TALISMAN ENERGY INC. | [Registrant] |
Date: November 4, 2014 | By: /s/ Daryn V. MacEachern |
Daryn V. MacEachern | |
Assistant Corporate Secretary | |
|
||||||||
September 30,
|
December 31,
|
|||||||
(millions of US$)
|
2014
|
2013
|
||||||
Assets
|
||||||||
Current
|
||||||||
Cash and cash equivalents (note 22)
|
237 | 364 | ||||||
Accounts receivable
|
1,168 | 1,117 | ||||||
Risk management (note 16)
|
116 | 17 | ||||||
Income and other taxes receivable
|
96 | 52 | ||||||
Restricted cash (note 8)
|
177 | 121 | ||||||
Inventories
|
215 | 137 | ||||||
Prepaid expenses
|
40 | 14 | ||||||
Assets held for sale (note 4)
|
- | 776 | ||||||
2,049 | 2,598 | |||||||
Other assets (note 7)
|
178 | 160 | ||||||
Restricted cash (note 8)
|
- | 94 | ||||||
Investments (note 5)
|
1,421 | 1,204 | ||||||
Risk management (note 16)
|
82 | 20 | ||||||
Goodwill (note 6)
|
568 | 575 | ||||||
Property, plant and equipment (note 9)
|
9,654 | 9,752 | ||||||
Exploration and evaluation assets (note 9)
|
3,133 | 3,165 | ||||||
Deferred tax assets
|
1,680 | 1,593 | ||||||
16,716 | 16,563 | |||||||
Total assets
|
18,765 | 19,161 | ||||||
Liabilities
|
||||||||
Current
|
||||||||
Bank indebtedness
|
7 | 13 | ||||||
Accounts payable and accrued liabilities
|
1,628 | 1,835 | ||||||
Current portion of Yme removal obligation (note 8)
|
195 | 121 | ||||||
Risk management (note 16)
|
6 | 101 | ||||||
Income and other taxes payable
|
76 | 155 | ||||||
Loans from joint ventures (note 5)
|
318 | 288 | ||||||
Current portion of long-term debt (note 13)
|
722 | 882 | ||||||
Liabilities associated with assets held for sale (note 4)
|
- | 160 | ||||||
2,952 | 3,555 | |||||||
Decommissioning liabilities (note 11)
|
1,826 | 1,727 | ||||||
Yme removal obligation (note 8)
|
19 | 131 | ||||||
Other long-term obligations (note 14)
|
286 | 246 | ||||||
Risk management (note 16)
|
- | 37 | ||||||
Long-term debt (note 13)
|
3,973 | 4,357 | ||||||
Deferred tax liabilities
|
675 | 553 | ||||||
6,779 | 7,051 | |||||||
Contingencies and commitments (note 17)
|
||||||||
Shareholders' equity
|
||||||||
Common shares (note 15)
|
1,742 | 1,723 | ||||||
Preferred shares (note 15)
|
191 | 191 | ||||||
Contributed surplus
|
135 | 135 | ||||||
Retained earnings
|
6,155 | 5,695 | ||||||
Accumulated other comprehensive income
|
811 | 811 | ||||||
9,034 | 8,555 | |||||||
Total liabilities and shareholders' equity
|
18,765 | 19,161 | ||||||
See accompanying notes.
|
(Unaudited)
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(millions of US$)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Revenue
|
||||||||||||||||
Sales
|
1,114 | 1,159 | 3,649 | 3,409 | ||||||||||||
Other income (note 18)
|
35 | 41 | 114 | 83 | ||||||||||||
Income (loss) from joint ventures and associates, after tax (note 5)
|
(13 | ) | 44 | (44 | ) | 65 | ||||||||||
Total revenue and other income
|
1,136 | 1,244 | 3,719 | 3,557 | ||||||||||||
Expenses
|
||||||||||||||||
Operating
|
339 | 338 | 1,051 | 1,048 | ||||||||||||
Transportation
|
57 | 46 | 150 | 148 | ||||||||||||
General and administrative
|
95 | 106 | 305 | 320 | ||||||||||||
Depreciation, depletion and amortization
|
458 | 482 | 1,407 | 1,367 | ||||||||||||
Impairment (note 10)
|
- | 2 | 158 | - | ||||||||||||
Dry hole
|
36 | 13 | 64 | 82 | ||||||||||||
Exploration
|
53 | 66 | 162 | 208 | ||||||||||||
Finance costs (note 12)
|
85 | 87 | 266 | 244 | ||||||||||||
Share-based payments expense (recovery) (note 15)
|
(17 | ) | 6 | (24 | ) | 30 | ||||||||||
(Gain) loss on held-for-trading financial instruments (note 16)
|
(428 | ) | 120 | (197 | ) | (21 | ) | |||||||||
(Gain) loss on disposals (note 4)
|
(6 | ) | 1 | (560 | ) | (58 | ) | |||||||||
Other, net (note 19)
|
(3 | ) | 47 | 42 | 71 | |||||||||||
Total expenses
|
669 | 1,314 | 2,824 | 3,439 | ||||||||||||
Income (loss) before taxes
|
467 | (70 | ) | 895 | 118 | |||||||||||
Income taxes (note 20)
|
||||||||||||||||
Current income tax
|
58 | 171 | 318 | 457 | ||||||||||||
Deferred income tax recovery
|
(16 | ) | (187 | ) | (102 | ) | (169 | ) | ||||||||
42 | (16 | ) | 216 | 288 | ||||||||||||
Net income (loss)
|
425 | (54 | ) | 679 | (170 | ) | ||||||||||
Per common share (US$):
|
||||||||||||||||
Net income (loss)
|
0.41 | (0.05 | ) | 0.65 | (0.17 | ) | ||||||||||
Diluted net income (loss)
|
0.38 | (0.08 | ) | 0.57 | (0.23 | ) | ||||||||||
Weighted average number of common shares outstanding (millions)
|
||||||||||||||||
Basic
|
1,033 | 1,031 | 1,033 | 1,029 | ||||||||||||
Diluted
|
1,041 | 1,034 | 1,040 | 1,035 | ||||||||||||
See accompanying notes.
|
(Unaudited)
|
||||||||||||||||
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(millions of US$)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Net income (loss)
|
425 | (54 | ) | 679 | (170 | ) | ||||||||||
Actuarial gains (losses) relating to pension and other post-employment benefits1
|
(1 | ) | (4 | ) | (4 | ) | 4 | |||||||||
Other comprehensive income (loss) not being reclassified to net income or loss in subsequent periods
|
(1 | ) | (4 | ) | (4 | ) | 4 | |||||||||
Comprehensive income (loss)
|
424 | (58 | ) | 675 | (166 | ) | ||||||||||
1. For the three and nine months ended September 30, 2014, is net of tax of $nil and $1 million respectively (2013 - $1 million and $1 million respectively).
|
||||||||||||||||
See accompanying notes.
|
(Unaudited)
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(millions of US$)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Common shares (note 15)
|
||||||||||||||||
Balance at beginning of period
|
1,759 | 1,709 | 1,723 | 1,639 | ||||||||||||
Issued on exercise of stock options
|
- | 5 | 5 | 31 | ||||||||||||
Shares purchased and held in trust for long-term PSU plan
|
(17 | ) | - | (17 | ) | - | ||||||||||
Shares released from trust for long-term PSU plan
|
- | - | 31 | 44 | ||||||||||||
Balance at end of period
|
1,742 | 1,714 | 1,742 | 1,714 | ||||||||||||
Preferred shares (note 15)
|
||||||||||||||||
Balance at beginning of period
|
191 | 191 | 191 | 191 | ||||||||||||
Issued
|
- | - | - | - | ||||||||||||
Balance at end of period
|
191 | 191 | 191 | 191 | ||||||||||||
Contributed surplus
|
||||||||||||||||
Balance at beginning of period
|
124 | 110 | 135 | 121 | ||||||||||||
Settlement of long-term PSU plan grant
|
- | - | (31 | ) | (44 | ) | ||||||||||
Share-based payments
|
11 | 14 | 31 | 47 | ||||||||||||
Balance at end of period
|
135 | 124 | 135 | 124 | ||||||||||||
Retained earnings
|
||||||||||||||||
Balance at beginning of period
|
5,802 | 6,898 | 5,695 | 7,148 | ||||||||||||
Net income (loss)
|
425 | (54 | ) | 679 | (170 | ) | ||||||||||
Actuarial gains (losses) transferred to retained earnings
|
(1 | ) | (4 | ) | (4 | ) | 4 | |||||||||
Common share dividends (note 15)
|
(69 | ) | (70 | ) | (209 | ) | (208 | ) | ||||||||
Preferred share dividends (note 15)
|
(2 | ) | (2 | ) | (6 | ) | (6 | ) | ||||||||
Balance at end of period
|
6,155 | 6,768 | 6,155 | 6,768 | ||||||||||||
Accumulated other comprehensive income
|
||||||||||||||||
Balance at beginning of period
|
811 | 811 | 811 | 811 | ||||||||||||
Other comprehensive income (loss)
|
(1 | ) | (4 | ) | (4 | ) | 4 | |||||||||
Actuarial losses (gains) transferred to retained earnings
|
1 | 4 | 4 | (4 | ) | |||||||||||
Balance at end of period
|
811 | 811 | 811 | 811 | ||||||||||||
See accompanying notes.
|
(Unaudited)
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(millions of US$)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Operating activities
|
||||||||||||||||
Net income (loss)
|
425 | (54 | ) | 679 | (170 | ) | ||||||||||
Add: Finance costs (cash and non-cash) (note 12)
|
85 | 87 | 266 | 244 | ||||||||||||
Dividends from associates (note 5)
|
- | 37 | - | 37 | ||||||||||||
Items not involving cash (note 21)
|
37 | 401 | 709 | 1,130 | ||||||||||||
547 | 471 | 1,654 | 1,241 | |||||||||||||
Changes in non-cash working capital
|
(89 | ) | 166 | (360 | ) | 84 | ||||||||||
Cash provided by operating activities
|
458 | 637 | 1,294 | 1,325 | ||||||||||||
Investing activities
|
||||||||||||||||
Capital expenditures
|
||||||||||||||||
Exploration, development and other
|
(549 | ) | (608 | ) | (1,543 | ) | (1,826 | ) | ||||||||
Property acquisitions
|
- | (94 | ) | (23 | ) | (94 | ) | |||||||||
Proceeds of resource property dispositions (note 4)
|
102 | 4 | 1,494 | 103 | ||||||||||||
Yme removal obligation (note 8)
|
(9 | ) | (14 | ) | (38 | ) | 261 | |||||||||
Restricted cash (note 8)
|
9 | 14 | 38 | (224 | ) | |||||||||||
Investments (note 5)
|
(186 | ) | (2 | ) | (186 | ) | (9 | ) | ||||||||
Loan to joint venture, net of repayments (note 5)
|
7 | (126 | ) | (343 | ) | (215 | ) | |||||||||
Changes in non-cash working capital
|
141 | (74 | ) | 99 | (189 | ) | ||||||||||
Cash used in investing activities
|
(485 | ) | (900 | ) | (502 | ) | (2,193 | ) | ||||||||
Financing activities
|
||||||||||||||||
Long-term debt repaid (note 13)
|
(18 | ) | - | (897 | ) | (4 | ) | |||||||||
Long-term debt issued (note 13)
|
44 | 557 | 359 | 1,066 | ||||||||||||
Loans from joint venture (note 5)
|
12 | 1 | 30 | 50 | ||||||||||||
Common shares issued (note 15)
|
- | 4 | 4 | 21 | ||||||||||||
Common shares purchased (note 15)
|
(17 | ) | - | (17 | ) | - | ||||||||||
Finance costs (cash) (note 12)
|
(74 | ) | (77 | ) | (226 | ) | (218 | ) | ||||||||
Common share dividends (note 15)
|
(69 | ) | (70 | ) | (209 | ) | (208 | ) | ||||||||
Preferred share dividends (note 15)
|
(2 | ) | (2 | ) | (6 | ) | (6 | ) | ||||||||
Deferred credits and other
|
12 | 3 | 13 | (12 | ) | |||||||||||
Changes in non-cash working capital
|
18 | 20 | 31 | 31 | ||||||||||||
Cash provided by (used in) financing activities
|
(94 | ) | 436 | (918 | ) | 720 | ||||||||||
Effect of translation on foreign currency cash and cash equivalents
|
(1 | ) | - | 5 | - | |||||||||||
Net increase (decrease) in cash and cash equivalents
|
(122 | ) | 173 | (121 | ) | (148 | ) | |||||||||
Cash and cash equivalents net of bank indebtedness, beginning of period
|
352 | 232 | 351 | 553 | ||||||||||||
Cash and cash equivalents net of bank indebtedness, end of period
|
230 | 405 | 230 | 405 | ||||||||||||
Cash and cash equivalents
|
237 | 407 | 237 | 407 | ||||||||||||
Bank indebtedness
|
(7 | ) | (2 | ) | (7 | ) | (2 | ) | ||||||||
Cash and cash equivalents net of bank indebtedness, end of period
|
230 | 405 | 230 | 405 | ||||||||||||
See accompanying notes.
|
|
·
|
IAS 32 Offsetting Financial Assets and Financial Liabilities - Financial Instruments Presentation. The amended standard requires entities to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. The scope includes derivatives, sale and repurchase agreements and reverse sale and repurchase agreements and securities borrowing and securities lending agreements. The amendments to IAS 32 are effective for annual periods beginning on or after January 1, 2014 and require retrospective application. As the Company is not netting any significant amounts related to financial instruments and does not have any significant offsetting arrangements, the amendment does not have an impact on the Company’s financial statements.
|
|
·
|
IAS 36 Impairment of Assets – Amendments to IAS 36. The amended standard requires entities to disclose the recoverable amount of an impaired Cash Generating Unit (CGU). The amendments to IAS 36 are effective for annual periods beginning on or after January 1, 2014 and require retrospective application. This standard did not have an impact on the Company’s financial position or performance.
|
|
·
|
IFRIC 21 Levies - Interpretation of IAS 37 Provisions, contingent liabilities and assets: IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event. The interpretation clarifies that the obligation that gives rise to the liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. The Company reviewed payments considered to be levies and concluded that the application of the standard did not have a significant impact on the Company.
|
|
·
|
IFRS 9 Financial Instruments: IFRS 9 (July 2014) replaces earlier versions of IFRS 9 that had not yet been adopted by the Company and supersedes IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 introduces new models for classification and measurement of financial instruments, hedge accounting and impairment of financial assets and is mandatorily effective for periods beginning on or after January 1, 2018. The Company continues to review the standard as it is updated and monitor its impact on the Company’s financial statements.
|
|
·
|
IFRS 15 Revenue from Contracts with Customers: IFRS 15 specifies how and when to recognize revenue as well as requiring entities to provide users of financial statements with more informative, relevant disclosures. The standard supersedes IAS 18 Revenue, IAS 11 Construction Contracts, and a number of revenue-related interpretations. IFRS 15 will be effective for annual periods beginning on or after January 1, 2017. Application of the standard is mandatory and early adoption is permitted. The Company has not yet determined the impact of the standard on the Company’s financial statements.
|
September 30,
2014
|
December 31,
2013
|
|||||||
Investments in Joint Ventures
|
||||||||
Equity investment in Equion
|
704 | 920 | ||||||
Equity investment in TSEUK
|
116 | (606 | ) | |||||
Loan to TSEUK
|
521 | 812 | ||||||
1,341 | 1,126 | |||||||
Available-for-sale investments
|
||||||||
Transasia Pipeline Company Pvt. Ltd.
|
34 | 34 | ||||||
Other
|
46 | 44 | ||||||
80 | 78 | |||||||
Total
|
1,421 | 1,204 |
Nine months ended
September 30, 2014 |
Year ended
December 31, 2013 |
|||||||
Balance, beginning of period
|
206 | 258 | ||||||
Investment in TSEUK
|
829 | - | ||||||
Loan to TSEUK, net of repayments and settlements
|
(291 | ) | 398 | |||||
Share of net loss and comprehensive loss
|
(107 | ) | (450 | ) | ||||
Balance, end of period
|
637 | 206 |
Nine months ended
September 30, 2014 |
Year ended
December 31, 2013 |
|||||||
Balance, beginning of period
|
920 | 804 | ||||||
Share of net loss and comprehensive loss
|
63 | 116 | ||||||
Dividend declared by Equion
|
(279 | ) | - | |||||
Balance, end of period
|
704 | 920 |
Summarized Balance Sheets
|
September 30, 2014
|
December 31, 2013
|
||||||||||||||||||||||
TSEUK1
|
Equion1
|
Total
|
TSEUK1
|
Equion1
|
Total
|
|||||||||||||||||||
Cash and cash equivalents
|
94 | 192 | 286 | 42 | 69 | 111 | ||||||||||||||||||
Current assets
|
547 | 422 | 969 | 527 | 304 | 831 | ||||||||||||||||||
Loans receivable from shareholders
|
- | 648 | 648 | - | 587 | 587 | ||||||||||||||||||
Non-current assets
|
4,297 | 1,247 | 5,544 | 3,515 | 1,321 | 4,836 | ||||||||||||||||||
Total assets
|
4,938 | 2,509 | 7,447 | 4,084 | 2,281 | 6,365 | ||||||||||||||||||
Current liabilities
|
758 | 1,121 | 1,879 | 700 | 420 | 1,120 | ||||||||||||||||||
Loans payable to shareholders
|
1,021 | - | 1,021 | 1,592 | - | 1,592 | ||||||||||||||||||
Non-current liabilities
|
3,082 | 282 | 3,364 | 3,131 | 315 | 3,446 | ||||||||||||||||||
Total liabilities
|
4,861 | 1,403 | 6,264 | 5,423 | 735 | 6,158 | ||||||||||||||||||
Net assets (liabilities)
|
77 | 1,106 | 1,183 | (1,339 | ) | 1,546 | 207 | |||||||||||||||||
Talisman’s interest
|
51 | % | 49 | % | 51 | % | 49 | % | ||||||||||||||||
Talisman’s share of net assets (liabilities)
|
39 | 542 | 581 | (683 | ) | 758 | 75 | |||||||||||||||||
Goodwill
|
77 | 162 | 239 | 77 | 162 | 239 | ||||||||||||||||||
116 | 704 | 820 | (606 | ) | 920 | 314 | ||||||||||||||||||
Loan to TSEUK
|
521 | - | 521 | 812 | - | 812 | ||||||||||||||||||
637 | 704 | 1,341 | 206 | 920 | 1,126 | |||||||||||||||||||
1. Balances represent respective entity’s 100% share.
|
Summarized Statements of Income (Loss)
|
Three months ended
September 30, 2014
|
Three months ended
September 30, 2013
|
||||||||||||||||||||||
TSEUK1
|
Equion1
|
Total
|
TSEUK1
|
Equion1
|
Total
|
|||||||||||||||||||
Revenue
|
233 | 167 | 400 | 411 | 166 | 577 | ||||||||||||||||||
Operating
|
349 | 26 | 375 | 308 | 21 | 329 | ||||||||||||||||||
Transportation
|
6 | 11 | 17 | 6 | 12 | 18 | ||||||||||||||||||
General and administrative
|
12 | - | 12 | 3 | - | 3 | ||||||||||||||||||
Depreciation, depletion and amortization
|
64 | 60 | 124 | 86 | 47 | 133 | ||||||||||||||||||
Exploration expense
|
5 | - | 5 | 21 | - | 21 | ||||||||||||||||||
Finance costs
|
27 | - | 27 | 23 | 2 | 25 | ||||||||||||||||||
Impairment
|
- | - | - | - | - | - | ||||||||||||||||||
Other
|
26 | (9 | ) | 17 | 8 | (11 | ) | (3 | ) | |||||||||||||||
Income (loss) before tax
|
(256 | ) | 79 | (177 | ) | (44 | ) | 95 | 51 | |||||||||||||||
Current income tax expense (recovery)
|
(24 | ) | 50 | 26 | (54 | ) | 37 | (17 | ) | |||||||||||||||
Deferred income tax expense (recovery)
|
(173 | ) | (6 | ) | (179 | ) | 20 | (9 | ) | 11 | ||||||||||||||
Net income (loss) and comprehensive income (loss)
|
(59 | ) | 35 | (24 | ) | (10 | ) | 67 | 57 | |||||||||||||||
Talisman’s interest
|
51 | % | 49 | % | 51 | % | 49 | % | ||||||||||||||||
Talisman’s share of income (loss) after tax
|
(30 | ) | 17 | (13 | ) | (5 | ) | 33 | 28 | |||||||||||||||
Cash dividends received by Talisman
|
- | - | - | - | - | - |
|
1.
|
Balances represent respective entity’s 100% share.
|
Summarized Statements of Income (Loss)
|
Nine months ended
September 30, 2014
|
Nine months ended
September 30, 2013
|
||||||||||||||||||||||
TSEUK1
|
Equion1
|
Total
|
TSEUK1
|
Equion1
|
Total
|
|||||||||||||||||||
Revenue
|
939 | 488 | 1,427 | 1,122 | 563 | 1,685 | ||||||||||||||||||
Operating
|
1,005 | 71 | 1,076 | 892 | 67 | 959 | ||||||||||||||||||
Transportation
|
17 | 31 | 48 | 18 | 32 | 50 | ||||||||||||||||||
General and administrative
|
27 | - | 27 | 9 | - | 9 | ||||||||||||||||||
Depreciation, depletion and amortization
|
240 | 192 | 432 | 253 | 156 | 409 | ||||||||||||||||||
Exploration expense
|
10 | - | 10 | 34 | 1 | 35 | ||||||||||||||||||
Finance costs
|
94 | 1 | 95 | 62 | 2 | 64 | ||||||||||||||||||
Impairment
|
198 | - | 198 | 349 | - | 349 | ||||||||||||||||||
Other
|
53 | (35 | ) | 18 | (27 | ) | (8 | ) | (35 | ) | ||||||||||||||
Income (loss) before tax
|
(705 | ) | 228 | (477 | ) | (468 | ) | 313 | (155 | ) | ||||||||||||||
Current income tax expense (recovery)
|
(50 | ) | 125 | 75 | (99 | ) | 129 | 30 | ||||||||||||||||
Deferred income tax recovery
|
(445 | ) | (25 | ) | (470 | ) | (226 | ) | (10 | ) | (236 | ) | ||||||||||||
Net income (loss) and comprehensive income (loss)
|
(210 | ) | 128 | (82 | ) | (143 | ) | 194 | 51 | |||||||||||||||
Talisman’s interest
|
51 | % | 49 | % | 51 | % | 49 | % | ||||||||||||||||
Talisman’s share of income (loss) after tax
|
(107 | ) | 63 | (44 | ) | (73 | ) | 95 | 22 | |||||||||||||||
Cash dividends received by Talisman
|
- | - | - | - | - | - |
|
1.
|
Balances represent respective entity’s 100% share.
|
Summarized Statements of Cash Flows
|
Three months ended
September 30, 2014
|
Three months ended
September 30, 2013
|
||||||||||||||||||||||
TSEUK1
|
Equion1
|
Total
|
TSEUK1
|
Equion1
|
Total
|
|||||||||||||||||||
Operating activities
|
||||||||||||||||||||||||
Net income (loss)
|
(59 | ) | 35 | (24 | ) | (10 | ) | 67 | 57 | |||||||||||||||
Add: Finance costs (cash and non-cash)
|
27 | - | 27 | 23 | 2 | 25 | ||||||||||||||||||
Items not involving cash
|
(87 | ) | 53 | (34 | ) | 119 | 39 | 158 | ||||||||||||||||
Changes in non-cash working capital
|
24 | 48 | 72 | (147 | ) | 22 | (125 | ) | ||||||||||||||||
Cash provided by (used in) operating activities
|
(95 | ) | 136 | 41 | (15 | ) | 130 | 115 | ||||||||||||||||
Investing activities
|
||||||||||||||||||||||||
Capital expenditures
|
(237 | ) | (62 | ) | (299 | ) | (268 | ) | (55 | ) | (323 | ) | ||||||||||||
Loans to shareholders
|
- | (24 | ) | (24 | ) | - | - | - | ||||||||||||||||
Other
|
(19 | ) | 12 | (7 | ) | 76 | (35 | ) | 41 | |||||||||||||||
Cash used in investing activities
|
(256 | ) | (74 | ) | (330 | ) | (192 | ) | (90 | ) | (282 | ) | ||||||||||||
Financing activities
|
||||||||||||||||||||||||
Common shares issued
|
365 | - | 365 | - | - | - | ||||||||||||||||||
Loans from shareholders, net of repayments
|
(12 | ) | - | (12 | ) | 245 | - | 245 | ||||||||||||||||
Finance costs (cash)
|
(10 | ) | - | (10 | ) | (12 | ) | (2 | ) | (14 | ) | |||||||||||||
Other
|
10 | - | 10 | - | - | - | ||||||||||||||||||
Cash provided by (used in) financing activities
|
353 | - | 353 | 233 | (2 | ) | 231 |
|
1.
|
Balances represent respective entity’s 100% share.
|
Summarized Statements of Cash Flows
|
Nine months ended
September 30, 2014
|
Nine months ended
September 30, 2013
|
||||||||||||||||||||||
TSEUK1
|
Equion1
|
Total
|
TSEUK1
|
Equion1
|
Total
|
|||||||||||||||||||
Operating activities
|
||||||||||||||||||||||||
Net income (loss)
|
(210 | ) | 128 | (82 | ) | (143 | ) | 194 | 51 | |||||||||||||||
Add: Finance costs (cash and non-cash)
|
94 | 1 | 95 | 62 | 2 | 64 | ||||||||||||||||||
Items not involving cash
|
35 | 154 | 189 | 355 | 146 | 501 | ||||||||||||||||||
Changes in non-cash working capital
|
(65 | ) | 21 | (44 | ) | (87 | ) | (34 | ) | (121 | ) | |||||||||||||
Cash provided by (used in) operating activities
|
(146 | ) | 304 | 158 | 187 | 308 | 495 | |||||||||||||||||
Investing activities
|
||||||||||||||||||||||||
Capital expenditures
|
(890 | ) | (131 | ) | (1,021 | ) | (672 | ) | (166 | ) | (838 | ) | ||||||||||||
Proceeds of dispositions
|
- | 14 | 14 | - | - | - | ||||||||||||||||||
Loans to shareholders
|
- | (61 | ) | (61 | ) | - | (100 | ) | (100 | ) | ||||||||||||||
Other
|
87 | (3 | ) | 84 | 73 | (92 | ) | (19 | ) | |||||||||||||||
Cash used in investing activities
|
(803 | ) | (181 | ) | (984 | ) | (599 | ) | (358 | ) | (957 | ) | ||||||||||||
Financing activities
|
||||||||||||||||||||||||
Common shares issued
|
365 | - | 365 | - | - | - | ||||||||||||||||||
Loans from shareholders, net of repayments
|
674 | - | 674 | 421 | - | 421 | ||||||||||||||||||
Finance costs (cash)
|
(40 | ) | - | (40 | ) | (27 | ) | (2 | ) | (29 | ) | |||||||||||||
Other
|
2 | - | 2 | - | - | - | ||||||||||||||||||
Cash provided by (used in) financing activities
|
1,001 | - | 1,001 | 394 | (2 | ) | 392 |
|
1.
|
Balances represent respective entity’s 100% share.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
Summarized Statements of Income1
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Revenue
|
- | 338 | - | 922 | ||||||||||||
Expenses (including income taxes)
|
- | 209 | - | 571 | ||||||||||||
Net income and comprehensive income
|
- | 129 | - | 351 | ||||||||||||
Talisman’s Interest
|
- | 12.152 | % | - | 12.152 | % | ||||||||||
Talisman’s share of net income and comprehensive income
|
- | 16 | - | 43 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
Summarized Statements of Cash Flows1
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Operating Activities
|
||||||||||||||||
Net income
|
- | 129 | - | 351 | ||||||||||||
Items not involving cash
|
- | 57 | - | 177 | ||||||||||||
Changes in non-cash working capital
|
- | 77 | - | 402 | ||||||||||||
Cash provided by operating activities
|
- | 263 | - | 930 | ||||||||||||
Cash used in investing activities
|
- | (12 | ) | - | (19 | ) | ||||||||||
Cash used in financing activities
|
- | (557 | ) | - | (612 | ) |
Continuity of goodwill
|
Nine months ended
September 30, 2014 |
Year ended
December 31, 2013 |
||||||
Balance, beginning of period
|
575 | 775 | ||||||
Reclassified to assets held for sale (note 4)
|
- | (14 | ) | |||||
Disposals
|
(7 | ) | (1 | ) | ||||
Impairments
|
- | (185 | ) | |||||
Balance, end of period
|
568 | 575 |
September 30,
2014
|
December 31,
2013
|
|||||||
Accrued pension asset
|
3 | - | ||||||
Decommissioning sinking funds
|
54 | 50 | ||||||
Transportation rights (net of $14 million accumulated depreciation) (note 5)
|
94 | 100 | ||||||
Income taxes receivable
|
10 | - | ||||||
Other
|
17 | 10 | ||||||
Total
|
178 | 160 |
PP&E
|
E&E assets
|
Total
|
||||||||||
Cost
|
||||||||||||
At December 31, 2012
|
21,550 | 5,577 | 27,127 | |||||||||
Additions
|
1,943 | 522 | 2,465 | |||||||||
Disposals and derecognition
|
(354 | ) | (39 | ) | (393 | ) | ||||||
Transfers from E&E assets to PP&E
|
481 | (481 | ) | - | ||||||||
Change in decommissioning liabilities
|
271 | (5 | ) | 266 | ||||||||
Expensed to dry hole
|
- | (89 | ) | (89 | ) | |||||||
Transfers to assets held for sale
|
(852 | ) | (92 | ) | (944 | ) | ||||||
At December 31, 2013
|
23,039 | 5,393 | 28,432 | |||||||||
Additions
|
1,235 | 343 | 1,578 | |||||||||
Disposals and derecognition
|
(1,835 | ) | - | (1,835 | ) | |||||||
Transfers from E&E assets to PP&E
|
177 | (177 | ) | - | ||||||||
Change in decommissioning liabilities
|
159 | 23 | 182 | |||||||||
Expensed to dry hole
|
- | (64 | ) | (64 | ) | |||||||
At September 30, 2014
|
22,775 | 5,518 | 28,293 | |||||||||
Accumulated DD&A
|
||||||||||||
At December 31, 2012
|
11,088 | 2,258 | 13,346 | |||||||||
Charge for the period
|
1,921 | - | 1,921 | |||||||||
Disposals and derecognition
|
(269 | ) | (36 | ) | (305 | ) | ||||||
Impairment losses
|
755 | 17 | 772 | |||||||||
Impairment reversals
|
- | (11 | ) | (11 | ) | |||||||
Transfers to assets held for sale
|
(208 | ) | - | (208 | ) | |||||||
At December 31, 2013
|
13,287 | 2,228 | 15,515 | |||||||||
Charge for the period
|
1,425 | 7 | 1,432 | |||||||||
Disposals and derecognition
|
(1,599 | ) | - | (1,599 | ) | |||||||
Impairment losses, net of reversals (note 10)
|
28 | 130 | 158 | |||||||||
Transfers from PP&E to E&E assets
|
(20 | ) | 20 | - | ||||||||
. | ||||||||||||
At September 30, 2014
|
13,121 | 2,385 | 15,506 | |||||||||
Net book value
|
||||||||||||
At September 30, 2014
|
9,654 | 3,133 | 12,787 | |||||||||
At December 31, 2013
|
9,752 | 3,165 | 12,917 | |||||||||
At December 31, 2012
|
10,462 | 3,319 | 13,781 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Impairment losses
|
||||||||||||||||
E&E assets
|
- | 1 | 130 | 20 | ||||||||||||
PP&E
|
- | 3 | 60 | 3 | ||||||||||||
- | 4 | 190 | 23 | |||||||||||||
Impairment reversals
|
||||||||||||||||
E&E assets
|
- | (2 | ) | - | (20 | ) | ||||||||||
PP&E
|
- | - | (32 | ) | (3 | ) | ||||||||||
- | (2 | ) | (32 | ) | (23 | ) | ||||||||||
Net Impairment (reversal)
|
- | 2 | 158 | - |
Continuity of decommissioning liabilities
|
Nine months ended
September 30, 2014 |
Year ended
December 31, 2013 |
||||||
Balance, beginning of period
|
1,769 | 1,557 | ||||||
Liabilities incurred during the period
|
5 | 73 | ||||||
Liabilities settled during the period
|
(45 | ) | (77 | ) | ||||
Accretion expense (note 12)
|
40 | 36 | ||||||
Revisions in estimated cash flows
|
(1 | ) | 405 | |||||
Change in discount rate
|
178 | (212 | ) | |||||
Disposals
|
(77 | ) | (4 | ) | ||||
Reclassified to liabilities associated with assets held for sale (note 4)
|
- | (9 | ) | |||||
Balance, end of period
|
1,869 | 1,769 | ||||||
Expected to be settled within one year
|
43 | 42 | ||||||
Expected to be settled in more than one year
|
1,826 | 1,727 | ||||||
1,869 | 1,769 |
Three months ended
September 30 |
Nine months ended
September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Interest on long-term debt
|
66 | 68 | 203 | 203 | ||||||||||||
Miscellaneous interest expense and other fees
|
8 | 9 | 23 | 25 | ||||||||||||
Accretion expense (note 11)
|
11 | 10 | 40 | 26 | ||||||||||||
Less: interest capitalized
|
- | - | - | (10 | ) | |||||||||||
85 | 87 | 266 | 244 |
September 30,
2014
|
December 31,
2013
|
|
Bank Credit Facilities
|
-
|
250
|
Commercial Paper
|
341
|
544
|
Tangguh Project Financing
|
46
|
81
|
Debentures and Notes (Unsecured)
|
||
US$ denominated
|
3,904
|
3,951
|
UK£ denominated (UK£250 million)
|
404
|
413
|
Gross debt
|
4,695
|
5,239
|
Less: current portion
|
(722)
|
(882)
|
Long-term debt
|
3,973
|
4,357
|
September 30,
2014
|
December 31,
2013
|
|||||||
Accrued pension and other post-employment benefits liability
|
128 | 114 | ||||||
Deferred credits
|
52 | 33 | ||||||
Long-term portion of discounted obligations under finance leases
|
36 | 44 | ||||||
Long-term portion of share-based payments liability (note 15)
|
17 | 10 | ||||||
Other
|
53 | 45 | ||||||
286 | 246 |
Continuity of common shares
|
Nine months ended
September 30, 2014
|
Year ended
December 31, 2013
|
||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Balance, beginning of period
|
1,031,356,870 | 1,723 | 1,025,449,730 | 1,639 | ||||||||||||
Issued on exercise of stock options
|
478,244 | 5 | 3,223,810 | 41 | ||||||||||||
Shares purchased and held in trust for long-term PSU plan
|
(1,769,900 | ) | (17 | ) | (100,000 | ) | (1 | ) | ||||||||
Shares released from trust for long-term PSU plan
|
1,956,772 | 31 | 2,783,330 | 44 | ||||||||||||
Balance, end of period
|
1,032,021,986 | 1,742 | 1,031,356,870 | 1,723 |
Continuity of preferred shares
|
Nine months ended
September 30, 2014
|
Year ended
December 31, 2013
|
||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Cumulative Redeemable Rate Reset First Preferred Shares, 4.2% Series 1:
|
||||||||||||||||
Balance, beginning and end of period
|
8,000,000 | 191 | 8,000,000 | 191 |
Options
|
Restricted Share
Units (RSU) |
Deferred Share
Units (DSU) |
Long-term
Performance
Share Units (PSU) |
|||||||||||||
Continuity of share-based payment plans
|
Number of shares
underlying options |
Number of units
|
Number of units
|
Number of units
|
||||||||||||
Outstanding at December 31, 2013
|
43,285,254 | 7,005,696 | 1,932,380 | 12,496,313 | ||||||||||||
Employees transferred from TSEUK
|
- | 105,397 | - | - | ||||||||||||
Granted
|
- | 7,875,044 | 1,077,274 | 1,341,145 | ||||||||||||
Dividend equivalent
|
- | 208,333 | 59,055 | 212,966 | ||||||||||||
Exercised for common shares/settled
|
(518,834 | ) | (2,520,986 | ) | (109,653 | ) | (1,956,772 | ) | ||||||||
Surrendered for cash
|
(27,812 | ) | - | - | - | |||||||||||
Forfeited
|
(7,825,962 | ) | (1,280,089 | ) | - | (1,495,792 | ) | |||||||||
Outstanding at September 30, 2014
|
34,912,646 | 11,393,395 | 2,959,056 | 10,597,860 | ||||||||||||
Exercisable at September 30, 2014
|
30,660,912 | |||||||||||||||
Weighted average grant price during period
|
$nil
|
$ | 11.05 |
|
·
|
Level 1 – inputs represent quoted prices in active markets for identical assets or liabilities (for example, exchange-traded commodity derivatives). Active markets are those in which transactions occur in sufficient frequency and volume to provide pricing information on an ongoing basis;
|
|
·
|
Level 2 – inputs other than quoted prices included within level 1 that are observable, either directly or indirectly, as of the reporting date. Level 2 valuations are based on inputs, including quoted forward prices for commodities, market interest rates and volatility factors, which can be observed or corroborated in the marketplace. The Company obtains information from sources such as the New York Mercantile Exchange (NYMEX) and independent price publications; and
|
|
·
|
Level 3 – inputs that are less observable, unavailable or where the observable data does not support the majority of the instrument’s fair value, such as the Company’s internally developed assumptions about market participant assumptions used in pricing an asset or liability, for example, an estimate of future cash flows used in the Company’s internally developed present value of future cash flows model that underlies the fair value measurement.
|
Fair value measurements using
|
||||||||||||||||
Level 1 inputs
|
Level 2 inputs
|
Level 3 inputs
|
Total fair
value |
|||||||||||||
Assets
|
||||||||||||||||
Interest rate swaps
|
- | 13 | - | 13 | ||||||||||||
Commodity contracts
|
- | 185 | - | 185 | ||||||||||||
Liabilities
|
||||||||||||||||
Commodity contracts
|
- | 6 | - | 6 |
Derivative instrument
|
Balance sheet presentation
|
September 30, 2014
|
December 31, 2013
|
||||||
Interest rate swaps
|
Current assets
|
13 | 13 | ||||||
Interest rate swaps
|
Non-current assets
|
- | 6 | ||||||
Commodity contracts
|
Current assets
|
103 | 4 | ||||||
Commodity contracts
|
Non-current assets
|
82 | 14 | ||||||
Risk management assets
|
198 | 37 | |||||||
Commodity contracts
|
Current liabilities
|
6 | 101 | ||||||
Commodity contracts
|
Non-current liabilities
|
- | 37 | ||||||
Risk management liabilities
|
6 | 138 |
Two-way collars (Oil)
|
Term
|
bbls/d
|
Floor/ceiling
$/bbl
|
Fair value asset
(liability)
|
|||||||||
Dated Brent oil index
|
2014 Oct – Dec
|
10,000 | 95.00/110.07 | 2 | |||||||||
Dated Brent oil index
|
2014 Oct – Dec
|
10,000 | 90.00/105.22 | - | |||||||||
NYMEX WTI oil index
|
2014 Oct – Dec
|
5,000 | 80.00/95.00 | - | |||||||||
Dated Brent oil index
|
2015 Jan – Dec
|
5,000 | 90.00/100.01 | (2 | ) | ||||||||
NYMEX WTI oil index
|
2015 Jan – Dec
|
5,000 | 80.00/95.02 | - | |||||||||
Dated Brent oil index
|
2015 Jan – Dec
|
20,000 | 90.00/106.16 | 5 | |||||||||
Dated Brent oil index
|
2016 Jan – Dec
|
5,000 | 90.00/108.00 | 3 | |||||||||
NYMEX WTI oil index
|
2016 Jan – Dec
|
5,000 | 85.00/95.95 | 6 | |||||||||
14 |
Fixed priced swaps (Oil)
|
Term
|
bbls/d
|
$/bbl
|
Fair value asset
(liability)
|
|||||||||
NYMEX WTI oil index
|
2014 Oct - Dec
|
2,500 | 91.91 | - | |||||||||
Dated Brent oil index
|
2014 Oct - Dec
|
10,000 | 104.02 | 9 | |||||||||
NYMEX WTI oil index
|
2014 Oct - Dec
|
10,000 | 94.28 | 4 | |||||||||
Dated Brent oil index
|
2014 Oct - Dec
|
10,000 | 103.31 | 8 | |||||||||
Dated Brent oil index
|
2014 Oct - Dec
|
8,000 | 111.79 | 13 | |||||||||
WCS Differential
|
2014 Nov - Dec1
|
6,500 | (21.55 | ) | (2 | ) | |||||||
Dated Brent oil index
|
2015 Jan - Dec
|
10,000 | 100.46 | 14 | |||||||||
Dated Brent oil index
|
2015 Jan - Dec
|
1,000 | 104.00 | 3 | |||||||||
Dated Brent oil index
|
2015 Jan - Dec
|
9,000 | 100.59 | 13 | |||||||||
NYMEX WTI oil index
|
2015 Jan - Dec
|
5,000 | 96.36 | 16 | |||||||||
WCS Differential
|
2015 Jan - Mar
|
6,500 | (21.55 | ) | (2 | ) | |||||||
Dated Brent oil index
|
2016 Jan - Dec
|
10,000 | 98.01 | 6 | |||||||||
Dated Brent oil index
|
2016 Jan - Dec
|
5,000 | 100.29 | 7 | |||||||||
Dated Brent oil index
|
2016 Jan - Dec
|
10,000 | 102.98 | 24 | |||||||||
113 |
Two-way collars (Gas)
|
Term
|
mcf/d
|
Floor/ceiling
$/mcf
|
Fair value asset
(liability) |
|||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
94,936 | 4.21/4.71 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.21/4.64 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.21/4.99 | - | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.23/4.87 | 4 | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
94,936 | 4.21/5.06 | 9 | |||||||||
NYMEX HH LD
|
2016 Jan - Dec
|
47,468 | 4.21/4.75 | 2 | |||||||||
NYMEX HH LD
|
2016 Jan - Dec
|
47,468 | 4.21/4.87 | 3 | |||||||||
18 |
Fixed priced swaps (Gas)
|
Term
|
mcf/d
|
$/mcf
|
Fair value asset
(liability)
|
|||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.24 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.25 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.34 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.42 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.44 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.29 | - | |||||||||
NYMEX HH LD
|
2014 Nov - Dec1
|
47,468 | 4.43 | - | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.54 | 6 | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.39 | 3 | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.39 | 3 | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.48 | 4 | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.53 | 5 | |||||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.55 | 6 | |||||||||
NYMEX HH LD
|
2016 Jan - Dec
|
47,468 | 4.48 | 3 | |||||||||
NYMEX HH LD
|
2016 Jan - Dec
|
42,721 | 4.55 | 4 | |||||||||
34 |
Fixed priced swaps (Power)
|
Term
|
MWh
|
$CAD/MWh
|
Fair value asset
(liability) |
|||||||||
Alberta Power
|
2014 Oct - Dec
|
7 | 74.66 | - | |||||||||
Alberta Power
|
2015 Jan - Dec
|
5 | 73.72 | - | |||||||||
Alberta Power
|
2016 Jan - Dec
|
2 | 73.83 | - | |||||||||
Alberta Power
|
2017 Jan - Dec
|
1 | 74.75 | - | |||||||||
Alberta Power
|
2018 Jan - Dec
|
1 | 74.75 | - | |||||||||
- |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Pipeline and customer treating tariffs
|
14 | 20 | 47 | 42 | ||||||||||||
Investment income
|
4 | 6 | 14 | 10 | ||||||||||||
Interest on loan to TSEUK (note 5)
|
4 | 7 | 23 | 16 | ||||||||||||
Marketing and other income
|
13 | 8 | 30 | 15 | ||||||||||||
35 | 41 | 114 | 83 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Foreign exchange (gain) loss
|
(18 | ) | 45 | (15 | ) | 6 | ||||||||||
PP&E derecognition
|
4 | 1 | 4 | 1 | ||||||||||||
Restructuring
|
1 | 6 | 18 | 34 | ||||||||||||
Other miscellaneous
|
10 | (5 | ) | 35 | 30 | |||||||||||
(3 | ) | 47 | 42 | 71 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
North America
|
(38 | ) | (1 | ) | (34 | ) | (18 | ) | ||||||||
Southeast Asia
|
94 | 149 | 318 | 453 | ||||||||||||
North Sea
|
(6 | ) | (2 | ) | (12 | ) | (36 | ) | ||||||||
Other
|
8 | 25 | 46 | 58 | ||||||||||||
Total
|
58 | 171 | 318 | 457 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
North America
|
(34 | ) | (36 | ) | 10 | (126 | ) | |||||||||
Southeast Asia
|
7 | (106 | ) | 20 | (103 | ) | ||||||||||
North Sea
|
14 | (35 | ) | (132 | ) | 85 | ||||||||||
Other
|
(3 | ) | (10 | ) | - | (25 | ) | |||||||||
Total
|
(16 | ) | (187 | ) | (102 | ) | (169 | ) |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Depreciation, depletion and amortization
|
458 | 482 | 1,407 | 1,367 | ||||||||||||
Impairment, net of reversals
|
- | 2 | 158 | - | ||||||||||||
Dry hole
|
36 | 13 | 64 | 82 | ||||||||||||
Share-based payments expense (recovery)
|
(17 | ) | 5 | (23 | ) | 26 | ||||||||||
(Gain) loss on disposals
|
(6 | ) | 1 | (560 | ) | (58 | ) | |||||||||
Unrealized (gain) loss on held-for-trading financial instruments
|
(420 | ) | 94 | (292 | ) | (61 | ) | |||||||||
Deferred income tax recovery
|
(16 | ) | (187 | ) | (102 | ) | (169 | ) | ||||||||
Foreign exchange
|
(18 | ) | 38 | (16 | ) | 3 | ||||||||||
Derecognition
|
4 | 1 | 4 | 1 | ||||||||||||
(Income) loss from joint ventures and associates, after tax
|
13 | (44 | ) | 44 | (65 | ) | ||||||||||
Other
|
3 | (4 | ) | 25 | 4 | |||||||||||
37 | 401 | 709 | 1,130 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Cash interest paid
|
49 | 57 | 174 | 166 | ||||||||||||
Cash interest received
|
- | 10 | 24 | 21 | ||||||||||||
Cash income taxes paid
|
115 | 152 | 446 | 485 |
Name of Subsidiary
|
Jurisdiction of Incorporation
|
Percentage of Voting
Securities Owned
|
Talisman Energy Canada1
|
Alberta
|
100%
|
Talisman Energy USA Inc.
|
Delaware
|
100%
|
Talisman Alberta Shale Partnership
|
Alberta
|
100%
|
Talisman Energy Norge AS
|
Norway
|
100%
|
Talisman (Corridor) Ltd.
|
Barbados
|
100%
|
Talisman (Vietnam 15-2/01) Ltd.
|
Alberta
|
100%
|
Talisman Malaysia Limited
|
Barbados
|
100%
|
Talisman Malaysia (PM3) Limited
|
Barbados
|
100%
|
Talisman (Algeria) BV
|
The Netherlands
|
100%
|
1.
|
Talisman Energy Canada is an Alberta general partnership which currently carries on substantially all of Talisman’s conventional Canadian oil and gas operations.
|
North America (1)
|
Southeast Asia (2)
|
|||||||||||||||||||||||||||||||
Three months ended
September 30
|
Nine months ended
September 30
|
Three months ended
September 30
|
Nine months ended
September 30
|
|||||||||||||||||||||||||||||
(millions of US$)
|
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||||||||||||
Revenue
|
||||||||||||||||||||||||||||||||
Sales
|
427 | 428 | 1,445 | 1,213 | 494 | 551 | 1,591 | 1,593 | ||||||||||||||||||||||||
Other income
|
18 | 17 | 45 | 43 | - | 1 | 1 | 1 | ||||||||||||||||||||||||
Income (loss) from joint ventures and associates, after tax
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total revenue and other income
|
445 | 445 | 1,490 | 1,256 | 494 | 552 | 1,592 | 1,594 | ||||||||||||||||||||||||
Segmented expenses
|
||||||||||||||||||||||||||||||||
Operating
|
128 | 135 | 396 | 426 | 114 | 135 | 366 | 384 | ||||||||||||||||||||||||
Transportation
|
26 | 23 | 65 | 79 | 13 | 15 | 40 | 44 | ||||||||||||||||||||||||
DD&A
|
282 | 309 | 844 | 895 | 111 | 129 | 341 | 326 | ||||||||||||||||||||||||
Impairment
|
- | 3 | (32 | ) | 3 | - | 1 | - | 1 | |||||||||||||||||||||||
Dry hole
|
- | - | - | - | 6 | 14 | 34 | 66 | ||||||||||||||||||||||||
Exploration
|
2 | 15 | 11 | 29 | 27 | 15 | 66 | 50 | ||||||||||||||||||||||||
Other
|
10 | - | 41 | 46 | 1 | - | 3 | 8 | ||||||||||||||||||||||||
Total segmented expenses
|
448 | 485 | 1,325 | 1,478 | 272 | 309 | 850 | 879 | ||||||||||||||||||||||||
Segmented income (loss) before taxes
|
(3 | ) | (40 | ) | 165 | (222 | ) | 222 | 243 | 742 | 715 | |||||||||||||||||||||
Non-segmented expenses
|
||||||||||||||||||||||||||||||||
General and administrative
|
||||||||||||||||||||||||||||||||
Finance costs
|
||||||||||||||||||||||||||||||||
Share-based payments (recovery) expense
|
||||||||||||||||||||||||||||||||
Currency translation
|
||||||||||||||||||||||||||||||||
(Gain) loss on held-for-trading
|
||||||||||||||||||||||||||||||||
financial instruments
|
||||||||||||||||||||||||||||||||
(Gain) loss on asset disposals
|
||||||||||||||||||||||||||||||||
Total non-segmented expenses
|
||||||||||||||||||||||||||||||||
Income (loss) before taxes
|
||||||||||||||||||||||||||||||||
Capital expenditure
|
||||||||||||||||||||||||||||||||
Exploration
|
33 | 25 | 78 | 57 | 66 | 18 | 103 | 92 | ||||||||||||||||||||||||
Development
|
315 | 322 | 871 | 958 | 59 | 76 | 205 | 260 | ||||||||||||||||||||||||
Exploration and development
|
348 | 347 | 949 | 1,015 | 125 | 94 | 308 | 352 | ||||||||||||||||||||||||
Acquisitions
|
||||||||||||||||||||||||||||||||
Proceeds on dispositions
|
||||||||||||||||||||||||||||||||
Other non-segmented
|
||||||||||||||||||||||||||||||||
Net capital expenditures
|
||||||||||||||||||||||||||||||||
Property, plant and equipment
|
6,663 | 6,636 | 2,308 | 2,318 | ||||||||||||||||||||||||||||
Exploration and evaluation assets
|
1,570 | 1,579 | 698 | 717 | ||||||||||||||||||||||||||||
Goodwill
|
111 | 118 | 170 | 170 | ||||||||||||||||||||||||||||
Investments in joint ventures and associates
|
- | - | - | - | ||||||||||||||||||||||||||||
Other
|
553 | 677 | 774 | 740 | ||||||||||||||||||||||||||||
Asset held for sale
|
- | 776 | - | - | ||||||||||||||||||||||||||||
Segmented assets
|
8,897 | 9,786 | 3,950 | 3,945 | ||||||||||||||||||||||||||||
Non-segmented assets
|
||||||||||||||||||||||||||||||||
Total assets (5)
|
||||||||||||||||||||||||||||||||
Decommissioning liabilities (5)
|
436 | 450 | 300 | 280 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
1. North America
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Canada
|
177 | 209 | 635 | 608 | ||||||||||||
US
|
268 | 236 | 855 | 648 | ||||||||||||
Total revenue and other income
|
445 | 445 | 1,490 | 1,256 | ||||||||||||
Canada
|
2,405 | 2,544 | ||||||||||||||
US
|
4,258 | 4,092 | ||||||||||||||
Property, plant and equipment (5)
|
6,663 | 6,636 | ||||||||||||||
Canada
|
946 | 905 | ||||||||||||||
US
|
624 | 674 | ||||||||||||||
Exploration and evaluation assets (5)
|
1,570 | 1,579 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2. Southeast Asia
|
2014 | 2013 | 2014 | 2013 | ||||||||||||
Indonesia
|
266 | 273 | 794 | 900 | ||||||||||||
Malaysia
|
136 | 110 | 422 | 381 | ||||||||||||
Vietnam
|
88 | 116 | 304 | 181 | ||||||||||||
Australia
|
4 | 53 | 72 | 132 | ||||||||||||
Total revenue and other income
|
494 | 552 | 1,592 | 1,594 | ||||||||||||
Indonesia
|
980 | 1,023 | ||||||||||||||
Malaysia
|
752 | 707 | ||||||||||||||
Vietnam
|
342 | 460 | ||||||||||||||
Papua New Guinea
|
119 | 40 | ||||||||||||||
Australia
|
115 | 88 | ||||||||||||||
Property, plant and equipment (5)
|
2,308 | 2,318 | ||||||||||||||
Indonesia
|
40 | 19 | ||||||||||||||
Malaysia
|
81 | 83 | ||||||||||||||
Vietnam
|
178 | 145 | ||||||||||||||
Papua New Guinea
|
399 | 470 | ||||||||||||||
Exploration and evaluation assets (5)
|
698 | 717 | ||||||||||||||
5. Current year represents balances at September 30. Prior year represents balances at December 31.
|
North Sea (3)
|
Other (4)
|
Total
|
||||||||||||||||||||||||||||||||||
Three months ended
September 30
|
Nine months ended
September 30
|
Three months ended
September 30
|
Nine months ended
September 30
|
Three months ended
September 30
|
Nine months ended
September 30
|
|||||||||||||||||||||||||||||||
(millions of US$)
|
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||||||||||||
Revenue
|
||||||||||||||||||||||||||||||||||||
Sales
|
141 | 110 | 412 | 426 | 52 | 70 | 201 | 177 | 1,114 | 1,159 | 3,649 | 3,409 | ||||||||||||||||||||||||
Other income
|
5 | 9 | 26 | 18 | 12 | 14 | 42 | 21 | 35 | 41 | 114 | 83 | ||||||||||||||||||||||||
Income (loss) from joint ventures and associates, after tax
|
(30 | ) | (5 | ) | (107 | ) | (73 | ) | 17 | 49 | 63 | 138 | (13 | ) | 44 | (44 | ) | 65 | ||||||||||||||||||
Total revenue and other income
|
116 | 114 | 331 | 371 | 81 | 133 | 306 | 336 | 1,136 | 1,244 | 3,719 | 3,557 | ||||||||||||||||||||||||
Segmented expenses
|
||||||||||||||||||||||||||||||||||||
Operating
|
76 | 57 | 245 | 214 | 21 | 11 | 44 | 24 | 339 | 338 | 1,051 | 1,048 | ||||||||||||||||||||||||
Transportation
|
10 | 6 | 22 | 20 | 8 | 2 | 23 | 5 | 57 | 46 | 150 | 148 | ||||||||||||||||||||||||
DD&A
|
60 | 33 | 187 | 123 | 5 | 11 | 35 | 23 | 458 | 482 | 1,407 | 1,367 | ||||||||||||||||||||||||
Impairment
|
- | - | 190 | (14 | ) | - | (2 | ) | - | 10 | - | 2 | 158 | - | ||||||||||||||||||||||
Dry hole
|
- | (1 | ) | - | 18 | 30 | - | 30 | (2 | ) | 36 | 13 | 64 | 82 | ||||||||||||||||||||||
Exploration
|
9 | 5 | 35 | 33 | 15 | 31 | 50 | 96 | 53 | 66 | 162 | 208 | ||||||||||||||||||||||||
Other
|
1 | 1 | 3 | 9 | 3 | 1 | 10 | 2 | 15 | 2 | 57 | 65 | ||||||||||||||||||||||||
Total segmented expenses
|
156 | 101 | 682 | 403 | 82 | 54 | 192 | 158 | 958 | 949 | 3,049 | 2,918 | ||||||||||||||||||||||||
Segmented income (loss) before taxes
|
(40 | ) | 13 | (351 | ) | (32 | ) | (1 | ) | 79 | 114 | 178 | 178 | 295 | 670 | 639 | ||||||||||||||||||||
Non-segmented expenses
|
||||||||||||||||||||||||||||||||||||
General and administrative
|
95 | 106 | 305 | 320 | ||||||||||||||||||||||||||||||||
Finance costs
|
85 | 87 | 266 | 244 | ||||||||||||||||||||||||||||||||
Share-based payments (recovery) expense
|
(17 | ) | 6 | (24 | ) | 30 | ||||||||||||||||||||||||||||||
Currency translation
|
(18 | ) | 45 | (15 | ) | 6 | ||||||||||||||||||||||||||||||
(Gain) loss on held-for-trading
|
(428 | ) | 120 | (197 | ) | (21 | ) | |||||||||||||||||||||||||||||
financial instruments
|
||||||||||||||||||||||||||||||||||||
(Gain) loss on asset disposals
|
(6 | ) | 1 | (560 | ) | (58 | ) | |||||||||||||||||||||||||||||
Total non-segmented expenses
|
(289 | ) | 365 | (225 | ) | 521 | ||||||||||||||||||||||||||||||
Income (loss) before taxes
|
467 | (70 | ) | 895 | 118 | |||||||||||||||||||||||||||||||
Capital expenditure
|
||||||||||||||||||||||||||||||||||||
Exploration
|
3 | 3 | 20 | 38 | 28 | 39 | 118 | 97 | 130 | 85 | 319 | 284 | ||||||||||||||||||||||||
Development
|
31 | 96 | 103 | 269 | 1 | 4 | 8 | 15 | 406 | 498 | 1,187 | 1,502 | ||||||||||||||||||||||||
Exploration and development
|
34 | 99 | 123 | 307 | 29 | 43 | 126 | 112 | 536 | 583 | 1,506 | 1,786 | ||||||||||||||||||||||||
Acquisitions
|
- | 105 | 36 | 105 | ||||||||||||||||||||||||||||||||
Proceeds on dispositions
|
(102 | ) | (4 | ) | (1,494 | ) | (103 | ) | ||||||||||||||||||||||||||||
Other non-segmented
|
10 | 19 | 30 | 29 | ||||||||||||||||||||||||||||||||
Net capital expenditures
|
444 | 703 | 78 | 1,817 | ||||||||||||||||||||||||||||||||
Property, plant and equipment
|
457 | 537 | 226 | 261 | 9,654 | 9,752 | ||||||||||||||||||||||||||||||
Exploration and evaluation assets
|
199 | 289 | 666 | 580 | 3,133 | 3,165 | ||||||||||||||||||||||||||||||
Goodwill
|
287 | 287 | - | - | 568 | 575 | ||||||||||||||||||||||||||||||
Investments in joint ventures and associates
|
637 | 206 | 704 | 920 | 1,341 | 1,126 | ||||||||||||||||||||||||||||||
Other
|
2,231 | 1,911 | 311 | 402 | 3,869 | 3,730 | ||||||||||||||||||||||||||||||
Asset held for sale
|
- | - | - | - | - | 776 | ||||||||||||||||||||||||||||||
Segmented assets
|
3,811 | 3,230 | 1,907 | 2,163 | 18,565 | 19,124 | ||||||||||||||||||||||||||||||
Non-segmented assets
|
200 | 37 | ||||||||||||||||||||||||||||||||||
Total assets (5)
|
18,765 | 19,161 | ||||||||||||||||||||||||||||||||||
Decommissioning liabilities (5)
|
1,104 | 1,009 | 29 | 30 | 1,869 | 1,769 |
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
3. North Sea
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Norway
|
146 | 119 | 438 | 444 | ||||||||||||
Loss from TSEUK JV after tax
|
(30 | ) | (5 | ) | (107 | ) | (73 | ) | ||||||||
Total revenue and other income
|
116 | 114 | 331 | 371 | ||||||||||||
Norway
|
457 | 537 | ||||||||||||||
Property, plant and equipment (5)
|
457 | 537 | ||||||||||||||
Norway
|
199 | 289 | ||||||||||||||
Exploration and evaluation assets (5)
|
199 | 289 | ||||||||||||||
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
4. Other
|
2014 | 2013 | 2014 | 2013 | ||||||||||||
Algeria
|
27 | 67 | 134 | 164 | ||||||||||||
Colombia6
|
54 | 66 | 172 | 172 | ||||||||||||
Total revenue and other income
|
81 | 133 | 306 | 336 | ||||||||||||
Algeria
|
226 | 260 | ||||||||||||||
Colombia
|
- | 1 | ||||||||||||||
Property, plant and equipment (5)
|
226 | 261 | ||||||||||||||
Colombia
|
234 | 203 | ||||||||||||||
Kurdistan Region of Iraq
|
432 | 377 | ||||||||||||||
Exploration and evaluation assets (5)
|
666 | 580 | ||||||||||||||
5. Current year represents balances at September 30. Prior year represents balances at December 31.
|
||||||||||||||||
6. Balances include after-tax equity income from Equion.
|
|
·
|
Total production averaged 353,000 boe/d, with production from North America, Colombia, Southeast Asia and Algeria businesses at 323,000 boe/d. Production from ongoing operations in these regions was 318,000 boe/d.
|
|
·
|
Total liquids production averaged 135,000 boe/d, with North American production up 11%.
|
|
·
|
Net income for the quarter was $425 million compared to a net loss of $54 million in the previous year, mainly driven by mark-to-market gains on commodity derivatives, partially offset by decreased income tax recoveries and losses from the TSEUK joint venture.
|
Nine Months
Ended Sept 30,
|
Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | ||||||||||||||||||||||||||||||||
($ millions, unless otherwise stated)
|
2014
|
2013
|
2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | ||||||||||||||||||||||||||||||
Total revenue and other income1
|
3,719 | 3,557 | 1,136 | 1,242 | 1,341 | 929 | 1,244 | 1,190 | 1,123 | 1,663 | ||||||||||||||||||||||||||||||
Net income (loss)
|
679 | (170 | ) | 425 | (237 | ) | 491 | (1,005 | ) | (54 | ) | 97 | (213 | ) | 376 | |||||||||||||||||||||||||
Per common share ($)
|
||||||||||||||||||||||||||||||||||||||||
Net income (loss)2
|
0.65 | (0.17 | ) | 0.41 | (0.23 | ) | 0.47 | (0.98 | ) | (0.05 | ) | 0.09 | (0.21 | ) | 0.37 | |||||||||||||||||||||||||
Diluted net income (loss)3
|
0.57 | (0.23 | ) | 0.38 | (0.24 | ) | 0.43 | (0.98 | ) | (0.08 | ) | 0.06 | (0.21 | ) | 0.31 | |||||||||||||||||||||||||
Production4 (Daily Average - Gross)
|
||||||||||||||||||||||||||||||||||||||||
Oil and liquids (mbbls/d)
|
141 | 130 | 135 | 145 | 142 | 137 | 134 | 126 | 129 | 143 | ||||||||||||||||||||||||||||||
Natural gas (mmcf/d)
|
1,379 | 1,433 | 1,310 | 1,380 | 1,452 | 1,505 | 1,423 | 1,414 | 1,461 | 1,498 | ||||||||||||||||||||||||||||||
Total mboe/d (6mcf = 1boe)
|
371 | 368 | 353 | 375 | 384 | 387 | 371 | 361 | 372 | 392 |
1.
|
2012 restated to reflect the change to equity accounting of Equion. Adjustments relating to TSEUK are effective for the period of December 17, 2012 to December 31, 2012 as the TSEUK joint venture was formed on December 17, 2012.
|
2.
|
Net income (loss) per share includes an adjustment to the numerator for after-tax cumulative preferred share dividends.
|
3.
|
Diluted net income (loss) per share computed under IFRS includes an adjustment to the numerator for the change in the fair value of stock options and after-tax cumulative preferred share dividends.
|
4.
|
Includes the Company’s proportionate interest in production from joint ventures.
|
Three months ended September 30
|
|||||||||||||
Gross before royalties
|
Net of royalties
|
||||||||||||
2014
|
2013
|
2014
|
2013
|
||||||||||
Oil and liquids from Consolidated Subsidiaries (mbbls/d)
|
|||||||||||||
North America
|
41 | 37 | 33 | 29 | |||||||||
Southeast Asia
|
43 | 44 | 28 | 27 | |||||||||
North Sea
|
14 | 12 | 14 | 12 | |||||||||
Other
|
16 | 12 | 8 | 6 | |||||||||
114 | 105 | 83 | 74 | ||||||||||
Oil and liquids from Joint Ventures (mbbls/d)
|
|||||||||||||
TSEUK
|
12 | 20 | 12 | 20 | |||||||||
Equion
|
9 | 9 | 7 | 8 | |||||||||
21 | 29 | 19 | 28 | ||||||||||
Total oil and liquids from Consolidated Subsidiaries and Joint Ventures (mbbls/d)
|
135 | 134 | 102 | 102 | |||||||||
Natural gas from Consolidated Subsidiaries (mmcf/d)
|
|||||||||||||
North America
|
745 | 882 | 648 | 762 | |||||||||
Southeast Asia
|
494 | 491 | 330 | 327 | |||||||||
North Sea
|
21 | 4 | 21 | 3 | |||||||||
Other
|
- | - | - | - | |||||||||
1,260 | 1,377 | 999 | 1,092 | ||||||||||
Natural gas from Joint Ventures (mmcf/d)
|
|||||||||||||
TSEUK
|
1 | 2 | 1 | 2 | |||||||||
Equion
|
49 | 44 | 41 | 36 | |||||||||
50 | 46 | 42 | 38 | ||||||||||
Total natural gas from Consolidated Subsidiaries and Joint Ventures (mmcf/d)
|
1,310 | 1,423 | 1,041 | 1,130 | |||||||||
Total Daily Production from Consolidated Subsidiaries (mboe/d)
|
|||||||||||||
North America
|
165 | 184 | 140 | 156 | |||||||||
Southeast Asia
|
125 | 125 | 83 | 81 | |||||||||
North Sea
|
18 | 13 | 18 | 13 | |||||||||
Other
|
16 | 12 | 8 | 6 | |||||||||
324 | 334 | 249 | 256 | ||||||||||
Total Daily Production from Joint Ventures (mboe/d)
|
|||||||||||||
TSEUK
|
12 | 21 | 12 | 21 | |||||||||
Equion
|
17 | 16 | 14 | 13 | |||||||||
29 | 37 | 26 | 34 | ||||||||||
Total daily production from Consolidated Subsidiaries and Joint Ventures (mboe/d)
|
353 | 371 | 275 | 290 | |||||||||
Less production from assets sold or held for sale (mboe/d)
|
|||||||||||||
North America
|
2 | 30 | 1 | 30 | |||||||||
Southeast Asia
|
3 | 3 | 2 | 2 | |||||||||
5 | 33 | 3 | 32 | ||||||||||
Total production from ongoing operations (mboe/d)
|
348 | 338 | 272 | 258 |
Nine months ended September 30
|
||||||||
Gross before royalties
|
Net of royalties
|
|||||||
2014
|
2013
|
2014
|
2013
|
|||||
Oil and liquids from Consolidated Subsidiaries (mbbls/d)
|
||||||||
North America
|
43 | 33 | 34 | 26 | ||||
Southeast Asia
|
44 | 43 | 28 | 23 | ||||
North Sea
|
13 | 14 | 14 | 14 | ||||
Other
|
16 | 11 | 8 | 5 | ||||
116 | 101 | 84 | 68 | |||||
Oil and liquids from Joint Ventures (mbbls/d)
|
||||||||
TSEUK
|
16 | 19 | 16 | 19 | ||||
Equion
|
9 | 10 | 7 | 8 | ||||
25 | 29 | 23 | 27 | |||||
Total oil and liquids from Consolidated Subsidiaries and Joint Ventures (mbbls/d)
|
141 | 130 | 107 | 95 | ||||
Natural gas from Consolidated Subsidiaries (mmcf/d)
|
||||||||
North America
|
801 | 868 | 696 | 757 | ||||
Southeast Asia
|
510 | 514 | 344 | 343 | ||||
North Sea
|
19 | 7 | 19 | 7 | ||||
Other
|
- | - | - | - | ||||
1,330 | 1,389 | 1,059 | 1,107 | |||||
Natural gas from Joint Ventures (mmcf/d)
|
||||||||
TSEUK
|
2 | 2 | 2 | 2 | ||||
Equion
|
47 | 42 | 38 | 34 | ||||
49 | 44 | 40 | 36 | |||||
Total natural gas from Consolidated Subsidiaries and Joint Ventures (mmcf/d)
|
1,379 | 1,433 | 1,099 | 1,143 | ||||
Total Daily Production from Consolidated Subsidiaries (mboe/d)
|
||||||||
North America
|
176 | 178 | 151 | 152 | ||||
Southeast Asia
|
129 | 128 | 85 | 80 | ||||
North Sea
|
16 | 15 | 16 | 15 | ||||
Other
|
16 | 11 | 8 | 5 | ||||
337 | 332 | 260 | 252 | |||||
Total Daily Production from Joint Ventures (mboe/d)
|
||||||||
TSEUK
|
17 | 20 | 16 | 19 | ||||
Equion
|
17 | 16 | 14 | 14 | ||||
34 | 36 | 30 | 33 | |||||
Total daily production from Consolidated Subsidiaries and Joint Ventures (mboe/d)
|
371 | 368 | 290 | 285 | ||||
Less production from assets sold or held for sale (mboe/d)
|
||||||||
North America
|
12 | 31 | 11 | 31 | ||||
Southeast Asia
|
3 | 5 | 2 | 3 | ||||
15 | 36 | 13 | 34 | |||||
Total production from ongoing operations (mboe/d)
|
356 | 332 | 277 | 251 | ||||
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
North America - bbls/d³
|
(652 | ) | - | (235 | ) | - | ||||||||||
Southeast Asia - bbls/d
|
7,062 | (1,231 | ) | 4,617 | (1,556 | ) | ||||||||||
North Sea – bbls/d
|
(435 | ) | 1,924 | 28 | 568 | |||||||||||
Other – bbls/d
|
6,549 | (3,832 | ) | 2,379 | (1,591 | ) | ||||||||||
Total produced into (sold out of) inventory – bbls/d
|
12,524 | (3,139 | ) | 6,789 | (2,579 | ) | ||||||||||
Total produced into (sold out of) inventory – mmbbls
|
1.2 | (0.3 | ) | 1.9 | (0.7 | ) | ||||||||||
Inventory at September 30 - mmbbls
|
3.1 | 1.4 | 3.1 | 1.4 |
|
1.
|
Gross before royalties.
|
|
2.
|
Effective January 1, 2013, the North Sea volumes only include Norway.
|
|
3.
|
Volumes exclude any amounts capitalized to PP&E.
|
Three months ended September 30
|
||||||||||||||||
Gross before royalties
|
Net of royalties
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Oil and liquids ($/bbl)
|
||||||||||||||||
Sales price
|
87.02 | 97.04 | 87.02 | 97.04 | ||||||||||||
Royalties
|
24.45 | 30.01 | - | - | ||||||||||||
Transportation
|
2.20 | 1.09 | 3.06 | 1.58 | ||||||||||||
Operating costs
|
21.75 | 22.39 | 30.25 | 32.42 | ||||||||||||
38.62 | 43.55 | 53.71 | 63.04 | |||||||||||||
Natural gas ($/mcf)
|
||||||||||||||||
Sales price
|
5.88 | 5.51 | 5.88 | 5.51 | ||||||||||||
Royalties
|
1.47 | 1.41 | - | - | ||||||||||||
Transportation
|
0.29 | 0.28 | 0.39 | 0.38 | ||||||||||||
Operating costs
|
1.16 | 1.08 | 1.55 | 1.46 | ||||||||||||
2.96 | 2.74 | 3.94 | 3.67 | |||||||||||||
Total $/boe (6mcf=1boe)
|
||||||||||||||||
Sales price
|
53.44 | 53.11 | 53.44 | 53.11 | ||||||||||||
Royalties
|
14.31 | 15.23 | - | - | ||||||||||||
Transportation
|
1.91 | 1.49 | 2.62 | 2.09 | ||||||||||||
Operating costs
|
12.16 | 11.49 | 16.45 | 15.80 | ||||||||||||
25.06 | 24.90 | 34.37 | 35.22 |
1.
|
Netbacks do not include pipeline operations.
|
2.
|
Amounts shown only represent netbacks from consolidated subsidiaries and exclude netbacks from equity accounted entities.
|
Nine months ended September 30
|
||||||||||||||||
Gross before royalties
|
Net of royalties
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Oil and liquids ($/bbl)
|
||||||||||||||||
Sales price
|
91.15 | 94.80 | 91.15 | 94.80 | ||||||||||||
Royalties
|
26.53 | 32.18 | - | - | ||||||||||||
Transportation
|
1.74 | 1.31 | 2.46 | 1.99 | ||||||||||||
Operating costs
|
21.95 | 22.73 | 30.96 | 34.41 | ||||||||||||
40.93 | 38.58 | 57.73 | 58.40 | |||||||||||||
Natural gas ($/mcf)
|
||||||||||||||||
Sales price
|
6.20 | 5.86 | 6.20 | 5.86 | ||||||||||||
Royalties
|
1.48 | 1.47 | - | - | ||||||||||||
Transportation
|
0.26 | 0.29 | 0.34 | 0.39 | ||||||||||||
Operating costs
|
1.12 | 1.13 | 1.47 | 1.51 | ||||||||||||
3.34 | 2.97 | 4.39 | 3.96 | |||||||||||||
Total $/boe (6mcf=1boe)
|
||||||||||||||||
Sales price
|
55.64 | 53.27 | 55.64 | 53.27 | ||||||||||||
Royalties
|
14.91 | 15.93 | - | - | ||||||||||||
Transportation
|
1.63 | 1.63 | 2.22 | 2.32 | ||||||||||||
Operating costs
|
11.91 | 11.62 | 16.03 | 16.09 | ||||||||||||
27.19 | 24.09 | 37.39 | 34.86 |
1.
|
Netbacks do not include pipeline operations.
|
2.
|
Amounts shown only represent netbacks from consolidated subsidiaries and exclude netbacks from equity accounted entities.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||
Oil and liquids ($/bbl)
|
||||||||||||
North America
|
67.90 | 73.89 | 67.32 | 68.32 | ||||||||
Southeast Asia
|
102.24 | 108.98 | 107.91 | 107.39 | ||||||||
North Sea
|
91.59 | 111.01 | 100.53 | 108.96 | ||||||||
Other
|
91.89 | 110.68 | 101.20 | 106.72 | ||||||||
87.02 | 97.04 | 91.15 | 94.80 | |||||||||
Natural gas ($/mcf)
|
||||||||||||
North America
|
3.72 | 3.29 | 4.34 | 3.51 | ||||||||
Southeast Asia
|
9.07 | 9.41 | 9.05 | 9.72 | ||||||||
North Sea
|
7.22 | 14.42 | 8.11 | 14.73 | ||||||||
Other
|
- | - | - | - | ||||||||
5.88 | 5.51 | 6.20 | 5.86 | |||||||||
Company $/boe (6mcf=1boe)
|
53.44 | 53.11 | 55.64 | 53.27 | ||||||||
Benchmark prices and foreign exchange rates
|
||||||||||||
WTI (US$/bbl)
|
97.17 | 105.83 | 99.61 | 98.14 | ||||||||
Dated Brent (US$/bbl)
|
101.85 | 110.36 | 106.57 | 108.45 | ||||||||
WCS (US$/bbl)
|
77.20 | 88.88 | 78.59 | 75.36 | ||||||||
LLS (US$/bbl)
|
101.13 | 110.15 | 103.70 | 109.57 | ||||||||
NYMEX (US$/mmbtu)
|
4.07 | 3.60 | 4.51 | 3.68 | ||||||||
AECO (C$/gj)
|
4.00 | 2.67 | 4.32 | 3.00 | ||||||||
C$/US$ exchange rate
|
1.09 | 1.04 | 1.09 | 1.02 | ||||||||
UK£/US$ exchange rate
|
0.60 | 0.64 | 0.60 | 0.65 |
1.
|
Amounts shown only represent prices from consolidated subsidiaries and exclude prices from equity investees.
|
Three months ended September 30
|
||||||||||||||||
Gross before royalties
|
Net of royalties
|
|||||||||||||||
($/boe)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
North America
|
7.93 | 7.91 | 9.30 | 9.32 | ||||||||||||
Southeast Asia
|
12.70 | 12.13 | 19.24 | 18.77 | ||||||||||||
North Sea
|
43.87 | 59.36 | 43.87 | 59.36 | ||||||||||||
Other
|
16.87 | 8.34 | 31.64 | 18.18 | ||||||||||||
12.16 | 11.49 | 16.45 | 15.80 |
Nine months ended September 30
|
||||||||||||||||
Gross before royalties
|
Net of royalties
|
|||||||||||||||
($/boe)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
North America
|
8.07 | 8.61 | 9.49 | 10.07 | ||||||||||||
Southeast Asia
|
11.87 | 11.20 | 17.97 | 17.90 | ||||||||||||
North Sea
|
53.51 | 54.58 | 53.51 | 54.58 | ||||||||||||
Other
|
11.93 | 6.56 | 22.98 | 14.08 | ||||||||||||
11.91 | 11.62 | 16.03 | 16.09 |
1.
|
2013 represents unit operating expenses from consolidated subsidiaries, excluding unit operating expenses from equity investees.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
North America
|
128 | 135 | 396 | 426 | ||||||||||||
Southeast Asia
|
114 | 135 | 366 | 384 | ||||||||||||
North Sea
|
76 | 57 | 245 | 214 | ||||||||||||
Other
|
21 | 11 | 44 | 24 | ||||||||||||
339 | 338 | 1,051 | 1,048 |
1.
|
Represent operating expenses from consolidated subsidiaries, excluding operating expenses from equity investees.
|
Three months ended September 30
|
||||||||||||||||
Gross before royalties
|
Net of royalties
|
|||||||||||||||
($/boe)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
North America
|
18.46 | 18.28 | 21.67 | 21.53 | ||||||||||||
Southeast Asia
|
10.20 | 11.09 | 15.51 | 17.09 | ||||||||||||
North Sea
|
36.30 | 32.77 | 36.30 | 32.77 | ||||||||||||
Other
|
6.30 | 7.51 | 8.52 | 12.70 | ||||||||||||
16.00 | 15.55 | 20.42 | 20.28 |
Nine months ended September 30
|
||||||||||||||||
Gross before royalties
|
Net of royalties
|
|||||||||||||||
($/boe)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
North America
|
17.53 | 18.47 | 20.60 | 21.60 | ||||||||||||
Southeast Asia
|
10.04 | 9.20 | 15.19 | 14.60 | ||||||||||||
North Sea
|
41.86 | 31.17 | 41.86 | 31.17 | ||||||||||||
Other
|
9.73 | 6.39 | 17.25 | 12.03 | ||||||||||||
15.61 | 14.96 | 20.12 | 19.64 |
1.
|
Represents unit DD&A from consolidated subsidiaries, excluding unit DD&A from equity investees.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
North America
|
282 | 309 | 844 | 895 | ||||||||||||
Southeast Asia
|
111 | 129 | 341 | 326 | ||||||||||||
North Sea
|
60 | 33 | 187 | 123 | ||||||||||||
Other
|
5 | 11 | 35 | 23 | ||||||||||||
458 | 482 | 1,407 | 1,367 |
1.
|
Represents DD&A expenses from consolidated subsidiaries, excluding DD&A expense from equity investees.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
Impairment losses
|
||||||||||||||||
North America
|
- | 3 | - | 3 | ||||||||||||
Southeast Asia
|
- | 1 | - | 1 | ||||||||||||
North Sea
|
- | - | 190 | 7 | ||||||||||||
Other
|
- | - | - | 12 | ||||||||||||
- | 4 | 190 | 23 | |||||||||||||
Impairment reversals
|
||||||||||||||||
North America
|
- | - | (32 | ) | - | |||||||||||
Southeast Asia
|
- | - | - | - | ||||||||||||
North Sea
|
- | - | - | (21 | ) | |||||||||||
Other
|
- | (2 | ) | - | (2 | ) | ||||||||||
- | (2 | ) | (32 | ) | (23 | ) | ||||||||||
Net Impairment
|
- | 2 | 158 | - |
1.
|
Represents impairment expenses from consolidated subsidiaries, excluding impairment expenses from equity investees.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
TSEUK
|
(30 | ) | (5 | ) | (107 | ) | (73 | ) | ||||||||
Equion
|
17 | 33 | 63 | 95 | ||||||||||||
Oleoducto Central S.A. (Ocensa)
|
- | 16 | - | 43 | ||||||||||||
(13 | ) | 44 | (44 | ) | 65 |
1.
|
Represents the Company’s proportionate interest in joint ventures and associates.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
General and administrative (G&A) expense
|
95 | 106 | 305 | 320 | ||||||||||||
Dry hole expense
|
36 | 13 | 64 | 82 | ||||||||||||
Exploration expense
|
53 | 66 | 162 | 208 | ||||||||||||
Finance costs
|
85 | 87 | 266 | 244 | ||||||||||||
Share-based payments expense (recovery)
|
(17 | ) | 6 | (24 | ) | 30 | ||||||||||
(Gain) loss on held-for-trading financial instruments
|
(428 | ) | 120 | (197 | ) | (21 | ) | |||||||||
(Gain) loss on asset disposals
|
(6 | ) | 1 | (560 | ) | (58 | ) | |||||||||
Other income
|
35 | 41 | 114 | 83 | ||||||||||||
Other expenses, net (recovery)
|
(3 | ) | 47 | 42 | 71 |
1.
|
Represents corporate and other expense from consolidated subsidiaries, excluding corporate and other expense from equity investees.
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
Income (loss) before taxes
|
467 | (70 | ) | 895 | 118 | |||||||||||
Less: Petroleum Revenue Tax (PRT)
|
||||||||||||||||
Current
|
(3 | ) | 10 | 4 | 22 | |||||||||||
Deferred
|
4 | (1 | ) | 2 | 2 | |||||||||||
Total PRT
|
1 | 9 | 6 | 24 | ||||||||||||
466 | (79 | ) | 889 | 94 | ||||||||||||
Income tax expense (recovery)
|
||||||||||||||||
Current income tax
|
61 | 161 | 314 | 435 | ||||||||||||
Deferred income tax
|
(20 | ) | (186 | ) | (104 | ) | (171 | ) | ||||||||
Income tax expense (recovery) (excluding PRT)
|
41 | (25 | ) | 210 | 264 | |||||||||||
Effective income tax rate (%)
|
9 | 32 | 24 | 281 |
1.
|
Represents income taxes from consolidated subsidiaries, excluding income taxes from equity investees.
|
|
·
|
The effect of foreign exchange fluctuations in foreign denominated currency tax pools; and
|
|
·
|
The non-recognition of deferred tax assets in the United States and Southeast Asia exploration blocks;
|
|
·
|
Settlement of prior year appeals with Canada Revenue Agency (CRA).
|
Three months ended September 30
|
Nine months ended September 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
($ millions)
|
||||||||||||||||
North America
|
348 | 347 | 949 | 1,015 | ||||||||||||
Southeast Asia
|
125 | 94 | 308 | 352 | ||||||||||||
North Sea1
|
34 | 99 | 123 | 307 | ||||||||||||
Other
|
29 | 43 | 126 | 112 | ||||||||||||
Exploration and development expenditure from subsidiaries2
|
536 | 583 | 1,506 | 1,786 | ||||||||||||
Corporate, IS and Administrative
|
10 | 19 | 30 | 29 | ||||||||||||
Acquisitions
|
- | 105 | 36 | 105 | ||||||||||||
Proceeds of dispositions
|
(102 | ) | (4 | ) | (1,494 | ) | (103 | ) | ||||||||
Net capital expenditure for subsidiaries
|
444 | 703 | 78 | 1,817 | ||||||||||||
TSEUK | 121 | 138 | 454 | 343 | ||||||||||||
Equion
|
30 | 26 | 64 | 81 | ||||||||||||
Exploration and development expenditure from joint ventures3
|
151 | 164 | 518 | 424 | ||||||||||||
Net capital expenditure for consolidated subsidiaries and joint ventures
|
595 | 867 | 596 | 2,241 |
1.
|
Effective January 1, 2013, capital expenditures in the North Sea only relate to Norway.
|
2.
|
Excludes exploration expense of $53 million (2013 - $66 million) for the three month period ended September 30, 2014 and $162 million (2013 - $208 million) for the nine month period ended September 30, 2014.
|
3.
|
Represents the Company’s proportionate interest, excluding exploration expensed of $3 million net in TSEUK (2013 - $11 million) for the three month period ended September 30, 2014 and $5 million net in TSEUK (2013 - $17 million) for the nine month period ended September 30, 2014.
|
(millions of $)
|
Net Income
|
Cash Provided by
Operating Activities3 |
||||||
Volume changes
|
||||||||
Oil – 10,000 bbls/d
|
80 | 180 | ||||||
Natural gas – 60 mmcf/d
|
20 | 70 | ||||||
Price changes1
|
||||||||
Oil – $1.00/bbl
|
20 | 25 | ||||||
Natural gas (North America)2 – $0.10/mcf
|
15 | 25 | ||||||
Exchange rate changes
|
||||||||
US$/C$ decreased by US$0.01
|
(5 | ) | (5 | ) | ||||
US$/UK£ increased by US$0.02
|
- | - |
1.
|
The impact of price changes excludes the effect of commodity derivatives. See specific commodity derivative terms in the ‘Risk Management’ section of this MD&A, and note 16 to the interim condensed Consolidated Financial Statements.
|
2.
|
Price sensitivity on natural gas relates to North American natural gas only. The Company’s exposure to changes in the natural gas prices in Norway and Vietnam and Colombia is not material. Most of the natural gas prices in Indonesia and Malaysia are based on the price of crude oil or high-sulphur fuel oil and, accordingly, have been included in the price sensitivity for oil. Most of the remaining part of Indonesia natural gas production is sold at a fixed price.
|
3.
|
Changes in cash flow provided by operating activities exclude TSEUK and Equion due to the application of equity accounting.
|
Two-way collars (Oil)
|
Term
|
bbls/d
|
Floor/ceiling
$/bbl
|
||||||
Dated Brent oil index
|
2014 Oct – Dec
|
10,000 | 95.00/110.07 | ||||||
Dated Brent oil index
|
2014 Oct – Dec
|
10,000 | 90.00/105.22 | ||||||
NYMEX WTI oil index
|
2014 Oct – Dec
|
5,000 | 80.00/95.00 | ||||||
Dated Brent oil index
|
2015 Jan – Dec
|
5,000 | 90.00/100.01 | ||||||
NYMEX WTI oil index
|
2015 Jan – Dec
|
5,000 | 80.00/95.02 | ||||||
Dated Brent oil index
|
2015 Jan – Dec
|
20,000 | 90.00/106.16 | ||||||
Dated Brent oil index
|
2016 Jan – Dec
|
5,000 | 90.00/108.00 | ||||||
NYMEX WTI oil index
|
2016 Jan – Dec
|
5,000 | 85.00/95.95 | ||||||
Fixed priced swaps (Oil)
|
Term
|
bbls/d
|
$/bbl
|
||||||
NYMEX WTI oil index
|
2014 Oct - Dec
|
2,500 | 91.91 | ||||||
Dated Brent oil index
|
2014 Oct - Dec
|
10,000 | 104.02 | ||||||
NYMEX WTI oil index
|
2014 Oct - Dec
|
10,000 | 94.28 | ||||||
Dated Brent oil index
|
2014 Oct - Dec
|
10,000 | 103.31 | ||||||
Dated Brent oil index
|
2014 Oct - Dec
|
8,000 | 111.79 | ||||||
WCS Diferential
|
2014 Oct - Dec
|
6,500 | (21.55 | ) | |||||
Dated Brent oil index
|
2015 Jan - Dec
|
10,000 | 100.46 | ||||||
Dated Brent oil index
|
2015 Jan - Dec
|
1,000 | 104.00 | ||||||
Dated Brent oil index
|
2015 Jan - Dec
|
9,000 | 100.59 | ||||||
NYMEX WTI oil index
|
2015 Jan - Dec
|
5,000 | 96.36 | ||||||
WCS Differential
|
2015 Jan – Mar
|
6,500 | (21.55 | ) | |||||
Dated Brent oil index
|
2016 Jan - Dec
|
10,000 | 98.01 | ||||||
Dated Brent oil index
|
2016 Jan - Dec
|
5,000 | 100.29 | ||||||
Dated Brent oil index
|
2016 Jan - Dec
|
10,000 | 102.98 | ||||||
Two-way collars (Gas)
|
Term
|
mcf/d
|
Floor/ceiling
$/mcf
|
||||||
NYMEX HH LD
|
2014 Oct - Dec
|
94,936 | 4.21/4.71 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.21/4.64 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.21/4.99 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.23/4.87 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
94,936 | 4.21/5.06 | ||||||
NYMEX HH LD
|
2016 Jan - Dec
|
47,468 | 4.21/4.75 | ||||||
NYMEX HH LD
|
2016 Jan - Dec
|
47,468 | 4.21/4.87 | ||||||
Fixed priced swaps (Gas)
|
Term
|
mcf/d
|
$/mcf
|
||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.24 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.25 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.34 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.42 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.44 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.29 | ||||||
NYMEX HH LD
|
2014 Oct - Dec
|
47,468 | 4.43 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.54 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.39 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.39 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.48 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.53 | ||||||
NYMEX HH LD
|
2015 Jan - Dec
|
47,468 | 4.55 | ||||||
NYMEX HH LD
|
2016 Jan - Dec
|
47,468 | 4.48 | ||||||
NYMEX HH LD
|
2016 Jan - Dec
|
42,721 | 4.55 | ||||||
Fixed priced swaps (Power)
|
Term
|
MWh
|
$CAD/MWh
|
||||||
Alberta Power
|
2014 Oct - Dec
|
7 | 74.66 | ||||||
Alberta Power
|
2015 Jan - Dec
|
5 | 73.72 | ||||||
Alberta Power
|
2016 Jan - Dec
|
2 | 73.83 | ||||||
Alberta Power
|
2017 Jan - Dec
|
1 | 74.75 | ||||||
Alberta Power
|
2018 Jan - Dec
|
1 | 74.75 | ||||||
|
·
|
IAS 32 Offsetting Financial Assets and Financial Liabilities - Financial Instruments Presentation. The amended standard requires entities to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. The scope includes derivatives, sale and repurchase agreements and reverse sale and repurchase agreements and securities borrowing and securities lending agreements. The amendments to IAS 32 are effective for annual periods beginning on or after January 1, 2014 and require retrospective application. As the Company is not netting any significant amounts related to financial instruments and does not have any significant offsetting arrangements, the amendment does not have an impact on the Company’s financial statements.
|
|
·
|
IAS 36 Impairment of Assets – Amendments to IAS 36. The amended standard requires entities to disclose the recoverable amount of an impaired Cash Generating Unit (CGU). The amendments to IAS 36 are effective for annual periods beginning on or after January 1, 2014 and require retrospective application. This standard did not have an impact on the Company’s financial position or performance.
|
|
·
|
IFRIC 21 Levies - Interpretation of IAS 37 Provisions, contingent liabilities and assets: IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event. The interpretation clarifies that the obligation that gives rise to the liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. The Company reviewed payments of levies and concluded that the application of the standard did not have a significant impact on the Company.
|
|
·
|
IFRS 9 Financial Instruments: IFRS 9 (July 2014) replaces earlier versions of IFRS 9 that had not yet been adopted by the Company and supersedes IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 introduces new models for classification and measurement of financial instruments, hedge accounting and impairment of financial assets and is mandatorily effective for periods beginning on or after January 1, 2018. The Company continues to review the standard as it is updated and monitor its impact on the Company’s financial statements.
|
|
·
|
IFRS 15 Revenue from Contracts with Customers: IFRS 15 specifies how and when to recognize revenue as well as requiring entities to provide users of financial statements with more informative, relevant disclosures. The standard supersedes IAS 18 Revenue, IAS 11 Construction Contracts, and a number of revenue-related interpretations. IFRS 15 will be effective for annual periods beginning on or after January 1, 2017. Application of the standard is mandatory and early adoption is permitted. The Company has not yet determined the impact of the standard on the Company’s financial statements.
|
|
·
|
Business strategy, plans, and priorities;
|
|
·
|
The estimated impact on Talisman’s financial performance from changes in production volumes, commodity prices and exchange rates;
|
|
·
|
Potential effects of the hedging program;
|
|
·
|
Expected sources of capital to fund the Company’s capital program and potential acquisitions, investments or dispositions;
|
|
·
|
Expected future payment commitments;
|
|
·
|
Expected timing of securing amendments to all DSAs pursuant to signing of the Decommissioning Relief Deed; and,
|
|
·
|
Other expectations, beliefs, plans, goals, objectives, assumptions, information and statements about possible future events, conditions, results of operations or performance.
|
|
·
|
The risks of the oil and gas industry, such as operational risks in exploring for, developing and producing crude oil and natural gas;
|
|
·
|
Risks and uncertainties involving geology of oil and gas deposits;
|
|
·
|
Risks associated with project management, project delays and / or cost overruns;
|
|
·
|
Uncertainty related to securing sufficient egress and access to markets;
|
|
·
|
The uncertainty of reserves and resources estimates, reserves life and underlying reservoir risk;
|
|
·
|
The uncertainty of estimates and projections relating to production, costs and expenses, including decommissioning liabilities;
|
|
·
|
Risks related to strategic and capital allocation decisions, including potential delays or changes in plans with respect to exploration or development projects or capital expenditures;
|
|
·
|
Fluctuations in oil and gas prices, foreign currency exchange rates, interest rates and tax or royalty rates;
|
|
·
|
Fluctuations in crude oil or natural gas prices could have a material adverse effect on the Company’s operations and financial condition, the value of its oil and natural gas reserves and its level of expenditure for oil and gas exploration and development. Downward trends in commodity prices could result in downward adjustments to the Company’s estimated reserves and asset values which could result in further impairment of assets;
|
|
·
|
The outcome and effects of any future acquisitions and dispositions;
|
|
·
|
Health, safety, security and environmental risks, including risks related to the possibility of major accidents;
|
|
·
|
Environmental regulatory and compliance risks, including with respect to greenhouse gases and hydraulic fracturing;
|
|
·
|
Uncertainties as to access to capital, including the availability and cost of credit and other financing, and changes in capital markets;
|
|
·
|
Risks in conducting foreign operations (for example, civil, political and fiscal instability and corruption);
|
|
·
|
Risks related to the attraction, retention and development of personnel;
|
|
·
|
Changes in general economic and business conditions;
|
|
·
|
The possibility that government policies, regulations or laws may change or governmental approvals may be delayed or withheld; and
|
|
·
|
Results of the Company's risk mitigation strategies, including insurance and any hedging activities.
|
AIF
|
Annual Information Form
|
|
bbl
|
barrel
|
|
bbls
|
barrels
|
|
bbls/d
|
barrels per day
|
|
bcf
|
billion cubic feet
|
|
boe
|
barrels of oil equivalent
|
|
boe/d
|
barrels of oil equivalent per day
|
|
COSO
|
Committee of the Sponsoring Organizations of the Treadway Commission
|
|
C$ |
Canadian dollar
|
|
DD&A
|
Depreciation, depletion and amortization
|
|
DSA
|
Decommissioning Security Agreements
|
|
DSU
|
Deferred share unit
|
|
E&E
|
Exploration and evaluation
|
|
EU
|
European Union
|
|
G&A
|
General and administrative
|
|
GAAP
|
Generally Accepted Accounting Principles
|
|
GHG
|
Greenhouse gas emissions
|
|
gj
|
Gigajoule
|
|
IFRS
|
International Financial Reporting Standards
|
|
LIBOR
|
London Interbank Offered Rate
|
|
LLS
|
Light Louisiana Sweet
|
|
LNG
|
Liquefied Natural Gas
|
|
mbbls/d
|
thousand barrels per day
|
|
mboe/d
|
thousand barrels of oil equivalent per day
|
|
mcf
|
thousand cubic feet
|
|
mcf/d
|
thousand cubic feet per day
|
|
mmbbls
|
million barrels
|
|
mmboe
|
million barrels of oil equivalent
|
|
mmbtu
|
million British thermal units
|
|
mmcf/d
|
mllion cubic feet per day
|
|
mmcfe/d
|
million cubic feet equivalent per day
|
|
MWh
|
megawatt hour
|
|
NGL
|
Natural Gas Liquids
|
|
NI
|
National Instrument
|
|
NOK
|
Norwegian kroner
|
|
NYMEX
|
New York Mercantile Exchange
|
|
PGN
|
PT Perusahaan Gas Negara (Persero), Tbk
|
|
PP&E
|
Property, plant and equipment
|
|
PRT
|
Petroleum Revenue Tax
|
|
PSC
|
Production Sharing Contract
|
|
PSU
|
Performance share unit
|
|
RSU
|
Restricted share unit
|
|
SEC
|
US Securities and Exchange Commission
|
|
tcf
|
trillion cubic feet
|
|
UK
|
United Kingdom
|
|
UK£
|
Pound sterling
|
|
US
|
United States of America
|
|
US$ or $
|
United States dollar | |
WCS
|
Western Canadian Select
|
|
WTI
|
West Texas Intermediate
|
Imperial
|
Metric
|
|
1 ton
|
= 0.907 tonnes
|
|
1 acre
|
= 0.40 hectares
|
|
1 barrel
|
= 0.159 cubic metres
|
|
1 cubic foot
|
= 0.0282 cubic metres
|
September 30, 2014
|
||||
Interest coverage (times)
|
||||
Income1
|
(0.91 | ) |
1
|
Net income plus income taxes and interest expense, divided by the sum of interest expense and capitalized interest.
|
1.
|
I have reviewed the interim financial report and interim MD&A (together the "interim filings") of Talisman Energy Inc. (the "issuer") for the interim period ended September 30, 2014.
|
2.
|
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
The issuer's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.
|
5.
|
Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer and I have, as at the end of the period covered by the interim filings:
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that:
|
|
(i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
|
(ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
|
5.1
|
The control framework the issuer's other certifying officer and I used to design the issuer's ICFR is the original Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission ("COSO").
|
5.2
|
N.A.
|
5.3
|
N.A.
|
6.
|
The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on July 1, 2014 and ended on
|
|
September 30, 2014 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
|
1.
|
I have reviewed the interim financial report and interim MD&A (together the "interim filings") of Talisman Energy Inc. (the "issuer") for the interim period ended September 30, 2014.
|
2. |
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3. |
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
4.
|
The issuer's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.
|
5. |
Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer and I have, as at the end of the period covered by the interim filings:
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that:
|
|
(i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
|
(ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
|
5.1
|
The control framework the issuer's other certifying officer and I used to design the issuer's ICFR is the original Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission ("COSO").
|
5.2 | N.A. |
5.3 | N.A. |
6.
|
The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on July 1, 2014 and ended on September 30, 2014 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
|
+_P!5LZD_=2E8DSUF_'6M>%\GY]RV
M]@CV-\1PM^G B-M8NP,#R/C$Z1)(">T?S;1D"A/92
4!*
MD92\*M(FTK"A3CCEE\8>_2,NVY<8=.E>^UQ#HOO?@#D2PJJS[K:XRESQXCF[
M[CX]3+XTIBCK:1QUO9'-R*"UJCSS1)`I9`W7)56,[!HQ&@L&URKWON57+ST1
MKZJR0_O89=_P;BBNH:N=I0VJP.BO2Z(4I4)O/9R1E<<6BKH!-;$G/"'RH]JF]I3BNL7)BS*W'
MC-T?EG(SNOAO6%F4.J%FF+\8_95E[>`!RR&XGC5K/&092%0K)5(RG7R46)HC
M0W(HQ&NF3U'FU2$=E]@B\=MKKAF?C@W-R%@Z0.KK'
T`SV>0(7QM;+A7J663PQU>FY2A2+!`3O@8^\C"MNR%
M$F]LN#^*S5G&W'GCOCFGL)19/PNQ1R.VR6A-72.))\KY"1/"*9R2;2$43?&=
MX-"]Y`3><:1G5.ZQ,VIDC(TW$I2LB'N\)_1ZN&WV&X)_[\S/_J53BLMMM/E&
MD>_8G"X24:SGL\-"L-X_-RYWH%MYA;:B`]\L58WDY0I5&RSKE$3;';V48RS^
M&*NT,"?K?XNN<4[8I5!-*:'X+2_%%"5M280;E#%F383FG&D`R]C9\327'V3X
M;&Y["G]'?_9W>,2QH2/;(O`&_P"64)0WK2!FIS;!.3&W&G/``XL8`UT?+)T<
M3;2.[L9#4\=VI[U+M5)0QPR309#&YM$BT4&=5$?2M
VN"G[#*?)S1KZG@A
MKV_PI[M(CH@LS*;)"TUHC)I")-=K!)6,1MUX4@3;.!=DUSKEGV*Z8]N]5<2;
ML:Z91UFS:S6=X#E&.GM"H\D!7E:-/1`P+HU,XVH.`8!%)H@_)F^0,:D8#$_C
MD!:=<0K;CU:-1IVHM-K"Z=;C*LS9:=SF5/1=BO7XM^6ZY?&!R#\8>?I/^;,T
MQVHD&H\E>E8K]@W\$TU?)A@PU6<*]@A-MY1F>.BSQ`#8P,JC!:H9A\.9JC!X
M+_K