HOUSTON, July 24, 2014 /PRNewswire/ -- Noble Energy, Inc. (NYSE: NBL) announced today second quarter 2014 net income of $192 million, or $0.52 per diluted share on total revenues of $1.4 billion. Excluding the impact of certain items, which would typically not be considered by analysts in published earnings estimates, second quarter 2014 adjusted income((1)) was $318 million, or $0.87 per diluted share. Discretionary cash flow((1)) was $887 million and net cash provided by operating activities was $827 million. Capital expenditures for the second quarter of 2014 totaled $1.3 billion.

Key highlights for the second quarter of 2014 include:


    --  Delivered record horizontal production of 112 thousand barrels of oil
        equivalent per day (MBoe/d) from the DJ Basin and Marcellus Shale plays,
        56 percent higher than second quarter of last year
    --  Increased wet gas type curves 10 percent for wells in the Majorsville
        area of the Marcellus Shale play
    --  Announced plans to form Marcellus midstream MLP
    --  Exploration discovery made at the Katmai prospect located in the Gulf of
        Mexico
    --  Acquired interest in 17 exploration lease blocks in the Atwater Valley
        area of the Gulf of Mexico and spud initial prospect
    --  Leviathan resource estimate increased 16 percent to 22 trillion cubic
        feet equivalent (Tcfe) of natural gas
    --  Signed two regional export letters of intent for natural gas sales to
        LNG facilities in Egypt.
    --  Closed China asset sale, receiving $186 million in proceeds

Charles D. Davidson, Noble Energy's Chairman and CEO, commented, "We continued to make great progress on numerous fronts during the second quarter and find ourselves well-positioned to accelerate our growth profile in the second half of 2014 and into 2015. Our U.S. onshore horizontal programs have set yet another quarterly volume record and new completion techniques are enhancing well performance in both the DJ Basin and Marcellus programs. Our Gulf of Mexico program has built significant momentum with a commercial oil discovery at Katmai, as well as by adding a significant new lease position with attractive and sizeable prospects. In the meantime, development work is rapidly proceeding on prior Gulf discoveries, which will begin to deliver new production in 2015. In West Africa, both Aseng and Alen reached production milestones in the quarter. Finally in the Eastern Mediterranean, we have announced letters of intent with two new customers for over 1.1 Bcf/d that support the expansion at Tamar and first phase of Leviathan development. I am excited about the progress we are making and our outlook for the coming months and years."

VOLUMES AND PRICES
Second quarter 2014 sales volumes averaged 290 MBoe/d, an increase of 14 percent compared to the second quarter of 2013, after adjusting for divested assets. Total liquid sales were up 18 percent. U.S. sales volumes comprised 57 percent of the total and the remaining 43 percent came from International operations. U.S. volumes increased 25 percent, after adjusting for divested assets, driven by the continued horizontal development of the Marcellus Shale and DJ Basin plays. Internationally, volumes were up slightly as Alen volumes in Equatorial Guinea, which started up in the third quarter of last year, more than offset natural declines at Aseng.

Global crude oil and condensate prices averaged $102.53 per barrel for the second quarter of 2014. Natural gas realizations averaged $4.24 per thousand cubic feet (Mcf) in the U.S. and $5.57 per Mcf in Israel. Natural gas liquid pricing in the U.S. averaged 34 percent of the average West Texas Intermediate crude oil price for the quarter.

EXPENSES
Second quarter 2014 total production costs, including lease operating expense (LOE), production and ad valorem taxes, and transportation and gathering averaged $9.40 per barrel of oil equivalent (Boe). LOE and depreciation, depletion and amortization (DD&A) per Boe were $5.84 and $15.65, respectively. Exploration expense for the quarter was $59 million, which had no substantial dry hole costs or seismic expenditures. General and administrative expenses reflected an increase in staffing for major development and exploration activities.

Included in the adjustments to net income for the second quarter of 2014 were gains associated with non-core property sales, impairments to reflect the updated estimate of abandonment cost on non-producing properties and a non-cash commodity derivative loss. The effective tax rate on adjusted earnings for the quarter was 22 percent and the deferred portion of taxes on adjusted earnings was 63 percent.

OPERATIONS UPDATE
In the DJ Basin, sales volumes averaged 98 MBoe/d for the second quarter of 2014. Horizontal production averaged 70 MBoe/d, a quarterly record and up 33 percent compared to the same quarter last year. Production volumes for the quarter were lower than expected due to the Company's decision to upgrade facilities for over 60 wells, third-party processing plant downtime and related higher line pressures in certain areas of the field, as well as longer drilling lead times associated with extended reach lateral wells and larger pads. Drilling activity in the quarter included 80 operated wells of which 53 wells had standard length laterals and 27 wells were extended reach. Well completions totaled 66, while 85 wells were brought online.

Underlying well performance of the base program remains strong for both standard and extended length laterals, consistent with associated type curves. Downspacing and new completion techniques were also evaluated in the quarter. The Loeffler pad, the Company's initial downspacing test, continued to track above the type curve for the area. On the recently finished Peppler/Peaks pad, located in the Core IDP, a plug-n-perf completion design was employed in place of the traditional sliding sleeves design on two of the three wells. Initial 60-day results from the plug-n-pref design are showing more than 50 percent improvement versus the sliding sleeves completion. Additional testing is planned in the second half of the year. At the AA21 econode, including 12 wells in the Wells Ranch IDP, the Company tested multiple completions techniques and is using downhole measurement equipment to capture specific stage level recovery data. The pad has been on line for 30 days and all of the wells are exceeding expectations. The Company is operating 10 drilling rigs across the basin, primarily focused in the Wells Ranch and East Pony IDPs.

In the Marcellus Shale, volumes averaged a record 249 million cubic feet of natural gas equivalent per day (MMcfe/d) for the second quarter, a 120 percent increase versus the same quarter of last year. Gross production from the Joint Venture surpassed 650 MMcfe/d, up from the 70 MMcfe/d when it was formed three years ago. In the quarter, 24 operated wells were drilled averaging over 7,200 lateral feet and 12 operated wells initiated production.

Based on encouraging production performance in Majorsville, type curves for wells with standard completion designs were raised by 10 percent to a projected recovery of 10 Bcfe for a 7,000 foot lateral length well. The WFN6 pad in the Majorsville area came online in the quarter and had a 30-day rate of over 65 MMcfe/d from eight wells averaging over 6,100 lateral feet. Over the last 60 days of production the pad has tracked 50 percent above type curves for that area. Two of the wells were completed using enhanced completion techniques and experienced production rates 15 to 30 percent above standard completions on the same pad.

Joint Venture partner, CONSOL Energy, drilled 24 wells and brought online 23 wells from a number of pads. In addition, 6 recompletions were performed in the Greenhill area of Greene County PA. Two of the wells were turned to production at initial rates over 4 MMcf/d each, a substantial increase from the 200 to 400 Mcf/d the wells were producing prior to the recompletion. Combined, the Joint Venture partners are operating 10 horizontal rigs split between the wet and dry gas portions of the acreage.

In the Gulf of Mexico, production for the second quarter averaged 19 MBoe/d, which was comprised of nearly 88 percent liquids. Galapagos and Swordfish reported another quarter of strong field performance. The Katmai prospect has already encountered over 115 feet of net oil pay in the secondary targets and continues to drill towards the main objective. An extension well at Dantzler is underway and expected to be at total depth in the third quarter. This well is designed to test an adjacent fault block and better define the scope of the field's development. Seventeen exploration lease blocks located in the Atwater Valley area were added to the Company's inventory through a farm-in. The initial well exploration prospect on these blocks, Bright, is drilling, targeting multiple Miocene reservoirs. It is anticipated to be at total depth during the third quarter.

In West Africa, product sales averaged 82 MBoe/d in the quarter. Aseng reached a milestone of 50 million gross barrels of oil produced and continues to perform above expectations at rates of 40 MBbl/d. Alen has been online for a full year now and production has grown to a record 30 MBbl/d gross following recent facility enhancements. Additional workover activities are underway, including a sidetrack of one well, which is expected to further increase production by the end of the year.

In the Eastern Mediterranean, Israel sales volumes for the second quarter of 2014 averaged 220 MMcfe/d. Natural gas demand was generally within seasonal norms, but impacted by a late start to the summer cooling period. Tamar continued to have exceptional uptime performance reporting less than 30 minutes of downtime in the quarter. The onshore compression project at Ashdod, which will expand the deliverability of Tamar by 200 MMcf/d gross, is over 60 percent complete with all major equipment installed. Two letters of intent to sell natural gas to regional customers were signed during the quarter, one involving Tamar for 440 MMcf/d gross and another related to Leviathan for 700 MMcf/d gross. Total gross resources for Leviathan were increased to 22 Tcfe from 19 Tcfe, as a result of continued evaluation work by the Company and a third-party engineering firm. Progress continues to be made on the first phase of Leviathan with the receipt of approval by the National Planning Committee of a site permit for a northern gas delivery point.

UPDATED GUIDANCE
Volumes for third quarter 2014 are anticipated to be between 290 and 305 MBoe/d and the fourth quarter volumes to range from 310 to 330 MBoe/d. These second half estimates are lower than earlier expectations primarily due to more conservative assumptions in the DJ Basin for infrastructure capacity and timing of well tie-ins. Infrastructure capacity constraints are related to higher than expected third-party midstream downtime, high field line pressures and the carryover impacts from facility enhancements. Included in the third quarter estimate is a 12 MBbl/d oil reduction versus the second quarter attributable to a significant underlifting in Equatorial Guinea, as well as the China asset sale. The third quarter estimate also included a reduced assumption for natural gas sales in Israel as a result of the ongoing conflict.

Detailed guidance is available in the supplemental information for the conference call.

(1) A Non-GAAP measure, see attached Reconciliation Schedules

WEBCAST AND CONFERENCE CALL INFORMATION

Noble Energy, Inc. will host a webcast and conference call at 9:00 a.m. Central time today. The webcast is accessible on the 'Investors' page at www.nobleenergyinc.com. Conference call numbers for participation are 888-339-3482 and 719-325-2282.The pass code number is 3281759. A replay will be available on the website.

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

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

This news release also contains certain historical non-GAAP measures of financial performance that management believes are good tools for internal use and the investment community in evaluating Noble Energy's overall financial performance. These non-GAAP measures are broadly used to value and compare companies in the crude oil and natural gas industry. Please see the attached schedules for reconciliations of the differences between any historical non-GAAP measures used in this news release and the most directly comparable GAAP financial measures.

The Securities and Exchange Commission requires oil and gas companies, in their filings with the SEC, to disclose proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. The SEC permits the optional disclosure of probable and possible reserves; however, we have not disclosed the Company's probable and possible reserves in our filings with the SEC. We use certain terms in this news release, such as "resource estimates", "10 Bcfe for 7,000 foot lateral length" and "total gross resources". These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and accordingly are subject to substantially greater risk of being actually realized. The SEC guidelines strictly prohibit us from including these estimates in filings with the SEC. Investors are urged to consider closely the disclosures and ris factors in our most recent annual report on Form 10-K and in other reports on file with the SEC, available from Noble Energy's offices or website, http://www.nobleenergyinc.com.




                                                                                                                                      Schedule 1

                                                                                                                                  Noble Energy, Inc.

                                                                                                                    Reconciliation of Net Income to Adjusted Income

                                                                                                                  (in millions, except per share amounts, unaudited)


                                                      Three Months Ended June 30,   Six Months Ended June 30,
                                                      ---------------------------   -------------------------

                                     2014                         Per                                       2013                  Per                                   2014       Per              2013         Per
                                                                Diluted                                                        Diluted                                         Diluted                      Diluted
                                                                 Share                                                          Share                                           Share                        Share
    ---                                                          -----                                                          -----                                           -----                        -----

    Net Income                                                                 $192                         $0.52                              $377                      $1.04             $392       $1.07                $639         $1.76

    (Gain) loss on commodity derivatives, net of cash
     settlements [1]                                                            187                          0.52                             (159)                    (0.44)             228        0.62                (80)       (0.21)

    Asset impairments [2]                                                        34                          0.09                                 -                         -             131        0.36

    (Gain) on divestitures [3]                                                 (44)                       (0.12)                             (17)                    (0.05)            (42)     (0.12)               (67)       (0.19)

    Other adjustments                                                           (1)                                                                                                                                   (3)       (0.01)
                                                                                ---                                                                                                                                    ---         -----

    Total adjustments before tax                                                176                          0.49                             (166)                    (0.46)             317        0.86               (150)       (0.41)

    Income tax effect of                                                       (50)                       (0.14)                               39                       0.11             (93)     (0.24)                 22          0.06
    adjustments [4]


    Adjusted Income                                                            $318                         $0.87                              $250                      $0.69             $616       $1.69                $511         $1.41
                                                                               ----                         -----                              ----                      -----             ----       -----                ----         -----

    Weighted average number of shares outstanding

    Diluted                                                                     366                                                            363                                        365                            362



    NOTE:                   Adjusted
                            income should
                            not be
                            considered a
                            substitute
                            for net
                            income as
                            reported in
                            accordance
                            with GAAP.
                            Adjusted
                            income is
                            provided for
                            comparison to
                            earnings
                            forecasts
                            prepared by
                            analysts and
                            other third
                            parties. Our
                            management
                            believes, and
                            certain
                            investors may
                            find, that
                            adjusted
                            income is
                            beneficial in
                            evaluating
                            our financial
                            performance.
                            We believe
                            such measures
                            can
                            facilitate
                            comparisons
                            of operating
                            performance
                            between
                            periods and
                            with our
                            peers. See
                            Schedule 2:
                            Summary
                            Statement of
                            Operations


                           All per share
                            and shares
                            outstanding
                            amounts have
                            been
                            retroactively
                            adjusted for
                            the two-for-
                            one stock
                            split, which
                            was
                            distributed
                            on May 28,
                            2013 to
                            shareholders
                            of record as
                            of May 14,
                            2013.


    [1]                     Many factors
                            impact our
                            gain or loss
                            on commodity
                            derivatives,
                            net of cash
                            settlements,
                            including:
                            increases and
                            decreases in
                            the commodity
                            forward price
                            curves
                            compared to
                            our executed
                            hedging
                            arrangements;
                            increases in
                            hedged future
                            volumes; and
                            the mix of
                            hedge
                            arrangements
                            between NYMEX
                            WTI, Dated
                            Brent and
                            NYMEX HH
                            commodities.
                            These gains
                            or losses on
                            commodity
                            derivatives,
                            net of cash
                            settlements
                            recognized in
                            the current
                            period will
                            be realized
                            in the future
                            when cash
                            settlement
                            occurs.


    [2]                     Amount for
                            2014
                            primarily
                            represents
                            impairment
                            related to
                            the North Sea
                            recorded in
                            the first
                            quarter and
                            non-
                            producing
                            properties in
                            the second
                            quarter.


    [3]                     During 2014
                            and 2013 we
                            sold certain
                            non-core
                            onshore U.S.
                            properties
                            and our China
                            assets.


    [4]                     The income tax
                            effect of
                            adjustments
                            are
                            determined
                            for each
                            major tax
                            jurisdiction
                            for each
                            adjusting
                            item.






                                                                                             Schedule 2

                                                                                         Noble Energy, Inc.

                                                                                   Summary Statement of Operations

                                                                         (in millions, except per share amounts, unaudited)


    Revenues                                          Three Months Ended                             Six Months Ended
                                                           June 30,                                      June 30,
                                                           --------                                      --------

                             2014                                                2013                                        2014   2013
                             ----                                                ----                                        ----   ----


    Crude oil and condensate                                                     $971                                        $817 $1,899 $1,667

    Natural gas                                                                   297                                         253    622    432

    Natural gas liquids                                                            70                                          42    144     97

    Income from equity method investees                                            45                                          37     97     96
                                                                                  ---                                         ---    ---    ---

    Total revenues                                                              1,383                                       1,149  2,762  2,292
                                                                                -----                                       -----  -----  -----

    Operating Expenses

    Lease operating expense                                                       154                                         140    299    257

    Production and ad valorem taxes                                                53                                          43    102     86

    Transportation and gathering expense                                           41                                          27     80     55

    Exploration expense                                                            59                                          90    133    151

    Depreciation, depletion and
     amortization                                                                 413                                         368    837    734

    General and administrative                                                    127                                         104    266    216

    (Gain) loss on divestitures                                                  (44)                                          4   (42)  (12)

    Asset impairments                                                              34                                           -   131

    Other operating expense, net                                                   17                                          12     23     20
                                                                                  ---                                         ---    ---    ---

    Total operating expenses                                                      854                                         788  1,829  1,507
                                                                                  ---                                         ---  -----  -----

    Operating Income                                                              529                                         361    933    785

    Other (Income) Expense

    (Gain) loss on commodity derivative
     instruments                                                                  236                                       (161)   311   (89)

    Interest, net of amount capitalized                                            52                                          33     99     58

    Other non-operating (income) expense,
     net                                                                            8                                           3     13     12
                                                                                  ---                                         ---    ---    ---

    Total other (income) expense                                                  296                                       (125)   423   (19)
                                                                                  ---                                        ----    ---    ---

    Income from Continuing Operations
     Before Income Taxes                                                          233                                         486    510    804

    Income Tax Provision                                                           41                                         128    118    214
                                                                                  ---                                         ---    ---    ---

    Income from Continuing Operations                                             192                                         358    392    590

    Discontinued Operations, Net of Tax                                             -                                         19      -    49
                                                                                  ---                                        ---    ---   ---

    Net Income                                                                   $192                                        $377   $392   $639
                                                                                 ----                                        ----   ----   ----

    Earnings Per Share [1]

    Basic

    Income from continuing operations                                           $0.53                                       $1.00  $1.09  $1.64

    Discontinued operations, net of tax                                             -                                       0.05      -  0.14
                                                                                  ---                                       ----    ---  ----

    Net Income                                                                  $0.53                                       $1.05  $1.09  $1.78
                                                                                -----                                       -----  -----  -----

    Diluted

    Income from continuing operations                                           $0.52                                       $0.99  $1.07  $1.63

    Discontinued operations, net of tax                                             -                                       0.05      -  0.13
                                                                                  ---                                       ----    ---  ----

    Net Income                                                                  $0.52                                       $1.04  $1.07  $1.76
                                                                                -----                                       -----  -----  -----

    Weighted average number of shares outstanding [1]

    Basic                                                                         361                                         359    361    358

    Diluted                                                                       366                                         363    365    362



    [1]              All per share and shares
                     outstanding amounts have been
                     retroactively adjusted for the
                     two-for-one stock split, which
                     was distributed on May 28, 2013
                     to shareholders of record as of
                     May 14, 2013.




                                                     Schedule 3

                                                 Noble Energy, Inc.

                                            Volume and Price Statistics

                                                    (unaudited)


                                                                       Three Months Ended         Six Months Ended
                                                                          June 30,               June 30,
                                                                          --------               --------

                             2014                                          2013             2014     2013
                             ----                                          ----             ----     ----

    Crude Oil and Condensate Sales Volumes (MBbl/d)

    United States                                                            65               58       65              60

    Equatorial Guinea                                                        34               31       34              29

    Other International                                                       5                4        5               4
                                                                            ---              ---      ---             ---

    Total consolidated operations                                           104               93      104              93

    Equity method investee                                                    2                1        2               2
                                                                            ---              ---      ---             ---

    Total sales volumes                                                     106               94      106              95
                                                                            ---              ---      ---             ---

    Crude Oil and Condensate Realized Prices ($/Bbl)

    United States                                                        $99.39           $94.29   $98.22          $95.02

    Equatorial Guinea                                                    108.08           101.44   106.92          106.20

    Other International                                                  104.70            97.92   104.48          103.66
                                                                         ------            -----   ------          ------

    Consolidated average realized prices                                $102.53           $96.84  $101.39          $98.87
                                                                        -------           ------  -------          ------

    Natural Gas Sales Volumes (MMcf/d)

    United States                                                           469              404      476             406

    Equatorial Guinea                                                       248              252      245             249

    Israel                                                                  218              220      218             166
                                                                            ---              ---      ---             ---

    Total sales volumes                                                     935              876      939             821
                                                                            ---              ---      ---             ---

    Natural Gas Realized Prices ($/Mcf)

    United States                                                         $4.24            $4.04    $4.52           $3.68

    Equatorial Guinea                                                      0.27             0.27     0.27            0.27

    Israel                                                                 5.57             4.92     5.59            5.00
                                                                           ----             ----     ----            ----

    Consolidated average realized prices                                  $3.50            $3.18    $3.66           $2.91
                                                                          -----            -----    -----           -----

    Natural Gas Liquids Sales Volumes (MBbl/d)

    United States                                                            22               15       20              15

    Equity method investee                                                    6                5        6               6
                                                                            ---              ---      ---             ---

    Total sales volumes                                                      28               20       26              21
                                                                            ---              ---      ---             ---

    Natural Gas Liquids Realized Prices ($/Bbl)

    United States                                                        $34.66           $30.05   $39.10          $34.63

    Barrels of Oil Equivalent Volumes (MBoe/d)

    United States                                                           166              140      165             143

    Equatorial Guinea                                                        75               73       74              70

    Israel                                                                   37               37       37              28

    Other International                                                       5                4        5               4
                                                                            ---              ---      ---             ---

    Total consolidated operations                                           283              254      281             245

    Equity method investee                                                    7                6        7               8
                                                                            ---              ---      ---             ---

    Total barrels of oil equivalent from
     continuing operations                                                  290              260      288             253

    Total barrels of oil equivalent from
     discontinued operations                                                  -               2        -              1
                                                                            ---             ---      ---            ---

    Total barrels of oil equivalent                                         290              262      288             254
                                                                            ---              ---      ---             ---


                                                      Schedule 4

                                                  Noble Energy, Inc.

                                               Condensed Balance Sheets

                                               (in millions, unaudited)


    ASSETS                                                              June 30,            December 31,

                                                                              2014                   2013
                                                                              ----                   ----


    Current Assets

    Cash and cash equivalents                                                          $958                 $1,117

    Accounts receivable, net                                                        1,004                    947

    Other current assets                                                              312                    547
                                                                                      ---                    ---

    Total current assets                                                            2,274                  2,611

    Net property, plant and equipment                                              16,976                 15,725

    Goodwill                                                                          621                    627

    Other noncurrent assets                                                           704                    679
                                                                                      ---                    ---

    Total Assets                                                                    $20,575                $19,642
                                                                                    -------                -------

    LIABILITIES AND SHAREHOLDERS' EQUITY

    Current Liabilities

    Accounts payable - trade                                                         $1,369                 $1,354

    Other current liabilities                                                         866                    988
                                                                                      ---                    ---

    Total current liabilities                                                       2,235                  2,342

    Long-term debt                                                                  5,160                  4,566

    Deferred income taxes                                                           2,483                  2,441

    Other noncurrent liabilities                                                    1,143                  1,109
                                                                                    -----                  -----

    Total Liabilities                                                              11,021                 10,458

    Total Shareholders' Equity                                                      9,554                  9,184
                                                                                    -----                  -----

    Total Liabilities and Shareholders' Equity                                      $20,575                $19,642
                                                                                    -------                -------





                                                                                                             Schedule 5

                                                                                                         Noble Energy, Inc.

                                                                      Discretionary Cash Flow and Reconciliation to Net Cash Provided by Operating Activities

                                                                                                      (in millions, unaudited)


                                                                             Three Months Ended                           Six Months Ended
                                                                                  June 30,
                                                                                  June 30,
                                                                                  --------

                              2014                                                                      2013                                     2014            2013
                              ----                                                                      ----                                     ----            ----

    Adjusted Income [1]                                                                                 $318                                     $250            $616     $511

    Adjustments to reconcile adjusted income to discretionary cash flow:

    Depreciation, depletion and amortization                                                             412                                      368             837      736

    Exploration expense                                                                                   59                                       90             133      151

    (Income)/Dividends from equity method
     investments, net                                                                                     10                                       17             (3)    (18)

    Deferred compensation expense                                                                          8                                        3              12       14

    Deferred income taxes                                                                                 58                                       17             117       88

    Stock-based compensation expense                                                                      22                                       20              45       38

    Other                                                                                                  -                                       -              -       3
                                                                                                         ---                                     ---            ---     ---

    Discretionary Cash Flow                                                                             $887                                     $765          $1,757   $1,523
                                                                                                        ----                                     ----          ------   ------

    Reconciliation to Operating Cash Flows

    Net changes in working capital                                                                      (13)                                   (159)            105    (168)

    Cash exploration costs                                                                              (47)                                    (60)          (107)   (114)

    Current tax benefit of earnings adjustments                                                                                                                       (5)

    Other adjustments                                                                                                                          (7)              2        8
                                                                                                                                               ---             ---      ---

    Net Cash Provided by Operating Activities                                                           $827                                     $539          $1,757   $1,244
                                                                                                        ----                                     ----          ------   ------


    Capital expenditures (accrual based)                                                              $1,272                                   $1,135          $2,223   $2,040

    Increase in capital lease obligations [2]                                                             16                                       31              21       36
                                                                                                         ---                                      ---             ---      ---

    Total Capital Expenditures (Accrual
     Based)                                                                                           $1,288                                   $1,166          $2,244   $2,076
                                                                                                      ------                                   ------          ------   ------



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


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


    [2]                     Increase in
                            capital
                            lease
                            obligations
                            represents
                            estimated
                            construction
                            in progress
                            to date on
                            US operating
                            assets and
                            corporate
                            buildings.

SOURCE Noble Energy