Quantcast
Last updated on May 19, 2013 at 13:20 EDT

Noble Energy Announces Fourth Quarter and Full Year 2011 Results, Including Record Sales Volumes and Proved Reserves

February 9, 2012

HOUSTON, Feb. 9, 2012 /PRNewswire/ — Noble Energy, Inc. (NYSE: NBL) reported today a fourth quarter 2011 net loss of $296 million, or $1.67 per share diluted, on revenues of $985 million. Results for the quarter included an asset impairment charge and an unrealized commodity derivatives loss. Excluding these items, fourth quarter adjusted net income(1) was $211 million, or $1.18 per share diluted. The Company reported net income of $52 million during the final quarter of 2010, or $0.29 per share diluted, on revenues of $783 million. Adjusted net income(1) for the fourth quarter of 2010 was $185 million, or $1.04 per share diluted.

Discretionary cash flow(1) for the fourth quarter 2011 was $677 million compared to $538 million for the similar quarter in 2010. Net cash provided by operating activities was $385 million, compared to $494 million, and capital expenditures(2) were $1.0 billion.

Key highlights for the fourth quarter of 2011 include:

  • Record sales volume of 233 thousand barrels of oil equivalent per day (MBoe/d) and 222 MBoe/d for the year
  • Increased DJ Basin volumes to 66 MBoe/d with horizontal production exiting the quarter at 17 MBoe/d, a 48 percent increase over the prior quarter exit rate
  • Produced 74 million cubic feet per day (MMcf/d) net in the Marcellus Joint Venture (JV)
  • Started up the Aseng oil project offshore Equatorial Guinea, and exited the year producing 19 thousand barrels of oil per day (MBbl/d) net
  • Announced a world-class discovery offshore Cyprus with a gross mean resource estimate of seven trillion cubic feet (Tcf)
  • Successfully appraised the Leviathan discovery offshore Israel resulting in an increase in the gross mean resource estimate to 17 Tcf or 6 Tcf net
  • Recorded year-end proved reserves of 1.2 billion barrels of oil equivalent (BBoe), up 11 percent from 2010
  • Further strengthened the balance sheet through an upsized $3 billion credit facility and issuance of $1 billion 10-year bonds resulting in year-end liquidity of approximately $4.5 billion

Noble Energy reported full year 2011 net income of $453 million, or $2.54 per share diluted, compared to net income of $725 million, or $4.10 per share diluted, in 2010. Adjusted net income(1) for 2011 was $947 million, or $5.31 per share diluted, up from $746 million, or $4.22 per share diluted, in 2010. Discretionary cash flow(1) was $2.5 billion for the year, up 26 percent from 2010, and net cash provided by operating activities for the year was $2.2 billion, up 12 percent from 2010. Total year capital expenditures(2) were $3.0 billion.

Charles D. Davidson, Noble Energy’s Chairman and CEO, commented, “Noble Energy closed out 2011 with record production for the fourth quarter while significantly progressing our inventory of major projects. First production was reached at Aseng offshore Equatorial Guinea seven months ahead of schedule and 13 percent below budget. We are positioned to deliver production from Galapagos and South Raton in the Gulf of Mexico in the first half of 2012. We continue to mature our Eastern Mediterranean portfolio, where the development at Tamar is progressing on schedule and on budget and the recent appraisal drilling at Leviathan has increased the estimated resources of the field. The discovery at Cyprus, along with the Tanin discovery announced this week, increased gross estimated mean resources discovered in the Levant Basin to approximately 35 Tcf. Balancing our growing international portfolio are two lower-risk onshore U.S. developments. Production out of the DJ Basin continues to grow led by the horizontal program which completed 25 wells in the fourth quarter. The Marcellus JV is growing production, and we began to operate our first rig in early 2012 in the wet gas portion of the acreage. Financially, we have increased our liquidity position to support our major project developments. We are exceptionally well positioned for continued growth and delivery of value to our shareholders.”

Fourth quarter 2011 sales volumes averaged 233 MBoe/d, up eight percent from the fourth quarter 2010 excluding volumes from Ecuador, which we exited in 2011. The sales volume split for the fourth quarter 2011 was 40 percent liquids, 29 percent international natural gas, and 31 percent U.S. natural gas.

Noble Energy’s U.S. volumes totaled 127 MBoe/d for the fourth quarter 2011, up seven percent from the same quarter last year. The increase was attributed to the addition of the Marcellus JV and continued growth in the horizontal Niobrara play in the DJ Basin. Natural production declines were experienced in the deepwater Gulf of Mexico and various onshore natural gas properties.

Sales volume from the Company’s international assets was 106 MBoe/d for the final quarter of 2011, an increase of eight percent from the fourth quarter of 2010 excluding volumes from Ecuador. The increase was due to the early startup of the Aseng oil project offshore Equatorial Guinea and higher sales from the Mari-B field which continued to produce at high levels to satisfy Israeli natural gas demand.

Crude oil and condensate prices were up significantly from the fourth quarter of 2010. Noble Energy’s global crude oil price averaged $101.12 per barrel, up 22 percent versus the fourth quarter 2010. Natural gas realizations in the U.S. averaged $3.42 per thousand cubic feet (Mcf) and in Israel averaged $5.10 per Mcf. Natural gas liquid pricing in the U.S. averaged $46.11 per barrel for the quarter, representing 48 percent of the Company’s average U.S. crude oil realization.

Total production costs per barrel of oil equivalent (Boe), including lease operating expense (LOE), production and ad valorem taxes, and transportation were $7.88 per Boe, up 13 percent from the last quarter of 2010. LOE and depreciation, depletion, and amortization (DD&A) per Boe were $5.08 and $13.20, respectively. The unit rates were impacted by the Company’s mix of sales volumes, particularly with the startup of Aseng offshore Equatorial Guinea and the increased production from the DJ Basin. Production and ad valorem taxes reflected stronger liquid commodity prices and higher volumes. Exploration expense for the fourth quarter 2011 was $85 million, which included costs associated with the Bwabe dry hole offshore Cameroon. The Company’s adjusted effective tax rate for the fourth quarter 2011 was 33 percent, with 43 percent deferred.

The Company recorded a $620 million asset impairment related to onshore U.S. dry natural gas properties, primarily in the Piceance Basin, as a result of declining natural gas prices. Other operating expenses of $41 million were mostly due to costs associated with disposition of surplus inventory and expected legal settlements. Non-operating expenses included a $22 million deferred compensation charge associated with the quarterly value change of Noble Energy stock held in a benefit program.

PROVED RESERVES

Estimated reserves at the end of 2011 were approximately 1.2 BBoe, up 11 percent from 2010. Reserves in the U.S. accounted for 47 percent of the total, with International the remaining 53 percent. Reserves are split 31 percent global liquids, 42 percent international natural gas, and 27 percent U.S. natural gas.

Noble Energy added total proved reserves of 198 million barrels of oil equivalent (MMBoe) in 2011, including revisions. These additions replaced 244 percent of 2011 production.

U.S. net additions of 120 MMBoe resulted in 279 percent replacement of U.S. production and were driven by the acquisition of the Company’s Marcellus JV and the horizontal drilling program in the DJ Basin. These net additions included negative revisions of 45 MMBoe primarily associated with the reduction of undeveloped vertical locations in the DJ Basin as the Company continues to transition rigs to horizontal drilling and reduced activity levels in dry gas fields due to lower natural gas prices.

The international portfolio added net 78 MMBoe of reserves, or 205 percent replacement of international production, with 80 MMBoe of additions from the successful appraisal drilling results at Tamar offset slightly by revisions in non-core areas.


                       A Non-GAAP measure, see attached Reconciliation
    (1)                Schedules
                       Capital expenditures for the fourth quarter and full
                       year 2011 exclude a non-cash accrual related to
                       construction progress to date on the Aseng FPSO and
    (2)                the Marcellus acquisition.

WEBCAST AND CONFERENCE CALL INFORMATION

Noble Energy, Inc. will host a webcast and conference call at 9:00 a.m. Central time today. The webcast is accessible on the ‘Investors’ page at www.nobleenergyinc.com. Conference call numbers for participation are 888-299-7208 and 719-325-2149. A replay will be available on the website.

Noble Energy is a leading independent energy company engaged in worldwide oil and gas exploration and production. The Company has core operations onshore in the U.S., primarily in the DJ Basin and Marcellus Shale, in the deepwater Gulf of Mexico, offshore Eastern Mediterranean, and offshore West Africa. Noble Energy is listed on the New York Stock Exchange and is traded under the ticker symbol NBL. Further information is available at www.nobleenergyinc.com.

This news release contains certain non-GAAP measures of financial performance that management believes are good tools for internal use and the investment community in evaluating the company’s overall financial performance. These non-GAAP measures help facilitate comparison of company operating performance across periods and with peer companies.

This news release contains certain “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Words such as “anticipates,” “believes,” “expects,” “intends,” “will,” “should,” “may,” and similar expressions may be used to identify forward-looking statements. Forward-looking statements are not statements of historical fact and reflect Noble Energy’s current views about future events. They include estimates of oil and natural gas reserves and resources, estimates of future production, assumptions regarding future oil and natural gas pricing, planned drilling activity, future results of operations, projected cash flow and liquidity, business strategy and other plans and objectives for future operations. No assurances can be given that the forward-looking statements contained in this news release will occur as projected, and actual results may differ materially from those projected. Forward-looking statements are based on current expectations, estimates and assumptions that involve a number of risks and uncertainties that could cause actual results to differ materially from those projected. These risks include, without limitation, the volatility in commodity prices for crude oil and natural gas, the presence or recoverability of estimated reserves, the ability to replace reserves, environmental risks, drilling and operating risks, exploration and development risks, competition, government regulation or other actions, the ability of management to execute its plans to meet its goals and other risks inherent in Noble Energy’s business that are discussed in its most recent annual report on Form 10-K and in other reports on file with the Securities and Exchange Commission. These reports are also available from Noble Energy’s offices or website, http://www.nobleenergyinc.com. Forward-looking statements are based on the estimates and opinions of management at the time the statements are made. Noble Energy does not assume any obligation to update forward-looking statements should circumstances or management’s estimates or opinions change.

The Securities and Exchange Commission requires oil and gas companies, in their filings with the SEC, to disclose proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. The SEC permits the optional disclosure of probable and possible reserves, however, we have not disclosed the Company’s probable and possible reserves in our filings with the SEC. We use certain terms in this news release, such as “estimated resources”, “gross estimated resource,” and “gross mean resource estimate.” These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of being actually realized. The SEC guidelines strictly prohibit us from including these estimates in filings with the SEC. Investors are urged to consider closely the disclosures and risk factors in our most recent annual report on Form 10-K and in other reports on file with the SEC, available from Noble Energy’s offices or website, http://www.nobleenergyinc.com.


                                                            Schedule 1
                                                        Noble Energy, Inc.
                                     Reconciliation of Net Income (Loss) to Adjusted Earnings
                                        (in millions, except per share amounts, unaudited)

                                                       Three Months Ended                              Year Ended
                                                          December 31,                                December 31,
                                                          ------------                                ------------
                                                        Per
                                                      Diluted                Per                  Per                  Per
                                                       Share               Diluted              Diluted              Diluted
                                               2011     [6]         2010    Share        2011    Share        2010    Share
                                             ----    --------       ----  --------       ----  --------       ----  --------

    Net Income (Loss)                         $(296)   $(1.67)       $52     $0.29       $453     $2.54       $725     $4.10
      Unrealized (gains)
       losses on commodity
          derivative instruments                162      0.91        145      0.81         22      0.13        (70)    (0.39)
      Asset impairments [1]                     620      3.46         44      0.25        759      4.25        144      0.81
      (Gain) loss on
       divestitures [2]                           1      0.01          1      0.01        (25)    (0.14)     (113)     (0.63)
      Drilling rig expense [3]                    -         -          -         -         18      0.10         27      0.15
      Other adjustments                           -         -          2      0.01          4      0.02          4      0.02
                                                ---       ---        ---      ----        ---      ----        ---      ----
      Total Adjustments before
       tax                                      783      4.38        192      1.08        778      4.36         (8)    (0.04)

      Income Tax Effect of
       Adjustments  [4]                        (276)    (1.54)       (59)    (0.33)     (284)     (1.59)        29      0.16
                                               ----     -----        ---     -----       ----     -----        ---      ----

    Adjusted Earnings [5]                      $211     $1.18       $185     $1.04       $947     $5.31       $746     $4.22
                                               ----     -----       ----     -----       ----     -----       ----     -----

    Weighted average number
     of shares outstanding
        Diluted [6]                             177                  178                  179                  177

    [1]   Impairments for 2011 related to our Piceance, Tri-State, East Texas, and Iron
     Horse developments, all onshore US assets, due to a significant decline in the
     natural gas prices, specifically during fourth quarter of 2011. Impairments for 2010
     related to our Iron Horse development, an onshore US area, our non-core New Albany
     Shale assets, our investment in the Noa/Noa South development, offshore Israel and
     certain other Gulf of Mexico assets.

    [2]  Gain on divestitures in 2011 relates to the transfer of assets and exit from
     Ecuador and in 2010 relates to the sale of non-core US onshore assets.

    [3]  Amount for 2011 represents stand-by rig expense incurred prior to receiving
     permit to resume drilling activities in the deepwater Gulf of Mexico. Amount for
     2010 represents costs to terminate a deepwater Gulf of Mexico drilling rig contract
     due to the Federal Deepwater Moratorium.

    [4]  The net tax effects are determined by calculating the tax provision for GAAP Net
     Income, which includes the adjusting items, and comparing the results to the tax
     provision for Adjusted Earnings, which excludes the adjusting items.  The difference
     in the tax provision calculations represents the tax impact of the adjusting items
     listed here. The calculation is performed at the end of each quarter and, as a
     result, the tax rates for each discrete period may be different.

    [5]  Adjusted earnings should not be considered a substitute for net income (loss) as
     reported in accordance with GAAP.  Adjusted earnings is provided for comparison to
     earnings forecasts prepared by analysts and other third parties. Our management
     believes, and certain investors may find, that adjusted earnings is beneficial in
     evaluating our financial performance as it excludes the impact of significant non-
     cash items. We believe such measures can facilitate comparisons of operating
     performance between periods and with our peers.

    [6]  The diluted weighted average number of shares outstanding used to calculate
     "Adjusted Earnings Per Diluted Share" for the three months ended December 31, 2011
     was 179 million shares.


                                                 Schedule 2
                                             Noble Energy, Inc.
                                      Summary Statement of Operations
                             (in millions, except per share amounts, unaudited)

                                                                Three Months
                                                                    Ended             Year Ended
                                                                December 31,         December 31,
                                                                ------------         ------------
                                                               2011       2010    2011        2010
                                                               ----       ----    ----        ----
    Revenues
      Crude oil and condensate                                 $653       $482  $2,373      $1,795
      Natural gas                                               216        187     899         834
      NGLs                                                       68         61     264         203
      Income from equity
       method investees                                          48         33     195         118
      Other revenues                                              -         20      32          72
        Total revenues                                          985        783   3,763       3,022
                                                                ---        ---   -----       -----
    Operating Expenses
      Lease operating expense                                   109         93     397         376
      Production and Ad
       Valorem taxes                                             38         29     146         125
      Transportation expense                                     22         18      75          69
      Exploration expense                                        85         78     279         245
      Depreciation, depletion
       and amortization                                         283        221     965         883
      General and
       administrative                                            87         83     341         277
      (Gain) loss on
       divestitures                                               1          1     (25)       (113)
      Asset impairments                                         620         44     759         144
      Other operating expense,
       net                                                       41         14      86          64
                                                                           ---     ---         ---
        Total operating expenses                              1,286        581   3,023       2,070
                                                              -----        ---   -----       -----
    Operating Income (Loss)                                    (301)       202     740         952
    Other (Income) Expense
      (Gain) loss on commodity
       derivative instruments                                   137        123     (42)       (157)
      Interest, net of amount
       capitalized                                               14         11      65          72
      Other expense (income),
       net                                                       18         (1)      2           6
                                                                           ---     ---         ---
        Total other (income)
         expense                                                169        133      25         (79)
                                                                ---        ---     ---         ---
    Income (Loss) Before
     Taxes                                                     (470)        69     715       1,031
    Income Tax Provision
     (Benefit)                                                 (174)        17     262         306
    Net Income (Loss)                                         $(296)       $52    $453        $725
                                                              -----        ---    ----        ----

    Earnings (Loss) Per
     Share, Basic                                            $(1.67)     $0.29   $2.57       $4.15
    Earnings (Loss) Per
     Share, Diluted                                           (1.67)      0.29    2.54        4.10

    Weighted Average Number
     of Shares Outstanding,
     Basic                                                      177        175     176         175
    Weighted Average Number
     of Shares Outstanding,
     Diluted                                                    177        178     179         177


                                     Schedule 3
                                 Noble Energy, Inc.
                             Volume and Price Statistics
                                     (unaudited)

                                                    Three Months
                                                       Ended               Year Ended
                                                   December 31,           December 31,
                                                   ------------           ------------
                                                  2011        2010    2011         2010
                                                  ----        ----    ----         ----
    Crude Oil and
     Condensate Sales
     Volumes (MBbl/d)
      United States                                 39          37      38           39
      Equatorial Guinea                             19          13      14           11
      North Sea                                      8          10       8           10
      China                                          4           4       4            4
                                                   ---         ---     ---          ---
        Total consolidated
         operations                                 70          64      64           64
      Equity method investee                         2           1       2            2
                                                                                    ---
        Total sales volumes                         72          65      66           66
                                                   ---         ---     ---          ---
    Crude Oil and
     Condensate Realized
     Prices ($/Bbl)
      United States                             $95.45      $80.52  $95.19       $75.03
      Equatorial Guinea                         105.90       86.11  107.57        78.44
      North Sea                                 112.90       89.28  112.97        80.24
      China                                     109.37       80.77  106.19        75.15
                                                ------                            -----
        Consolidated average
         realized prices                       $101.12      $83.02 $100.93       $76.46
                                               -------      ------ -------       ------

    Natural Gas Sales
     Volumes (MMcf/d)
      United States                                432         402     388          400
      Equatorial Guinea                            250         243     245          226
      Israel                                       150         131     173          130
      North Sea                                      4           4       5            6
      Ecuador                                        -          17       -           25
        Total sales volumes                        836         797     811          787
                                                   ---         ---     ---          ---
    Natural Gas Realized
     Prices ($/Mcf)
      United States                              $3.42       $3.57   $3.90        $4.17
      Equatorial Guinea                           0.27        0.27    0.27         0.27
      Israel                                      5.10        3.87    4.86         4.03
      North Sea                                   9.09        5.83    8.11         5.35
        Average realized
         prices                                  $2.81       $2.61   $3.04        $3.00
                                                 -----       -----   -----        -----

    Natural Gas Liquids
     (NGL) Sales Volumes
     (MBbl/d)
      United States                                 16          15      15           14
      Equity method investee                         6           7       5            5
                                                               ---
        Total sales volumes                         22          22      20           19
                                                   ---         ---     ---          ---
    Natural Gas Liquids
     Realized Prices
     ($/Bbl)
      United States                             $46.11      $43.88  $48.35       $41.21

    Barrels of Oil
     Equivalent Volumes
     (MBoe/d)
      United States                                127         119     117          119
      Equatorial Guinea                             61          53      56           49
      Israel                                        25          22      29           22
      North Sea                                      9          10       9           11
      Ecuador                                        -           3       -            4
      China                                          4           4       4            4
                                                   ---         ---     ---          ---
        Total consolidated
         operations                                226         211     215          209
      Equity method investee                         7           8       7            7
        Total barrels of oil
         equivalent (Mboe/d)                       233         219     222          216
                                                   ---         ---     ---          ---
        Barrels of oil
         equivalent volumes
         (MMBoe)                                    21          20      81           79
                                                   ---         ---     ---          ---


                                      Schedule 4
                                  Noble Energy, Inc.
                               Condensed Balance Sheets
                                    (in millions)

                                                             December 31,
                                                             ------------
                                                           2011          2010
                                                           ----          ----
    Assets
      Current Assets
        Cash and cash equivalents                        $1,455        $1,081
        Accounts receivable, net                            783           556
        Other current assets                                180           201
                                                            ---           ---
            Total current assets                          2,418         1,838
      Net property, plant and equipment                  12,782        10,264
      Goodwill                                              696           696
      Other noncurrent assets                               548           484
         Total Assets                                   $16,444       $13,282
                                                        -------       -------

    Liabilities and Shareholders' Equity
      Current Liabilities
        Accounts payable - trade                         $1,343          $927
          Other current liabilities                         925           495
                                                            ---           ---
            Total current liabilities                     2,268         1,422
      Long-term debt                                      4,100         2,272
      Deferred income taxes                               2,059         2,110
      Other noncurrent liabilities                          752           630
                                                            ---           ---
         Total Liabilities                                9,179         6,434

        Total Shareholders' Equity                        7,265         6,848
         Total Liabilities and Shareholders' Equity     $16,444       $13,282
                                                        -------       -------


                                                Schedule 5
                                            Noble Energy, Inc.
                         Discretionary Cash Flow and Reconciliation to Operating
                                                 Cash Flow
                                         (in millions, unaudited)

                                                              Three Months
                                                                  Ended                 Year Ended
                                                              December 31,             December 31,
                                                              ------------             ------------
                                                            2011       2010        2011        2010
                                                            ----       ----        ----        ----

    Adjusted Earnings [1]                                   $211       $185        $947        $746
    Adjustments to reconcile
     adjusted earnings to
     discretionary cash flow:
      Depreciation, depletion
       and amortization                                      283        221         965         883
      Exploration expense                                     85         78         279         245
      (Income)/distributions
       from equity method
       investments, net                                        7         15          30          21
      Deferred compensation
       (income) expense                                       23         11           8          15
      Deferred income taxes                                   44         17         204          31
      Stock-based compensation
       expense                                                15         14          58          54
      Other                                                    9         (3)          9         (14)

    Discretionary Cash Flow
     [2]                                                    $677       $538      $2,500      $1,981
                                                            ----       ----      ------      ------

    Reconciliation to
     Operating Cash Flows
      Net changes in working
       capital                                              (259)        24        (156)        158
      Cash exploration costs                                 (37)       (77)       (175)       (187)
      Current tax expense of
       earnings adjustments                                    5          4           -          12
      Stand-by rig expense [3]                                 -          -         (18)        (27)
      Other adjustments                                       (1)         5          19           9
                                                             ---        ---
    Net Cash Provided by
     Operating Activities                                   $385       $494      $2,170      $1,946
                                                            ----       ----      ------      ------

    Capital expenditures
     (accrual based)                                      $1,039       $596      $3,024      $2,143
    Increase in FPSO lease
     obligation                                               10         78          66         266
    Marcellus Shale Asset
     Acquisition [4]                                          75          -       1,308           -
    DJ Basin Asset
     Acquisition                                               -          -           -         498
    Total Capital
     Expenditures (Accrual
     Based)                                               $1,124       $674      $4,398      $2,907
                                                          ------       ----      ------      ------

    Proceeds from
     Divestitures                                             $-        $12         $77        $564
                                                             ---        ---         ---        ----

    [1]  See Schedule 1, Reconciliation of Net Income to
     Adjusted Earnings.

    [2]  The table above reconciles discretionary cash flow
     to net cash provided by operating activities.
     Adjustments for capitalized interest were
     retrospectively removed from our discretionary cash flow
     calculation as of March 31, 2011. While discretionary
     cash flow is not a GAAP measure of financial
     performance, our management believes it is a useful tool
     for evaluating our overall financial performance. Among
     our management, research analysts, portfolio managers
     and investors, discretionary cash flow is broadly used
     as an indicator of a company's ability to fund
     exploration and production activities and meet financial
     obligations. Discretionary cash flow is also commonly
     used as a basis to value and compare companies in the
     oil and gas industry.

    [3]  Amount for 2011 represents stand-by rig expense
     incurred prior to receiving permit to resume drilling
     activities in the deepwater Gulf of Mexico. Amount for
     2010 represents costs to terminate a deepwater Gulf of
     Mexico drilling rig contract due to the Federal
     Deepwater Moratorium

    [4]  Year ended December 31, 2011, includes $69 million
     representing our initial investment in CONE Gathering
     LLC.


                                               Schedule 6
                                           Noble Energy, Inc.
                               Effect of Commodity Derivative Instruments
                                        (in millions, unaudited)

                                                             Three Months
                                                                Ended                 Year Ended
                                                            December 31,             December 31,
                                                            ------------             ------------
                                                          2011       2010        2011        2010
                                                          ----       ----        ----        ----
    Reclassification from Accumulated Other
       Comprehensive Loss (AOCL) to Revenue [1]
      Crude Oil                                             $-         $5          $-         $19
      Natural Gas                                            -          -           -           1
    Total Revenue Decrease                                  $-         $5          $-         $20
                                                           ---        ---         ---         ---

    (Gain) Loss on Commodity Derivative Instruments
      Crude oil
         Realized                                           $8        $19         $44         $23
         Unrealized                                        173         94           5          35
           Total crude oil                                $181       $113         $49         $58
                                                          ----       ----         ---         ---
      Natural gas
         Realized                                         $(33)      $(41)      $(108)      $(110)
         Unrealized                                        (11)        51          17        (105)
           Total natural gas                               (44)        10         (91)       (215)
                                                           ---        ---         ---        ----
    Total (Gain) Loss on Commodity Derivative
     Instruments                                          $137       $123        $(42)      $(157)
                                                          ----       ----        ----       -----

    Summary of Cash Settlements
    Realized (gain) on commodity derivative instruments   $(25)      $(22)       $(64)       $(87)
    Amounts reclassified from AOCL                           -          5           -          20
                                                           ---        ---         ---
    Cash settlements (received) paid                      $(25)      $(17)       $(64)       $(67)
                                                          ----       ----        ----        ----

    [1]  The amounts reclassified from AOCL represented deferred unrealized hedge gains
     and losses.  All hedge gains or losses had been reclassified to revenues by
     December 31, 2010.


                                               Schedule 7
                                           Noble Energy, Inc.
                                           Supplemental Data
                                             (in millions)
                                              (Unaudited)

    2011
     Costs
     Incurred
     in Oil
     and Gas
     Activities                               United States        Int'l [1]    Total
                                              -------------        ---------    -----
    Property
     acquisition
     costs
      Proved                                                 $392           $-       $392
      Unproved                                                942           40        982
        Total
         acquisition
         costs                                              1,334           40      1,374
     Exploration
     costs                                                    241          352        593
     Development
     costs
     [2]                                                    1,511          955      2,466
                                                            -----          ---      -----
        Subtotal
         costs
         incurred                                           3,086        1,347      4,433
    Increase
     in FPSO
     Lease
     Obligation                                                 -           66         66
      Total
       costs
       incurred                                            $3,086       $1,413     $4,499
                                                           ------       ------     ------

    Reconciliation to Capital
     Spending (accrual basis)
    Total
     costs
     incurred                                                                      $4,499
       Exploration
       overhead                                                                       (95)
      Lease
       rentals                                                                         (4)
      Asset
       retirement
       obligations                                                                   (128)
                                                                                     ----
    Total
     oil and
     gas
     spending                                                                       4,272
      CONE LLC
       Investment                                                                      69
      Other
       capital                                                                         57
                                                                                      ---
    Total
     capital
     spending
     (accrual
     basis)                                       $4,398
                                                                                   ------

    Proved
     Reserves
     [4]                                      United States        Int'l [3]    Total
                                              -------------        ---------    -----
    Total
     Barrel
     Oil
     Equivalents
     (MMBoe)
     Beginning
     reserves
     -
     December
     31,
     2010                                                     496          596      1,092
       Revisions
       of
       previous
       estimates                                              (45)          (5)       (50)
       Extensions,
       discoveries
       and
       other
       additions                                               97           83        180
      Purchase
       of
       minerals
       in place                                                68            -         68
      Sale of
       minerals
       in
       place                                                    -            -          -
      Production                                              (43)         (38)       (81)
                                                                           ---
    Ending
     reserves
     -
     December
     31,
     2011                                                     573          636      1,209
                                                              ---          ---      -----

    Proved
     Developed
     Reserves
     (MMBoe)
      December
       31, 2010                                               312          190        502
      December
       31, 2011                                               333          171        504

    [1]  International includes Equatorial Guinea, Israel,
     Cameroon, Cyprus, Senegal, Guinea-Bissau, North Sea, China,
     France and Nicaragua.

    [2]  Includes ARO costs of $115 million for United States and
     $13 million for Int'l.

    [3]  International includes Equatorial Guinea, Israel, North
     Sea and China.

    [4]  Netherland, Sewell & Associates, Inc. performed an audit
     of approximately 90% of Noble Energy's year-end 2011 total
     proved reserves and concluded the Company's estimates of
     proved reserves, in the aggregate, are reasonable and have
     been prepared in accordance with generally accepted petroleum
     engineering and evaluation principles.

SOURCE Noble Energy


Source: PR Newswire