
Total Operating
Expenses (c)
|
3,993
|
|
3,876
|
|
3,895
|
|
3,852
|
|
3,853
|
|
Operating Income (d)
|
1,592
|
|
2,089
|
|
2,130
|
|
2,271
|
|
2,504
|
|
|
|
|
|
|
|
|
|
|
|
|
Wellhead Revenues
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and
Condensate
|
3,261
|
|
3,488
|
|
3,692
|
|
3,480
|
|
3,597
|
|
Natural Gas
Liquids
|
554
|
|
524
|
|
515
|
|
513
|
|
484
|
|
Natural Gas
|
494
|
|
372
|
|
303
|
|
382
|
|
476
|
|
Total Wellhead Revenues - (e)
|
4,309
|
|
4,384
|
|
4,510
|
|
4,375
|
|
4,557
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs
|
|
|
|
|
|
|
|
|
|
|
Lease and
Well
|
394
|
|
392
|
|
390
|
|
396
|
|
378
|
|
Gathering, Processing
and Transportation Costs (1)
|
441
|
|
445
|
|
423
|
|
413
|
|
423
|
|
General and
Administrative (GAAP)
|
189
|
|
167
|
|
151
|
|
162
|
|
192
|
|
Less: Severance
Tax Consulting Fees
|
—
|
|
(10)
|
|
—
|
|
—
|
|
—
|
|
General and
Administrative (Non-GAAP) (3)
|
189
|
|
157
|
|
151
|
|
162
|
|
192
|
|
Taxes Other Than
Income (GAAP)
|
291
|
|
283
|
|
337
|
|
338
|
|
301
|
|
Add: Severance
Tax Refund
|
—
|
|
31
|
|
—
|
|
—
|
|
—
|
|
Taxes Other Than
Income (Non-GAAP) (4)
|
291
|
|
314
|
|
337
|
|
338
|
|
301
|
|
Interest Expense,
Net
|
38
|
|
31
|
|
36
|
|
33
|
|
35
|
|
Total Operating Cost (GAAP) (excluding DD&A
and Total Exploration
Costs) (f)
|
1,353
|
|
1,318
|
|
1,337
|
|
1,342
|
|
1,329
|
|
Total Operating Cost (Non-GAAP) (excluding
DD&A and Total Exploration
Costs) (g)
|
1,353
|
|
1,339
|
|
1,337
|
|
1,342
|
|
1,329
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
Depletion and Amortization (DD&A)
|
1,019
|
|
1,031
|
|
984
|
|
1,074
|
|
930
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost (GAAP) (excluding Total
Exploration Costs) - (h)
|
2,372
|
|
2,349
|
|
2,321
|
|
2,416
|
|
2,259
|
|
Total Operating Cost (Non-GAAP) (excluding Total
Exploration Costs) - (i)
|
2,372
|
|
2,370
|
|
2,321
|
|
2,416
|
|
2,259
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
Costs
|
52
|
|
43
|
|
34
|
|
45
|
|
41
|
|
Dry Hole
Costs
|
8
|
|
—
|
|
5
|
|
1
|
|
—
|
|
Impairments
|
276
|
|
15
|
|
81
|
|
19
|
|
79
|
|
Total Exploration
Costs (GAAP)
|
336
|
|
58
|
|
120
|
|
65
|
|
120
|
|
Less: Certain
Impairments (2)
|
(254)
|
|
—
|
|
(35)
|
|
(2)
|
|
(19)
|
|
Total Exploration
Costs (Non-GAAP)
|
82
|
|
58
|
|
85
|
|
63
|
|
101
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost (GAAP) (including Total
Exploration Costs (GAAP)) -
(j)
|
2,708
|
|
2,407
|
|
2,441
|
|
2,481
|
|
2,379
|
|
Total Operating Cost (Non-GAAP) (including Total
Exploration Costs (Non-
GAAP)) - (k)
|
2,454
|
|
2,428
|
|
2,406
|
|
2,479
|
|
2,360
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Wellhead Revenues less Total Operating Cost
(GAAP) (including Total
Exploration Costs (GAAP))
|
1,601
|
|
1,977
|
|
2,069
|
|
1,894
|
|
2,178
|
|
Total Wellhead Revenues less Total Operating Cost
(Non-GAAP) (including Total
Exploration Costs (Non-GAAP))
|
1,855
|
|
1,956
|
|
2,104
|
|
1,896
|
|
2,197
|
|
Revenues, Costs and Margins Per Barrel of Oil
Equivalent
(Continued)
|
|
In millions of USD,
except Boe and per Boe amounts (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4Q 2024
|
|
3Q 2024
|
|
2Q 2024
|
|
1Q 2024
|
|
4Q 2023
|
|
Per Barrel of Oil Equivalent (Boe) Calculations
(GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Operating Revenues and Other per
Boe - (b) / (a)
|
55.41
|
|
60.25
|
|
63.22
|
|
65.42
|
|
67.34
|
|
Composite Average
Operating Expenses per Boe - (c) / (a)
|
39.62
|
|
39.15
|
|
40.87
|
|
41.16
|
|
40.81
|
|
Composite Average Operating Income per Boe -
(d) / (a)
|
15.79
|
|
21.10
|
|
22.35
|
|
24.26
|
|
26.53
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Wellhead Revenue per Boe - (e) /
(a)
|
42.74
|
|
44.31
|
|
47.31
|
|
46.73
|
|
48.27
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding DD&A and Total Exploration Costs) - (f) /
(a)
|
13.42
|
|
13.32
|
|
14.03
|
|
14.33
|
|
14.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding DD&A
and Total Exploration Costs) - [(e) / (a) - (f) /
(a)]
|
29.32
|
|
30.99
|
|
33.28
|
|
32.40
|
|
34.19
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding Total Exploration Costs) - (h) / (a)
|
23.53
|
|
23.74
|
|
24.35
|
|
25.80
|
|
23.93
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding Total
Exploration Costs) - [(e) / (a) - (h) / (a)]
|
19.21
|
|
20.57
|
|
22.96
|
|
20.93
|
|
24.34
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (including Total Exploration Costs) - (j) / (a)
|
26.86
|
|
24.33
|
|
25.61
|
|
26.49
|
|
25.20
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (including Total
Exploration Costs) - [(e) / (a) - (j) / (a)]
|
15.88
|
|
19.98
|
|
21.70
|
|
20.24
|
|
23.07
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Barrel of Oil Equivalent (Boe) Calculations
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding DD&A and Total Exploration Costs) - (g) /
(a)
|
13.42
|
|
13.53
|
|
14.03
|
|
14.33
|
|
14.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding DD&A
and Total Exploration Costs) - [(e) / (a) - (g) /
(a)]
|
29.32
|
|
30.78
|
|
33.28
|
|
32.40
|
|
34.19
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding Total Exploration Costs) - (i) / (a)
|
23.53
|
|
23.95
|
|
24.35
|
|
25.80
|
|
23.93
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding Total
Exploration Costs) - [(e) / (a) - (i) / (a)]
|
19.21
|
|
20.36
|
|
22.96
|
|
20.93
|
|
24.34
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (including Total Exploration Costs) - (k) / (a)
|
24.34
|
|
24.54
|
|
25.24
|
|
26.47
|
|
25.00
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (including Total
Exploration Costs) - [(e) / (a) - (k) / (a)]
|
18.40
|
|
19.77
|
|
22.07
|
|
20.26
|
|
23.27
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues, Costs and Margins Per Barrel of Oil
Equivalent
(Continued)
|
In millions of USD,
except Boe and per Boe amounts (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume - Million Barrels of Oil Equivalent -
(a)
|
|
|
388.7
|
|
359.4
|
|
331.5
|
|
302.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues and Other
(b)
|
|
|
23,698
|
|
24,186
|
|
25,702
|
|
18,642
|
|
Total Operating
Expenses (c)
|
|
|
15,616
|
|
14,583
|
|
15,736
|
|
12,540
|
|
Operating Income (Loss) (d)
|
|
|
8,082
|
|
9,603
|
|
9,966
|
|
6,102
|
|
|
|
|
|
|
|
|
|
|
|
|
Wellhead Revenues
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and
Condensate
|
|
|
13,921
|
|
13,748
|
|
16,367
|
|
11,125
|
|
Natural Gas
Liquids
|
|
|
2,106
|
|
1,884
|
|
2,648
|
|
1,812
|
|
Natural Gas
|
|
|
1,551
|
|
1,744
|
|
3,781
|
|
2,444
|
|
Total Wellhead Revenues - (e)
|
|
|
17,578
|
|
17,376
|
|
22,796
|
|
15,381
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs
|
|
|
|
|
|
|
|
|
|
|
Lease and
Well
|
|
|
1,572
|
|
1,454
|
|
1,331
|
|
1,135
|
|
Gathering, Processing
and Transportation Costs (1)
|
|
|
1,722
|
|
1,620
|
|
1,587
|
|
1,422
|
|
General and
Administrative (GAAP)
|
|
|
669
|
|
640
|
|
570
|
|
511
|
|
Less: Severance
Tax Consulting Fees
|
|
|
(10)
|
|
—
|
|
(16)
|
|
—
|
|
General and
Administrative (Non-GAAP) (3)
|
|
|
659
|
|
640
|
|
554
|
|
511
|
|
Taxes Other Than
Income (GAAP)
|
|
|
1,249
|
|
1,284
|
|
1,585
|
|
1,047
|
|
Add: Severance
Tax Refund
|
|
|
31
|
|
—
|
|
115
|
|
—
|
|
Taxes Other Than
Income (Non-GAAP) (4)
|
|
|
1,280
|
|
1,284
|
|
1,700
|
|
1,047
|
|
Interest Expense,
Net
|
|
|
138
|
|
148
|
|
179
|
|
178
|
|
Total Operating Cost (GAAP) (excluding DD&A and
Total Exploration Costs) - (f)
|
|
|
5,350
|
|
5,146
|
|
5,252
|
|
4,293
|
|
Total Operating Cost (Non-GAAP) (excluding DD&A
and Total Exploration Costs) - (g)
|
|
|
5,371
|
|
5,146
|
|
5,351
|
|
4,293
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
Depletion and Amortization (DD&A)
|
|
|
4,108
|
|
3,492
|
|
3,542
|
|
3,651
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost (GAAP) (excluding Total
Exploration Costs) - (h)
|
|
|
9,458
|
|
8,638
|
|
8,794
|
|
7,944
|
|
Total Operating Cost (Non-GAAP) (excluding Total
Exploration Costs) - (i)
|
|
|
9,479
|
|
8,638
|
|
8,893
|
|
7,944
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
Costs
|
|
|
174
|
|
181
|
|
159
|
|
154
|
|
Dry Hole
Costs
|
|
|
14
|
|
1
|
|
45
|
|
71
|
|
Impairments
|
|
|
391
|
|
202
|
|
382
|
|
376
|
|
Total Exploration
Costs (GAAP)
|
|
|
579
|
|
384
|
|
586
|
|
601
|
|
Less: Certain
Impairments (2)
|
|
|
(291)
|
|
(42)
|
|
(113)
|
|
(15)
|
|
Total Exploration
Costs (Non-GAAP)
|
|
|
288
|
|
342
|
|
473
|
|
586
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost (GAAP) (including Total
Exploration Costs (GAAP)) - (j)
|
|
|
10,037
|
|
9,022
|
|
9,380
|
|
8,545
|
|
Total Operating Cost (Non-GAAP) (including Total
Exploration Costs (Non-GAAP)) - (k)
|
|
|
9,767
|
|
8,980
|
|
9,366
|
|
8,530
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Wellhead Revenues less Total Operating Cost
(GAAP) (including Total Exploration Costs
(GAAP))
|
|
|
7,541
|
|
8,354
|
|
13,416
|
|
6,836
|
|
Total Wellhead Revenues less Total Operating Cost
(Non-GAAP) (including Total Exploration Costs
(Non-GAAP))
|
|
|
7,811
|
|
8,396
|
|
13,430
|
|
6,851
|
|
Revenues, Costs and Margins Per Barrel of Oil
Equivalent
(Continued)
|
In millions of USD,
except Boe and per Boe amounts (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Barrel of Oil Equivalent (Boe) Calculations
(GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Operating Revenues and Other per
Boe - (b) / (a)
|
|
|
60.97
|
|
67.30
|
|
77.53
|
|
61.63
|
|
Composite Average
Operating Expenses per Boe - (c) / (a)
|
|
|
40.18
|
|
40.58
|
|
47.47
|
|
41.46
|
|
Composite Average Operating Income (Loss) per Boe -
(d) / (a)
|
|
|
20.79
|
|
26.72
|
|
30.06
|
|
20.17
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Wellhead Revenue per Boe - (e) /
(a)
|
|
|
45.22
|
|
48.34
|
|
68.77
|
|
50.84
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding DD&A and Total Exploration Costs) - (f) /
(a)
|
|
|
13.76
|
|
14.31
|
|
15.84
|
|
14.19
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding DD&A
and Total Exploration
Costs) - [(e) / (a) - (f) / (a)]
|
|
|
31.46
|
|
34.03
|
|
52.93
|
|
36.65
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding Total Exploration Costs) - (h) / (a)
|
|
|
24.33
|
|
24.03
|
|
26.53
|
|
26.26
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding Total
Exploration Costs) -
[(e) / (a) - (h) / (a)]
|
|
|
20.89
|
|
24.31
|
|
42.24
|
|
24.58
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (including Total Exploration Costs) - (j) / (a)
|
|
|
25.82
|
|
25.10
|
|
28.30
|
|
28.25
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (including Total
Exploration Costs) - [(e) /
(a) - (j) / (a)]
|
|
|
19.40
|
|
23.24
|
|
40.47
|
|
22.59
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Barrel of Oil Equivalent (Boe) Calculations
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding DD&A and Total Exploration Costs)
- (g) / (a)
|
|
|
13.82
|
|
14.31
|
|
16.14
|
|
14.19
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding DD&A
and Total Exploration Costs) - [(e) / (a) -
(g) / (a)]
|
|
|
31.40
|
|
34.03
|
|
52.63
|
|
36.65
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (excluding Total Exploration Costs) - (i) / (a)
|
|
|
24.39
|
|
24.03
|
|
26.83
|
|
26.26
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (excluding Total
Exploration Costs) -
[(e) / (a) - (i) / (a)]
|
|
|
20.83
|
|
24.31
|
|
41.94
|
|
24.58
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Cost
per Boe (including Total Exploration Costs) - (k) / (a)
|
|
|
25.13
|
|
24.98
|
|
28.26
|
|
28.20
|
|
|
|
|
|
|
|
|
|
|
|
|
Composite Average Margin per Boe (including Total
Exploration Costs) - [(e) /
(a) - (k) / (a)]
|
|
|
20.09
|
|
23.36
|
|
40.51
|
|
22.64
|
|
|
|
(1)
|
Effective January 1,
2024, EOG combined Transportation Costs and Gathering and
Processing Costs into one line item titled Gathering, Processing
and Transportation Costs. This presentation has been
conformed for all periods presented and had no impact on previously
reported Net Income.
|
(2)
|
In general, EOG
excludes impairments which are (i) attributable to declines in
commodity prices, (ii) related to sales of certain oil and gas
properties or (iii) the result of certain other events or decisions
(e.g., a periodic review of EOG's oil and gas properties or other
assets). EOG believes excluding these impairments from total
exploration costs is appropriate and provides useful information to
investors, as such impairments were caused by factors outside of
EOG's control (versus, for example, impairments that are due to
EOG's proved oil and gas properties not being as productive as it
originally estimated).
|
(3)
|
EOG believes excluding
the above-referenced items from General and Administrative Costs is
appropriate and provides useful information to investors, as EOG
views such items as non-recurring.
|
(4)
|
EOG believes excluding
the above-referenced items from Taxes Other Than Income is
appropriate and provides useful information to investors, as EOG
views such items as non-recurring.
|
View original
content:https://www.prnewswire.com/news-releases/eog-resources-reports-fourth-quarter-and-full-year-2024-results-announces-2025-capital-plan-302387958.html
SOURCE EOG Resources, Inc.