|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
|
For the year ended December 31, 2014 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Total revenues | $ | 189 | $ | 163 | $ | 352 | |||||
Costs and expenses: | |||||||||||
Lease and facility operating | $ | 41 | $ | 37 | $ | 78 | |||||
Gathering, processing and transportation | 70 | 1 | 71 | ||||||||
Taxes other than income | 16 | 28 | 44 | ||||||||
Exploration | — | 4 | 4 | ||||||||
Depreciation, depletion and amortization | 11 | 42 | 53 | ||||||||
Impairment of assets held for sale | 45 | — | 45 | ||||||||
General and administrative | 4 | 16 | 20 | ||||||||
Other—net | — | 12 | 12 | ||||||||
Total costs and expenses | 187 | 140 | 327 | ||||||||
Operating income (loss) | 2 | 23 | 25 | ||||||||
Interest capitalized | 1 | — | 1 | ||||||||
Investment income and other | 6 | 19 | 25 | ||||||||
Income (loss) from discontinued operations before income taxes | 9 | 42 | 51 | ||||||||
Provision (benefit) for income taxes(a) | 2 | 7 | 9 | ||||||||
Income (loss) from discontinued operations | $ | 7 | $ | 35 | $ | 42 |
For the year ended December 31, 2013 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Total revenues | $ | 178 | $ | 152 | $ | 330 | |||||
Costs and expenses: | |||||||||||
Lease and facility operating | $ | 44 | $ | 37 | $ | 81 | |||||
Gathering, processing and transportation | 80 | 3 | 83 | ||||||||
Taxes other than income | 15 | 24 | 39 | ||||||||
Exploration | 1 | 7 | 8 | ||||||||
Depreciation, depletion and amortization | 48 | 34 | 82 | ||||||||
Impairment of producing properties and costs of acquired unproved reserves | 192 | 3 | 195 | ||||||||
Gain on sale of Powder River Basin deep rights leasehold | (36 | ) | — | (36 | ) | ||||||
General and administrative | 6 | 14 | 20 | ||||||||
Other—net | 5 | — | 5 | ||||||||
Total costs and expenses | 355 | 122 | 477 | ||||||||
Operating income (loss) | (177 | ) | 30 | (147 | ) | ||||||
Interest capitalized | 4 | — | 4 | ||||||||
Investment income and other | 4 | 21 | 25 | ||||||||
Income (loss) from discontinued operations before income taxes | (169 | ) | 51 | (118 | ) | ||||||
Provision (benefit) for income taxes(a) | (62 | ) | 31 | (31 | ) | ||||||
Income (loss) from discontinued operations | $ | (107 | ) | $ | 20 | $ | (87 | ) |
For the year ended December 31, 2012 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Total revenues | $ | 180 | $ | 137 | $ | 317 | |||||
Costs and expenses: | |||||||||||
Lease and facility operating | $ | 65 | $ | 32 | $ | 97 | |||||
Gathering, processing and transportation | 74 | 2 | 76 | ||||||||
Taxes other than income | 19 | 24 | 43 | ||||||||
Gas management, including charges for unutilized pipeline capacity | 1 | — | 1 | ||||||||
Exploration | 1 | 11 | 12 | ||||||||
Depreciation, depletion and amortization | 62 | 27 | 89 | ||||||||
Impairment of producing properties and costs of acquired unproved reserves | 102 | — | 102 | ||||||||
Gain on sale of Barnett Shale and Arkoma Basin holdings | (38 | ) | — | (38 | ) | ||||||
General and administrative | 10 | 14 | 24 | ||||||||
Other—net | (1 | ) | — | (1 | ) | ||||||
Total costs and expenses | 295 | 110 | 405 | ||||||||
Operating income (loss) | (115 | ) | 27 | (88 | ) | ||||||
Interest capitalized | 6 | — | 6 | ||||||||
Investment income and other | 4 | 27 | 31 | ||||||||
Income (loss) from discontinued operations before income taxes | (105 | ) | 54 | (51 | ) | ||||||
Provision (benefit) for income taxes | (38 | ) | 24 | (14 | ) | ||||||
Income (loss) from discontinued operations | $ | (67 | ) | $ | 30 | $ | (37 | ) |
December 31, 2014 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Assets classified as held for sale | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | — | $ | 29 | $ | 29 | |||||
Accounts receivable | — | 25 | 25 | ||||||||
Inventories | 1 | 7 | 8 | ||||||||
Other | — | 14 | 14 | ||||||||
Total current assets | 1 | 75 | 76 | ||||||||
Investments | 18 | 134 | 152 | ||||||||
Properties and equipment (successful efforts method of accounting)(a) | 132 | 445 | 577 | ||||||||
Less—accumulated depreciation, depletion and amortization | (10 | ) | (228 | ) | (238 | ) | |||||
Properties and equipment, net | 122 | 217 | 339 | ||||||||
Other noncurrent assets | — | 6 | 6 | ||||||||
Total assets classified as held for sale—discontinued operations | $ | 141 | $ | 432 | $ | 573 | |||||
Total assets classified as held for sale—continuing operations (Note 4) | 200 | — | 200 | ||||||||
Total assets classified as held for sale on the Consolidated Balance Sheets | $ | 341 | $ | 432 | $ | 773 | |||||
Liabilities associated with assets held for sale | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | — | $ | 34 | $ | 34 | |||||
Accrued and other current liabilities | 3 | 23 | 26 | ||||||||
Total current liabilities | 3 | 57 | 60 | ||||||||
Deferred income taxes | — | 13 | 13 | ||||||||
Long-term debt | — | 2 | 2 | ||||||||
Asset retirement obligations | 45 | 7 | 52 | ||||||||
Other noncurrent liabilities | — | 3 | 3 | ||||||||
Total liabilities associated with assets held for sale—discontinued operations | $ | 48 | $ | 82 | $ | 130 | |||||
Total liabilities associated with assets held for sale—continuing operations (Note 4) | $ | 2 | $ | — | $ | 2 | |||||
Total liabilities associated with assets held for sale on the Consolidated Balance Sheets | $ | 50 | $ | 82 | $ | 132 |
December 31, 2013 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Assets classified as held for sale | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | — | $ | 51 | $ | 51 | |||||
Accounts receivable | — | 18 | 18 | ||||||||
Inventories | 1 | 5 | 6 | ||||||||
Other | — | 17 | 17 | ||||||||
Total current assets | 1 | 91 | 92 | ||||||||
Investments | 17 | 125 | 142 | ||||||||
Properties and equipment (successful efforts method of accounting) | 166 | 360 | 526 | ||||||||
Less—accumulated depreciation, depletion and amortization | — | (194 | ) | (194 | ) | ||||||
Properties and equipment, net | 166 | 166 | 332 | ||||||||
Total assets classified as held for sale—discontinued operations(a) | $ | 184 | $ | 382 | $ | 566 | |||||
Total assets classified as held for sale—continuing operations (Note 4)(a) | 148 | — | 148 | ||||||||
Total assets classified as held for sale on the Consolidated Balance Sheets(a) | $ | 332 | $ | 382 | $ | 714 | |||||
Liabilities associated with assets held for sale | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | — | $ | 18 | $ | 18 | |||||
Accrued and other current liabilities | 3 | 20 | 23 | ||||||||
Total current liabilities | 3 | 38 | 41 | ||||||||
Deferred income taxes | — | 12 | 12 | ||||||||
Long-term debt | — | 5 | 5 | ||||||||
Asset retirement obligations | 47 | 4 | 51 | ||||||||
Total liabilities associated with assets held for sale—discontinued operations(a) | $ | 50 | $ | 59 | $ | 109 | |||||
Total liabilities associated with assets held for sale—continuing operations (Note 4) | 2 | — | 2 | ||||||||
Total liabilities associated with assets held for sale on the Consolidated Balance Sheets(a) | $ | 52 | $ | 59 | $ | 111 |
|
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Impairment of producing properties and costs of acquired unproved reserves(a) | $ | 20 | $ | 860 | $ | 123 | |||||
Impairment of equity method investment in Appalachian Basin | $ | — | $ | 20 | $ | — |
(a) | Excludes related impairments of unproved leasehold included in exploration expenses. |
• | $11 million impairment in the fourth quarter in the Green River Basin; and |
• | $9 million of impairments in the fourth quarter of other properties. |
• | $772 million impairment in the fourth quarter of proved producing oil and gas properties in the Appalachian Basin; and |
• | $88 million impairment in the Piceance Basin including impairments of capitalized costs of acquired unproved reserves of $19 million and $69 million in the third and fourth quarters, respectively, in the Kokopelli area. |
• | $75 million impairment of capitalized costs of acquired unproved reserves in the Piceance Basin; and |
• | $48 million impairment of proved producing oil and gas properties in the Green River Basin. |
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Geologic and geophysical costs | $ | 11 | $ | 18 | $ | 12 | |||||
Impairments of exploratory area well costs and dry hole costs | 88 | 3 | 1 | ||||||||
Unproved leasehold property impairments, amortization and expiration | 74 | 402 | 58 | ||||||||
Total exploration expenses | $ | 173 | $ | 423 | $ | 71 |
|
Estimated Useful Life(a) (Years) | December 31, | ||||||||
2014 | 2013 | ||||||||
(Millions) | |||||||||
Proved properties | (b) | $ | 10,386 | $ | 10,955 | ||||
Unproved properties | (c) | 394 | 316 | ||||||
Gathering, processing and other facilities | 15-25 | 251 | 209 | ||||||
Construction in progress | (c) | 541 | 353 | ||||||
Other | 3-40 | 181 | 178 | ||||||
Total properties and equipment, at cost | 11,753 | 12,011 | |||||||
Accumulated depreciation, depletion and amortization | (4,911 | ) | (5,251 | ) | |||||
Properties and equipment—net | $ | 6,842 | $ | 6,760 |
(a) | Estimated useful lives are presented as of December 31, 2014. |
(b) | Proved properties are depreciated, depleted and amortized using the units-of-production method (see Note 1). |
(c) | Unproved properties and construction in progress are not yet subject to depreciation and depletion. |
2014 | 2013 | ||||||
(Millions) | |||||||
Balance, January 1 | $ | 308 | $ | 261 | |||
Liabilities incurred | 19 | 11 | |||||
Liabilities settled | (2 | ) | (1 | ) | |||
Liabilities associated with assets sold | (65 | ) | — | ||||
Estimate revisions | (78 | ) | 17 | ||||
Accretion expense(a) | 19 | 20 | |||||
Balance, December 31 | $ | 201 | $ | 308 | |||
Amount reflected as current | $ | 3 | $ | 3 |
(a) | Accretion expense is included in lease and facility operating expense on the Consolidated Statements of Operations. |
|
December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Trade | $ | 215 | $ | 208 | |||
Accrual for capital expenditures | 313 | 225 | |||||
Royalties | 125 | 130 | |||||
Cash overdrafts | — | 35 | |||||
Other | 59 | 36 | |||||
$ | 712 | $ | 634 |
December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Taxes other than income taxes | $ | 41 | $ | 41 | |||
Accrued interest | 53 | 43 | |||||
Compensation and benefit related accruals | 55 | 52 | |||||
Other, including other loss contingencies | 28 | 31 | |||||
$ | 177 | $ | 167 |
|
December 31, | |||||||
2014 (a) | 2013 (a) | ||||||
(Millions) | |||||||
5.250% Senior Notes due 2017 | $ | 400 | $ | 400 | |||
6.000% Senior Notes due 2022 | 1,100 | 1,100 | |||||
5.250% Senior Notes due 2024 | 500 | — | |||||
Credit facility agreement | 280 | 410 | |||||
Other | 1 | 2 | |||||
Total debt | $ | 2,281 | $ | 1,912 | |||
Less: Current portion of long-term debt | 1 | 1 | |||||
Total long-term debt | $ | 2,280 | $ | 1,911 |
(a) | Interest paid on debt totaled $97 million and $91 million for 2014 and 2013, respectively. |
|
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Provision (benefit): | |||||||||||
Current: | |||||||||||
Federal | $ | (3 | ) | $ | (29 | ) | $ | 49 | |||
State | 1 | 1 | 4 | ||||||||
(2 | ) | (28 | ) | 53 | |||||||
Deferred: | |||||||||||
Federal | 76 | (549 | ) | (125 | ) | ||||||
State | 1 | (47 | ) | (12 | ) | ||||||
77 | (596 | ) | (137 | ) | |||||||
Total provision (benefit) | $ | 75 | $ | (624 | ) | $ | (84 | ) |
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Provision (benefit) at statutory rate | $ | 71 | $ | (604 | ) | $ | (90 | ) | |||
Increases (decreases) in taxes resulting from: | |||||||||||
State income taxes (net of federal benefit) | 3 | (111 | ) | (6 | ) | ||||||
State income tax change in valuation allowance (net of federal benefit) | (1 | ) | 80 | — | |||||||
State income tax legislation change (net of federal benefit) | 9 | — | — | ||||||||
Effective state income tax rate change (net of federal benefit) | (9 | ) | (3 | ) | — | ||||||
Alternative minimum tax credits | — | — | 11 | ||||||||
Other | 2 | 14 | 1 | ||||||||
Provision (benefit) for income taxes | $ | 75 | $ | (624 | ) | $ | (84 | ) |
December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Deferred tax liabilities: | |||||||
Properties and equipment | $ | 738 | $ | 961 | |||
Derivatives, net | 170 | — | |||||
Other, net | 17 | 23 | |||||
Total deferred tax liabilities | 925 | 984 | |||||
Deferred tax assets: | |||||||
Accrued liabilities and other | 124 | 176 | |||||
Alternative minimum tax credits | 60 | 76 | |||||
Loss carryovers | 51 | 83 | |||||
Derivatives, net | — | 21 | |||||
Other, net | 32 | — | |||||
Total deferred tax assets | 267 | 356 | |||||
Less: valuation allowance | 114 | 99 | |||||
Total net deferred tax assets | 153 | 257 | |||||
Net deferred tax liabilities | $ | 772 | $ | 727 |
|
(Millions) | |||
2015 | $ | 177 | |
2016 | 162 | ||
2017 | 149 | ||
2018 | 138 | ||
2019 | 126 | ||
Thereafter | 389 | ||
Total | $ | 1,141 |
(Millions) | |||
2015 | $ | 37 | |
2016 | 32 | ||
2017 | 11 | ||
2018 | 7 | ||
2019 | 7 | ||
Thereafter | 15 | ||
Total | $ | 109 |
|
|
WPX Plan | ||||||||||
Stock Options | Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value | |||||||
(Millions) | (Millions) | |||||||||
Outstanding at December 31, 2013(a) | 4.1 | $ | 13.27 | $ | 29 | |||||
Granted | 0.4 | $ | 19.03 | |||||||
Exercised | (1.3 | ) | $ | 11.11 | ||||||
Forfeited | (0.1 | ) | $ | 15.39 | ||||||
Outstanding at December 31, 2014(a) | 3.1 | $ | 14.80 | $ | 2 | |||||
Exercisable at December 31, 2014 | 2.7 | $ | 14.26 | $ | 2 |
(a) | Includes approximately 137 thousand shares held by Williams’ employees at a weighted average price of $10.64 per share at December 31, 2014 and 344 thousand shares held by Williams' employees at a weighted average price of $9.24 per share at December 31, 2013. |
WPX Plan | |||||||||||||||||
Stock Options Outstanding | Stock Options Exercisable | ||||||||||||||||
Range of Exercise Prices | Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Life | Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Life | |||||||||||
(Millions) | (Years) | (Millions) | (Years) | ||||||||||||||
$ 6.02 to $10.68 | 0.5 | $ | 7.59 | 2.8 | 0.5 | $ | 7.59 | 2.8 | |||||||||
$ 11.32 to $13.46 | 0.6 | $ | 11.82 | 4.0 | 0.6 | $ | 11.82 | 4.0 | |||||||||
$14.41 to $18.23 | 1.5 | $ | 16.39 | 6.1 | 1.2 | $ | 16.36 | 5.6 | |||||||||
$19.95 to $21.81 | 0.5 | $ | 20.61 | 5.0 | 0.4 | $ | 20.24 | 3.2 | |||||||||
Total | 3.1 | $ | 14.80 | 5.0 | 2.7 | $ | 14.26 | 4.4 |
WPX Plan | |||||||||||
2014 | 2013 | 2012 | |||||||||
Weighted-average grant date fair value of options granted | $ | 18.94 | $ | 6.04 | $ | 7.79 | |||||
Weighted-average assumptions: | |||||||||||
Dividend yield | — | — | — | ||||||||
Volatility | 43.0 | % | 42.8 | % | 43.8 | % | |||||
Risk-free interest rate | 1.85 | % | 1.06 | % | 1.17 | % | |||||
Expected life (years) | 5.9 | 6.0 | 6.0 |
WPX Plan | ||||||
Restricted Stock Units | Shares | Weighted- Average Fair Value(a) | ||||
(Millions) | ||||||
Nonvested at December 31, 2013 | 5.2 | $ | 16.97 | |||
Granted | 2.5 | $ | 18.37 | |||
Forfeited | (0.7 | ) | $ | 16.92 | ||
Vested | (1.9 | ) | $ | 16.92 | ||
Nonvested at December 31, 2014 | 5.1 | $ | 17.58 |
(a) | Performance-based shares are primarily valued using a valuation pricing model. However, certain of these shares were valued using the end-of-period market price until certification that the performance objectives were completed or a value of zero once it was determined that it was unlikely that performance objectives would be met. All other shares are valued at the grant-date market price, less dividends projected to be paid over the vesting period. |
WPX Plan | |||||||||||
2014 | 2013 | 2012 | |||||||||
Weighted-average grant date fair value of restricted stock units granted during the year, per share | $ | 18.37 | $ | 14.97 | $ | 17.35 | |||||
Total fair value of restricted stock units vested during the year (millions) | $ | 33 | $ | 18 | $ | 14 |
|
|
• | Level 1—Quoted prices for identical assets or liabilities in active markets that we have the ability to access. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Our Level 1 measurements primarily consist of financial instruments that are exchange traded. |
• | Level 2—Inputs are other than quoted prices in active markets included in Level 1 that are either directly or indirectly observable. These inputs are either directly observable in the marketplace or indirectly observable through corroboration with market data for substantially the full contractual term of the asset or liability being measured. Our Level 2 measurements primarily consist of over-the-counter (“OTC”) instruments such as forwards, swaps and options. These options, which hedge future sales of production, are structured as costless collars or swaptions and are financially settled. They are valued using an industry standard Black-Scholes option pricing model. Also categorized as Level 2 is the fair value of our debt, which is determined on market rates and the prices of similar securities with similar terms and credit ratings. |
• | Level 3—Inputs that are not observable for which there is little, if any, market activity for the asset or liability being measured. These inputs reflect management’s best estimate of the assumptions market participants would use in determining fair value. Our Level 3 measurements consist of instruments valued using industry standard pricing models and other valuation methods that utilize unobservable pricing inputs that are significant to the overall fair value. |
December 31, 2014 | December 31, 2013 | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
(Millions) | (Millions) | ||||||||||||||||||||||||||||||
Energy derivative assets | $ | 14 | $ | 517 | $ | 5 | $ | 536 | $ | 30 | $ | 26 | $ | 1 | $ | 57 | |||||||||||||||
Energy derivative liabilities | $ | 32 | $ | 10 | $ | — | $ | 42 | $ | 83 | $ | 38 | $ | 1 | $ | 122 | |||||||||||||||
Total debt(a) | $ | — | $ | 2,218 | $ | — | $ | 2,218 | $ | — | $ | 1,938 | $ | — | $ | 1,938 |
(a) | The carrying value of total debt, excluding capital leases, was $2,280 million and $1,910 million as of December 31, 2014 and 2013, respectively. |
Years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Beginning balance | $ | — | $ | (1 | ) | $ | 1 | ||||
Realized and unrealized gains (losses): | |||||||||||
Included in income (loss) from continuing operations | 5 | (2 | ) | 3 | |||||||
Included in other comprehensive income (loss) | — | — | — | ||||||||
Purchases, issuances, and settlements | — | 3 | (5 | ) | |||||||
Transfers out of Level 3 | — | — | — | ||||||||
Ending balance | $ | 5 | $ | — | $ | (1 | ) | ||||
Unrealized gains included in income (loss) from continuing operations relating to instruments still held at December 31 | $ | 5 | $ | (1 | ) | $ | (1 | ) |
Total losses for the years ended December 31, | |||||||||||||||||
2014 (a) | 2013 (b) | 2012 (c) | |||||||||||||||
(Millions) | |||||||||||||||||
Impairments: | |||||||||||||||||
Producing properties and costs of acquired unproved reserves (Note 2 and Note 4) | $ | 20 | $ | 1,055 | $ | 225 | |||||||||||
Unproved leasehold | — | 317 | — | ||||||||||||||
Equity method investment (Note 4) | — | 20 | — | ||||||||||||||
$ | 20 | $ | 1,392 | $ | 225 |
(a) | As a result of our impairment assessment in 2014, we recorded the following significant impairment charges, including those reflected in discontinued operations, for which the fair value measured for these properties at December 31, 2014 was estimated to be approximately $11 million: |
• | $11 million impairment charge related to natural gas-producing properties in the Green River Basin. Significant assumptions in valuing these properties included proved reserves quantities of more than 23.0 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $4.77 per Mcfe for natural gas (adjusted for locational differences), natural gas liquids and oil, and an after-tax discount rates of 9 percent and 11 percent. |
• | $9 million of impairment charges related to costs of acquired unproved reserves and other insignificant producing properties. |
(b) | As a result of our impairment assessment in 2013, we recorded the following significant impairment charges, including those reflected in discontinued operations, for which the fair value measured for these properties at December 31, 2013 was estimated to be approximately $365 million: |
• | $792 million impairment charge related to natural gas producing properties and an equity method investment in the Appalachian Basin. Significant assumptions in valuing these properties included proved reserves quantities of more than 299 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $3.60 per Mcfe for natural gas (adjusted for locational differences), and an after-tax discount rate of 11 percent. |
• | $317 million impairment charge on our unproved leasehold acreage in the Appalachian Basin as a result of the impairment of the producing properties. Significant assumptions included estimates of the value per acre based on our recent transactions and those transactions observed in the market. |
• | $107 million impairment charge related to natural gas producing properties in the Powder River Basin reported in discontinued operations. Significant assumptions in valuing these properties included proved reserves quantities of more than 294 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $3.53 per Mcfe for natural gas (adjusted for locational differences), and an after-tax discount rate of 11 percent. |
• | $88 million impairment charge related to acquired unproved reserves in the Piceance Basin. Significant assumptions in valuing these unproved reserves included evaluation of probable and possible reserves quantities, expectation for market participant drilling plans, forward natural gas (adjusted for locational differences) and natural gas liquids prices, and an after-tax discount rate of 13 percent and 15 percent for probable and possible reserves, respectively. |
• | $85 million impairment charge related to acquired unproved reserves in the Powder River Basin reported in discontinued operations. Significant assumptions in valuing these unproved reserves included evaluation of probable and possible reserves quantities, expectation for market participant drilling plans, forward natural gas (adjusted for locational differences) and natural gas liquids prices, and an after-tax discount rate of 15 percent and 18 percent for probable and possible reserves, respectively. |
(c) | As a result of our impairment assessments in 2012, we recorded the following significant impairment charges, including those in discontinued operations, for which the fair value measured for these properties at December 31, 2012 was estimated to be approximately $351 million: |
• | $102 million of impairment charges related to acquired unproved reserves in the Powder River Basin reported in discontinued operations and $75 million of impairment charges related to acquired unproved reserves in the Piceance Basin. Significant assumptions in valuing these unproved reserves included evaluation of probable and possible reserves quantities, expectation for market participant drilling plans, forward natural gas (adjusted for locational differences) and natural gas liquids prices, and an after-tax discount rate of 13 percent and 15 percent for probable and possible reserves, respectively. |
• | $48 million impairment charge related to natural gas-producing properties in the Green River Basin. Significant assumptions in valuing these properties included proved reserves quantities of more than 29 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $5.87 per Mcfe for natural gas (adjusted for locational differences), natural gas liquids and oil, and an after-tax discount rate of 11 percent. |
|
Commodity | Period | Contract Type (a) | Location | Notional Volume (b) | Weighted Average Price (c) | ||||||||
Natural Gas | |||||||||||||
Natural Gas | 2015 | Fixed Price Swaps | Henry Hub | (442 | ) | $ | 4.10 | ||||||
Natural Gas | 2015 | Costless Collars | Henry Hub | (50 | ) | $ 4.00 - 4.50 | |||||||
Natural Gas | 2015 | Basis Swaps | NGPL | (13 | ) | $ | (0.16 | ) | |||||
Natural Gas | 2015 | Basis Swaps | Rockies | (150 | ) | $ | (0.11 | ) | |||||
Natural Gas | 2015 | Basis Swaps | San Juan | (85 | ) | $ | (0.10 | ) | |||||
Natural Gas | 2015 | Basis Swaps | SoCal | (20 | ) | $ | 0.18 | ||||||
Natural Gas | 2016 | Fixed Price Swaps | Henry Hub | (200 | ) | $ | 3.98 | ||||||
Natural Gas | 2016 | Swaptions | Henry Hub | (90 | ) | $ | 4.23 | ||||||
Natural Gas | 2017 | Swaptions | Henry Hub | (65 | ) | $ | 4.19 | ||||||
Crude Oil | |||||||||||||
Crude Oil | 2015 | Fixed Price Swaps | WTI | (20,236 | ) | $ | 94.88 | ||||||
Crude Oil | 2015 | Swaptions | WTI | (882 | ) | $ | 97.29 | ||||||
Crude Oil | 2016 | Swaptions | WTI | (5,250 | ) | $ | 97.55 |
(a) | Derivatives related to crude oil production are fixed price swaps settled on the business day average and swaptions. The derivatives related to natural gas production are fixed price swaps, basis swaps, swaptions and costless collars. In connection with several natural gas and crude oil swaps entered into, we granted swaptions to the swap counterparties in exchange for receiving premium hedged prices on the natural gas and crude oil swaps. These swaptions grant the counterparty the option to enter into future swaps with us. |
(b) | Natural gas volumes are reported in BBtu/day and crude oil volumes are reported in Bbl/day. |
(c) | The weighted average price for natural gas is reported in $/MMBtu and the crude oil price is reported in $/Bbl. |
Commodity | Period | Contract Type (a) | Location (b) | Notional Volume (c) | ||||||
Natural Gas | 2015 | Basis Swaps | Multiple | (3 | ) | |||||
Natural Gas | 2015 | Index | Multiple | (118 | ) | |||||
Natural Gas | 2016 | Index | Multiple | (70 | ) | |||||
Natural Gas | 2017 | Index | Multiple | (70 | ) | |||||
Natural Gas | 2018+ | Index | Multiple | (379 | ) |
(a) | We enter into exchange traded fixed price and basis swaps, over the counter fixed price and basis swaps, physical fixed price transactions and transactions with an index component. |
(b) | We transact at multiple locations primarily around our core assets to maximize the economic value of our transportation, storage and asset management agreements. |
(c) | Natural gas volumes are reported in BBtu/day, crude oil volumes are reported in Bbl/day, and natural gas liquids are reported in Bbl/day. |
December 31, | |||||||||||||||
2014 | 2013 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
(Millions) | |||||||||||||||
Derivatives related to production not designated as hedging instruments | $ | 517 | $ | 10 | $ | 26 | $ | 39 | |||||||
Derivatives related to physical marketing agreements not designated as hedging instruments | 19 | 32 | 31 | 83 | |||||||||||
Total derivatives not designated as hedging instruments | $ | 536 | $ | 42 | $ | 57 | $ | 122 |
Years Ended December 31, | Classification | ||||||||||||
2014 | 2013 | 2012 | |||||||||||
(Millions) | |||||||||||||
Net gain recognized in other comprehensive income (loss) (effective portion) | $ | — | $ | — | $ | 90 | AOCI | ||||||
Net gain reclassified from accumulated other comprehensive income (loss) into income (effective portion)(a) | $ | — | $ | 5 | $ | 434 | Revenues |
(a) | Gains reclassified from accumulated other comprehensive income (loss) primarily represent realized gains on derivatives designated as hedges of our production and are reflected in natural gas sales and oil and condensate sales. |
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Gain (loss) from derivatives related to production not designated as hedging instruments (a) | $ | 515 | $ | (57 | ) | $ | 66 | ||||
Gain (loss) from derivatives related to physical marketing agreements not designated as hedging instruments (b) | (81 | ) | (67 | ) | 12 | ||||||
Net gain (loss) on derivatives not designated as hedges | $ | 434 | $ | (124 | ) | $ | 78 |
(a) | Includes payments totaling $4 million and $11 million for the years ended December 31, 2014 and 2013, respectively, and receipts totaling $29 million for the year ended December 31, 2012. |
(b) | Includes payments totaling $120 million and $6 million for the years ended December 31, 2014 and 2013, respectively, and receipts totaling $17 million for the year ended December 31, 2012. |
Gross Amount Presented on Balance Sheet | Netting Adjustments (a) | Cash Collateral Posted(Received) | Net Amount | ||||||||||||
December 31, 2014 | (Millions) | ||||||||||||||
Derivative assets with right of offset or master netting agreements | $ | 536 | $ | (25 | ) | $ | — | $ | 511 | ||||||
Derivative liabilities with right of offset or master netting agreements | $ | (42 | ) | $ | 25 | $ | 17 | $ | — | ||||||
December 31, 2013 | |||||||||||||||
Derivative assets with right of offset or master netting agreements | $ | 57 | $ | (50 | ) | $ | — | $ | 7 | ||||||
Derivative liabilities with right of offset or master netting agreements | $ | (122 | ) | $ | 50 | $ | 52 | $ | (20 | ) |
(a) | With all of our financial trading counterparties, we have agreements in place that allow for the financial right of offset for derivative assets and derivative liabilities at settlement or in the event of a default under the agreements. Additionally, we have negotiated master netting agreements with some of our counterparties. These master netting agreements allow multiple entities that have multiple underlying agreements the ability to net derivative assets and derivative liabilities at settlement or in the event of a default or a termination under one or more of the underlying contracts. |
2014 | 2013 | ||||||
(Millions) | |||||||
Receivables by product or service: | |||||||
Sale of natural gas, crude and related products and services | $ | 340 | $ | 339 | |||
Joint interest owners | 106 | 168 | |||||
Other | 13 | 11 | |||||
Total | $ | 459 | $ | 518 |
Counterparty Type | Gross Total | Net Total | |||||
(Millions) | |||||||
Gas and electric utilities, integrated oil and gas companies, and other | $ | 4 | $ | 4 | |||
Financial institutions (Investment Grade) (a) | 533 | 508 | |||||
537 | 512 | ||||||
Credit reserves | (1 | ) | (1 | ) | |||
Credit exposure from derivatives | $ | 536 | $ | 511 |
(a) | We determine investment grade primarily using publicly available credit ratings. We include counterparties with a minimum S&P’s rating of BBB- or Moody’s Investors Service rating of Baa3 in investment grade. |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
(Millions, except per-share amounts) | |||||||||||||||
2014 | |||||||||||||||
Revenues | $ | 894 | $ | 727 | $ | 747 | $ | 1,125 | |||||||
Operating costs and expenses | $ | 783 | $ | 659 | $ | 570 | $ | 656 | |||||||
Income (loss) from continuing operations | $ | — | $ | (144 | ) | $ | 46 | $ | 227 | ||||||
Income (loss) from discontinued operations | 19 | 11 | 20 | (8 | ) | ||||||||||
Net income (loss) | $ | 19 | $ | (133 | ) | $ | 66 | $ | 219 | ||||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | — | $ | (144 | ) | $ | 46 | $ | 227 | ||||||
Income (loss) from discontinued operations | 18 | 9 | 16 | (8 | ) | ||||||||||
Net income (loss) | $ | 18 | $ | (135 | ) | $ | 62 | $ | 219 | ||||||
Basic earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | — | $ | (0.71 | ) | $ | 0.23 | $ | 1.11 | ||||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.07 | (0.03 | ) | ||||||||||
Net income (loss) | $ | 0.09 | $ | (0.66 | ) | $ | 0.30 | $ | 1.08 | ||||||
Diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | — | $ | (0.71 | ) | $ | 0.23 | $ | 1.10 | ||||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.07 | (0.04 | ) | ||||||||||
Net income (loss) | $ | 0.09 | $ | (0.66 | ) | $ | 0.30 | $ | 1.06 | ||||||
2013 | |||||||||||||||
Revenues | $ | 552 | $ | 722 | $ | 581 | $ | 576 | |||||||
Operating costs and expenses | $ | 634 | $ | 612 | $ | 621 | $ | 1,024 | |||||||
Income (loss) from continuing operations | $ | (115 | ) | $ | 6 | $ | (105 | ) | $ | (890 | ) | ||||
Income (loss) from discontinued operations | 2 | 16 | (11 | ) | (94 | ) | |||||||||
Net income (loss) | $ | (113 | ) | $ | 22 | $ | (116 | ) | $ | (984 | ) | ||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | (115 | ) | $ | 6 | $ | (105 | ) | $ | (878 | ) | ||||
Income (loss) from discontinued operations | (1 | ) | 12 | (9 | ) | (95 | ) | ||||||||
Net income (loss) | $ | (116 | ) | $ | 18 | $ | (114 | ) | $ | (973 | ) | ||||
Basic and diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.57 | ) | $ | 0.03 | $ | (0.52 | ) | $ | (4.37 | ) | ||||
Income (loss) from discontinued operations | (0.01 | ) | 0.06 | (0.05 | ) | (0.48 | ) | ||||||||
Net income (loss) | $ | (0.58 | ) | $ | 0.09 | $ | (0.57 | ) | $ | (4.85 | ) |
• | $87 million of impairments of costs of producing properties, acquired unproved reserves and leasehold (see Note 4). |
• | During 2014, we assigned our remaining natural gas storage capacity agreement to a third party and sold the remaining natural gas stored under this agreement for a total loss of approximately $18 million reflected in gas management expenses in the Consolidated Statements of Operations. |
• | $22 million exploratory impairments comprised of dry hole costs, impairments of exploratory area well costs and impairments of leasehold costs primarily associated with exploratory plays for which management has decided to cease any further exploration activities. |
• | $195 million loss on the sale of a portion of our working interests in certain Piceance Basin wells. |
• | $40 million exploratory impairments comprised of dry hole costs, impairments of exploratory area well costs and impairments of leasehold costs primarily associated with exploratory plays for which management has decided to cease any further exploration activities. |
• | $11 million increase in gas management expense related to a tariff rate refund received in prior years which is no longer under appeal by the pipeline company. |
• | $9 million deferred tax expense to accrue for the impact of new legislation (see Note 8.) |
• | $1,178 million of impairments of costs of producing properties, acquired unproved reserves, leasehold and equity method investment (see Note 4). |
• | $9 million buyout of a transportation agreement. |
• | $19 million of impairments of costs of acquired unproved reserves in the Kokopelli area of the Piceance Basin (see Note 4). |
First Quarter | Second Quarter | Third Quarter (a) | Fourth Quarter | ||||||||||||
(Millions, except per-share amounts) | |||||||||||||||
(Increase, (Decrease)) | |||||||||||||||
2014 | |||||||||||||||
Revenues | $ | (93 | ) | $ | (87 | ) | $ | 47 | N/A | ||||||
Operating costs and expenses | $ | (62 | ) | $ | 62 | $ | 31 | N/A | |||||||
Income (loss) from continuing operations | $ | (19 | ) | $ | (11 | ) | $ | (15 | ) | N/A | |||||
Income (loss) from discontinued operations | 19 | 11 | 15 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | (18 | ) | $ | (9 | ) | $ | (16 | ) | N/A | |||||
Income (loss) from discontinued operations | 18 | 9 | 16 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
Basic earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.09 | ) | $ | (0.05 | ) | $ | (0.05 | ) | N/A | |||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.05 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
Diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.09 | ) | $ | (0.05 | ) | $ | (0.05 | ) | N/A | |||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.05 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
2013 | |||||||||||||||
Revenues | $ | (79 | ) | $ | (93 | ) | $ | 35 | $ | (81 | ) | ||||
Operating costs and expenses | $ | (76 | ) | $ | (77 | ) | $ | 22 | $ | (74 | ) | ||||
Income (loss) from continuing operations | $ | (2 | ) | $ | (16 | ) | $ | 3 | $ | 94 | |||||
Income (loss) from discontinued operations | 2 | 16 | (3 | ) | (94 | ) | |||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | — | |||||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | 1 | $ | (12 | ) | $ | 9 | $ | 95 | ||||||
Income (loss) from discontinued operations | (1 | ) | 12 | (9 | ) | (95 | ) | ||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | — | |||||||
Basic and diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | 0.01 | $ | (0.06 | ) | $ | 0.01 | $ | 0.48 | ||||||
Income (loss) from discontinued operations | (0.01 | ) | 0.06 | (0.01 | ) | (0.48 | ) | ||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | — |
(a) | Third quarter only represents changes related to international being reported as discontinued operations because we reported Powder River Basin operations as discontinued in the third-quarter 2014. |
|
As of December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Proved Properties | $ | 10,717 | $ | 11,132 | |||
Unproved properties | 394 | 324 | |||||
11,111 | 11,456 | ||||||
Accumulated depreciation, depletion and amortization and valuation provisions | (4,698 | ) | (5,070 | ) | |||
Net capitalized costs | $ | 6,413 | $ | 6,386 |
• | Excluded from capitalized costs are equipment and facilities in support of oil and gas production of $385 million and $328 million, net, for 2014 and 2013, respectively. |
• | Proved properties include capitalized costs for oil and gas leaseholds holding proved reserves, development wells including uncompleted development well costs and successful exploratory wells. |
• | Unproved properties consist primarily of unproved leasehold costs. |
For the years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Acquisition | $ | 294 | $ | 57 | $ | 111 | |||||
Exploration | 92 | 104 | 23 | ||||||||
Development | 1,376 | 939 | 1,130 | ||||||||
$ | 1,762 | $ | 1,100 | $ | 1,264 |
• | Costs incurred include capitalized and expensed items. |
• | Acquisition costs are as follows: Costs in 2014 primarily relate to purchases of oil acreage in the San Juan Basin and include 28 Bcfe of proved reserves. The 2013 and 2012 costs are primarily for undeveloped leasehold in exploratory areas targeting oil reserves. |
• | Exploration costs include the costs incurred for geological and geophysical activity, drilling and equipping exploratory wells, including costs incurred during the year for wells determined to be dry holes, exploratory lease acquisitions and retaining undeveloped leaseholds. |
• | Development costs include costs incurred to gain access to and prepare well locations for drilling and to drill and equip wells in our development basins. |
For the years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Revenues: | |||||||||||
Natural gas sales | $ | 1,002 | $ | 896 | $ | 1,193 | |||||
Oil and condensate sales | 724 | 534 | 376 | ||||||||
Natural gas liquid sales | 205 | 228 | 297 | ||||||||
Net gain (loss) on derivatives not designated as hedges | 515 | (57 | ) | 66 | |||||||
Other revenues | 8 | 6 | 7 | ||||||||
Total revenues | 2,454 | 1,607 | 1,939 | ||||||||
Costs: | |||||||||||
Lease and facility operating | 244 | 227 | 202 | ||||||||
Gathering, processing and transportation | 328 | 350 | 434 | ||||||||
Taxes other than income | 126 | 102 | 68 | ||||||||
Exploration | 173 | 423 | 71 | ||||||||
Depreciation, depletion and amortization | 810 | 858 | 884 | ||||||||
Impairment of certain proved properties | 15 | 772 | 48 | ||||||||
Impairment of costs of acquired unproved reserves | 5 | 88 | 75 | ||||||||
Loss on sale of working interests in the Piceance Basin | 196 | — | — | ||||||||
General and administrative | 264 | 262 | 259 | ||||||||
Other (income) expense | 12 | 12 | 16 | ||||||||
Total costs | 2,173 | 3,094 | 2,057 | ||||||||
Results of operations | 281 | (1,487 | ) | (118 | ) | ||||||
Provision (benefit) for income taxes | 103 | (543 | ) | (43 | ) | ||||||
Exploration and production net income (loss) | $ | 178 | $ | (944 | ) | $ | (75 | ) |
• | Amounts for all years exclude the equity losses from our equity method investees. Net equity losses from these investees were $1 million, $21 million and $1 million in 2014, 2013 and 2012, respectively. |
• | Natural gas revenues consist of natural gas production sold and 2012 includes realized gains (losses) of derivatives that were designated as cash flow hedges. |
• | For derivative instruments that were entered into after January 1, 2012, we did not designate those as cash flow hedges. Any gain (loss) related to these derivatives is included in net gain on derivatives not designated as hedges. |
• | Other revenues consist of activities that are an indirect part of the producing activities. |
• | Exploration expenses include the costs of geological and geophysical activity, drilling and equipping exploratory wells determined to be dry holes and the cost of retaining undeveloped leaseholds including lease amortization and impairments. Additionally, exploration costs in 2014 include impairments of certain exploratory well costs (see Note 4 of Notes to Consolidated Financial Statements). Exploration costs in 2013 include a $317 million impairment to estimated fair value of unproved leasehold costs in the Appalachian Basin. |
• | Depreciation, depletion and amortization includes depreciation of support equipment. |
Natural Gas (Bcf) | Oil (MMBbls) | NGLs (MMBbls) | All Products (Bcfe) | ||||||||
Proved reserves at December 31, 2011 | 3,982.9 | 47.1 | 134.0 | 5,070.1 | |||||||
Revisions | (404.8 | ) | 5.6 | (21.1 | ) | (498.6 | ) | ||||
Purchases | 5.8 | — | — | 5.8 | |||||||
Divestitures | (217.0 | ) | (0.3 | ) | (1.0 | ) | (224.8 | ) | |||
Extensions and discoveries | 409.2 | 28.5 | 8.9 | 633.8 | |||||||
Production | (407.0 | ) | (4.4 | ) | (10.4 | ) | (495.8 | ) | |||
Proved reserves at December 31, 2012 | 3,369.1 | 76.5 | 110.4 | 4,490.5 | |||||||
Revisions | 308.3 | 3.5 | (25.4 | ) | 177.2 | ||||||
Divestitures | (0.2 | ) | — | — | (0.5 | ) | |||||
Extensions and discoveries | 312.0 | 28.8 | 8.1 | 533.8 | |||||||
Production | (359.4 | ) | (5.9 | ) | (7.4 | ) | (439.4 | ) | |||
Proved reserves at December 31, 2013 | 3,629.8 | 102.9 | 85.7 | 4,761.6 | |||||||
Revisions | (198.3 | ) | (7.7 | ) | (13.4 | ) | (324.8 | ) | |||
Purchases | 6.0 | 4.2 | 0.8 | 36.5 | |||||||
Divestitures | (314.6 | ) | (1.8 | ) | (8.5 | ) | (376.6 | ) | |||
Extensions and discoveries | 362.1 | 42.4 | 12.5 | 691.3 | |||||||
Production | (335.4 | ) | (9.2 | ) | (6.3 | ) | (428.4 | ) | |||
Proved reserves at December 31, 2014 | 3,149.6 | 130.8 | 70.8 | 4,359.6 | |||||||
Proved developed reserves: | |||||||||||
December 31, 2012 | 2,170.7 | 23.7 | 64.9 | 2,702.6 | |||||||
December 31, 2013 | 2,265.2 | 36.8 | 48.6 | 2,777.7 | |||||||
December 31, 2014 | 2,090.0 | 60.0 | 43.9 | 2,713.8 | |||||||
Proved undeveloped reserves: | |||||||||||
December 31, 2012 | 1,198.4 | 52.8 | 45.5 | 1,787.9 | |||||||
December 31, 2013 | 1,364.6 | 66.1 | 37.1 | 1,983.9 | |||||||
December 31, 2014 | 1,059.6 | 70.8 | 26.9 | 1,645.8 |
(a) | Oil and natural gas liquids were converted to Bcfe using the ratio of one barrel of oil, condensate or NGLs to six thousand cubic feet of natural gas. |
• | Natural gas reserves are computed at 14.73 pounds per square inch absolute and 60 degrees Fahrenheit. |
• | Revisions in 2014 primarily reflect 97 Bcfe of net positive revisions to developed reserves and 422 Bcfe of net negative revisions to undeveloped reserves. The 422 Bcfe of net negative revisions were primarily due to a reduction in near-term drilling capital estimates and the related limitations imposed by the SEC five year rules. Revisions in 2013 reflects 133 Bcfe related to developed reserves and 44 Bcfe related to undeveloped reserves. Revisions in 2012 primarily resulted from the lower 12-month average price as compared to the 12-month average price used in 2011. |
• | Divestitures in 2014 primarily relate to the sale of working interests in the Piceance Basin (See Note 4 of Notes to Consolidated Financial Statements). Divestitures in 2012 primarily relate to the sale of our holdings in the Barnett Shale and the Arkoma Basin (see Note 2 of Notes to Consolidated Financial Statements). |
• | Extensions and discoveries in 2014 reflect 189 Bcfe added for drilled locations and 502 Bcfe added for new proved undeveloped locations. Extensions and discoveries in 2013 reflects 127 Bcfe added for drilled locations and 407 Bcfe added for new undeveloped locations. The 2014 and 2013 extensions and discoveries were primarily in the Piceance Basin, Williston Basin, Appalachian Basin and San Juan Basin. Extensions and discoveries in 2012 reflect 225 Bcfe added for drilled locations and 405 Bcfe added for new undeveloped locations. The 2012 extensions and discoveries were primarily in the Williston Basin, Appalachian Basin and Piceance Basin. |
As of December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Future cash inflows | $ | 26,444 | $ | 24,547 | |||
Less: | |||||||
Future production costs | 12,641 | 12,148 | |||||
Future development costs | 3,426 | 3,789 | |||||
Future income tax provisions | 2,519 | 2,147 | |||||
Future net cash flows | 7,858 | 6,463 | |||||
Less 10 percent annual discount for estimated timing of cash flows | 3,975 | 3,499 | |||||
Standardized measure of discounted future net cash inflows | $ | 3,883 | $ | 2,964 |
For the years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Beginning of year | $ | 2,964 | $ | 1,949 | $ | 3,591 | |||||
Sales of oil and gas produced, net of operating costs | (1,324 | ) | (1,040 | ) | (778 | ) | |||||
Net change in prices and production costs | 303 | 1,198 | (3,601 | ) | |||||||
Extensions, discoveries and improved recovery, less estimated future costs | 1,761 | 1,282 | 1,154 | ||||||||
Development costs incurred during year | 592 | 414 | 333 | ||||||||
Changes in estimated future development costs | 143 | (736 | ) | 50 | |||||||
Purchase of reserves in place, less estimated future costs | 147 | — | 4 | ||||||||
Sale of reserves in place, less estimated future costs | (391 | ) | (3 | ) | (272 | ) | |||||
Revisions of previous quantity estimates | (536 | ) | 239 | (232 | ) | ||||||
Accretion of discount | 383 | 225 | 481 | ||||||||
Net change in income taxes | (142 | ) | (540 | ) | 1,194 | ||||||
Other | (17 | ) | (24 | ) | 25 | ||||||
Net changes | 919 | 1,015 | (1,642 | ) | |||||||
End of year | $ | 3,883 | $ | 2,964 | $ | 1,949 |
|
Beginning Balance | Charged (Credited) to Costs and Expenses | Other | Deductions | Ending Balance | |||||||||||||||
2014: | |||||||||||||||||||
Allowance for doubtful accounts—accounts and notes receivable(a) | $ | 7 | $ | — | $ | — | $ | (1 | ) | $ | 6 | ||||||||
Deferred tax asset valuation allowance(b) | 102 | (1 | ) | 17 | — | 118 | |||||||||||||
Price-risk management credit reserves—assets(a)(c) | — | — | 1 | — | 1 | ||||||||||||||
2013: | |||||||||||||||||||
Allowance for doubtful accounts—accounts and notes receivable(a) | 11 | (3 | ) | — | (1 | ) | 7 | ||||||||||||
Deferred tax asset valuation allowance(b) | 19 | 80 | 3 | — | 102 | ||||||||||||||
2012: | |||||||||||||||||||
Allowance for doubtful accounts—accounts and notes receivable(a) | 13 | (2 | ) | — | — | 11 | |||||||||||||
Deferred tax asset valuation allowance(b) | 16 | 3 | — | — | 19 |
(a) | Deducted from related assets. |
(b) | Deducted from related assets, with a portion included in assets held for sale. |
(c) | Included in revenues. |
|
• | impairment assessments of long-lived assets; |
• | valuations of derivatives; |
• | estimation of natural gas and oil reserves; |
• | assessments of litigation-related contingencies; and |
• | asset retirement obligations. |
Years ended December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Material, supplies and other | $ | 43 | $ | 43 | |||
Crude oil production in transit | 2 | 10 | |||||
Natural gas in underground storage | — | 13 | |||||
$ | 45 | $ | 66 |
Derivative Treatment | Accounting Method | ||
Normal purchases and normal sales exception | Accrual accounting | ||
Designated in a qualifying hedging relationship | Hedge accounting | ||
All other derivatives | Mark-to-market accounting |
• | unrealized gains and losses on all derivatives that are not designated as cash flow hedges related to production and for which we have not elected the normal purchases and normal sales exception; |
• | unrealized gains and losses on all derivatives that are not designated as cash flow hedges related to gas management and for which we have not elected the normal purchases and normal sales exception; |
• | the ineffective portion of unrealized gains and losses on derivatives that are designated as cash flow hedges; |
• | realized gains and losses on all derivatives that settle financially; |
• | realized gains and losses on derivatives held for trading purposes; and |
• | realized gains and losses on derivatives entered into as a pre-contemplated buy/sell arrangement. |
• | impairment assessments of long-lived assets; |
• | valuations of derivatives; |
• | estimation of natural gas and oil reserves; |
• | assessments of litigation-related contingencies; and |
• | asset retirement obligations. |
Years ended December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Material, supplies and other | $ | 43 | $ | 43 | |||
Crude oil production in transit | 2 | 10 | |||||
Natural gas in underground storage | — | 13 | |||||
$ | 45 | $ | 66 |
Derivative Treatment | Accounting Method | ||
Normal purchases and normal sales exception | Accrual accounting | ||
Designated in a qualifying hedging relationship | Hedge accounting | ||
All other derivatives | Mark-to-market accounting |
• | unrealized gains and losses on all derivatives that are not designated as cash flow hedges related to production and for which we have not elected the normal purchases and normal sales exception; |
• | unrealized gains and losses on all derivatives that are not designated as cash flow hedges related to gas management and for which we have not elected the normal purchases and normal sales exception; |
• | the ineffective portion of unrealized gains and losses on derivatives that are designated as cash flow hedges; |
• | realized gains and losses on all derivatives that settle financially; |
• | realized gains and losses on derivatives held for trading purposes; and |
• | realized gains and losses on derivatives entered into as a pre-contemplated buy/sell arrangement. |
|
|
Years ended December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Material, supplies and other | $ | 43 | $ | 43 | |||
Crude oil production in transit | 2 | 10 | |||||
Natural gas in underground storage | — | 13 | |||||
$ | 45 | $ | 66 |
|
For the year ended December 31, 2014 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Total revenues | $ | 189 | $ | 163 | $ | 352 | |||||
Costs and expenses: | |||||||||||
Lease and facility operating | $ | 41 | $ | 37 | $ | 78 | |||||
Gathering, processing and transportation | 70 | 1 | 71 | ||||||||
Taxes other than income | 16 | 28 | 44 | ||||||||
Exploration | — | 4 | 4 | ||||||||
Depreciation, depletion and amortization | 11 | 42 | 53 | ||||||||
Impairment of assets held for sale | 45 | — | 45 | ||||||||
General and administrative | 4 | 16 | 20 | ||||||||
Other—net | — | 12 | 12 | ||||||||
Total costs and expenses | 187 | 140 | 327 | ||||||||
Operating income (loss) | 2 | 23 | 25 | ||||||||
Interest capitalized | 1 | — | 1 | ||||||||
Investment income and other | 6 | 19 | 25 | ||||||||
Income (loss) from discontinued operations before income taxes | 9 | 42 | 51 | ||||||||
Provision (benefit) for income taxes(a) | 2 | 7 | 9 | ||||||||
Income (loss) from discontinued operations | $ | 7 | $ | 35 | $ | 42 |
For the year ended December 31, 2013 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Total revenues | $ | 178 | $ | 152 | $ | 330 | |||||
Costs and expenses: | |||||||||||
Lease and facility operating | $ | 44 | $ | 37 | $ | 81 | |||||
Gathering, processing and transportation | 80 | 3 | 83 | ||||||||
Taxes other than income | 15 | 24 | 39 | ||||||||
Exploration | 1 | 7 | 8 | ||||||||
Depreciation, depletion and amortization | 48 | 34 | 82 | ||||||||
Impairment of producing properties and costs of acquired unproved reserves | 192 | 3 | 195 | ||||||||
Gain on sale of Powder River Basin deep rights leasehold | (36 | ) | — | (36 | ) | ||||||
General and administrative | 6 | 14 | 20 | ||||||||
Other—net | 5 | — | 5 | ||||||||
Total costs and expenses | 355 | 122 | 477 | ||||||||
Operating income (loss) | (177 | ) | 30 | (147 | ) | ||||||
Interest capitalized | 4 | — | 4 | ||||||||
Investment income and other | 4 | 21 | 25 | ||||||||
Income (loss) from discontinued operations before income taxes | (169 | ) | 51 | (118 | ) | ||||||
Provision (benefit) for income taxes(a) | (62 | ) | 31 | (31 | ) | ||||||
Income (loss) from discontinued operations | $ | (107 | ) | $ | 20 | $ | (87 | ) |
For the year ended December 31, 2012 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Total revenues | $ | 180 | $ | 137 | $ | 317 | |||||
Costs and expenses: | |||||||||||
Lease and facility operating | $ | 65 | $ | 32 | $ | 97 | |||||
Gathering, processing and transportation | 74 | 2 | 76 | ||||||||
Taxes other than income | 19 | 24 | 43 | ||||||||
Gas management, including charges for unutilized pipeline capacity | 1 | — | 1 | ||||||||
Exploration | 1 | 11 | 12 | ||||||||
Depreciation, depletion and amortization | 62 | 27 | 89 | ||||||||
Impairment of producing properties and costs of acquired unproved reserves | 102 | — | 102 | ||||||||
Gain on sale of Barnett Shale and Arkoma Basin holdings | (38 | ) | — | (38 | ) | ||||||
General and administrative | 10 | 14 | 24 | ||||||||
Other—net | (1 | ) | — | (1 | ) | ||||||
Total costs and expenses | 295 | 110 | 405 | ||||||||
Operating income (loss) | (115 | ) | 27 | (88 | ) | ||||||
Interest capitalized | 6 | — | 6 | ||||||||
Investment income and other | 4 | 27 | 31 | ||||||||
Income (loss) from discontinued operations before income taxes | (105 | ) | 54 | (51 | ) | ||||||
Provision (benefit) for income taxes | (38 | ) | 24 | (14 | ) | ||||||
Income (loss) from discontinued operations | $ | (67 | ) | $ | 30 | $ | (37 | ) |
December 31, 2014 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Assets classified as held for sale | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | — | $ | 29 | $ | 29 | |||||
Accounts receivable | — | 25 | 25 | ||||||||
Inventories | 1 | 7 | 8 | ||||||||
Other | — | 14 | 14 | ||||||||
Total current assets | 1 | 75 | 76 | ||||||||
Investments | 18 | 134 | 152 | ||||||||
Properties and equipment (successful efforts method of accounting)(a) | 132 | 445 | 577 | ||||||||
Less—accumulated depreciation, depletion and amortization | (10 | ) | (228 | ) | (238 | ) | |||||
Properties and equipment, net | 122 | 217 | 339 | ||||||||
Other noncurrent assets | — | 6 | 6 | ||||||||
Total assets classified as held for sale—discontinued operations | $ | 141 | $ | 432 | $ | 573 | |||||
Total assets classified as held for sale—continuing operations (Note 4) | 200 | — | 200 | ||||||||
Total assets classified as held for sale on the Consolidated Balance Sheets | $ | 341 | $ | 432 | $ | 773 | |||||
Liabilities associated with assets held for sale | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | — | $ | 34 | $ | 34 | |||||
Accrued and other current liabilities | 3 | 23 | 26 | ||||||||
Total current liabilities | 3 | 57 | 60 | ||||||||
Deferred income taxes | — | 13 | 13 | ||||||||
Long-term debt | — | 2 | 2 | ||||||||
Asset retirement obligations | 45 | 7 | 52 | ||||||||
Other noncurrent liabilities | — | 3 | 3 | ||||||||
Total liabilities associated with assets held for sale—discontinued operations | $ | 48 | $ | 82 | $ | 130 | |||||
Total liabilities associated with assets held for sale—continuing operations (Note 4) | $ | 2 | $ | — | $ | 2 | |||||
Total liabilities associated with assets held for sale on the Consolidated Balance Sheets | $ | 50 | $ | 82 | $ | 132 |
December 31, 2013 | Domestic | International | Total | ||||||||
(Millions) | |||||||||||
Assets classified as held for sale | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | — | $ | 51 | $ | 51 | |||||
Accounts receivable | — | 18 | 18 | ||||||||
Inventories | 1 | 5 | 6 | ||||||||
Other | — | 17 | 17 | ||||||||
Total current assets | 1 | 91 | 92 | ||||||||
Investments | 17 | 125 | 142 | ||||||||
Properties and equipment (successful efforts method of accounting) | 166 | 360 | 526 | ||||||||
Less—accumulated depreciation, depletion and amortization | — | (194 | ) | (194 | ) | ||||||
Properties and equipment, net | 166 | 166 | 332 | ||||||||
Total assets classified as held for sale—discontinued operations(a) | $ | 184 | $ | 382 | $ | 566 | |||||
Total assets classified as held for sale—continuing operations (Note 4)(a) | 148 | — | 148 | ||||||||
Total assets classified as held for sale on the Consolidated Balance Sheets(a) | $ | 332 | $ | 382 | $ | 714 | |||||
Liabilities associated with assets held for sale | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | — | $ | 18 | $ | 18 | |||||
Accrued and other current liabilities | 3 | 20 | 23 | ||||||||
Total current liabilities | 3 | 38 | 41 | ||||||||
Deferred income taxes | — | 12 | 12 | ||||||||
Long-term debt | — | 5 | 5 | ||||||||
Asset retirement obligations | 47 | 4 | 51 | ||||||||
Total liabilities associated with assets held for sale—discontinued operations(a) | $ | 50 | $ | 59 | $ | 109 | |||||
Total liabilities associated with assets held for sale—continuing operations (Note 4) | 2 | — | 2 | ||||||||
Total liabilities associated with assets held for sale on the Consolidated Balance Sheets(a) | $ | 52 | $ | 59 | $ | 111 |
|
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Impairment of producing properties and costs of acquired unproved reserves(a) | $ | 20 | $ | 860 | $ | 123 | |||||
Impairment of equity method investment in Appalachian Basin | $ | — | $ | 20 | $ | — |
(a) | Excludes related impairments of unproved leasehold included in exploration expenses. |
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Geologic and geophysical costs | $ | 11 | $ | 18 | $ | 12 | |||||
Impairments of exploratory area well costs and dry hole costs | 88 | 3 | 1 | ||||||||
Unproved leasehold property impairments, amortization and expiration | 74 | 402 | 58 | ||||||||
Total exploration expenses | $ | 173 | $ | 423 | $ | 71 |
|
Estimated Useful Life(a) (Years) | December 31, | ||||||||
2014 | 2013 | ||||||||
(Millions) | |||||||||
Proved properties | (b) | $ | 10,386 | $ | 10,955 | ||||
Unproved properties | (c) | 394 | 316 | ||||||
Gathering, processing and other facilities | 15-25 | 251 | 209 | ||||||
Construction in progress | (c) | 541 | 353 | ||||||
Other | 3-40 | 181 | 178 | ||||||
Total properties and equipment, at cost | 11,753 | 12,011 | |||||||
Accumulated depreciation, depletion and amortization | (4,911 | ) | (5,251 | ) | |||||
Properties and equipment—net | $ | 6,842 | $ | 6,760 |
(a) | Estimated useful lives are presented as of December 31, 2014. |
(b) | Proved properties are depreciated, depleted and amortized using the units-of-production method (see Note 1). |
(c) | Unproved properties and construction in progress are not yet subject to depreciation and depletion. |
2014 | 2013 | ||||||
(Millions) | |||||||
Balance, January 1 | $ | 308 | $ | 261 | |||
Liabilities incurred | 19 | 11 | |||||
Liabilities settled | (2 | ) | (1 | ) | |||
Liabilities associated with assets sold | (65 | ) | — | ||||
Estimate revisions | (78 | ) | 17 | ||||
Accretion expense(a) | 19 | 20 | |||||
Balance, December 31 | $ | 201 | $ | 308 | |||
Amount reflected as current | $ | 3 | $ | 3 |
(a) | Accretion expense is included in lease and facility operating expense on the Consolidated Statements of Operations. |
|
December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Trade | $ | 215 | $ | 208 | |||
Accrual for capital expenditures | 313 | 225 | |||||
Royalties | 125 | 130 | |||||
Cash overdrafts | — | 35 | |||||
Other | 59 | 36 | |||||
$ | 712 | $ | 634 |
December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Taxes other than income taxes | $ | 41 | $ | 41 | |||
Accrued interest | 53 | 43 | |||||
Compensation and benefit related accruals | 55 | 52 | |||||
Other, including other loss contingencies | 28 | 31 | |||||
$ | 177 | $ | 167 |
|
December 31, | |||||||
2014 (a) | 2013 (a) | ||||||
(Millions) | |||||||
5.250% Senior Notes due 2017 | $ | 400 | $ | 400 | |||
6.000% Senior Notes due 2022 | 1,100 | 1,100 | |||||
5.250% Senior Notes due 2024 | 500 | — | |||||
Credit facility agreement | 280 | 410 | |||||
Other | 1 | 2 | |||||
Total debt | $ | 2,281 | $ | 1,912 | |||
Less: Current portion of long-term debt | 1 | 1 | |||||
Total long-term debt | $ | 2,280 | $ | 1,911 |
(a) | Interest paid on debt totaled $97 million and $91 million for 2014 and 2013, respectively. |
|
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Provision (benefit): | |||||||||||
Current: | |||||||||||
Federal | $ | (3 | ) | $ | (29 | ) | $ | 49 | |||
State | 1 | 1 | 4 | ||||||||
(2 | ) | (28 | ) | 53 | |||||||
Deferred: | |||||||||||
Federal | 76 | (549 | ) | (125 | ) | ||||||
State | 1 | (47 | ) | (12 | ) | ||||||
77 | (596 | ) | (137 | ) | |||||||
Total provision (benefit) | $ | 75 | $ | (624 | ) | $ | (84 | ) |
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Provision (benefit) at statutory rate | $ | 71 | $ | (604 | ) | $ | (90 | ) | |||
Increases (decreases) in taxes resulting from: | |||||||||||
State income taxes (net of federal benefit) | 3 | (111 | ) | (6 | ) | ||||||
State income tax change in valuation allowance (net of federal benefit) | (1 | ) | 80 | — | |||||||
State income tax legislation change (net of federal benefit) | 9 | — | — | ||||||||
Effective state income tax rate change (net of federal benefit) | (9 | ) | (3 | ) | — | ||||||
Alternative minimum tax credits | — | — | 11 | ||||||||
Other | 2 | 14 | 1 | ||||||||
Provision (benefit) for income taxes | $ | 75 | $ | (624 | ) | $ | (84 | ) |
December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Deferred tax liabilities: | |||||||
Properties and equipment | $ | 738 | $ | 961 | |||
Derivatives, net | 170 | — | |||||
Other, net | 17 | 23 | |||||
Total deferred tax liabilities | 925 | 984 | |||||
Deferred tax assets: | |||||||
Accrued liabilities and other | 124 | 176 | |||||
Alternative minimum tax credits | 60 | 76 | |||||
Loss carryovers | 51 | 83 | |||||
Derivatives, net | — | 21 | |||||
Other, net | 32 | — | |||||
Total deferred tax assets | 267 | 356 | |||||
Less: valuation allowance | 114 | 99 | |||||
Total net deferred tax assets | 153 | 257 | |||||
Net deferred tax liabilities | $ | 772 | $ | 727 |
|
(Millions) | |||
2015 | $ | 177 | |
2016 | 162 | ||
2017 | 149 | ||
2018 | 138 | ||
2019 | 126 | ||
Thereafter | 389 | ||
Total | $ | 1,141 |
(Millions) | |||
2015 | $ | 37 | |
2016 | 32 | ||
2017 | 11 | ||
2018 | 7 | ||
2019 | 7 | ||
Thereafter | 15 | ||
Total | $ | 109 |
|
WPX Plan | ||||||||||
Stock Options | Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value | |||||||
(Millions) | (Millions) | |||||||||
Outstanding at December 31, 2013(a) | 4.1 | $ | 13.27 | $ | 29 | |||||
Granted | 0.4 | $ | 19.03 | |||||||
Exercised | (1.3 | ) | $ | 11.11 | ||||||
Forfeited | (0.1 | ) | $ | 15.39 | ||||||
Outstanding at December 31, 2014(a) | 3.1 | $ | 14.80 | $ | 2 | |||||
Exercisable at December 31, 2014 | 2.7 | $ | 14.26 | $ | 2 |
(a) | Includes approximately 137 thousand shares held by Williams’ employees at a weighted average price of $10.64 per share at December 31, 2014 and 344 thousand shares held by Williams' employees at a weighted average price of $9.24 per share at December 31, 2013. |
WPX Plan | |||||||||||||||||
Stock Options Outstanding | Stock Options Exercisable | ||||||||||||||||
Range of Exercise Prices | Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Life | Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Life | |||||||||||
(Millions) | (Years) | (Millions) | (Years) | ||||||||||||||
$ 6.02 to $10.68 | 0.5 | $ | 7.59 | 2.8 | 0.5 | $ | 7.59 | 2.8 | |||||||||
$ 11.32 to $13.46 | 0.6 | $ | 11.82 | 4.0 | 0.6 | $ | 11.82 | 4.0 | |||||||||
$14.41 to $18.23 | 1.5 | $ | 16.39 | 6.1 | 1.2 | $ | 16.36 | 5.6 | |||||||||
$19.95 to $21.81 | 0.5 | $ | 20.61 | 5.0 | 0.4 | $ | 20.24 | 3.2 | |||||||||
Total | 3.1 | $ | 14.80 | 5.0 | 2.7 | $ | 14.26 | 4.4 |
WPX Plan | |||||||||||
2014 | 2013 | 2012 | |||||||||
Weighted-average grant date fair value of options granted | $ | 18.94 | $ | 6.04 | $ | 7.79 | |||||
Weighted-average assumptions: | |||||||||||
Dividend yield | — | — | — | ||||||||
Volatility | 43.0 | % | 42.8 | % | 43.8 | % | |||||
Risk-free interest rate | 1.85 | % | 1.06 | % | 1.17 | % | |||||
Expected life (years) | 5.9 | 6.0 | 6.0 |
WPX Plan | ||||||
Restricted Stock Units | Shares | Weighted- Average Fair Value(a) | ||||
(Millions) | ||||||
Nonvested at December 31, 2013 | 5.2 | $ | 16.97 | |||
Granted | 2.5 | $ | 18.37 | |||
Forfeited | (0.7 | ) | $ | 16.92 | ||
Vested | (1.9 | ) | $ | 16.92 | ||
Nonvested at December 31, 2014 | 5.1 | $ | 17.58 |
(a) | Performance-based shares are primarily valued using a valuation pricing model. However, certain of these shares were valued using the end-of-period market price until certification that the performance objectives were completed or a value of zero once it was determined that it was unlikely that performance objectives would be met. All other shares are valued at the grant-date market price, less dividends projected to be paid over the vesting period. |
WPX Plan | |||||||||||
2014 | 2013 | 2012 | |||||||||
Weighted-average grant date fair value of restricted stock units granted during the year, per share | $ | 18.37 | $ | 14.97 | $ | 17.35 | |||||
Total fair value of restricted stock units vested during the year (millions) | $ | 33 | $ | 18 | $ | 14 |
|
December 31, 2014 | December 31, 2013 | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
(Millions) | (Millions) | ||||||||||||||||||||||||||||||
Energy derivative assets | $ | 14 | $ | 517 | $ | 5 | $ | 536 | $ | 30 | $ | 26 | $ | 1 | $ | 57 | |||||||||||||||
Energy derivative liabilities | $ | 32 | $ | 10 | $ | — | $ | 42 | $ | 83 | $ | 38 | $ | 1 | $ | 122 | |||||||||||||||
Total debt(a) | $ | — | $ | 2,218 | $ | — | $ | 2,218 | $ | — | $ | 1,938 | $ | — | $ | 1,938 |
(a) | The carrying value of total debt, excluding capital leases, was $2,280 million and $1,910 million as of December 31, 2014 and 2013, respectively. |
Years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Beginning balance | $ | — | $ | (1 | ) | $ | 1 | ||||
Realized and unrealized gains (losses): | |||||||||||
Included in income (loss) from continuing operations | 5 | (2 | ) | 3 | |||||||
Included in other comprehensive income (loss) | — | — | — | ||||||||
Purchases, issuances, and settlements | — | 3 | (5 | ) | |||||||
Transfers out of Level 3 | — | — | — | ||||||||
Ending balance | $ | 5 | $ | — | $ | (1 | ) | ||||
Unrealized gains included in income (loss) from continuing operations relating to instruments still held at December 31 | $ | 5 | $ | (1 | ) | $ | (1 | ) |
Total losses for the years ended December 31, | |||||||||||||||||
2014 (a) | 2013 (b) | 2012 (c) | |||||||||||||||
(Millions) | |||||||||||||||||
Impairments: | |||||||||||||||||
Producing properties and costs of acquired unproved reserves (Note 2 and Note 4) | $ | 20 | $ | 1,055 | $ | 225 | |||||||||||
Unproved leasehold | — | 317 | — | ||||||||||||||
Equity method investment (Note 4) | — | 20 | — | ||||||||||||||
$ | 20 | $ | 1,392 | $ | 225 |
(a) | As a result of our impairment assessment in 2014, we recorded the following significant impairment charges, including those reflected in discontinued operations, for which the fair value measured for these properties at December 31, 2014 was estimated to be approximately $11 million: |
• | $11 million impairment charge related to natural gas-producing properties in the Green River Basin. Significant assumptions in valuing these properties included proved reserves quantities of more than 23.0 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $4.77 per Mcfe for natural gas (adjusted for locational differences), natural gas liquids and oil, and an after-tax discount rates of 9 percent and 11 percent. |
• | $9 million of impairment charges related to costs of acquired unproved reserves and other insignificant producing properties. |
(b) | As a result of our impairment assessment in 2013, we recorded the following significant impairment charges, including those reflected in discontinued operations, for which the fair value measured for these properties at December 31, 2013 was estimated to be approximately $365 million: |
• | $792 million impairment charge related to natural gas producing properties and an equity method investment in the Appalachian Basin. Significant assumptions in valuing these properties included proved reserves quantities of more than 299 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $3.60 per Mcfe for natural gas (adjusted for locational differences), and an after-tax discount rate of 11 percent. |
• | $317 million impairment charge on our unproved leasehold acreage in the Appalachian Basin as a result of the impairment of the producing properties. Significant assumptions included estimates of the value per acre based on our recent transactions and those transactions observed in the market. |
• | $107 million impairment charge related to natural gas producing properties in the Powder River Basin reported in discontinued operations. Significant assumptions in valuing these properties included proved reserves quantities of more than 294 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $3.53 per Mcfe for natural gas (adjusted for locational differences), and an after-tax discount rate of 11 percent. |
• | $88 million impairment charge related to acquired unproved reserves in the Piceance Basin. Significant assumptions in valuing these unproved reserves included evaluation of probable and possible reserves quantities, expectation for market participant drilling plans, forward natural gas (adjusted for locational differences) and natural gas liquids prices, and an after-tax discount rate of 13 percent and 15 percent for probable and possible reserves, respectively. |
• | $85 million impairment charge related to acquired unproved reserves in the Powder River Basin reported in discontinued operations. Significant assumptions in valuing these unproved reserves included evaluation of probable and possible reserves quantities, expectation for market participant drilling plans, forward natural gas (adjusted for locational differences) and natural gas liquids prices, and an after-tax discount rate of 15 percent and 18 percent for probable and possible reserves, respectively. |
(c) | As a result of our impairment assessments in 2012, we recorded the following significant impairment charges, including those in discontinued operations, for which the fair value measured for these properties at December 31, 2012 was estimated to be approximately $351 million: |
• | $102 million of impairment charges related to acquired unproved reserves in the Powder River Basin reported in discontinued operations and $75 million of impairment charges related to acquired unproved reserves in the Piceance Basin. Significant assumptions in valuing these unproved reserves included evaluation of probable and possible reserves quantities, expectation for market participant drilling plans, forward natural gas (adjusted for locational differences) and natural gas liquids prices, and an after-tax discount rate of 13 percent and 15 percent for probable and possible reserves, respectively. |
• | $48 million impairment charge related to natural gas-producing properties in the Green River Basin. Significant assumptions in valuing these properties included proved reserves quantities of more than 29 billion cubic feet of gas equivalent, forward weighted average prices averaging approximately $5.87 per Mcfe for natural gas (adjusted for locational differences), natural gas liquids and oil, and an after-tax discount rate of 11 percent. |
|
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Gain (loss) from derivatives related to production not designated as hedging instruments (a) | $ | 515 | $ | (57 | ) | $ | 66 | ||||
Gain (loss) from derivatives related to physical marketing agreements not designated as hedging instruments (b) | (81 | ) | (67 | ) | 12 | ||||||
Net gain (loss) on derivatives not designated as hedges | $ | 434 | $ | (124 | ) | $ | 78 |
(a) | Includes payments totaling $4 million and $11 million for the years ended December 31, 2014 and 2013, respectively, and receipts totaling $29 million for the year ended December 31, 2012. |
(b) | Includes payments totaling $120 million and $6 million for the years ended December 31, 2014 and 2013, respectively, and receipts totaling $17 million for the year ended December 31, 2012. |
Years Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Gain (loss) from derivatives related to production not designated as hedging instruments (a) | $ | 515 | $ | (57 | ) | $ | 66 | ||||
Gain (loss) from derivatives related to physical marketing agreements not designated as hedging instruments (b) | (81 | ) | (67 | ) | 12 | ||||||
Net gain (loss) on derivatives not designated as hedges | $ | 434 | $ | (124 | ) | $ | 78 |
(a) | Includes payments totaling $4 million and $11 million for the years ended December 31, 2014 and 2013, respectively, and receipts totaling $29 million for the year ended December 31, 2012. |
(b) | Includes payments totaling $120 million and $6 million for the years ended December 31, 2014 and 2013, respectively, and receipts totaling $17 million for the year ended December 31, 2012. |
Commodity | Period | Contract Type (a) | Location | Notional Volume (b) | Weighted Average Price (c) | ||||||||
Natural Gas | |||||||||||||
Natural Gas | 2015 | Fixed Price Swaps | Henry Hub | (442 | ) | $ | 4.10 | ||||||
Natural Gas | 2015 | Costless Collars | Henry Hub | (50 | ) | $ 4.00 - 4.50 | |||||||
Natural Gas | 2015 | Basis Swaps | NGPL | (13 | ) | $ | (0.16 | ) | |||||
Natural Gas | 2015 | Basis Swaps | Rockies | (150 | ) | $ | (0.11 | ) | |||||
Natural Gas | 2015 | Basis Swaps | San Juan | (85 | ) | $ | (0.10 | ) | |||||
Natural Gas | 2015 | Basis Swaps | SoCal | (20 | ) | $ | 0.18 | ||||||
Natural Gas | 2016 | Fixed Price Swaps | Henry Hub | (200 | ) | $ | 3.98 | ||||||
Natural Gas | 2016 | Swaptions | Henry Hub | (90 | ) | $ | 4.23 | ||||||
Natural Gas | 2017 | Swaptions | Henry Hub | (65 | ) | $ | 4.19 | ||||||
Crude Oil | |||||||||||||
Crude Oil | 2015 | Fixed Price Swaps | WTI | (20,236 | ) | $ | 94.88 | ||||||
Crude Oil | 2015 | Swaptions | WTI | (882 | ) | $ | 97.29 | ||||||
Crude Oil | 2016 | Swaptions | WTI | (5,250 | ) | $ | 97.55 |
(a) | Derivatives related to crude oil production are fixed price swaps settled on the business day average and swaptions. The derivatives related to natural gas production are fixed price swaps, basis swaps, swaptions and costless collars. In connection with several natural gas and crude oil swaps entered into, we granted swaptions to the swap counterparties in exchange for receiving premium hedged prices on the natural gas and crude oil swaps. These swaptions grant the counterparty the option to enter into future swaps with us. |
(b) | Natural gas volumes are reported in BBtu/day and crude oil volumes are reported in Bbl/day. |
(c) | The weighted average price for natural gas is reported in $/MMBtu and the crude oil price is reported in $/Bbl. |
Commodity | Period | Contract Type (a) | Location (b) | Notional Volume (c) | ||||||
Natural Gas | 2015 | Basis Swaps | Multiple | (3 | ) | |||||
Natural Gas | 2015 | Index | Multiple | (118 | ) | |||||
Natural Gas | 2016 | Index | Multiple | (70 | ) | |||||
Natural Gas | 2017 | Index | Multiple | (70 | ) | |||||
Natural Gas | 2018+ | Index | Multiple | (379 | ) |
(a) | We enter into exchange traded fixed price and basis swaps, over the counter fixed price and basis swaps, physical fixed price transactions and transactions with an index component. |
(b) | We transact at multiple locations primarily around our core assets to maximize the economic value of our transportation, storage and asset management agreements. |
(c) | Natural gas volumes are reported in BBtu/day, crude oil volumes are reported in Bbl/day, and natural gas liquids are reported in Bbl/day. |
December 31, | |||||||||||||||
2014 | 2013 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
(Millions) | |||||||||||||||
Derivatives related to production not designated as hedging instruments | $ | 517 | $ | 10 | $ | 26 | $ | 39 | |||||||
Derivatives related to physical marketing agreements not designated as hedging instruments | 19 | 32 | 31 | 83 | |||||||||||
Total derivatives not designated as hedging instruments | $ | 536 | $ | 42 | $ | 57 | $ | 122 |
Years Ended December 31, | Classification | ||||||||||||
2014 | 2013 | 2012 | |||||||||||
(Millions) | |||||||||||||
Net gain recognized in other comprehensive income (loss) (effective portion) | $ | — | $ | — | $ | 90 | AOCI | ||||||
Net gain reclassified from accumulated other comprehensive income (loss) into income (effective portion)(a) | $ | — | $ | 5 | $ | 434 | Revenues |
(a) | Gains reclassified from accumulated other comprehensive income (loss) primarily represent realized gains on derivatives designated as hedges of our production and are reflected in natural gas sales and oil and condensate sales. |
Gross Amount Presented on Balance Sheet | Netting Adjustments (a) | Cash Collateral Posted(Received) | Net Amount | ||||||||||||
December 31, 2014 | (Millions) | ||||||||||||||
Derivative assets with right of offset or master netting agreements | $ | 536 | $ | (25 | ) | $ | — | $ | 511 | ||||||
Derivative liabilities with right of offset or master netting agreements | $ | (42 | ) | $ | 25 | $ | 17 | $ | — | ||||||
December 31, 2013 | |||||||||||||||
Derivative assets with right of offset or master netting agreements | $ | 57 | $ | (50 | ) | $ | — | $ | 7 | ||||||
Derivative liabilities with right of offset or master netting agreements | $ | (122 | ) | $ | 50 | $ | 52 | $ | (20 | ) |
(a) | With all of our financial trading counterparties, we have agreements in place that allow for the financial right of offset for derivative assets and derivative liabilities at settlement or in the event of a default under the agreements. Additionally, we have negotiated master netting agreements with some of our counterparties. These master netting agreements allow multiple entities that have multiple underlying agreements the ability to net derivative assets and derivative liabilities at settlement or in the event of a default or a termination under one or more of the underlying contracts. |
2014 | 2013 | ||||||
(Millions) | |||||||
Receivables by product or service: | |||||||
Sale of natural gas, crude and related products and services | $ | 340 | $ | 339 | |||
Joint interest owners | 106 | 168 | |||||
Other | 13 | 11 | |||||
Total | $ | 459 | $ | 518 |
Counterparty Type | Gross Total | Net Total | |||||
(Millions) | |||||||
Gas and electric utilities, integrated oil and gas companies, and other | $ | 4 | $ | 4 | |||
Financial institutions (Investment Grade) (a) | 533 | 508 | |||||
537 | 512 | ||||||
Credit reserves | (1 | ) | (1 | ) | |||
Credit exposure from derivatives | $ | 536 | $ | 511 |
(a) | We determine investment grade primarily using publicly available credit ratings. We include counterparties with a minimum S&P’s rating of BBB- or Moody’s Investors Service rating of Baa3 in investment grade. |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
(Millions, except per-share amounts) | |||||||||||||||
2014 | |||||||||||||||
Revenues | $ | 894 | $ | 727 | $ | 747 | $ | 1,125 | |||||||
Operating costs and expenses | $ | 783 | $ | 659 | $ | 570 | $ | 656 | |||||||
Income (loss) from continuing operations | $ | — | $ | (144 | ) | $ | 46 | $ | 227 | ||||||
Income (loss) from discontinued operations | 19 | 11 | 20 | (8 | ) | ||||||||||
Net income (loss) | $ | 19 | $ | (133 | ) | $ | 66 | $ | 219 | ||||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | — | $ | (144 | ) | $ | 46 | $ | 227 | ||||||
Income (loss) from discontinued operations | 18 | 9 | 16 | (8 | ) | ||||||||||
Net income (loss) | $ | 18 | $ | (135 | ) | $ | 62 | $ | 219 | ||||||
Basic earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | — | $ | (0.71 | ) | $ | 0.23 | $ | 1.11 | ||||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.07 | (0.03 | ) | ||||||||||
Net income (loss) | $ | 0.09 | $ | (0.66 | ) | $ | 0.30 | $ | 1.08 | ||||||
Diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | — | $ | (0.71 | ) | $ | 0.23 | $ | 1.10 | ||||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.07 | (0.04 | ) | ||||||||||
Net income (loss) | $ | 0.09 | $ | (0.66 | ) | $ | 0.30 | $ | 1.06 | ||||||
2013 | |||||||||||||||
Revenues | $ | 552 | $ | 722 | $ | 581 | $ | 576 | |||||||
Operating costs and expenses | $ | 634 | $ | 612 | $ | 621 | $ | 1,024 | |||||||
Income (loss) from continuing operations | $ | (115 | ) | $ | 6 | $ | (105 | ) | $ | (890 | ) | ||||
Income (loss) from discontinued operations | 2 | 16 | (11 | ) | (94 | ) | |||||||||
Net income (loss) | $ | (113 | ) | $ | 22 | $ | (116 | ) | $ | (984 | ) | ||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | (115 | ) | $ | 6 | $ | (105 | ) | $ | (878 | ) | ||||
Income (loss) from discontinued operations | (1 | ) | 12 | (9 | ) | (95 | ) | ||||||||
Net income (loss) | $ | (116 | ) | $ | 18 | $ | (114 | ) | $ | (973 | ) | ||||
Basic and diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.57 | ) | $ | 0.03 | $ | (0.52 | ) | $ | (4.37 | ) | ||||
Income (loss) from discontinued operations | (0.01 | ) | 0.06 | (0.05 | ) | (0.48 | ) | ||||||||
Net income (loss) | $ | (0.58 | ) | $ | 0.09 | $ | (0.57 | ) | $ | (4.85 | ) |
First Quarter | Second Quarter | Third Quarter (a) | Fourth Quarter | ||||||||||||
(Millions, except per-share amounts) | |||||||||||||||
(Increase, (Decrease)) | |||||||||||||||
2014 | |||||||||||||||
Revenues | $ | (93 | ) | $ | (87 | ) | $ | 47 | N/A | ||||||
Operating costs and expenses | $ | (62 | ) | $ | 62 | $ | 31 | N/A | |||||||
Income (loss) from continuing operations | $ | (19 | ) | $ | (11 | ) | $ | (15 | ) | N/A | |||||
Income (loss) from discontinued operations | 19 | 11 | 15 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | (18 | ) | $ | (9 | ) | $ | (16 | ) | N/A | |||||
Income (loss) from discontinued operations | 18 | 9 | 16 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
Basic earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.09 | ) | $ | (0.05 | ) | $ | (0.05 | ) | N/A | |||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.05 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
Diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.09 | ) | $ | (0.05 | ) | $ | (0.05 | ) | N/A | |||||
Income (loss) from discontinued operations | 0.09 | 0.05 | 0.05 | N/A | |||||||||||
Net income (loss) | $ | — | $ | — | $ | — | N/A | ||||||||
2013 | |||||||||||||||
Revenues | $ | (79 | ) | $ | (93 | ) | $ | 35 | $ | (81 | ) | ||||
Operating costs and expenses | $ | (76 | ) | $ | (77 | ) | $ | 22 | $ | (74 | ) | ||||
Income (loss) from continuing operations | $ | (2 | ) | $ | (16 | ) | $ | 3 | $ | 94 | |||||
Income (loss) from discontinued operations | 2 | 16 | (3 | ) | (94 | ) | |||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | — | |||||||
Amounts attributable to WPX Energy, Inc.: | |||||||||||||||
Income (loss) from continuing operations | $ | 1 | $ | (12 | ) | $ | 9 | $ | 95 | ||||||
Income (loss) from discontinued operations | (1 | ) | 12 | (9 | ) | (95 | ) | ||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | — | |||||||
Basic and diluted earnings (loss) per common share: | |||||||||||||||
Income (loss) from continuing operations | $ | 0.01 | $ | (0.06 | ) | $ | 0.01 | $ | 0.48 | ||||||
Income (loss) from discontinued operations | (0.01 | ) | 0.06 | (0.01 | ) | (0.48 | ) | ||||||||
Net income (loss) | $ | — | $ | — | $ | — | $ | — |
(a) | Third quarter only represents changes related to international being reported as discontinued operations because we reported Powder River Basin operations as discontinued in the third-quarter 2014. |
|
As of December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Proved Properties | $ | 10,717 | $ | 11,132 | |||
Unproved properties | 394 | 324 | |||||
11,111 | 11,456 | ||||||
Accumulated depreciation, depletion and amortization and valuation provisions | (4,698 | ) | (5,070 | ) | |||
Net capitalized costs | $ | 6,413 | $ | 6,386 |
For the years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Acquisition | $ | 294 | $ | 57 | $ | 111 | |||||
Exploration | 92 | 104 | 23 | ||||||||
Development | 1,376 | 939 | 1,130 | ||||||||
$ | 1,762 | $ | 1,100 | $ | 1,264 |
For the years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Revenues: | |||||||||||
Natural gas sales | $ | 1,002 | $ | 896 | $ | 1,193 | |||||
Oil and condensate sales | 724 | 534 | 376 | ||||||||
Natural gas liquid sales | 205 | 228 | 297 | ||||||||
Net gain (loss) on derivatives not designated as hedges | 515 | (57 | ) | 66 | |||||||
Other revenues | 8 | 6 | 7 | ||||||||
Total revenues | 2,454 | 1,607 | 1,939 | ||||||||
Costs: | |||||||||||
Lease and facility operating | 244 | 227 | 202 | ||||||||
Gathering, processing and transportation | 328 | 350 | 434 | ||||||||
Taxes other than income | 126 | 102 | 68 | ||||||||
Exploration | 173 | 423 | 71 | ||||||||
Depreciation, depletion and amortization | 810 | 858 | 884 | ||||||||
Impairment of certain proved properties | 15 | 772 | 48 | ||||||||
Impairment of costs of acquired unproved reserves | 5 | 88 | 75 | ||||||||
Loss on sale of working interests in the Piceance Basin | 196 | — | — | ||||||||
General and administrative | 264 | 262 | 259 | ||||||||
Other (income) expense | 12 | 12 | 16 | ||||||||
Total costs | 2,173 | 3,094 | 2,057 | ||||||||
Results of operations | 281 | (1,487 | ) | (118 | ) | ||||||
Provision (benefit) for income taxes | 103 | (543 | ) | (43 | ) | ||||||
Exploration and production net income (loss) | $ | 178 | $ | (944 | ) | $ | (75 | ) |
Natural Gas (Bcf) | Oil (MMBbls) | NGLs (MMBbls) | All Products (Bcfe) | ||||||||
Proved reserves at December 31, 2011 | 3,982.9 | 47.1 | 134.0 | 5,070.1 | |||||||
Revisions | (404.8 | ) | 5.6 | (21.1 | ) | (498.6 | ) | ||||
Purchases | 5.8 | — | — | 5.8 | |||||||
Divestitures | (217.0 | ) | (0.3 | ) | (1.0 | ) | (224.8 | ) | |||
Extensions and discoveries | 409.2 | 28.5 | 8.9 | 633.8 | |||||||
Production | (407.0 | ) | (4.4 | ) | (10.4 | ) | (495.8 | ) | |||
Proved reserves at December 31, 2012 | 3,369.1 | 76.5 | 110.4 | 4,490.5 | |||||||
Revisions | 308.3 | 3.5 | (25.4 | ) | 177.2 | ||||||
Divestitures | (0.2 | ) | — | — | (0.5 | ) | |||||
Extensions and discoveries | 312.0 | 28.8 | 8.1 | 533.8 | |||||||
Production | (359.4 | ) | (5.9 | ) | (7.4 | ) | (439.4 | ) | |||
Proved reserves at December 31, 2013 | 3,629.8 | 102.9 | 85.7 | 4,761.6 | |||||||
Revisions | (198.3 | ) | (7.7 | ) | (13.4 | ) | (324.8 | ) | |||
Purchases | 6.0 | 4.2 | 0.8 | 36.5 | |||||||
Divestitures | (314.6 | ) | (1.8 | ) | (8.5 | ) | (376.6 | ) | |||
Extensions and discoveries | 362.1 | 42.4 | 12.5 | 691.3 | |||||||
Production | (335.4 | ) | (9.2 | ) | (6.3 | ) | (428.4 | ) | |||
Proved reserves at December 31, 2014 | 3,149.6 | 130.8 | 70.8 | 4,359.6 | |||||||
Proved developed reserves: | |||||||||||
December 31, 2012 | 2,170.7 | 23.7 | 64.9 | 2,702.6 | |||||||
December 31, 2013 | 2,265.2 | 36.8 | 48.6 | 2,777.7 | |||||||
December 31, 2014 | 2,090.0 | 60.0 | 43.9 | 2,713.8 | |||||||
Proved undeveloped reserves: | |||||||||||
December 31, 2012 | 1,198.4 | 52.8 | 45.5 | 1,787.9 | |||||||
December 31, 2013 | 1,364.6 | 66.1 | 37.1 | 1,983.9 | |||||||
December 31, 2014 | 1,059.6 | 70.8 | 26.9 | 1,645.8 |
(a) | Oil and natural gas liquids were converted to Bcfe using the ratio of one barrel of oil, condensate or NGLs to six thousand cubic feet of natural gas. |
As of December 31, | |||||||
2014 | 2013 | ||||||
(Millions) | |||||||
Future cash inflows | $ | 26,444 | $ | 24,547 | |||
Less: | |||||||
Future production costs | 12,641 | 12,148 | |||||
Future development costs | 3,426 | 3,789 | |||||
Future income tax provisions | 2,519 | 2,147 | |||||
Future net cash flows | 7,858 | 6,463 | |||||
Less 10 percent annual discount for estimated timing of cash flows | 3,975 | 3,499 | |||||
Standardized measure of discounted future net cash inflows | $ | 3,883 | $ | 2,964 |
For the years ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(Millions) | |||||||||||
Beginning of year | $ | 2,964 | $ | 1,949 | $ | 3,591 | |||||
Sales of oil and gas produced, net of operating costs | (1,324 | ) | (1,040 | ) | (778 | ) | |||||
Net change in prices and production costs | 303 | 1,198 | (3,601 | ) | |||||||
Extensions, discoveries and improved recovery, less estimated future costs | 1,761 | 1,282 | 1,154 | ||||||||
Development costs incurred during year | 592 | 414 | 333 | ||||||||
Changes in estimated future development costs | 143 | (736 | ) | 50 | |||||||
Purchase of reserves in place, less estimated future costs | 147 | — | 4 | ||||||||
Sale of reserves in place, less estimated future costs | (391 | ) | (3 | ) | (272 | ) | |||||
Revisions of previous quantity estimates | (536 | ) | 239 | (232 | ) | ||||||
Accretion of discount | 383 | 225 | 481 | ||||||||
Net change in income taxes | (142 | ) | (540 | ) | 1,194 | ||||||
Other | (17 | ) | (24 | ) | 25 | ||||||
Net changes | 919 | 1,015 | (1,642 | ) | |||||||
End of year | $ | 3,883 | $ | 2,964 | $ | 1,949 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|