EARNINGS - KERMS TOP 1 / Talisman Energy reports 1997 Results Part 3
Table 5
TALISMAN ENERGY INC. FIVE YEAR FINDING AND DEVELOPMENT COSTS YEARS ENDED DECEMBER 31
1993 1994 1995 1996 1997 3-year 5-year ------------------------------------------------------------------------- Proved reserves additions (1) Canada - liquids (mmbbl) 10.5 14.8 14.4 24.3 35.8 74.4 99.8 - gas (bcf) 126.7 167.7 231.8 219.2 209.3 660.3 954.7 ------------------------------------------------------------------------- Canada (mmboe) 23.2 31.6 37.5 46.2 56.7 140.5 195.3 ------------------------------------------------------------------------- International - liquids (mmbbl) 0.2 6.2 12.2 33.7 56.1 102.1 108.5 - gas (bcf) 0.0 33.4 45.5 383.4 103.0 531.9 565.3 ------------------------------------------------------------------------- International (mmboe) 0.2 11.7 19.8 97.6 73.3 190.7 202.7 ------------------------------------------------------------------------- Total - liquids (mmbbl) 10.7 21.0 26.6 58.0 91.9 176.5 208.3 - gas (bcf) 126.7 201.1 277.3 602.6 312.3 1192.2 1520.0 ------------------------------------------------------------------------- Total (mmboe) 23.4 43.4 57.4 143.8 130.0 331.2 398.0 -------------------------------------------------------------------------
Proved net acquisitions (2) Canada (mmboe) 106.9 32.5 1.9 0.1 57.0 59.0 198.3 International (mmboe) 0.0 114.0 0.0 42.2 6.7 48.9 162.9 ------------------------------------------------------------------------- Total 106.9 146.5 1.9 42.3 63.7 107.9 361.2 -------------------------------------------------------------------------
Capital spending ($mm) Canada (3) Exploration $39.2 $90.1 $80.1 $82.9 $130.8 $293.7 $423.0 Development 64.9 144.7 149.4 228.3 266.3 644.0 853.7 ------------------------------------------------------------------------- Total $104.2 $234.8 $229.5 $311.2 $397.1 $937.7 $1,276.6 ------------------------------------------------------------------------- International (3) Exploration $14.6 $36.2 $53.1 $62.5 $94.2 $209.8 $260.6 Development 20.3 33.2 76.6 153.0 404.5 634.1 687.6 ------------------------------------------------------------------------- Total $34.9 $69.4 $129.7 $215.5 $498.7 $843.9 $948.2 ------------------------------------------------------------------------- Total exploration and development Exploration $53.8 $126.3 $133.1 $145.4 $225.0 $503.5 $683.6 Development 85.2 177.9 226.1 381.3 670.8 1,278.1 1,541.2 ------------------------------------------------------------------------- Total 139.0 304.2 359.2 526.7 895.8 1,781.6 2,224.8 ------------------------------------------------------------------------- Net acquisitions and divestitures (4) 519.0 1,724.2 7.1 505.9 679.0 1,192.0 3,435.2 ------------------------------------------------------------------------- Total capital $658.0 $2,028.4 $366.3 $1,032.6 $1,574.8 $2,973.6 $5,660.0 -------------------------------------------------------------------------
Proved finding and development costs ($/boe) Canada $4.49 $7.43 $6.11 $6.73 $7.00 $6.68 $6.54 International 174.34 5.91 6.54 2.21 6.80 4.42 4.68 ------------------------------------------------------------------------- Total $5.95 $7.02 $6.26 $3.66 $6.89 $5.38 $5.59 ------------------------------------------------------------------------- Proved finding, development and acquisition costs ($/boe) Canada $4.79 $8.91 $5.65 $6.51 $9.03 $7.78 $6.97 International 174.34 11.59 7.23 5.23 6.86 5.94 7.97 ------------------------------------------------------------------------- Total $5.05 $10.69 $6.18 $5.55 $8.13 $6.77 $7.46 -------------------------------------------------------------------------
(1) Proved discoveries and revisions only, excluding acquisitions, conventional oil only. (2) Reserve purchases less dispositions, includes asset sales, dispositions, swaps and corporate acquisitions. (3) Exploration and development spending excludes indirect exploration expenses, Syncrude, enhanced oil recovery, Chauvin pipeline and capitalized interest. (4) Corporate and property acquisitions less dispositions. Gas converted at 10:1 for Western Canada Basin and 6:1 for Ontario and International
Table 6
TALISMAN ENERGY INC. 1997 LANDHOLDINGS YEARS ENDED DECEMBER 31
Developed Undeveloped Total (Acres) Gross Net Gross Net Gross Net ------------------------------------------------------------------------- Canada Western Canada 2,342,100 977,700 5,899,800 3,299,800 8,241,900 4,277,500 Ontario 420,600 275,500 882,700 600,500 1,303,300 876,000 Other 11,900 200 3,954,700 361,500 3,966,600 361,700 ------------------------------------------------------------------------- Total Canada 2,774,600 1,253,400 10,737,200 4,261,800 13,511,800 5,515,200 North Sea 85,825 19,580 1,759,493 481,499 1,845,318 501,079 Indonesia 314,897 137,254 3,098,445 1,960,690 3,413,342 2,097,944 Other (1) 4,846,685 1,495,975 4,846,685 1,495,975 ------------------------------------------------------------------------- Total 3,175,322 1,410,234 20,441,823 8,199,964 23,617,145 9,610,198 -------------------------------------------------------------------------
TALISMAN ENERGY INC. 1997 DRILLING SUMMARY YEARS ENDED DECEMBER 31
Exploration Development Total Oil Gas Dry Total Oil Gas Dry Total Oil Gas Dry Total ------------------------------------------------------------------------- Canada Gross 17.0 39.0 24.0 80.0 541.0 178.0 55.0 774.0 558.0 217.0 79.0 854.0 Net 14.6 24.6 22.2 61.4 268.4 72.5 23.8 364.7 283.0 97.1 46.0 426.1 North Sea Gross - 3.0 4.0 7.0 22.0 4.0 - 26.0 22.0 7.0 4.0 33.0 Net - 0.7 0.7 1.4 3.2 0.7 - 3.9 3.2 1.4 0.7 5.3 Indonesia Gross - 2.0 3.0 5.0 42.0 - 2.0 44.0 42.0 2.0 5.0 49.0 Net - 1.4 3.0 4.4 24.8 - 1.2 26.0 24.8 1.4 4.2 30.4 Other (1) Gross 3.0 - 1.0 4.0 - - - - 3.0 - 1.0 4.0 Net 1.0 - 0.4 1.4 - - - - 1.0 - 0.4 1.4 ------------------------------------------------------------------------- Total Gross 20.0 44.0 32.0 96.0 605.0 182.0 57.0 844.0 625.0 226.0 89.0 940.0 Net 15.6 26.7 26.3 68.6 296.4 73.2 25.0 394.6 312.0 99.9 51.3 463.2 -------------------------------------------------------------------------
(1) International exploration wells only (i.e. Algeria); does not include two stratigraphic tests drilled in Nevada in 1997. Water injection, source and disposal wells are not included.
Table 7
TALISMAN ENERGY INC. FIVE YEAR FINANCIAL SUMMARY YEARS ENDED DECEMBER 31
(millions of Canadian dollars unless otherwise stated) 1997 1996 1995 1994 1993 ------------------------------------------------------------------------- Balance sheets Current assets $ 470.7 $ 361.7 $ 255.8 $ 426.0 $ 130.5 Other assets 119.2 63.1 51.0 61.2 42.3 Property, plant and equipment 4,441.0 3,332.6 2,733.5 2,772.1 908.5 ------------------------------------------------------------------------- Total assets 5,030.9 3,757.4 3,040.3 3,259.3 1,081.3 ------------------------------------------------------------------------- -------------------------------------------------------------------------
Current liabilities 497.3 337.7 224.9 241.4 130.1 Deferred credits and other liabilities 608.2 427.0 283.1 235.0 91.0 Long-term debt 1,738.8 898.7 906.0 1,202.6 245.8 Shareholders' equity 2,186.6 2,094.0 1,626.3 1,580.3 614.4 ------------------------------------------------------------------------- Total liabilities and shareholders' equity 5,030.9 3,757.4 3,040.3 3,259.3 1,081.3 ------------------------------------------------------------------------- -------------------------------------------------------------------------
Results of operations Revenue $ 1,430.0 $ 1,212.8 $ 899.2 $ 613.4 $ 330.3 Expenses 1,222.7 947.8 803.1 518.9 296.4 ------------------------------------------------------------------------- Income before taxes 207.3 265.0 96.1 94.5 33.9 Taxes 130.2 170.1 61.3 55.3 32.4 ------------------------------------------------------------------------- Net income from continuing operations 77.1 94.9 34.8 39.2 1.5 Discontinued mining operations - - 5.7 24.8 24.3 ------------------------------------------------------------------------- Net income 77.1 94.9 40.5 64.0 25.8 ------------------------------------------------------------------------- -------------------------------------------------------------------------
Cash flow 797.4 697.4 502.3 361.5 189.4 Capital expenditures 1,088.6 783.1 488.7 429.3 178.7 ------------------------------------------------------------------------- ------------------------------------------------------------------------- Per common share (Canadian dollars) Net income 0.70 0.91 0.42 0.82 0.43 Cash flow 7.29 6.71 5.21 4.63 3.17 -------------------------------------------------------------------------
Table 8
TALISMAN ENERGY INC. FIVE YEAR OPERATIONS SUMMARY YEARS ENDED DECEMBER 31
1997 1996 1995 1994 1993 ------------------------------------------------------------------------- Daily average production (gross bbls/d except as noted) Crude oil Canada 40,627 34,169 31,019 29,801 22,542 North Sea 48,065 30,675 16,987 7,114 - Indonesia 28,458 22,621 18,121 5,919 - Other - - - 473 116 Natural gas liquids Canada 8,054 7,598 7,097 5,512 4,810 North Sea 2,437 2,363 1,791 538 - Synthetic oil (Canada) 2,536 2,534 2,527 2,425 1,517 ------------------------------------------------------------------------- Total oil and liquids 130,177 99,960 77,542 51,782 28,985 ------------------------------------------------------------------------- Natural gas (mmcf/d) Canada 558 557 581 481 338 North Sea 100 90 69 15 - ------------------------------------------------------------------------- Total natural gas 658 647 650 496 338 ------------------------------------------------------------------------- Total (mboe/d) 203 171 147 102 63 -------------------------------------------------------------------------
Average unit prices ($ per bbl except as noted) Crude oil Canada $ 21.89 $ 24.57 $ 21.16 $ 19.00 $ 17.61 North Sea 25.56 27.76 23.63 22.43 - Indonesia 25.62 27.22 23.76 22.40 - Other - - - 10.17 7.24 Natural gas liquids Canada 22.39 21.13 18.04 16.56 16.18 North Sea 24.19 21.41 18.90 17.61 - Synthetic oil (Canada) 27.78 29.09 23.81 21.71 20.59 ------------------------------------------------------------------------- Total oil and liquids 24.25 25.93 22.06 19.63 17.49 ------------------------------------------------------------------------- Natural gas ($ per mcf) Canada 1.98 1.71 1.37 1.89 1.68 North Sea 3.89 3.37 3.63 3.78 - ------------------------------------------------------------------------- Total natural gas 2.27 1.94 1.61 1.95 1.68 ------------------------------------------------------------------------- Total ($/boe) 22.91 22.50 18.74 19.38 17.14 -------------------------------------------------------------------------
Table 9
TALISMAN ENERGY INC. SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
(millions of Canadian dollars unless otherwise stated) ------------------------------------------------------------------------- Three months ended Total Year Dec 31 Sep 30 Jun 30 Mar 31 ------------------------------------------------------------------------- 1997 Total revenue $ 1,430.0 $ 432.8 $ 319.4 $ 301.9 $ 375.9 Net income 77.1 11.0 15.6 5.0 45.5 Cash flow 797.4 246.7 169.9 150.2 230.6 Per common share (dollars) Net income 0.70 0.10 0.14 0.05 0.42 Cash flow 7.29 2.25 1.55 1.37 2.11 Daily average production Oil and liquids (bbls/d) 130,177 150,259 124,928 120,829 124,465 Natural gas (mmcf/d) 658 759 600 610 668 Total (mboe/d) 203 235 190 188 199 -------------------------------------------------------------------------
1996 Total revenue $ 1,212.8 $ 359.0 $ 288.1 $ 283.6 $ 282.1 Net income 94.9 26.4 18.3 10.4 39.8 Cash flow 697.4 217.9 160.4 150.5 168.6 Per common share (dollars) Net income 0.91 0.24 0.17 0.10 0.41 Cash flow 6.71 2.00 1.47 1.49 1.74 Daily average production Oil and liquids (bbls/d) 99,960 107,905 101,429 95,958 94,443 Natural gas (mmcf/d) 647 668 601 654 667 Total (mboe/d) 171 183 165 167 168 ------------------------------------------------------------------------- |