-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IxGry5VjzwZAgrrDGCEERXh42zSHR7fH6hVPfTwSsWvYE2pO7S1miqxy57Q7T/Yh TPbnhNEPn+msBf63GmrbmA== 0000101778-09-000118.txt : 20091103 0000101778-09-000118.hdr.sgml : 20091103 20091103110755 ACCESSION NUMBER: 0000101778-09-000118 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20091103 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091103 DATE AS OF CHANGE: 20091103 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MARATHON OIL CORP CENTRAL INDEX KEY: 0000101778 STANDARD INDUSTRIAL CLASSIFICATION: PETROLEUM REFINING [2911] IRS NUMBER: 250996816 STATE OF INCORPORATION: DE FISCAL YEAR END: 1029 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-05153 FILM NUMBER: 091153303 BUSINESS ADDRESS: STREET 1: P O BOX 3128 CITY: HOUSTON STATE: TX ZIP: 77253-3128 BUSINESS PHONE: 7136296600 MAIL ADDRESS: STREET 1: 5555 SAN FELIPE ROAD CITY: HOUSTON STATE: TX ZIP: 77056 FORMER COMPANY: FORMER CONFORMED NAME: USX CORP DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: UNITED STATES STEEL CORP/DE DATE OF NAME CHANGE: 19860714 8-K 1 form8k2009nov3.htm FORM 8-K: MARATHON OIL CORPORATION THIRD QUARTER 2009 EARNINGS RELEASE form8k2009nov3.htm



 
 

 
UNITED STATES
 SECURITIES AND EXCHANGE COMMISSION
  WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
     
Date of Report (Date of Earliest Event Reported):
 
November 3, 2009


Marathon Oil Corporation
 __________________________________________
 (Exact name of registrant as specified in its charter)
     
Delaware
1-5153
25-0996816
_____________________
 (State or other jurisdiction
_____________
 (Commission
______________
 (I.R.S. Employer
of incorporation)
File Number)
Identification No.)
  
   
5555 San Felipe Road, Houston, Texas
 
77056
_________________________________
 (Address of principal executive offices)
 
___________
 (Zip Code)
     
Registrant’s telephone number, including area code:
 
(713) 629-6600

Not Applicable
 ______________________________________________
 Former name or former address, if changed since last report

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 [  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 [  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 [  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 [  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))







 
1
 


 

Item 2.02 Results of Operations and Financial Condition.

On November 3, 2009, Marathon Oil Corporation issued a press release announcing third quarter 2009 earnings.  The press release is being furnished as Exhibit 99.1 to this report and is incorporated herein by reference.




Item 9.01 Financial Statements and Exhibits.

(d) Exhibits
99.1  Press Release dated November 3, 2009, issued by Marathon Oil Corporation









 
2
 
 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
   
Marathon Oil Corporation
  
       
November 3, 2009
 
By:
 /s/
Michael K. Stewart
         
       
Name: Michael K. Stewart
       
Title: Vice President, Accounting and Controller





 
3
 
 


 

Exhibit Index
     
Exhibit No.
 
Description
     
99.1
 
Press release dated November 3, 2009, announcing Marathon Oil Corporation's financial results for the third quarter of 2009




EX-99.1 2 ex99-1.htm MARATHON OIL CORPORATION EARNINGS RELEASE FOR THE THIRD QUARTER 2009 ex99-1.htm
 
MARATHON OIL CORPORATION REPORTS
THIRD QUARTER 2009 RESULTS


HOUSTON, Nov. 3, 2009Marathon Oil Corporation (NYSE:MRO) today reported third quarter 2009 net income of $413 million, or $0.58 per diluted share. Net income in the third quarter 2008 was $2.064 billion, or $2.90 per diluted share. For the third quarter 2009, adjusted net income was $436 million, or $0.61 per diluted share, compared to adjusted net income of $1.963 billion, or $2.76 per diluted share, for the third quarter of 2008.

 
   
Three Months Ended
 
   
September 30
 
(In millions, except per diluted share data)
 
2009
   
2008 (b)
 
             
Adjusted net income (a)
  $ 436     $ 1,963  
Adjustments for special items (net income of taxes):
               
Gain (loss) on U.K. natural gas contracts
    (7 )     101  
Loss on disposal of assets
    (16 )     -  
Net income
  $ 413     $ 2,064  
Adjusted net income (a) – per diluted share
  $ 0.61     $ 2.76  
Net income – per diluted share
  $ 0.58     $ 2.90  
Revenues and other income
  $ 14,477     $ 23,301  
Weighted average shares – diluted
    711       711  
 (a)
Adjusted net income is a non-GAAP financial measure and should not be considered a substitute for net income as determined in accordance with accounting principles generally accepted in the United States.  See below for further discussion of adjusted net income.
(b)
Previously reported revenues and other income have been revised to reflect the presentation of Marathon’s Irish and Gabonese businesses as discontinued operations.
 
 
“Marathon's strong and balanced portfolio of businesses performed well in the third quarter, despite ongoing uncertainties throughout the global economy,” said Clarence P. Cazalot, Jr., president and CEO of Marathon. “In our Exploration and Production segment, production available for sale rose 5 percent from the year-ago quarter, and the Company made progress on development projects in Norway, the Gulf of Mexico and elsewhere. Our Refining, Marketing and Transportation segment once again out-performed its peers in the domestic market that saw significantly lower gross margins versus a year ago. Another bright spot was our Speedway SuperAmerica LLC business, which recorded higher same-store gasoline sales volumes and merchandise sales in the third quarter of 2009 from the year-ago period. The Garyville Major Expansion project is nearing completion, and we look forward to an on-schedule startup by year's end.”
 
 
1
Segment Results
 
Total segment income was $687 million in the third quarter of 2009, compared to $1.993 billion in the third quarter of 2008.

 
   
Three Months Ended
 
   
September 30
 
(In millions)
 
2009
   
2008(b)
 
             
Segment Income
           
Exploration and Production
 
 
       
United States
  $ 32     $ 285  
International
    459       584  
Total E&P
    491       869  
Oil Sands Mining
    25       288  
Refining, Marketing and Transportation
    158       771  
Integrated Gas
    13       65  
Segment Income (a)
  $ 687     $ 1,993  
 (a)
See Preliminary Supplemental Statistics below for a reconciliation of segment income to net income as reported under generally accepted accounting principles.
(b)
Previously reported Exploration and Production segment income has been revised to reflect the presentation of Marathon’s Irish and Gabonese businesses as discontinued operations.
 
Exploration and Production
 
Exploration and Production (E&P) segment income totaled $491 million in the third quarter of 2009, compared to $869 million in the third quarter of 2008. The decrease was primarily a result of lower liquid hydrocarbon and natural gas price realizations, partially offset by lower operating expenses.
 
Reflecting Marathon’s continued focus on controlling costs, the Company achieved a 10 percent reduction in operating costs per barrel of oil equivalent (boe) for the first nine months of 2009 compared to the same period in 2008, excluding production taxes and depreciation, depletion and amortization (DD&A).
 
Third quarter 2009 sales volumes, which exclude the Company’s Gabonese operations now reported as discontinued operations, averaged 366,000 barrels of oil equivalent per day (boepd). Production available for sale was up 5 percent to 393,000 boepd from 375,000 boepd in the same quarter of 2008. The primary difference between recorded sales volumes and production volumes available for sale is due to the timing of international oil liftings.
 
For the first nine months of 2009, production available for sale from continuing operations averaged 405,000 boepd, up 11 percent compared to 365,000 boepd in the same period last year. Production increases for the third quarter and the first nine months of the year were primarily a result of Alvheim/Vilje in Norwa, which started production in mid-2008.
 
 
Including production from Gabon, as it was in the Company’s interim guidance, total volumes available for sale were 399,000 boepd in the third quarter 2009, at the top end of the Company’s previous guidance of 380,000 to 400,000 boepd. For the first nine months of 2009, total volumes available for sale were 413,000 boepd, a 9 percent increase over the same period in 2008. The Company has narrowed its full year 2009 projection for production available for sale to be between 405,000 and 410,000 boepd, from its previous guidance of 390,000 to 410,000 boepd. Both the current and the previous guidance include almost 6,000 boepd of production from Gabon, now reported as a discontinued operation.
 
International E&P income was $459 million in the third quarter of 2009, compared to $584 million in the third quarter of 2008. While international volumes were up, the decrease in income was primarily the result of lower price realizations – 42 percent lower for liquid hydrocarbons and 55 percent lower for natural gas. These decreases were partially offset by lower operating and exploration costs. Additionally, during the third quarter of 2009, the Company began to credit certain foreign taxes that were previously deducted. Partially offsetting
 
2
 this positive effect was a valuation allowance recorded on certain deferred tax assets that the Company does not expect to realize.
 
U.S. E&P reported income of $32 million in the third quarter of 2009, compared to income of $285 million in the third quarter of 2008. The decrease was primarily the result of lower price realizations – 43 percent lower for liquid hydrocarbons and 53 percent lower for natural gas – partially offset by reduced operating costs due to lower ad valorem and severance taxes. Additionally, exploration expenses decreased $45 million from the same period of 2008.
 

   
Three Months Ended
 
   
September 30
 
   
2009
   
2008
 
             
Key E&P Production Statistics
           
Net Sales
 
 
       
     United States – Liquids (mbpd)
    63       63  
     United States – Natural Gas (mmcfpd)
    339       426  
     International – Liquids (mbpd)
    159       149  
     International – Natural Gas (mmcfpd)
    528       499  
Worldwide Net Sales  from Continuing Operations (mboepd)
    366       367  
Worldwide Net Sales  from Discontinued Operations (mboepd)
    10       12  
Worldwide Net Sales  (mboepd)
    376       379  

During the quarter, Marathon announced with its partners that the Volund development off the coast of Norway achieved first production ahead of schedule, marking completion of Marathon’s next major field development project in Norway, which complements the Alvheim/Vilje developments. Due to the exceptional utilization of the Alvheim floating, production, storage and offloading (FPSO) vessel, the first Volund well is functioning as a swing producer until there is some natural decline in the Alvheim fields. The Volund field is expected to reach peak oil production of approximately 25,000 bpd (16,000 bpd net to Marathon), the timing of which is subject to available processing capacity on the Alvheim FPSO. Marathon holds a 65 percent working interest in Volund and serves as operator.
 
Also in Norway, Marathon and its partners announced the Marihone discovery, which is the first of several prospects near the Alvheim FPSO with tieback potential. The Marihone oil discovery is located in license PL340, about 12 miles south of the Volund and Alvheim fields. Marathon holds a 65 percent working interest in Marihone and serves as operator.
 
The Company also announced the deepwater Tebe discovery well on Block 31 offshore Angola. The well test results confirmed a flow rate in excess of 5,000 bpd. Marathon holds a 10 percent outside-operated working interest in Block 31.
 
In the Gulf of Mexico, the Company continued to make progress on well completions for its Droshky development on Green Canyon Block 244. Work is under way to install flowlines that will tie back the Droshky wells to the third-party operated Bullwinkle platform. First production from Droshky, in which Marathon holds a 100 percent operated working interest, is targeted for mid-2010.
 
Marathon currently has three rigs running in its Bakken program with plans to add a fourth rig late in the fourth quarter of 2009. Net production at the end of the third quarter amounted to approximately 11,000
 
3
 
boepd, compared to 7,300 boepd at the end of the third quarter 2008. Marathon’s total Bakken leasehold in North Dakota is approximately 335,000 net acres.
 
As part of the Company's targeted expansion into key North America resource plays, Marathon spud its first well in the Marcellus Shale play in West Virginia during the third quarter of 2009. The Company plans to spud three additional wells in the Marcellus play by the end of the year. In the Marcellus play, Marathon currently holds approximately 70,000 net acres in West Virginia and Pennsylvania.
 
 
Oil Sands Mining
 
 
Oil Sands Mining (OSM) segment income was $25 million for the third quarter of 2009 compared to $288 million in the third quarter of 2008 that included a $190 million after-tax gain on derivative instruments. Income was adversely affected by a 45 percent decrease in average synthetic crude oil realizations, partially offset by lower blendstock and energy costs.
 

   
Three Months Ended
 
   
September 30
 
   
2009
   
2008
 
             
Key Oil Sands Mining Statistics
           
             
Net Bitumen Production (mbpd)
    27       28  
Net Synthetic Crude Oil Sales (mbpd)
    33       32  
Synthetic Crude Oil Average Realization (per bbl)(a)
  $ 62.08     $ 113.42  
(a)           Excludes gains and losses on derivative instruments.

 
The Athabasca Oil Sands Project (AOSP) Expansion 1 is on track and anticipated to begin mining operations in the second half of 2010, and upgrader operations in late 2010 or early 2011. The AOSP Expansion 1 includes construction of mining and extraction facilities at the Jackpine mine, expansion of treatment facilities at the existing Muskeg River mine, expansion of the Scotford upgrader and development of related infrastructure.
 
In October, the Government of Canada and Government of Alberta jointly announced their intent to partially fund AOSP’s Quest Carbon Capture and Storage (CCS) project. Under the terms of their Letters of Intent, the Government of Alberta would contribute CAD$745 million and the Government of Canada would provide CAD$120 million toward the project’s development. A final investment decision on the Quest CCS project will be made at a later date, and is subject to regulatory approvals, stakeholder engagement, detailed engineering studies, as well as a final joint venture partner agreement. Marathon has a 20 percent interest in AOSP along with partners Shell Canada (60 percent and operator) and Chevron Canada Limited (20 percent).
 
 
Refining, Marketing and Transportation
 
Refining, Marketing and Transportation (RM&T) segment income was $158 million in the third quarter of 2009 compared to $771 million in the third quarter of 2008. The third quarter 2009 refining and wholesale marketing gross margin of decreased to 7.62 cents per gallon from 25.19 cents in the third quarter of 2008. The gross margin decline was consistent with the declines in crack spreads as reflected in the relevant market indicators [Light Louisiana Sweet (LLS) 6-3-2-1 crack spreads] in the Midwest (Chicago) and Gulf Coast, and the substantial reduction in the sweet-sour differential. Marathon’s third quarter 2009 refining and wholesale marketing gross margin included a pretax derivative loss of $17 million. The third quarter 2008 gross margin included pretax derivative gains of $156 million.
 
4
Crude oil refined during the third quarter of 2009 averaged 1,019,000 bpd, compared to 955,000 bpd in the third quarter of 2008, and total refinery throughputs were 1,190,000 bpd, approximately 4 percent higher than the 1,144,000 bpd in the third quarter of 2008.
 
Marathon's RM&T segment achieved operating costs reductions of approximately 9 percent for the first nine months of 2009 compared to the same period 2008, excluding changes in crude and product purchases, depreciation, energy prices and other variable expenses.

   
Three Months Ended
 
   
September 30
 
   
2009
   
2008
 
             
Key Refining, Marketing & Transportation Statistics
           
Crude Oil Refined (mbpd)
    1,019       955  
Other Charge and Blend Stocks (mbpd)
    171       189  
Total Refinery Inputs (mbpd)
    1,190       1,144  
 
Refined Products Sales Volumes (mbpd)
    1,400       1,357  
Refining and Wholesale Marketing Gross Margin ($/gallon)
  $ 0.0762     $ 0.2519  
 
 
Speedway SuperAmerica LLC (SSA) gasoline and distillate gross margin per gallon averaged 14 cents in the third quarter of 2009, compared to 16.9 cents in the third quarter of 2008. SSA third quarter 2009 same store gasoline sales volumes increased approximately 3 percent over the third quarter of 2008, while same store merchandise sales increased approximately 12 percent for the same period.
 
As of Oct. 31, the Garyville Major Expansion project was approximately 98 percent complete with an on-schedule startup expected late in the fourth quarter 2009. This expansion will increase the Garyville refinery’s crude oil refining capacity by 180,000 bpd, improving scale efficiencies and feedstock flexibility. In early January 2010, Marathon plans to commence an extended turnaround at the existing 256,000 bpd base refinery in Garyville. The entire facility (existing base and expansion) is expected to reach full refining capacity by the second quarter of 2010.
 
 
Integrated Gas
 
 
Integrated Gas segment income was $13 million in the third quarter of 2009 compared to $65 million in the third quarter of 2008. The decrease was primarily a result of lower liquefied natural gas (LNG) price realizations. The LNG sales contract in Equatorial Guinea has a Henry Hub basis so the approximately 67 percent decline in this index had a dramatic effect on LNG profitability. During the third quarter of 2009 the LNG plant was down 14 days for planned maintenance versus the original 18-day schedule, but higher plant reliability had a positive impact on year-over-year volumes. Marathon holds a 60 percent interest in the facility. Marathon’s methanol realizations were also down during the third quarter of 2009, in line with global methanol prices.

 
   
Three Months Ended
 
   
September 30
 
   
2009
   
2008
 
             
Key Integrated Gas Statistics
           
Net Sales (metric tonnes per day)
           
LNG
    6,372       6,048  
Methanol
    1,145       757  

5
Corporate
 
 
Marathon has certain income tax balances denominated in foreign currencies. Fluctuations in currency exchange rates cause the U.S. dollar value of these tax balances to change with the related currency gains and losses reflected within the provision for income taxes. For the third quarter of 2009, Marathon’s provision for income taxes included a $114 million foreign currency remeasurement loss primarily related to its income tax balances in Canada, compared to a $76 million foreign currency remeasurement benefit in the same period of 2008.
 
Marathon expects the overall corporate effective income tax rate on adjusted pretax income to be between 54 and 59 percent for the full year 2009, excluding the effect of foreign currency remeasurement of tax balances. For the third quarter 2009, the effective income tax rate on adjusted pretax income was 47 percent, excluding the foreign currency remeasurement loss described above.
 
During the third quarter of 2009, Marathon entered into a definitive agreement with Perenco S.A., under which Perenco will purchase Marathon’s wholly owned subsidiary, Marathon Oil Gabon Limited, for $282 million excluding any purchase price adjustments at closing. The companies expect to close the transaction, subject to consultation with the Gabonese Government, during the fourth quarter of 2009 with an effective date of Jan. 1, 2009. Marathon’s net production available for sale from Gabon for the third quarter 2009 averaged approximately 6,000 boepd. With the pending transaction, Marathon plans to exit its existing Gabon business, and as discussed under the E&P segment results, the activities of this business have been presented as discontinued operations and excluded from E&P segment income for all periods presented.
 
Since launching its asset review and divestiture program in March 2008, Marathon’s announced asset sales, including the Gabon transaction, amount to approximately $3.5 billion in transaction values.
 
 
Special Items
 
Marathon had two natural gas sales contracts in the United Kingdom that were accounted for as derivative instruments. Mark-to-market changes in the valuation of these contracts were required to be recognized in earnings. In the third quarter of 2009, the non-cash after-tax mark-to-market loss on these contracts related to sales of natural gas from the Brae field complex totaled $7 million. Due to the volatility in the fair value of these contracts, Marathon has consistently excluded these non-cash gains and losses from adjusted net income. These contracts expired in September 2009.
 
Adjustments to the gains and losses on certain previously reported asset sales were recorded in the third quarter of 2009 and have been excluded from adjusted net income.
 
The Company will conduct a conference call and webcast today, Nov. 3, at 2:00 p.m. EST during which it will discuss third quarter results. The webcast will include synchronized slides. To listen to the webcast of the conference call and view the slides, visit the Marathon website at www.Marathon.com. Replays of the webcast will be available through Nov. 17, 2009. Quarterly financial and operational information is also provided on Marathon’s Web site at http://ir.marathon.com in the Quarterly Investor Packet.
 
 
# # #
 
 
 
6
 
In addition to net income determined in accordance with generally accepted accounting principles, Marathon has provided supplementally “adjusted net income,” a non-GAAP financial measure which facilitates comparisons to earnings forecasts prepared by stock analysts and other third parties. Such forecasts generally exclude the effects of items that are considered non-recurring, are difficult to predict or to measure in advance or that are not directly related to Marathon's ongoing operations. A reconciliation between GAAP net income and “adjusted net income” is provided in a table on page 1 of this release. “Adjusted net income” should not be considered a substitute for net income as reported in accordance with GAAP. Management, as well as certain investors, uses “adjusted net income” to evaluate Marathon's financial performance between periods. Management also uses “adjusted net income” to compare Marathon's performance to certain competitors.
 
This release contains forward-looking statements with respect to timing and levels of future production, anticipated future drilling activity, the Volund development, the Droshky development, the AOSP Phase 1 expansion, the Garyville Major Expansion project, the anticipated sale of a wholly owned subsidiary and the overall corporate effective income tax rate. Factors that could potentially affect timing and levels of future production, the anticipated future drilling activity, the Volund development and the Droshky development include pricing, supply and demand for petroleum products, the amount of capital available for exploration and development, regulatory constraints, timing of commencing production from new wells, drilling rig availability, unforeseen hazards such as weather conditions, acts of war or terrorist acts and the governmental or military response thereto, and other geological, operating and economic considerations.  Factors that could affect the AOSP Phase 1 expansion, and the Garyville Major Expansion project include transportation logistics, availability of materials and labor, unforeseen hazards such as weather conditions, delays in obtaining or conditions imposed by necessary government and third-party approvals, and other risks customarily associated with construction projects. The AOSP Phase 1 expansion could be further affected by commissioning and start-up risks associated with proto-type equipment and new technology. The sale of a wholly owned subsidiary is subject to customary closing conditions and consultation with the Gabonese Government. The foregoing factors (among others) could cause actual results to differ materially from those set forth in the forward-looking statements. The overall corporate effective income tax rate is a preliminary estimate and is subject to change.  Actual results may differ materially from this estimate. In accordance with the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, Marathon Oil Corporation has included in its Annual Report on Form 10-K for the year ended December 31, 2008, and subsequent Forms 10-Q and 8-K, cautionary language identifying other important factors, though not necessarily all such factors, that could cause future outcomes to differ materially from those set forth in the forward-looking statements.
 
 

Media Relations Contacts:
 
Lee Warren
713-296-4103
 
John Porretto
713-296-4102
Investor Relations Contacts:
 
Howard Thill
713-296-4140
 
Chris Phillips
713-296-3213
 

 

 
7
 

Condensed Consolidated Statements of Income (Unaudited)
                   
                         
 
Three Months Ended
   
Nine Months Ended
 
   
September 30
   
September 30
 
(In millions, except per share data)
  2009     2008    
2009
   
2008
 
Revenues and other income:
                       
                         
Sales and other operating revenues
                       
(including consumer excise taxes)
  $ 14,335     $ 22,332     $ 37,509     $ 60,641  
Sales to related parties
    27       637       68       1,865  
Income from equity method investments
    75       270       184       735  
Net gain on disposal of assets
    5       15       200       37  
Other income
    35       47       112       151  
                                 
Total revenues and other income
    14,477       23,301       38,073       63,429  
 
Costs and expenses:
                               
Cost of revenues (excludes items below)
    10,963       16,978       28,080       49,342  
Purchases from related parties
    133       244       338       609  
Consumer excise taxes
    1,258       1,273       3,658       3,784  
Depreciation, depletion and amortization
    630       584       1,988       1,513  
Selling, general and administrative expenses
    323       349       935       1,008  
Other taxes
    98       126       296       376  
Exploration expenses
    55       108       181       367  
                                 
Total costs and expenses
    13,460       19,662       35,476       56,999  
                                 
Income from operations
    1,017       3,639       2,597       6,430  
                                 
Net interest and other financing costs
    (35 )     (46 )     (63 )     (48 )
                                 
Income from continuing operations before
                               
     income taxes
    982       3,593       2,534       6,382  
                                 
Provision for income taxes
    590       1,601       1,549       2,949  
                                 
Income from continuing operations
    392       1,992       985       3,433  
                                 
Discontinued operations
    21       72       123       136  
                                 
Net income
  $ 413     $ 2,064     $ 1,108     $ 3,569  
                                 
Per Share Data
                               
                                 
Basic:
                               
Income from continuing operations
  $ 0.55     $ 2.82     $ 1.39     $ 4.84  
Discontinued operations
  $ 0.03     $ 0.10     $ 0.17     $ 0.19  
Net income
  $ 0.58     $ 2.92     $ 1.56     $ 5.03  
                                 
Diluted:
                               
Income from continuing operations
  $ 0.55     $ 2.80     $ 1.39     $ 4.81  
Discontinued operations
  $ 0.03     $ 0.10     $ 0.17     $ 0.19  
Net income
  $ 0.58     $ 2.90     $ 1.56     $ 5.00  
                                 
Dividends paid
  $ 0.24     $ 0.24     $ 0.72     $ 0.72  
Weighted Average Shares:
                               
   Basic
    709       707       709       710  
   Diluted
    711       711       711       714  

8

Preliminary Supplemental Statistics (Unaudited)
                   
                         
 
Three Months Ended
   
Nine Months Ended
 
   
September 30
   
September 30
 
(Dollars in millions)
 
2009
   
2008
   
2009
   
2008
 
                         
SEGMENT INCOME (LOSS)
                       
Exploration and Production
 
 
                   
United States
  $ 32     $ 285     $ (61 )   $ 888  
International
    459       584       843       1,428  
E&P segment
    491       869       782       2,316  
Oil Sands Mining
    25       288       3       158  
Refining, Marketing and Transportation
    158       771       482       854  
Integrated Gas
    13       65       53       266  
Segment Income
    687       1,993       1,320       3,594  
                                 
Items not allocated to segments, net of income taxes:
                         
Corporate and other unallocated items
    (159 )     (178 )     (299 )     (253 )
Foreign currency remeasurement of taxes
    (114 )     76       (180 )     111  
Gain (loss) on U.K. natural gas contracts
    (7 )     101       37       (19 )
Gain (loss) on disposal of assets
    (15 )     -       107       -  
    Gain (loss) on disposal of discontinued operations
    (1 )     -       37       -  
Discontinued operations
    22       72       86       136  
Net  income
  $ 413     $ 2,064     $ 1,108     $ 3,569  
                                 
CAPITAL EXPENDITURES
                               
Exploration and Production
  $ 516     $ 686     $ 1,490     $ 2,281  
Oil Sands Mining
    267       271       834       781  
Refining, Marketing and Transportation
    634       765       2,007       1,978  
Integrated Gas
    -       3       1       4  
Discontinued Operations
    3       52       66       106  
Corporate
    10       9       18       18  
Total
  $ 1,430     $ 1,786     $ 4,416     $ 5,168  
                                 
EXPLORATION EXPENSES
                               
United States
  $ 23     $ 68     $ 88     $ 173  
International
    32       40       93       194  
Total
  $ 55     $ 108     $ 181     $ 367  


 
9
Preliminary Supplemental Statistics (Unaudited)
             
                         
 
Three Months Ended
   
Nine Months Ended
 
   
September 30
   
September 30
 
   
2009
   
2008
   
2009
   
2008
 
                         
                         
E&P OPERATING STATISTICS
                       
Net Liquid Hydrocarbon Sales (mbpd)
                   
United States
    63       63       64       63  
 
Europe
    76       66       87       43  
Africa
    83       83       87       86  
Total International
    159       149       174       129  
   Worldwide Continuing Operations
    222       212       238       192  
   Discontinued Operations
    10       12       6       7  
Worldwide
    232       224       244       199  
Net Natural Gas Sales (mmcfpd)(a)
                         
United States
    339       426       376       446  
 
Europe
    119       153       143       164  
Africa
    409       346       427       379  
Total International
    528       499       570       543  
   Worldwide Continuing Operations
    867       925       946       989  
   Discontinued Operations
    -       3       22       31  
Worldwide
    867       928       968       1,020  
Total Worldwide Sales (mboepd)
                               
   Continuing Operations
    366       367       396       357  
   Discontinued Operations
    10       12       9       12  
Worldwide
    376       379       405       369  
                                 
Average Realizations (b)
                               
Liquid Hydrocarbons (per bbl)
                               
United States
  $ 61.07     $ 106.81     $ 50.19     $ 100.27  
 
Europe
    70.58       118.52       60.10       115.15  
Africa
    60.50       107.47       49.67       101.33  
Total International
    65.32       112.33       54.88       105.90  
   Worldwide Continuing Operations
    64.12       110.69       53.62       104.05  
   Discontinued Operations
    67.77       123.06       56.27       112.37  
Worldwide
  $ 64.27     $ 111.33     $ 53.68     $ 104.33  
                                 
Natural Gas (per mcf)
                               
United States
  $ 3.63     $ 7.70     $ 3.94     $ 7.70  
 
Europe
    4.87       8.76       4.89       7.94  
Africa (c)
    0.25       0.25       0.25       0.25  
Total International
    1.29       2.86       1.41       2.57  
Worldwide Continuing Operations
    2.20       5.09       2.42       4.88  
   Discontinued Operations
    -       13.79       8.54       8.98  
Worldwide
  $ 2.20     $ 5.11     $ 2.56     $ 5.00  
 
(a)
Includes natural gas acquired for injection and subsequent resale of 18 mmcfpd and 2 mmcfpd in the third quarters of 2009 and 2008, and 20 mmcfpd and 21 mmcfpd for the first nine months of 2009 and 2008.
(b)
Excludes gains and losses on derivative instruments (including the unrealized effects of U.K. natural gas sales contracts that are accounted for as derivatives).
(c)
Primarily represents fixed prices under long-term contracts with Alba Plant LLC, Atlantic Methanol Production Company LLC (AMPCO) and Equatorial Guinea LNG Holdings Limited (EGHoldings), which are equity method investees.  Marathon includes its share of Alba Plant LLC’s income in the Exploration and Production segment and its share of AMPCO’s and EGHoldings’ income in the Integrated Gas segment.


10

Preliminary Supplemental Statistics (Unaudited) (continued)
             
                         
   
Three Months Ended
   
Nine Months Ended
 
   
September 30
   
September 30
 
(Dollars in millions, except as noted)
 
2009
   
2008
   
2009
   
2008
 
                         
OSM OPERATING STATISTICS
                       
                         
Net Bitumen Production (mbpd)
    27       28       26       25  
Net Synthetic Crude Oil Sales (mbpd)
    33       32       31       31  
     Synthetic Crude Oil Average Realization (per bbl) (d)
  $ 62.08     $ 113.42     $ 52.02     $ 106.37  
                                 
RM&T OPERATING STATISTICS
                               
                                 
Refinery Runs (mbpd)
                               
Crude oil refined
    1,019       955       943       941  
Other charge and blend stocks
    171       189       197       201  
Total
    1,190       1,144       1,140       1,142  
                                 
Refined Product Yields (mbpd)
                               
Gasoline
    687       586       655       598  
Distillates
    330       358       319       336  
Propane
    23       21       23       22  
Feedstocks and special products
    75       95       66       104  
Heavy fuel oil
    22       20       23       24  
Asphalt
    70       79       70       75  
Total
    1,207       1,159       1,156       1,159  
                                 
Refined Products Sales Volumes (mbpd)(e)
    1,400       1,357       1,353       1,335  
                                 
Refining and Wholesale Marketing GrossMargin (per gallon) (f)
  $ 0.0762     $ 0.2519     $ 0.0808     $ 0.1137  
                                 
Speedway SuperAmerica
                               
Retail outlets
    1,610       1,620       -       -  
   Gasoline and distillate sales (millions of gallons)
    818       796       2,408       2,376  
   Gasoline and distillate gross margin (per gallon)
  $ 0.1399     $ 0.1690     $ 0.1175     $ 0.1235  
Merchandise sales
  $ 842     $ 764     $ 2,341     $ 2,133  
Merchandise gross margin
  $ 207     $ 197     $ 577     $ 541  
                                 
IG OPERATING STATISTICS
                               
Net Sales (metric tonnes per day)(g)
                               
LNG
    6,372       6,048       6,583       6,453  
Methanol
    1,145       757       1,220       1,024  
(d)
Excludes gains and losses on derivative instruments.
(e)
Total average daily volumes of all refined product sales to wholesale, branded and retail customers.
(f)
Sales revenue less cost of refinery inputs, purchased products and manufacturing expenses, including depreciation.
(g)
Includes both consolidated sales volume and Marathon’s share of sales volumes of equity method investees.  LNG sales from Alaska are conducted through a consolidated subsidiary.  LNG and methanol sales from Equatorial Guinea are conducted through equity method investees.
 
11

-----END PRIVACY-ENHANCED MESSAGE-----