EX-99 2 exh99_1.htm PRESS RELEASE OF EOG RESOURCES, INC.
   

EXHIBIT 99.1

     
     

EOG Resources, Inc.

   

News Release

   

For Further Information Contact:

 

Investors

   

Maire A. Baldwin

   

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

     
   

Media and Investors

   

Elizabeth M. Ivers

   

(713) 651-7132

     

EOG RESOURCES REPORTS SECOND QUARTER 2007 RESULTS,

INCREASES FULL YEAR 2007 PRODUCTION GROWTH TARGET TO 11.5 PERCENT

  • High Rate Oil Wells Announced in North Dakota
  • Improved Completions Reflected in Johnson County Well Results
  • Plans to Divest Shallow Natural Gas Assets in Appalachia

FOR IMMEDIATE RELEASE: Thursday, August 2, 2007

HOUSTON - EOG Resources, Inc. (EOG) today reported second quarter 2007 net income available to common of $306.1 million, or $1.24 per share. This compares to second quarter 2006 net income available to common of $329.6 million, or $1.34 per share.

The results for the second quarter 2007 included a previously disclosed $44.1 million ($28.4 million after tax, or $0.12 per share) net gain on the mark-to-market of financial commodity price transactions. During the quarter, the net cash realized related to financial commodity contracts was $18.6 million ($12.0 million after tax, or $0.05 per share). Consistent with some analysts' practice of matching realizations to settlement months, adjusted non-GAAP net income available to common for the quarter was $289.7 million, or $1.17 per share. Adjusted non-GAAP net income available to common for the second quarter 2006 was $285.3 million, or $1.16 per share. (Please refer to the attached tables for the reconciliation of adjusted non-GAAP net income available to common to net income available to common.)

2007 Production Growth Target Increased

"Based on the increased momentum of our production growth, we are raising our full year 2007 total company growth target from 10 to 11.5 percent," said Mark G. Papa, Chairman and Chief Executive Officer. "One hundred percent of this growth is organic, which is significant for a company our size."

The increased 2007 production growth target is primarily driven by higher than anticipated United States crude oil and natural gas liquids (NGL) production for the second half of the year. Outstanding results from recent horizontal oil wells drilled in the North Dakota Bakken Play have boosted EOG's confidence in increasing oil production targets. In the western counties of the Fort Worth Basin Barnett Shale, recent wells have produced natural gas yielding stronger than anticipated NGL production.

Operational Highlights

EOG's natural gas production in the United States increased approximately 24 percent for the second quarter over the same period a year ago with particularly robust growth from the Fort Worth Basin Barnett Shale, East Texas, Rocky Mountain and Mid Continent areas.

In the Barnett Shale, EOG continues to make improvements in the application of well completion technology that has led to higher initial production rates and potentially higher recovery efficiencies, particularly in Johnson County. In East Texas, a new natural gas processing facility has provided additional capacity for EOG's natural gas production from the Branton Field where eight wells are producing approximately 14 million cubic feet per day (MMcfd), net.

Outside of the Barnett Shale, total production in the United States and Canada increased approximately 7 percent for the first six months of 2007 as compared to the same period a year ago, in part due to a 12 percent increase in United States crude oil and condensate production driven by drilling programs in North Dakota, Texas and Kansas. EOG is applying horizontal drilling technology to oil plays in both North Dakota and the Mid Continent. Currently operating a four-rig drilling program in the North Dakota Bakken, EOG plans to add an additional rig in the fourth quarter. In the Mid Continent area, recent success has set up several offset drilling locations for the second half of 2007.

While maintaining an active exploration effort in the pursuit of shale gas opportunities in Appalachia, EOG announced its intention to sell its shallow gas assets and associated 18 MMcfd of current natural gas production in the area. The sale is expected to close in either late 2007 or early 2008. Proceeds from the sale will be used to fund EOG's core portfolio and resource plays that have greater potential for production and reserve growth. Following the divestiture, EOG will continue to target an average of 9 percent total company production growth for 2008.

Well Highlights

         North Dakota Bakken

    • Zacher 1-24H - EOG has a 75 percent working interest in the Zacher 1-24H that was completed in June with a peak production rate of 1,774 barrels of oil per day (Bopd), gross.
    • Hoff 1-10H - EOG has a 75 percent working interest in the Hoff 1-10H, which began flowing to sales in June at a peak rate of 2,034 Bopd, gross.
    • N&D 1-05H - EOG holds a 67 percent working interest in the N&D 1-05H, which was completed in July at an initial peak production rate of 1,610 Bopd, gross.

         Fort Worth Basin Barnett Shale - Johnson, Palo Pinto and Hood Counties

    • Hughes Unit #1H - EOG completed the Hughes Unit #1H during the second quarter. The well, located in central Johnson County, flowed to sales at a peak production rate of 12 MMcfd, gross. EOG has an 86 percent working interest in the well.
    • Eagle Ford C Unit #4H and #5H - Drilled in the eastern part of Johnson County, the two wells were completed in June with initial production rates of 6.7 and 7.7 MMcfd, respectively. EOG has a 100 percent working interest in both wells.
    • Maples Unit #1H, #2H and #3H - EOG completed the three Maples Unit wells during July in eastern Johnson County. EOG has a 54 percent working interest in these three wells that began flowing to sales at initial production rates ranging from 5.8 to 9.9 MMcfd, gross.
    • McInroe A Unit #1H - EOG has a 100 percent working interest in this western extension well in Palo Pinto County. The McInroe A Unit #1H, which tested at a rate of 2.6 MMcfd, will be connected to sales during the third quarter.
    • Mabery A and B Unit #1H - Drilled in EOG's western extension acreage in Hood County, the wells began initial production in July at 1.8 and 2.1 MMcfd, gross, respectively. EOG has a 78 percent working interest in both the Mabery A and B Unit #1H.

         Mid Continent

    • Willis 23 #1 - EOG's second oil discovery from the St. Louis Formation in Kansas, the Willis 23 #1, began flowing to sales at a rate of 800 Bopd. EOG has a 100 percent working interest in the well.
    • Cooper 358 #1H - A horizontal Cleveland well in the Texas Panhandle, the Cooper 358 #1H tested at 3.0 MMcfd and 700 Bopd. EOG has a 100 percent working interest in the well.

Conference Call Scheduled for August 3, 2007

EOG's second quarter 2007 conference call will be available via live audio webcast at 9 a.m. Central Daylight Time (10 a.m. Eastern Daylight Time) Friday, August 3, 2007. To listen, log on to www.eogresources.com. The webcast will be archived on EOG's website through Friday, August 17, 2007.

EOG Resources, Inc. is one of the largest independent (non-integrated) oil and natural gas companies in the United States with proved reserves in the United States, Canada, offshore Trinidad and the United Kingdom North Sea. EOG Resources, Inc. is listed on the New York Stock Exchange and is traded under the ticker symbol "EOG."

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical facts, including, among others, statements regarding EOG's future financial position, business strategy, budgets, reserve information, projected levels of production, projected costs and plans and objectives of management for future operations, are forward-looking statements. EOG typically uses words such as "expect," "anticipate," "estimate," "strategy," "intend," "plan," "target" and "believe" or the negative of those terms or other variations of them or by comparable terminology to identify its forward-looking statements. In particular, statements, express or implied, concerning future operating results, the ability to replace or increase reserves or to increase production, or the ability to generate income or cash flows are forward-looking statements. Forward-looking statements are not guarantees of performance. Although EOG believes its expectations reflected in forward-looking statements are based on reasonable assumptions, no assurance can be given that these expectations will be achieved. Important factors that could cause actual results to differ materially from the expectations reflected in the forward-looking statements include, among others:

  • the timing and extent of changes in commodity prices for crude oil, natural gas and related products, foreign currency exchange rates, interest rates and financial market conditions;
  • the extent and effect of any hedging activities engaged in by EOG;
  • the timing and impact of liquefied natural gas imports;
  • changes in demand or prices for ammonia or methanol;
  • the extent of EOG's success in discovering, developing, marketing and producing reserves and in acquiring oil and gas properties;
  • the accuracy of reserve estimates, which by their nature involve the exercise of professional judgment and may therefore be imprecise;
  • the ability to achieve production levels from existing and future oil and gas development projects due to operating hazards, drilling risks and the inherent uncertainties in predicting oil and gas reservoir performance;
  • the availability and cost of drilling rigs, experienced drilling crews, tubular steel and other materials, equipment and services used in drilling and well completions;
  • the availability, terms and timing of mineral licenses and leases and governmental and other permits and rights of way;
  • access to surface locations for drilling and production facilities;
  • the availability and capacity of gathering, processing and pipeline transportation facilities;
  • the availability of compression uplift capacity;
  • the extent to which EOG can economically develop its Barnett Shale acreage outside of Johnson County, Texas;
  • whether EOG is successful in its efforts to more densely develop its acreage in the Barnett Shale and other production areas;
  • political developments around the world and the enactment of new government policies, legislation and regulations;
  • acts of war and terrorism and responses to these acts; and
  • weather, including weather-related delays in the installation of gathering and production facilities.

In light of these risks, uncertainties and assumptions, the events anticipated by EOG's forward-looking statements might not occur. Forward-looking statements speak only as of the date made and EOG undertakes no obligation to update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

The United States Securities and Exchange Commission (SEC) permits oil and gas companies, in their filings with the SEC, to disclose only proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. As noted above, statements of proved reserves are only estimates and may be imprecise. Any reserve estimates provided in this press release that are not specifically designated as being estimates of proved reserves may include not only proved reserves, but also other categories of reserves that the SEC's guidelines strictly prohibit EOG from including in filings with the SEC. Investors are urged to consider closely the disclosure in EOG's Annual Report on Form 10-K for fiscal year ended December 31, 2006, available from EOG at P.O. Box 4362, Houston, Texas 77210-4362 (Attn: Investor Relations). You can also obtain this form from the SEC by calling 1-800-SEC-0330 or from the SEC's website at www.sec.gov.

 

 EOG RESOURCES, INC.

FINANCIAL REPORT
(Unaudited; in millions, except per share data)
       
            Quarter   Six Months
            Ended June 30,   Ended June 30,
              2007   2006   2007   2006
Net Operating Revenues        $
1,055.2
  $
919.1
  $
1,930.5
  $
2,003.6
Net Income Available to Common        $
306.1
  $
329.6
  $
522.9
  $
754.4
Net Income Per Share Available to Common                             
  Basic        $
1.26
  $
1.36
  $
2.15
  $
3.13
  Diluted        $
1.24
  $
1.34
  $
2.12
  $
3.07
Average Number of Common Shares                             
  Basic         
243.2
   
241.6
   
243.0
   
241.4
  Diluted         
247.3
   
245.9
   
247.0
   
245.8
                                 
                                 
SUMMARY INCOME STATEMENTS
(Unaudited; in thousands)
                     
            Quarter   Six Months
            Ended June 30,   Ended June 30,
            2007   2006   2007   2006
Net Operating Revenues                             
  Wellhead Natural Gas       

$

790,456  

$

642,969  

$

1,526,098  

$

1,432,030
  Wellhead Crude Oil, Condensate and Natural Gas Liquids          218,696     185,036     393,560     369,754
  Gains on Mark-to-Market Commodity Derivative Contracts          44,103     91,022     4,302     198,046
  Other, Net          1,988     61     6,496     3,794
    Total         1,055,243     919,088     1,930,456     2,003,624
Operating Expenses                             
  Lease and Well          123,188     87,287     227,513     174,771
  Transportation Costs          41,591     25,913     79,339     54,009
  Exploration Costs          41,216     35,313     67,600     74,705
  Dry Hole Costs          11,816     14,668     28,626     25,394
  Impairments           20,804     22,680     44,846     45,453
  Depreciation, Depletion and Amortization          259,780     192,928     504,122     370,580
  General and Administrative          47,183     38,607     91,062     74,898
  Taxes Other Than Income          62,047     46,858     102,695     100,552
    Total         607,625     464,254     1,145,803     920,362
                                 
Operating Income           447,618     454,834     784,653     1,083,262
                                 
Other Income, Net          29,069     21,844     34,993     36,400
                                 
Income Before Interest Expense and Income Taxes          476,687     476,678     819,646     1,119,662
                                 
Interest Expense, Net          10,818     12,384     18,456     25,537
                                 
Income Before Income Taxes          465,869     464,294     801,190     1,094,125
                                 
Income Tax Provision          158,816     132,877     276,470     336,001
                                 
Net Income           307,053     331,417     524,720     758,124
                                 
Preferred Stock Dividends          990     1,858     1,865     3,716
                                 
Net Income Available to Common       

$

306,063
 

$

329,559
 

$

522,855
 

$

754,408

 

EOG RESOURCES, INC.
OPERATING HIGHLIGHTS
(Unaudited)
                                 
            Quarter   Six Months
            Ended June 30,   Ended June 30,
            2007   2006   2007   2006
Wellhead Volumes and Prices                             
Natural Gas Volumes (MMcfd) (A)                              
  United States          960     776     938     767
  Canada          232     225     227     227
    United States & Canada         1,192     1,001     1,165     994
  Trinidad          250     265     251     274
  United Kingdom           22     25     26     30
    Total         1,464     1,291     1,442     1,298
                                 
Average Natural Gas Prices ($/Mcf) (B)                              
  United States        $ 6.80   $ 6.33   $ 6.61   $ 7.04
  Canada          6.70     6.28     6.57     7.08
    United States & Canada Composite         6.78     6.32     6.60     7.04
  Trinidad          2.04     2.18     2.42     2.31
  United Kingdom          4.35     6.34     5.04     9.32
    Composite         5.93     5.47     5.85     6.10
                                 
Crude Oil and Condensate Volumes (MBbld) (A)                              
  United States          23.4     19.5     22.6     20.2
  Canada          2.4     2.4     2.5     2.5
    United States & Canada         25.8     21.9     25.1     22.7
  Trinidad          4.0     4.8     4.2     5.2
  United Kingdom          0.1     0.1     0.1     0.1
    Total         29.9     26.8     29.4     28.0
                                 
Average Crude Oil and Condensate Prices ($/Bbl) (B)                              
  United States        $ 61.38   $ 67.69   $ 57.75   $ 63.70
  Canada          60.08     62.62     55.88     57.12
    United States & Canada Composite         61.26     67.06     57.56     62.92
  Trinidad          75.16     67.47     67.32     64.45
  United Kingdom          68.82     65.80     59.61     61.04
    Composite         63.15     67.13     58.96     63.21
                                 
Natural Gas Liquids Volumes (MBbld) (A)                              
  United States          10.4     9.0     10.0     8.1
  Canada          1.1     0.6     1.1     0.7
    Total         11.5     9.6     11.1     8.8
                                 
Average Natural Gas Liquids Prices ($/Bbl) (B)                              
  United States        $ 45.35   $ 41.02   $ 41.40   $ 39.32
  Canada          42.30     46.55     39.39     44.56
    Composite         45.04     41.38     41.20     39.72
                                 
Natural Gas Equivalent Volumes (MMcfed) (C)                              
  United States           1,163     947     1,134     937
  Canada          253     244     248     246
    United States & Canada         1,416     1,191     1,382     1,183
  Trinidad          274     293     276     305
  United Kingdom          23     26     27     30
    Total         1,713     1,510     1,685     1,518
                                 
Total Bcfe (C)           155.8     137.4     305.0     274.8
                                 
(A)  Million cubic feet per day or thousand barrels per day, as applicable.                            
(B)  Dollars per thousand cubic feet or per barrel, as applicable.                              
(C)  Million cubic feet equivalent per day or billion cubic feet equivalent, as applicable; includes natural gas, crude oil, condensate
       and natural gas liquids. Natural gas equivalents are determined using the ratio of 6.0 thousand cubic feet of natural gas to 1.0
       barrel of crude oil, condensate or natural gas liquids.

 

  EOG RESOURCES, INC.
  SUMMARY BALANCE SHEETS
  (Unaudited; in thousands, except share data)
   
                   
          June 30,   December 31,
          2007   2006
                   
  ASSETS
Current Assets             
  Cash and Cash Equivalents    $ 58,534   $ 218,255
  Accounts Receivable, Net      741,907     754,134
  Inventories      116,300     113,591
  Assets from Price Risk Management Activities      60,850     130,612
  Income Taxes Receivable      39,671     94,311
  Other      46,506     39,177
     Total      1,063,768     1,350,080
                   
Oil and Gas Properties (Successful Efforts Method)      15,890,787     13,893,851
  Less: Accumulated Depreciation, Depletion and Amortization      (6,550,931)     (5,949,804)
     Net Oil and Gas Properties      9,339,856     7,944,047
Other Assets      120,640     108,033
Total Assets    $
10,524,264
  $
9,402,160
                   
  LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities             
  Accounts Payable    $ 925,829   $ 896,572
  Accrued Taxes Payable      101,372     130,984
  Dividends Payable      22,052     14,718
  Deferred Income Taxes      54,895     144,615
  Other      54,384     68,123
     Total      1,158,532     1,255,012
                   
                   
Long-Term Debt      883,842     733,442
Other Liabilities      328,121     300,907
Deferred Income Taxes      1,861,180     1,513,128
                   
Shareholders' Equity             
  Preferred Stock, $0.01 Par, 10,000,000 Shares Authorized:             
    Series B, Cumulative, $1,000 Liquidation Preference Per Share,             
       53,260 Shares Outstanding at June 30, 2007 and  December              
   

   31, 2006 

      52,951     52,887
  Common Stock, $0.01 Par, 640,000,000 Shares Authorized and               
    249,460,000 Shares Issued       202,495     202,495
  Additional Paid In Capital        162,594     129,986
  Accumulated Other Comprehensive Income         328,918     176,704
  Retained Earnings        5,640,660     5,151,034
  Common Stock Held in Treasury, 4,655,082 Shares at                
    June 30, 2007 and 5,724,959 Shares at December 31, 2006       (95,029)     (113,435)
       Total Shareholders' Equity       6,292,589     5,599,671
Total Liabilities and Shareholders' Equity      $
10,524,264
  $
9,402,160

 

  EOG RESOURCES, INC.
  SUMMARY STATEMENTS OF CASH FLOWS
  (Unaudited; in thousands)
   
                 
        Six Months  
          Ended June 30,  
          2007   2006  
Cash Flows from Operating Activities                 
Reconciliation of Net Income to Net Cash Provided by Operating Activities:                 
  Net Income      

$

524,720  

$

758,124  
  Items Not Requiring Cash                 
    Depreciation, Depletion and Amortization       504,122     370,580  
    Impairments       44,846     45,453  
    Stock-Based Compensation Expenses       29,542     19,618  
    Deferred Income Taxes       223,591     153,552  
    Other, Net       (4,912)     (7,485)  
  Dry Hole Costs        28,626     25,394  
  Mark-to-Market Commodity Derivative Contracts                 
    Total Gains       (4,302)     (198,046)  
    Realized Gains       65,880     93,913  
  Other, Net        (3,951)     4,710  
  Changes in Components of Working Capital and Other Assets and Liabilities                 
    Accounts Receivable       20,734     169,350  
    Inventories       (2,476)     (35,066)  
    Accounts Payable       14,651     (5,225)  
    Accrued Taxes Payable       26,191     (11,470)  
    Other Assets       (4,683)     28,160  
    Other Liabilities       (20,420)     (25,422)  
  Changes in Components of Working Capital Associated with                 
     Investing and Financing Activities        (20,471)     (9,708)  
Net Cash Provided by Operating Activities        1,421,688     1,376,432  
                     
Investing Cash Flows                 
  Additions to Oil and Gas Properties        (1,748,483)     (1,189,927)  
  Proceeds from Sales of Assets        37,988     14,553  
  Changes in Components of Working Capital Associated with                 
     Investing Activities        20,412     9,742  
  Other, Net        (32,114)     (14,256)  
Net Cash Used in Investing Activities        (1,722,197)     (1,179,888)  
                     
Financing Cash Flows                 
  Net Commercial Paper and Revolving Credit Facility Borrowings        180,400     10,000  
  Long-Term Debt Repayments        (30,000)     (102,550)  
  Dividends Paid        (38,370)     (27,712)  
  Excess Tax Benefits from Stock-Based Compensation Expenses        11,122     20,841  
  Proceeds from Stock Options Exercised and Employee Stock Purchase Plan        14,089     11,143  
  Other, Net        (194)     (214)  
Net Cash Provided by (Used in) Financing Activities        137,047     (88,492)  
                     
Effect of Exchange Rate Changes on Cash        3,741     7,245  
                     
(Decrease) Increase in Cash and Cash Equivalents        (159,721)     115,297  
Cash and Cash Equivalents at Beginning of Period        218,255     643,811  
Cash and Cash Equivalents at End of Period     

$

58,534
 

$

759,108
 

 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON (Non-GAAP)
TO NET INCOME AVAILABLE TO COMMON (GAAP)
(Unaudited; in thousands, except per share data)
                             
                             
The following chart adjusts three-month and six-month periods ended June 30 reported Net Income Available to Common to reflect actual cash realized from oil and gas hedges by eliminating the unrealized mark-to-market gains from these transactions, to add the one-time tax expense related to Texas (US) franchise tax law revision in the second quarter of 2006 and to eliminate tax benefits related to the Alberta (Canada) provincial tax rate reduction and Canadian federal tax rate reduction in the second quarter of 2006. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported company earnings to match realizations to production settlement months and make certain other adjustments to exclude one-time items. EOG management uses this information for comparative purposes within the industry.
                             
                         
        Quarter   Six Months
        Ended June 30,   Ended June 30,
        2007   2006   2007   2006
                             
Reported Net Income Available to Common (GAAP)      $ 306,063   $ 329,559   $ 522,855   $ 754,408
                             
Mark-to-Market (MTM) Commodity Derivative Contracts Impact                           
  Total Gains       (44,103)     (91,022)     (4,302)     (198,046)
  Realized Gains       18,613     63,859     65,880     93,913
     Subtotal       (25,490)     (27,163)     61,578     (104,133)
                             
  After Tax MTM Impact       (16,403)     (17,479)     39,625     (67,010)
                             
Add: Tax Expense Related to Texas (US) Franchise Tax Law Revision        -     5,221     -     5,221
Less: Tax Benefit Related to Alberta (Canada) Provincial Tax                            
  Rate Reduction       -     (13,449)     -     (13,449)
Less: Tax Benefit Related to Canadian Federal Tax Rate Reduction        -     (18,593)     -     (18,593)
                             
                             
Adjusted Net Income Available to Common (Non-GAAP)      $
289,660
  $
285,259
  $
562,480
  $
660,577
                             
Adjusted Net Income Per Share Available to Common (Non-GAAP)                           
  Basic     $
1.19
  $
1.18
  $
2.31
  $
2.74
  Diluted     $
1.17
  $
1.16
  $
2.28
  $
2.69
                             
Average Number of Common Shares                           
  Basic      
243,227
   
241,613
   
242,976
   
241,370
  Diluted      
247,261
   
245,887
   
247,009
   
245,827

 

EOG RESOURCES, INC.
QUANTITATIVE RECONCILIATION OF DISCRETIONARY CASH FLOW AVAILABLE TO COMMON (Non-GAAP)
TO NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP)
(Unaudited; in thousands)
                           
The following chart reconciles three-month and six-month periods ended June 30 Net Cash Provided by Operating Activities (GAAP) to Discretionary Cash Flow Available to Common (Non-GAAP). EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust Net Cash Provided by Operating Activities for Exploration Costs (excluding Stock-Based Compensation Expenses), Changes in Components of Working Capital, Other Assets and Liabilities and Preferred Stock Dividends. EOG management uses this information for comparative purposes within the industry.
                       
  Quarter     Six Months
      Ended June 30,   Ended June 30,
      2007   2006     2007     2006
Net Cash Provided by Operating Activities (GAAP)  $ 723,208  

$

589,665  

$

1,421,688  

$

1,376,432
                           
Adjustments                       
  Exploration Costs (excluding Stock-Based Compensation Expenses)    38,230     32,995     61,574     70,660
     Changes in Components of Working Capital and Other Assets and
  Liabilities 
                     
    Accounts Receivable   2,201     (34,200)     (20,734)     (169,350)
    Inventories   (6,368)     21,696     2,476     35,066
    Accounts Payable   8,780     (4,310)     (14,651)     5,225
    Accrued Taxes Payable   (24,224)     40,768     (26,191)     11,470
    Other Assets   1,060     (20,775)     4,683     (28,160)
    Other Liabilities   6,064     20,376     20,420     25,422
  Changes in Components of Working Capital Associated                       
 

  with Investing and Financing Activities

  (12,223)     (23,479)     20,471     9,708
  Preferred Stock Dividends    (990)     (1,858)     (1,865)     (3,716)
                           
Discretionary Cash Flow Available to Common (Non-GAAP)  $
735,738
 

$

620,878
 

$

1,467,871
 

$

1,332,757