EX-99.1 9 d467109dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Disclosure about Oil and Gas Producing Activities - Accounting Standards Codification 932, “Extractive Activities - Oil and Gas” (unaudited)

The following disclosures have been prepared in accordance with FASB Accounting Standards Codification 932, “Extractive Activities - Oil and Gas”.

The unaudited supplemental information on oil and gas exploration and production activities for 2017 and 2016 has been presented in accordance with the revised reserve estimation and disclosure rules, which were not applied retrospectively.

Oil and Gas Reserves

Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations.

Proved developed oil and gas reserves are proved reserves that can be expected to be recovered: (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

Proved undeveloped oil and gas reserves are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

Canadian provincial royalties are determined based on a graduated percentage scale, which varies with prices and production volumes. Canadian reserves, as presented on a net basis, assume prices and royalty rates in existence at the time the estimates were made, and Husky’s estimate of future production volumes. Future fluctuations in prices, production rates, or changes in political or regulatory environments could cause Husky’s share of future production from Canadian reserves to be materially different from that presented.

Subsequent to December 31, 2017, no major discovery or other favourable or adverse event is believed to have caused a material change in the estimates of developed or undeveloped reserves as of that date.

Note that the numbers in each column of the tables throughout this exhibit may not add due to rounding.


Results of Operations for Producing Activities(1) (unaudited)

 

     Year Ended December 31, 2017  

($ millions)

   Canada     China      Indonesia(2)      Total  

Revenues, net of Royalties

     3,584       1,013        39        4,636  

Production and Operating Expenses

     1,547       94        9        1,650  

Depreciation, Depletion, Amortization & Impairment

     1,863       386        12        2,261  

Exploration & Evaluation Expenses

     54       4        1        59  
  

 

 

   

 

 

    

 

 

    

 

 

 

Earnings Before Taxes

     120       529        17        666  

Income Taxes Expense

     33       132        7        172  
  

 

 

   

 

 

    

 

 

    

 

 

 

Results of Operations

     87       397        10        494  
  

 

 

   

 

 

    

 

 

    

 

 

 
     Year Ended December 31, 2016  

($ millions)

   Canada     China      Indonesia(2)      Total  

Revenues, net of Royalties

     2,784       756        —          3,540  

Production and Operating Expenses

     1,617       92        —          1,709  

Depreciation, Depletion, Amortization & Impairment

     1,444       363        —          1,807  

Exploration & Evaluation Expenses

     75       —          —          75  
  

 

 

   

 

 

    

 

 

    

 

 

 

Earnings (Loss) Before Taxes

     (352     301        —          (51

Income Taxes Expense (Recovery)

     (96     75        —          (21
  

 

 

   

 

 

    

 

 

    

 

 

 

Results of Operations

     (256     226        —          (30
  

 

 

   

 

 

    

 

 

    

 

 

 

 

(1)

The costs in this schedule exclude corporate overhead, interest expense and other operating costs, which are not directly related to producing activities.

(2) 

Revenue and expenses related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

Costs Incurred in Oil and Gas Property Acquisition, Exploration and Development Activities (unaudited)

 

($ millions)

   Canada      China      Indonesia(1)      Total  

2017

           

Property Acquisition

           

Unproved

     55        —          —          55  

Proved

     18        —          —          18  

Exploration

     157        10        —          167  

Development

     1,394        10        50        1,454  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Costs Incurred

     1,624        20        50        1,694  
  

 

 

    

 

 

    

 

 

    

 

 

 

2016

           

Property Acquisition

           

Unproved

     —          —          —          —    

Proved

     7        —          —          7  

Exploration

     59        4        —          63  

Development

     945        106        139        1,190  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Costs Incurred

     1,011        110        139        1,260  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Capital expenditures related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

Acquisition costs include costs incurred to purchase, lease or otherwise acquire oil and gas properties.

Exploration costs include the costs of geological and geophysical activity, retaining undeveloped properties and drilling and equipping exploration wells.

Development costs include the costs of (i) drilling and equipping development wells and (ii) facilities to extract, treat, gather and store oil and gas.

Exploration and development costs include administrative costs and depreciation of support equipment directly associated with these activities.


The following table sets forth a summary of oil and gas property costs not being amortized at December 31, 2017, by the year in which the costs were incurred:

Withheld Costs (unaudited)

 

($ millions)

   Total      2017      2016      Prior to 2015  

Property Acquisitions

           

Canada

     127        65        5        57  

China

     —          —          —          —    

Indonesia(1)

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Property Acquisitions

     127        65        5        57  
  

 

 

    

 

 

    

 

 

    

 

 

 

Exploration

           

Canada

     761        151        89        521  

China

     7        7        —          —    

Indonesia(1)

     9        2        4        3  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Exploration

     777        160        93        524  
  

 

 

    

 

 

    

 

 

    

 

 

 

Development

           

Canada

     1,429        1,062        367        —    

China

     307        7        67        233  

Indonesia(1)

     113        21        92        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Development

     1,849        1,090        526        233  
  

 

 

    

 

 

    

 

 

    

 

 

 

Capitalized Interest

           

Canada

     70        28        13        29  

China

     112        19        20        73  

Indonesia(1)

     30        2        16        12  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Capitalized Interest

     212        49        49        114  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Withheld Costs

     2,965        1,364        673        928  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

Capital expenditures related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

Capitalized Costs Relating to Oil and Gas Producing Activities (unaudited)

 

($ millions)

   Canada     China     Indonesia(1)     Total  

2017

        

Proved Properties(2)

     36,802       5,003       788       42,593  

Unproved Properties

     831       7       9       847  
  

 

 

   

 

 

   

 

 

   

 

 

 
     37,633       5,010       797       43,440  

Accumulated DD&A, including impairments

     (24,017     (1,997     (11     (26,025
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Capitalized Costs

     13,616       3,013       786       17,415  
  

 

 

   

 

 

   

 

 

   

 

 

 

2016

        

Proved Properties(2)

     39,916       4,875       362       45,153  

Unproved Properties

     653       412       43       1,108  
  

 

 

   

 

 

   

 

 

   

 

 

 
     40,569       5,287       405       46,261  

Accumulated DD&A, including impairments

     (26,250     (1,735     —         (27,985
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Capitalized Costs

     14,319       3,552       405       18,276  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Capital expenditures related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

(2) 

Capitalized costs related to proved properties include ARO costs. The gross ARO for the years presented were as follows:

 

($ millions)

   Canada      China      Indonesia(1)      Total  

2017

     1,907        214        17        2,138  

2016

     2,245        224        —          2,469  

 

(1)

ARO costs related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.


Oil and Gas Reserve Information

In Canada, Husky’s proved crude oil, NGL and natural gas reserves are located in the provinces of Alberta, Saskatchewan, British Columbia, and offshore East Coast of Canada. Husky’s international proved reserves are located in China and Indonesia. Please note that the bitumen reserves have been separated from crude oil and prior years have been restated to account for the change in disclosure only.

 

     Canada     China  

Reserves

   Crude Oil
(mmbbls)
    Bitumen
(mmbbls)
    NGL
(mmbbls)
    Natural
Gas
(bcf)
    Crude Oil
(mmbbls)
    Bitumen
(mmbbls)
     NGL
(mmbbls)
    Natural
Gas
(bcf)
 

Net Proved Reserves(1)(2)(3)(4)

                 

End of Year 2014

     283       360       49       1,948       6       —          10       335  

Revisions

     (57     (202     (12     (490     1       —          4       48  

Purchases

     —         —         —         7       —         —          —         —    

Sales

     (4     —         —         (6     —         —          —         —    

Improved Recovery

     1       —         —         —         —         —          —         —    

Discoveries and Extensions

     2       91       1       109       —         —          —         —    

Production

     (46     (21     (3     (179     (3     —          (3     (60
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

End of Year 2015

     180       227       35       1,389       4       —          11       323  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Revisions

     4       42       3       (23     —         —          4       94  

Purchases

     —         3       —         8       —         —          —         —    

Sales

     (50     —         —         (58     —         —          —         —    

Improved Recovery

     —         —         —         1       —         —          —         —    

Discoveries and Extensions

     2       16       —         11       —         —          —         —    

Production

     (36     (34     (3     (155     (2     —          (2     (39
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

End of Year 2016

     100       254       35       1,173       2       —          13       378  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Revisions

     43       375       —         214       —         —          3       52  

Purchases

     —         —         —         —         —         —          —         —    

Sales

     (10     —         (1     (283     —         —          —         —    

Improved Recovery

     20       102       —         —         —         —          —         —    

Discoveries and Extensions

     44       27       1       90       —         —          —         —    

Production

     (30     (41     (3     (130     (2     —          (3     (52
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

End of Year 2017

     167       717       32       1,063       —         —          13       378  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net Proved Developed Reserves(1)(2)(3)(4)

                 

End of Year 2014

     243       113       39       1,476       6       —          10       335  

End of Year 2015

     167       97       32       1,116       4       —          11       323  

End of Year 2016

     98       104       34       986       2       —          13       378  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

End of Year 2017

     110       154       28       735       —         —          13       378  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net Proved Undeveloped Reserves(1)(2)(3)(4)

                 

End of Year 2014

     40       247       10       472       —         —          —         —    

End of Year 2015

     13       130       2       273       —         —          —         —    

End of Year 2016

     2       150       1       187       —         —          —         —    

End of Year 2017

     57       563       4       328       —         —          —         —    


     Indonesia(5)     Total(6)    

 

 

Reserves

   Crude Oil
(mmbbls)
     Bitumen
(mmbbls)
     NGL
(mmbbls)
     Natural
Gas
(bcf)
    Crude Oil
(mmbbls)
    Bitumen
(mmbbls)
    NGL
(mmbbls)
    Natural
Gas
(bcf)
    Total
Company
(mmboe)
 

Net Proved Reserves(1)(2)(3)(4)

                     

End of Year 2014

     —          —          5        123       289       360       64       2,406       1,113  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revisions

     —          —          —          5       (56     (202     (8     (437     (339

Purchases

     —          —          —          —         —         —         —         7       2  

Sales

     —          —          —          —         (4     —         —         (6     (5

Improved Recovery

     —          —          —          —         1       —         —         —         1  

Discoveries and Extensions

     —          —          —          74       2       91       1       183       125  

Production

     —          —          —          —         (49     (21     (6     (239     (116
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year 2015

     —          —          5        202       184       227       51       1,914       781  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revisions

     —          —          —          6       4       42       7       77       66  

Purchases

     —          —          —          —         —         3       —         8       4  

Sales

     —          —          —          —         (50     —         —         (58     (60

Improved Recovery

     —          —          —          —         —         —         —         1       1  

Discoveries and Extensions

     —          —          —          —         2       16       —         11       20  

Production

     —          —          —          —         (38     (34     (5     (194     (109
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year 2016

     —          —          5        208       102       254       53       1,759       703  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revisions

     —          —          —          (20     43       375       3       245       461  

Purchases

     —          —          —          —         —         —         —         —         —    

Sales

     —          —          —          —         (10     —         (1     (283     (58

Improved Recovery

     —          —          —          —         20       102       —         —         122  

Discoveries and Extensions

     —          —          —          —         44       27       1       90       87  

Production

     —          —          —          (3     (32     (41     (6     (185     (110
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year 2017

     —          —          5        185       167       717       50       1,626       1,205  

Net Proved Developed Reserves(1)(2)(3)(4)

                     

End of Year 2014

     —          —          —          —         249       113       49       1,811       713  

End of Year 2015

     —          —          —          —         171       97       44       1,439       551  

End of Year 2016

     —          —          5        133       100       104       52       1,497       506  

End of Year 2017

     —          —          5        117       110       154       47       1,230       516  

Net Proved Undeveloped Reserves(1)(2)(3)(4)

                     

End of Year 2014

     —          —          5        123       40       247       15       595       400  

End of Year 2015

     —          —          5        202       13       130       7       475       230  

End of Year 2016

     —          —          —          75       2       150       1       262       197  

End of Year 2017

     —          —          —          68       57       563       3       396       689  

 

(1) 

Net reserves are the Company’s lessor royalty, overriding royalty and working interest share of the gross remaining reserves, after deduction of any crown, freehold and overriding royalties. Such royalties are subject to change by legislation or regulation and can also vary depending on production rates, selling prices and timing of initial production.

(2) 

Reserves are the estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations.

(3) 

Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods and government regulations.

(4) 

Proved developed oil and gas reserves are proved reserves that can be expected to be recovered: (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well. Proved undeveloped oil and gas reserves are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

(5) 

Husky’s beneficial interest in Indonesia and the Madura Strait Block is held by way of a 40 percent interest in Husky—CNOOC Madura Limited (“HCML”), an entity that is party to a PSC with the Government of Indonesia. Husky has entered into a unanimous shareholder agreement dated April 8, 2008 with the other shareholders of HCML that provides for joint control of HCML. International Financial Reporting Standard 11, “Joint Arrangements” (“IFRS 11”), requires Husky to follow the equity method of accounting for its investment in the Madura Strait Block. IFRS 11 focuses on the legal form of the corporate structure in which Husky’s Madura assets are held. Husky holds its interest in the Madura Strait Block through HCML and accordingly is required to use the equity method to account for this interest. As a consequence, Husky has disclosed Indonesia as a separate entity in the above disclosure because the Madura Strait Block is accounted for by the equity method of accounting.

(6) 

In addition to the major changes to proved reserves in 2017 described under “Oil and Gas Reserves Disclosures—Reconciliation of Gross Proved Reserves” in Document A—Annual Information Form, bitumen reserves in Sunrise were economic under SEC price forecasts as of December 31, 2017 (they were uneconomic in 2015 and 2016) and account for the vast majority of the revisions in 2017.


The Company’s reserve replacement ratio(1) for the last three years was as follows:

 

Net Proved Oil and Gas Reserves

   2017     2016     2015  

Excluding Acquisition & Divestiture

     611     80     (184 )% 

Including Acquisition & Divestiture

     558     29     (188 )% 

 

(1) 

Reserves replacement ratio is calculated as net reserve additions during the period divided by total production during the period. Net reserves additions include: revisions, purchases, sales, improved recovery, and discoveries and extensions. The negative reserves replacement ratio for 2015 is a result of the Sunrise bitumen reserves becoming uneconomic. SImilarly, the large positive reserves replacement ratio for 2017 is a reflection of the Sunrise bitumen reserves becoming economic again in 2017.

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves (unaudited)

The following information has been developed utilizing procedures prescribed by FASB Accounting Standards Codification 932, “Extractive Activities - Oil and Gas” and is based on crude oil and natural gas reserve and production volumes estimated by the Company’s reserves evaluation staff. It may be useful for certain comparison purposes, but should not be solely relied upon in evaluating Husky or its performance. Further, information contained in the following table should not be considered as representative of realistic assessments of future cash flows, nor should the standardized measure of discounted future net cash flows be viewed as representative of the current value of Husky’s reserves.

The future cash flows presented below are based on average sales prices and cost rates, and statutory income tax rates in existence as of the date of the projections. It is expected that material revisions to some estimates of crude oil and natural gas reserves may occur in the future, development and production of the reserves may occur in periods other than those assumed, and actual prices realized and costs incurred may vary significantly from those used.

Management does not rely upon the following information in making investment and operating decisions. Such decisions are based upon a wide range of factors, including estimates of probable as well as proved reserves, and varying price and cost assumptions considered more representative of a range of possible economic conditions that may be anticipated.

The computation of the standardized measure of discounted future net cash flows relating to proved oil and gas reserves at December 31, 2017 was based on the New York Mercantile Exchange 2017 average natural gas cash market price of U.S. $2.98/mmbtu (2016 average - U.S. $2.48 mmbtu; 2015 average - U.S. $2.59/mmbtu) and on crude oil prices computed with reference to the 2017 average WTI spot price of U.S. $51.19/ bbl (2016 average - U.S. $42.68/bbl; 2015 average - U.S. $50.20/bbl). Natural gas prices for China and Indonesia reserves are based on various Gas Sales Agreements, are included in the AIF, and were updated as result of price negotiations with various purchasers.

 

Standardized Measure    Canada(1)     Other International (1)(2)      Indonesia (1)      Total (1)  

(unaudited) ($ millions)

   2017      2016     2015     2017      2016      2015      2017      2016      2015      2017      2016     2015  

Future Cash Inflows

     37,720        14,423       22,014       5,707        5,967        5,044        2,016        2,378        2,174        45,443        22,768       29,232  

Future Production Costs

     17,843        8,378       11,358       704        548        727        917        1,140        1,075        19,464        10,066       13,160  

Future Development

                                

Costs

     12,453        7,118       8,859       135        236        499        89        118        227        12,677        7,472       9,585  

Future Income Taxes

     2,021        (395     400       1,342        648        472        256        231        195        3,619        484       1,067  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Future Net Cash Flows

     5,403        (678     1,397       3,526        4,535        3,346        754        889        677        9,683        4,746       5,420  

Annual 10% Discount

     2,620        (1,760     (1,241     884        1,170        468        232        357        363        3,736        (233     (410
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

     2,783        1,082       2,638       2,642        3,365        2,878        522        532        314        5,947        4,979       5,830  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

The schedules above are calculated using year average prices and year-end costs, statutory income tax rates and existing proved oil and gas reserves for 2015, 2016 and 2017. The value of exploration properties and probable reserves, future exploration costs, future change in oil and gas prices and in production and development costs are excluded.

(2)

The schedule above includes China for 2015, 2016 and 2017, and Libya for 2015 and 2016.


Changes in Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves (unaudited)

 

     Canada (1)     Other International (1)(2)     Indonesia (1)     Total (1)  

($ millions)

   2017     2016     2015     2017     2016     2015     2017     2016     2015     2017     2016     2015  

Future discounted net cash flows at beginning of year

     1,082       2,638       9,820       3,365       2,878       3,070       532       314       123       4,979       5,830       13,013  

Sales and transfer, net of production costs

     (1,623     (851     (1,368     (864     (621     (1,306     (20     —         —         (2,507     (1,472     (2,674

Net change in sales and transfer prices, net of production costs

     2,845       (2,435     (13,374     (238     317       (115     (10     56       —         2,597       (2,062     (13,489

Development cost incurred that reduced

                        

Future develop. costs

     1,267       705       1,990       2       114       37       33       —         39       1,302       819       2,066  

Changes in estimated future development costs

     (4,135     264       2,887       (38     138       3       17       108       (38     (4,156     510       2,852  

Extensions, discoveries and improved recovery, net of related costs

     3,006       193       1,164       —         —         —         —         —         129       3,006       193       1,293  

Revisions of quantity estimates

     2,573       300       (2,472     567       1,180       623       (64     23       21       3,076       1,503       (1,828

Accretion of discount

     100       299       1,629       319       205       339       72       57       17       491       561       1,985  

Sale of reserves in place

     (658 )      (573     (93     —         —         —         —         —         —         (658     (573     (93

Purchase of reserves in place

     —         40       4       —         —         —         —         —         —         —         40       4  

Changes in timing of future net cash flows and other

     (621     (128     (231     55       (790     323       (19     —         44       (585     (918     136  

Net change in income taxes

     (1,053     630       2,682       (526     (56     (96     (19     (26     (21     (1,598     548       2,565  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Increase (Decrease)

     1,701       (1,556     (7,182     (723     487       (192     (10     218       191       968       (851     (7,183
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year

     2,783       1,082       2,638       2,642       3,365       2,878       522       532       314       5,947       4,979       5,830  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

The schedules above are calculated using year-end average prices and year-end costs, statutory income tax rates and existing proved oil and gas reserves for 2015, 2016, and 2017. The value of exploration properties and probable reserves, future exploration costs, future changes in oil and gas prices and in production and development costs are excluded.

(2) 

The schedule above includes China for 2015, 2016 and 2017, and Libya for 2015 and 2016.