FOR: TALISMAN ENERGY INC.
TSX, NYSE SYMBOL: TLM
November 4, 2003
Talisman Energy-$2.1 Billion In Cash Flow For Nine Months
CALGARY, ALBERTA--
MALAYSIA/VIETNAM PROJECT ON PRODUCTION
FIRST DRILLING UNDERWAY IN COLOMBIA AND VIETNAM
NEW OIL DISCOVERY IN THE NORTH SEA
Talisman Energy Inc. today reported record high cash flow and earnings for the first nine
months of 2003.
Cash flow to September 30 was $2,085 million ($16.17/share) compared to $1,886
million ($14.03/share) a year ago. Cash flow during the third quarter was $640 million
($4.99/share) compared to $600 million ($4.65/share) in the previous quarter and $657
million ($4.87/share) a year earlier. The comparable number, excluding cash flow from
Sudan operations, for the third quarter of 2002 was $543 million ($4.03/share).
Earnings to the end of September were $900 million ($6.85/share) versus $342 million
($2.41/share) in the same period last year. Net income during the quarter was $126
million ($0.94/share) compared to $151 million ($1.08/share) a year ago. Excluding
Sudan operations, earnings in the same period last year were $77 million ($0.53/share).
Production averaged 379,000 boe/d during the quarter, in line with the Company's
guidance and up 4% over the previous quarter. Unit operating costs were up during the
quarter, averaging $7.31/boe, but are expected to fall with production increases in the
fourth quarter.
"Talisman's strategic positioning in new exploration and development areas is beginning
to pay off," said Dr. Jim Buckee, President and Chief Executive Officer. "Production is
benefiting from increasing contributions from Malaysia/Vietnam and Algeria. We have
had exploration success in a number of areas and have a significant inventory of high-
impact exploration opportunities, some of which are currently drilling or about to spud.
"The billion dollar PM-3 CAA oil and gas development in Malaysia/Vietnam is up and
running, on time and on budget. Oil production is currently 12,000 bbls/d net to
Talisman, with more wells being drilled and tied-in. Peak oil production is expected in
early 2004. First natural gas production has started and volumes will increase into 2004.
"We have a very active ongoing program and have seen success on a number of fronts.
This quarter saw Talisman's first production from Norway, the startup of the first Blake
Flank well in the North Sea and increasing Algerian production. Drilling success
continued in North America and we have added to our pipeline infrastructure in core
areas. We have a number of high-impact wells drilling in Colombia and Trinidad and
have made our first discovery offshore Vietnam.
"In total, production increased 4% over the second quarter of this year and, excluding
Sudan, production per share was up 5% over the previous year. We anticipate this upward
trend will continue in the fourth quarter and we continue to expect production of between
395,000-415,000 boe/d for the year, consistent with our earlier guidance.
"Expected cash flow for the year is $2.7 billion or approximately $21 per share, based on
fourth quarter WTI oil prices of US$29/bbl, NYMEX gas prices of US$4.65/mcf and a
C$/US$ exchange rate of $0.75."
Talisman Third Quarter Summary
- Talisman increased its semi-annual dividend to forty cents Canadian (C$0.40) per share
on the Company's common shares.
- Talisman repurchased 1.2 million common shares during the quarter at an average price
of $60.99/share.
- Drilling success averaged 90% in North America with 83 gas and 62 oil wells.
- Talisman acquired 100% of the shares of Vista Midstream Solutions, enhancing the
Company's ability to control its production, timing and costs in the Deep Basin in
Alberta. This positioning has been augmented by success at recent land sales.
- Talisman has completed the Erith Pipeline and dehydration project.
- Talisman's subsidiary, Fortuna Energy Inc., drilled two successful Black River gas wells
on its New York properties.
- North Sea production increased 9% over the previous quarter.
- Production from the first Blake Flank well in the North Sea started in September.
- Talisman completed the acquisition of the Gyda field in Norway during the quarter. Net
Talisman production is currently 7,000 boe/d.
- The Affleck exploration well in the North Sea tested at 4,000 bbls/d from one zone. A
sidetrack is planned. Talisman has a 27% working interest.
- First oil production from the PM-3 Commercial Arrangement Area Phase 2/3 project in
Malaysia/Vietnam commenced in September and is currently averaging about 12,000
bbls/d (net TLM). First natural gas production started in late October.
- The North Bunga Orkid exploration well on PM-3 CAA tested at 28.7 mmcf/d from two
zones out of over 20 hydrocarbon zones encountered by the well. A sidetrack well was
drilled to test the extent of the discovery. Talisman has a 41.44% working interest.
- The Hoa Mai exploration well on Vietnam Block 46-Cai Nuoc tested at 34 mmcf/d
from a single zone. Talisman has a 33.15% working interest.
- First natural gas sales to Singapore commenced from the Corridor Production Sharing
Contract in South Sumatra.
- The Howler well on Block 2c offshore Trinidad tested natural gas.
- Talisman is drilling its first two exploration wells in Colombia.
MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
This discussion and analysis should be read in conjunction with the Interim Consolidated
Financial Statements. The calculation of barrels of oil equivalent (boe) is based on a
conversion rate of six thousand cubic feet (mcf) of natural gas for one barrel of oil
equivalent. All comparative percentages are between the quarters ended September 30,
2003 and 2002, unless stated otherwise. All amounts are in Canadian dollars unless
otherwise indicated. Reported production represents Talisman's working interest share
before royalties unless otherwise noted. Readers are also referred to the product netbacks
by reporting segment included elsewhere in this interim report upon which much of the
following discussion is based.
Included in the MD&A are references to terms commonly used in the oil and gas industry
such as cash flow and cash flow per share. These terms are not defined by Generally
Accepted Accounting Principles in either Canada or the US. Consequently these are
referred to as non-GAAP measures. Cash flow, as discussed below, appears as a separate
caption on the Company's cash flow statement and is reconciled to both net income and
cash flow from operations.
Quarterly results summary
Three months Nine months
ended ended
--------------------------------
September 30 2003 2002 2003 2002
---------------------------------------------------------------------
Financial (millions of Cdn.
dollars unless otherwise
stated)
Cash flow (1&3) 640 657 2,085 1,886
Net income (1) 126 151 900 342
Exploration and development
expenditures 575 443 1,522 1,391
Per common share (dollars)
Cash flow (1&3) - Basic 4.99 4.87 16.17 14.03
- Diluted 4.92 4.80 15.98 13.78
Net income (2) - Basic 0.94 1.08 6.85 2.41
- Diluted 0.92 1.06 6.77 2.36
---------------------------------------------------------------------
---------------------------------------------------------------------
Production
(daily average production)
Oil and liquids (bbls/d) 202,008 267,393 212,520 273,467
Natural gas (mmcf/d) 1,064 1,024 1,074 1,039
---------------------------------------------------------------------
Total mboe/d (6mcf=1boe) 379,393 437,865 391,473 446,665
---------------------------------------------------------------------
---------------------------------------------------------------------
1) Amounts are reported prior to preferred security charges of $10 million ($6 million,
net of tax) for the three months ended September 30, 2003 (2002 - $11 million; $6
million, net of tax).
2) Per common share amounts for net income and diluted net income are reported after
preferred security charges.
3) Cash flow is a non-GAAP measure and represents net income before exploration costs,
DD&A, future taxes and other non-cash expenses.
The Company's cash flow for the first nine months increased to $2,085 million, up 10%
over 2002. Higher natural gas production and prices more than offset the impact of the
sale of the Sudan operations in March of this year. The current quarter's cash flow, as
compared to the second quarter of 2002, decreased 3% to $640 million primarily due to
the sale of Sudan. Cash flow per share for the quarter increased to $4.99 as the average
number of shares decreased 5% during the past year as a result of shares purchased under
the Company's normal course issuer bid.
Net income per share for the quarter decreased $0.14 to $0.94 as compared to the third
quarter of 2002 due primarily to the sale of the Sudan operations. Net income per share
for the first nine months was $6.85, up from $2.41 in 2002. The Company's net income
for the nine months of 2003 was impacted by the following three significant special non-
cash items which increased the year-to-date net income by $382 million ($2.95/share):
- Sale of Sudan operations - first quarter gain on sale increased net income by $296
million ($2.28/share)
- Change in stock options accounting- second quarter expense of $105 million ($74
million, net of tax) or $0.57/share upon implementation of a change in stock options
accounting.
- Tax rate changes - second quarter future tax recovery of $160 million ($1.24/share) due
to decreases in Canadian federal and provincial tax rates.
Sale of Sudan operations
On March 12, 2003, Talisman completed the sale of its indirectly held subsidiary, which
owned an interest in the Greater Nile Oil Project in Sudan, to ONGC Videsh Limited
("OVL"), a subsidiary of India's national oil company. The aggregate amount realized by
Talisman from the transaction (including interest and cash received by Talisman between
September 1, 2002 and closing) was $1.13 billion (US$771 million), subject to post-
closing adjustments. See note 7 to the Interim Consolidated Financial Statements.
The following table has been provided to assist readers in understanding the Company's
results after taking into account the sale of the Sudan operations. The pro forma amounts
presented below for 2002 and 2003 exclude the $296 million gain on sale of the Sudan
operations and the Sudan results of operations.
Pro forma Sudan operations and gain on sale
Pro forma Pro forma
Three months Nine months
ended ended
----------------------------------
September 30 2003 2002 2003 2002
---------------------------------------------------------------------
Financial (millions of Cdn.
dollars unless otherwise stated)
Cash flow 640 543 2,009 1,620
Net income 126 77 559 170
Exploration and development
expenditures 575 411 1,520 1,313
Per common share (dollars)
Cash flow - Basic 4.99 4.03 15.58 12.05
- Diluted 4.92 3.97 15.40 11.84
Net income - Basic 0.94 0.53 4.20 1.13
- Diluted 0.92 0.52 4.15 1.11
---------------------------------------------------------------------
---------------------------------------------------------------------
Production (daily average
production)
Oil and liquids (bbls/d) 202,008 207,348 195,087 213,711
Natural gas (mmcf/d) 1,064 1,024 1,074 1,039
---------------------------------------------------------------------
Total mboe/d (6mcf=1boe) 379,393 377,820 374,040 386,907
---------------------------------------------------------------------
---------------------------------------------------------------------
On a pro forma basis, cash flow per share increased 24% for the quarter due to higher
North America natural gas revenues and fewer outstanding common shares. Pro forma
net income for the quarter increased 64% compared to a year ago.
Talisman continues to be subject to a lawsuit brought by the Presbyterian Church of
Sudan and others under the Alien Tort Claims Act in the United States District Court for
the Southern District of New York. In July 2003, Talisman filed a motion to dismiss the
lawsuit for lack of personal jurisdiction of the Court over Talisman. In August 2003, the
plaintiffs filed a motion seeking certification of the case as a class action. Talisman is in
the process of challenging this certification. No decision is expected on either of these
motions until 2004. In a mandatory disclosure served in September 2003, the plaintiffs
named the compensatory and punitive damage amounts they are claiming. Talisman
regards these claims to be entirely without merit and is continuing to vigorously defend
itself against this lawsuit.
Company Netbacks
Three months Nine months
ended ended
September 30 2003 2002 2001 2003 2002 2001
---------------------------------------------------------------------
Oil and liquids ($/bbl)
Sales price 37.15 39.64 35.33 39.44 35.77 36.76
Hedging expense (income) 2.01 0.63 (0.04) 2.04 (0.01) 0.07
Royalties 4.20 6.66 6.18 5.76 6.16 6.98
Operating costs 9.89 8.89 6.96 9.68 7.81 7.10
---------------------------------------------------------------------
21.05 23.46 22.23 21.96 21.81 22.61
---------------------------------------------------------------------
---------------------------------------------------------------------
Natural gas ($/mcf)
Sales price 5.59 3.32 3.66 6.40 3.64 5.88
Hedging expense (income) 0.02 (0.30) (0.18) 0.13 (0.26) 0.13
Royalties 0.98 0.51 0.66 1.22 0.60 1.35
Operating costs 0.74 0.72 0.58 0.71 0.65 0.59
---------------------------------------------------------------------
3.85 2.39 2.60 4.34 2.65 3.81
---------------------------------------------------------------------
---------------------------------------------------------------------
Total $/boe (6mcf=1boe)
Sales price 35.46 31.92 30.11 38.94 30.32 36.14
Hedging expense (income) 1.13 (0.31) (0.44) 1.45 (0.62) 0.36
Royalties 4.99 5.25 5.32 6.48 5.16 7.43
Operating costs 7.31 7.11 5.60 7.17 6.28 5.66
---------------------------------------------------------------------
22.03 19.87 19.63 23.84 19.50 22.69
---------------------------------------------------------------------
---------------------------------------------------------------------
Netbacks do not include synthetic oil and pipeline operations.
Additional netback information by major product type and region is
included elsewhere in this interim report.
The Company's average netback for the quarter was $22.03/boe, up 11% from 2002 with
higher North America natural gas prices reduced by higher natural gas royalties,
increased hedging losses and the impact of the strengthening Canadian dollar. Oil
royalties during the quarter were reduced due to the UK's abolition of government
royalties in the North Sea and the sale of the Sudan operations.
Revenue
September 30 Three months Nine months
ended ended
----------------------------------------
Gross Sales ($ millions) 2003 2002 2001 2003 2002 2001
---------------------------------------------------------------------
North America 640 470 480 2,129 1,411 1,923
North Sea 413 504 427 1,250 1,451 1,197
Southeast Asia 123 117 115 379 344 337
Algeria 27 - - 48 - -
Sudan - 209 167 209 569 507
---------------------------------------------------------------------
1,203 1,300 1,189 4,015 3,775 3,964
---------------------------------------------------------------------
---------------------------------------------------------------------
The Company's gross sales were $1.2 billion for the quarter, down slightly from 2002
with the increase in natural gas revenues due to higher prices ($210 million) and volumes
($25 million) being more than offset by the decrease in oil and liquids revenues due to the
sale of the Sudan operations ($209 million), lower liquids volumes ($20 million) and
prices ($52 million) and increased hedging losses ($52 million). On a pro forma basis,
after removing the Sudan operations, gross sales for the quarter were up 10% as higher
natural gas revenues in North America more than offset the drop in oil and liquids
revenue and hedging losses.
Production (daily average)
Three months Nine months
ended ended
September 30 2003 2002 2001 2003 2002 2001
---------------------------------------------------------------------
Oil and liquids (bbls/d)
North America 59,612 61,266 65,845 60,267 62,632 66,250
North Sea 112,360 124,106 116,696 107,811 128,577 102,665
Southeast Asia 22,241 21,976 21,307 22,170 22,500 19,531
Algeria 7,795 - - 4,839 - -
Sudan - 60,045 54,342 17,433 59,758 52,560
---------------------------------------------------------------------
202,008 267,393 258,190 212,520 273,467 241,006
---------------------------------------------------------------------
---------------------------------------------------------------------
Natural gas (mmcf/d)
North America 853 809 810 863 817 797
North Sea 91 122 88 106 126 98
Southeast Asia 120 93 88 105 96 91
---------------------------------------------------------------------
1,064 1,024 986 1,074 1,039 986
---------------------------------------------------------------------
---------------------------------------------------------------------
Total boe/d
(6mcf=1boe) 379,393 437,865 422,459 391,473 446,665 405,406
---------------------------------------------------------------------
---------------------------------------------------------------------
The Company's daily average production during the quarter, as measured in barrels of oil
equivalent, increased 4% over the second quarter of 2003 but was down from a year ago
primarily due to the sale of the Sudan operations, natural decline and North Sea
turnarounds. The startup of Algeria operations and higher natural gas production
contributed to the increase in production over the second quarter.
As anticipated, North Sea production for the quarter increased 10,000 bbls/d over the
second quarter of 2003 due to successful development drilling and the acquisition of the
Gyda field in the Norwegian sector of the North Sea. Gyda contributed 3,500 bbls/d
during the quarter and is currently producing approximately 7,000 boe/d. The Blake
Flank achieved first oil near the end of September and is currently averaging
approximately 1,900 bbls/d. Liquids production from the PM-3 CAA development
project in Southeast Asia commenced at quarter end. Malaysia/Vietnam production
averaged 6,300 bbls/d during the quarter and is currently producing 12,000 bbls/d.
Algeria production commenced at the end of 2002 at Ourhoud and increased through the
first nine months of 2003 with the startup of the MLN project at the end of the second
quarter. North America liquids production was lower as the Company continues to focus
on natural gas opportunities.
North America natural gas production for the quarter ended September 30, increased to
853 mmcf/d, up 5% over the same period last year with the acquired properties in
Appalachia averaging 64 mmcf/d. However, North America natural gas production for
the quarter was affected by development delays and turnarounds. Talisman's North Sea
natural gas production in the third quarter of 2002 benefited from a temporary increase in
access to export pipeline capacity at Brae. Southeast Asia production averaged 120
mmcf/d, up 29% over last year, with the increase due primarily to Corridor sales under
the Caltex 2 gas contract. Corridor production also included sales under a long-term
supply contract to Gas Supply Pte. Ltd. in Singapore which commenced mid-September
at 7.5 mmcf/d. Natural gas production in Malaysia/Vietnam has started from the end of
October.
Prices
Three months Nine months
ended ended
September 30 2003 2002 2001 2003 2002 2001
---------------------------------------------------------------------
Oil and liquids ($/bbl)
North America 33.43 35.57 32.81 36.41 31.70 33.87
North Sea 38.66 41.89 37.16 40.08 37.77 38.70
Southeast Asia 38.26 41.27 37.87 40.91 37.59 39.54
Algeria 39.37 - - 38.44 - -
Sudan - 38.33 33.36 43.89 34.86 35.42
---------------------------------------------------------------------
37.15 39.64 35.33 39.44 35.77 36.76
---------------------------------------------------------------------
---------------------------------------------------------------------
Natural gas ($/mcf)
North America 5.92 3.26 3.56 6.79 3.55 6.16
North Sea 4.08 3.13 3.40 4.46 3.70 4.28
Southeast Asia 4.41 4.12 4.88 5.10 4.32 5.06
---------------------------------------------------------------------
5.59 3.32 3.66 6.40 3.64 5.88
---------------------------------------------------------------------
---------------------------------------------------------------------
Total $/boe (6mcf=1boe) 35.46 31.92 30.11 38.94 30.32 36.14
---------------------------------------------------------------------
---------------------------------------------------------------------
Hedging loss (income)-
excluded from the
above prices
Oil and liquids ($/bbl) 2.01 0.63 (0.04) 2.04 (0.01) 0.07
Natural gas ($/mcf) 0.02 (0.30) (0.18) 0.13 (0.26) 0.13
Total $/boe (6mcf=1boe) 1.13 (0.31) (0.44) 1.45 (0.62) 0.36
---------------------------------------------------------------------
---------------------------------------------------------------------
Benchmark prices
WTI (US$/bbl) 30.20 28.27 26.49 30.99 25.39 27.73
Brent dated (US$/bbl) 28.41 26.95 25.30 28.65 24.38 26.16
NYMEX (US$/mmbtu) 5.10 3.26 2.98 5.73 3.01 5.01
AECO (C$/gj) 5.97 3.08 3.72 6.70 3.48 6.92
---------------------------------------------------------------------
---------------------------------------------------------------------
Excludes synthetic oil.
World oil and North American natural gas prices remained strong during the third quarter
with WTI averaging US$30.20/bbl and NYMEX averaging US$5.10/mmbtu. Talisman's
average reported prices remained strong during the quarter with North America natural
gas prices averaging $5.92/mcf, significantly higher compared to a year ago, while
Talisman's reported average oil price, though down slightly from a year ago, averaged
$37.15/bbl for the quarter. Talisman's Canadian dollar average reported prices, as
compared to the WTI and Brent benchmark prices, were reduced due to the strengthening
of the Canadian dollar against the US dollar.
The average natural gas price in Southeast Asia was impacted due to increased gas sales
under the Caltex 2 contract. The Caltex 2 gas price is approximately 25% less than the
original Caltex contract. Both Caltex contracts are referenced to oil prices. Natural gas
sales to Singapore are referenced to the Singapore spot market for fuel oil and averaged
approximately $4.93/mcf for the second half of September.
The Company's commodity hedging activities resulted in a $1.13/boe loss for the quarter
compared to a gain of $0.31/boe in 2002, due to higher North American natural gas
prices and oil benchmark prices. The Company's net hedging loss for the quarter was $39
million compared to a gain of $13 million in 2002. A summary of the Company's
outstanding commodity based sales contracts may be found in note 5 to the Interim
Consolidated Financial Statements.
Royalties
September 30 Three months ended Nine months ended
---------------------------------------------
Royalty expense ($ millions) 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
North America 127 84 99 465 254 486
North Sea (2) 25 25 (6) 74 62
Southeast Asia 33 34 24 107 92 70
Algeria 15 - - 26 - -
Sudan - 68 59 97 205 203
--------------------------------------------------------------------
173 211 207 689 625 821
--------------------------------------------------------------------
--------------------------------------------------------------------
September 30 Three months ended Nine months ended
---------------------------------------------
Average royalty rates (%) 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
North America 20 19 21 21 19 25
North Sea - 5 6 - 5 5
Southeast Asia 25 29 21 27 27 21
Algeria 51 - - 51 - -
Sudan - 32 35 46 36 40
--------------------------------------------------------------------
14 16 18 17 17 21
--------------------------------------------------------------------
--------------------------------------------------------------------
Excludes synthetic oil
The Company's royalty expense for the third quarter was $173 million, which equates to
an overall royalty rate of 14%, down from 16% in 2002. Higher natural gas prices in
Canada increased the royalty rate for North America. North Sea royalties decreased as a
result of the UK abolishing government royalties effective January 2003. In addition,
agreement was reached with respect to the outstanding UK royalty issues in respect of
prior years resulting in a negative royalty expense for 2003. Talisman's Algerian royalty
rate is expected to average 51% during the initial years of production. Without Sudan,
the Company's quarterly average royalty rate would have been 13% and 15% for 2002
and 2001, respectively.
Operating Expense
September 30 Three months ended Nine months ended
------------ -----------------------------------------------
Operating expense ($millions) 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
North America 98 92 83 291 258 246
North Sea 140 164 122 428 430 330
Southeast Asia 21 23 17 62 61 49
Algeria 9 - - 12 - -
Sudan - 23 14 18 63 50
--------------------------------------------------------------------
268 302 236 811 812 675
--------------------------------------------------------------------
--------------------------------------------------------------------
September 30 Three months ended Nine months ended
------------ -----------------------------------------------
Unit operating costs ($/boe) 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
North America 5.07 4.90 4.18 4.93 4.48 4.23
North Sea 11.18 11.47 9.00 11.65 9.74 9.13
Southeast Asia 5.27 6.58 5.26 5.68 5.81 5.16
Algeria 12.24 - - 8.93 - -
Sudan - 4.07 2.78 3.73 3.85 3.46
--------------------------------------------------------------------
7.31 7.11 5.60 7.17 6.28 5.66
--------------------------------------------------------------------
--------------------------------------------------------------------
Excludes synthetic oil
Operating expense decreased to $268 million for the quarter due to lower North Sea
maintenance expenditures and the sale of the Sudan operations. Higher power costs
contributed to the increase in North America unit operating costs. Higher Corridor
production decreased the Southeast Asia unit operating costs to $5.27/boe. The Algeria
operating costs increased due to the startup of the MLN project at the end of the second
quarter. However, the strengthening Canadian dollar generally mitigated the increase in
the Company's reported unit operating costs.
Capital expenditures ($ millions)
Three months ended Nine months ended
-------------------------------------------
September 30 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
North America 359 179 249 1,231 609 745
North Sea 325 153 153 545 418 485
Southeast Asia 78 76 35 232 181 69
Algeria 5 36 13 30 76 42
Sudan - 32 37 2 78 88
Other 79 12 9 137 82 22
--------------------------------------------------------------------
846 488 496 2,177 1,444 1,451
--------------------------------------------------------------------
--------------------------------------------------------------------
Capital expenditures include exploration and development expenditures
and net asset acquisitions but exclude administrative capital.
Total planned exploration and development spending for 2003 is projected to be $2.2
billion excluding acquisitions. During the first nine months of 2003, $1.5 billion was
spent on exploration and development and $655 million was spent on net acquisitions
including debt and working capital assumed. In the first nine months of 2003, the
category "other" in the above table includes $78 million spent for exploration and
development in Trinidad.
In August, Talisman completed the purchase of a 61% operating interest in the
Norwegian offshore Gyda field, associated facilities and adjacent acreage for $130
million, including $25 million of assumed working capital deficiency. As part of this
acquisition, Talisman has preliminarily recorded $47 million of goodwill. Gyda, in
addition to its current production, is expected to provide prospective field development
opportunities. Talisman also acquired additional minor working interests in four North
Sea fields for $60 million. Most of the minor acquisitions occurred at the end of the third
quarter.
The acquisition of Vista Midstream Solutions (Vista) was completed in July for $130
million, including debt and working capital assumed. The acquisition of Vista, in addition
to its growing midstream revenue, will also provide access to infrastructure to support
Talisman's exploration activities in the Deep Basin area of Alberta.
The first quarter acquisition of the US natural gas properties for $384 million accounts
for the remainder of the acquisitions completed in the first nine months of 2003.
Depreciation, Depletion and Amortization
Three months ended Nine months ended
September 30 ----------------------------------------------
DD&A ($/boe) 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
North America 9.35 8.49 8.54 9.21 8.34 7.85
North Sea 12.82 14.04 11.99 12.69 12.75 11.72
Southeast Asia 5.40 6.14 6.48 5.91 6.12 6.46
Algeria 6.81 - - 7.08 - -
Sudan - 4.18 3.93 3.98 4.21 3.97
--------------------------------------------------------------------
10.02 9.53 8.85 9.73 9.08 8.36
--------------------------------------------------------------------
--------------------------------------------------------------------
The 2003 third quarter depreciation, depletion and amortization (DD&A) expense was
$350 million, down from $384 million in 2002 as an increase in unit DD&A rate partly
offset the impact of lower production. The DD&A rate in North America increased due to
the inclusion of costs associated with the US property acquisitions. The North Sea
DD&A rate fell due partly to lower depletion at Beatrice.
Other ($ millions except where noted)
Three months ended Nine months ended
-----------------------------------------------
September 30 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
G&A 32 33 25 106 99 79
G&A ($/boe) 0.92 0.81 0.64 0.99 0.81 0.71
Interest expense 30 38 44 102 122 103
Interest costs capitalized 8 7 2 22 18 14
Dry hole expense 71 73 26 185 125 81
Stock-based compensation 18 - - 123 - -
Other revenue 17 21 17 54 60 60
Other expense (income) (9) (14) 59 25 60 61
--------------------------------------------------------------------
Dry hole expense was $71 million for the quarter, a portion of which related to a high risk
exploration well off-shore Nova Scotia. Interest expense fell during the quarter due to the
lower average debt level. Other revenue included $14 million of pipeline and processing
revenue. For the first nine months, the income statement item 'other expense (income)'
includes a second quarter property impairment in the North Sea of $27 million due to
disappointing development drilling at Ivanhoe/Rob Roy.
Stock-Based Compensation
The Company's stock option plans were amended to provide employees and directors
who hold stock options with the choice upon exercise to purchase a share of the
Company at the stated exercise price or to receive a cash payment in exchange for
surrendering the option. The cash payment is equal to the appreciated value of the stock
option as determined based on the difference between the option's exercise price and the
Company's share price at the time of surrender. The cash payment alternative is expected
to result in reduced shareholder dilution in the future as it is anticipated that most holders
of the stock options (now and in the future) will elect to take a cash payment. Such cash
payments made by the Company to stock option holders will be deductible by the
Company for income tax purposes.
As a result of the cash payment alternative, which became available on July 1, 2003, the
Company's second quarter results included a $105 million ($74 million, or $0.57/share,
net of tax) stock-based compensation expense relating to the appreciated value of the
Company's outstanding stock options at June 30, 2003. The stock-based compensation
expense for the third quarter was $18 million primarily relating to the appreciation of the
Company's stock price during the quarter. During the third quarter, the first period in
which the new cash payment alternative was provided to option holders, 580,035 options
were surrendered for $17 million. Additional stock-based compensation expense or
recoveries in future periods is dependent on the movement of the Company's share price
and the number of outstanding options. See notes 1 and 3 to the Interim Consolidated
Financial Statements for additional information on stock-based compensation.
Income taxes ($ millions)
Three months ended Nine months ended
------------------------------------------------
September 30 2003 2002 2001 2003 2002 2001
--------------------------------------------------------------------
Income before tax 217 257 219 1,123 770 1,174
Less PRT 23 30 35 73 106 115
--------------------------------------------------------------------
194 227 184 1,050 664 1,059
--------------------------------------------------------------------
Income tax expense
(recovery)
Current income tax 59 68 82 194 192 276
Future income tax 9 8 (19) (44) 130 90
--------------------------------------------------------------------
68 76 63 150 322 366
--------------------------------------------------------------------
Effective tax rate 35 33 34 14 48 35
--------------------------------------------------------------------
--------------------------------------------------------------------
The current income tax expense for the quarter decreased due to lower North Sea income.
The effective tax rate for the current quarter was 35% compared with 33% in 2002 due to
the change in the sourcing of the Company's taxable income between tax jurisdictions.
The effective tax rate for the first nine months was impacted by a number of items
including the gain on the sale of the Sudan operations and taxable foreign exchange gains
on foreign currency denominated loans due to the strengthening Canadian dollar. During
the second quarter of 2003, the Company recorded a non-cash future tax recovery of
$160 million ($1.24/share) due to a reduction in the Canadian federal and provincial tax
rates.
In 2002, the future tax expense for the first nine months increased due to the introduction
of a 10% supplemental tax in the UK ($128 million), which was partially offset by a
reduction in the Alberta provincial tax rate ($12 million).
Long-term debt and liquidity
----------------------------
Long-term debt decreased to $2.3 billion, down from $3.0 billion at year end, as a portion
of the Sudan net proceeds was used to repay amounts outstanding under the Company's
bank credit facilities. In addition, the strengthening of the Canadian dollar vis-.-vis the
US dollar during the first nine months of 2003 decreased the reported debt amount by
$278 million as compared to year end. The majority of the change in reported debt due to
currency movements does not impact the Company's net income but instead impacts the
cumulative foreign currency translation account which is included in shareholders' equity.
Subsequent to September 30, the continuing appreciation of the Canadian dollar against
the US dollar in the month of October has further decreased the US dollar denominated
debt by approximately $37 million.
Allowing for $220 million of cash and short-term investments, total net corporate debt at
quarter end, excluding the preferred securities, was $2.1 billion. On a net debt basis, debt-
to-debt plus equity was 30%, down from 40% at year end.
During the quarter, 1,200,900 common shares were repurchased for $73 million
($60.99/share). Year-to-date, the Company purchased 3,335,600 common shares for $194
million ($58.24/share). In March 2003, the Company renewed the normal course issuer
bid to permit the purchase of up to 6,456,669 of its common shares, representing 5% of
the total number of common shares outstanding at the time of the renewal.
In September 2003, Talisman declared a semi-annual dividend of $0.40/share payable
December 31, 2003. This constitutes a 33% ($0.10/share) increase in the semi-annual
dividend rate. The dividend will be paid to shareholders of record at the close of business
on December 10, 2003.
EXPLORATION AND OPERATIONS REVIEW
---------------------------------
North America
During the third quarter, Talisman participated in 161 wells (gross). A total of 83 gas and
62 oil wells were drilled, with an average success rate of 90%.
Gas production in North America during the third quarter averaged 853 mmcf/d, an
increase of 5% over the same period last year, including production from Appalachia.
Liquids production averaged 59,612 bbls/d, a decrease of 3% over the same period last
year. Natural gas continues to be the focus of the Company's exploration and
development activities in North America, supplemented by low risk oil projects.
In the Alberta Foothills, natural gas production averaged 124 mmcf/d, essentially
unchanged from the last few quarters. Talisman estimates that it has 15-20 mmcf/d of
shut in production in the area due to infrastructure limitations. The Erith pipeline and
dehydration projects have just been commissioned and are expected to alleviate this
bottleneck by mid-November. The pipeline will add 75 mmcf/d of raw gas capacity from
the Foothills area to Talisman's Edson gas plant. The Company expects to utilize
approximately two-thirds of this raw gas capacity for its own production. Talisman
continued its active program in the area with four operated and six non-operated drilling
rigs. During the quarter, five of the 34 wells (gross) planned for this year were drilled
with a 100% success rate, testing at rates between 8-18 mmcf/d.
In the Turner Valley field, Talisman's successful oil and up hole gas drilling programs
continued with three new gas wells. Construction of a new sweet gas plant at Little
Chicago in Turner Valley has been approved, which will allow 10 mmcf/d (net) of shut-
in sweet gas to flow. The plant received EUB approval and construction is projected to
start in the first quarter of 2004. The plant is sized for capacity of 20 mmcf/d to allow for
growth from 2004 drilling.
In the Monkman area, natural gas production averaged 87 mmcf/d, an increase of 8%
over the same period last year and unchanged from last quarter. There are currently three
rigs active in the area, with two deep wells drilling.
In Chauvin, 27 oil wells were drilled in the third quarter with a 100% success rate.
Chauvin's production averaged 18,279 boe/d.
Production from Appalachia averaged 64 mmcf/d during the third quarter. Two wells
have been completed and are awaiting tie-in and compression. The Fortuna
Konstantinedes well tested at rates up to 10.4 mmcf/d. Two wells are currently drilling
and two more wells are planned for the rest of the year.
Bigstone/ Wild River continues to be an active area for the Company. Year-to-date, a
total of 48 wells (gross) have been drilled with 100% success. Currently there are six rigs
working in the area and Talisman expects to drill a total of 67 gross wells here in 2003
versus 27 in 2002. Production averaged 15,548 boe/d during the quarter. The Wild River
plant was at capacity following its 2002 expansion and was expanded again during the
third quarter, adding 15 mmcf/d of capacity.
Another active winter drilling program is underway at West Whitecourt, with two rigs
currently operating in the area and plans to expand to four rigs by year end. A total of 26
wells (gross) have been drilled year-to-date with an 88% drilling success rate. Talisman
plans to drill a total of 40 wells (gross) in 2003 versus 38 wells in 2002.
The Company continues to increase production in the Deep Basin, with an average
production rate of 66.7 mmcfe/d, a 31% increase over the same period last year and a
17% increase from the previous quarter. This gain is attributable in part to the Elmworth
1-17-70-7W6 well, which has produced at rates as high as 17 mmcf/d. The acquisition of
the Vista Cutbank midstream assets in the Deep Basin supports Talisman's strategy in the
area. During the third quarter, three gas wells were drilled with one rig currently
operating and four more expected to be operating in November. Six additional wells are
expected to be drilled by year end.
As part of our ongoing acquisition and disposition process, Talisman completed 15
transactions during the quarter resulting in the purchase of $142 million in assets
(including $130 million for the Vista Midstream assets) and the sale of $55 million of
non-core holdings, including some of the acquired Vista assets.
North America Frontiers
During the quarter, Talisman participated in the high-risk Balvenie-B79 well off the east
coast of Nova Scotia. The well was plugged and abandoned, however it did not reach
Talisman's prime objective.
North Sea
North Sea production during the third quarter averaged 127,500 boe/d, up 9% from the
second quarter of 2003, mainly due to the resumption of production after the completion
of major planned shutdowns at Ross/Blake and at Claymore/Tartan and the acquisition of
Gyda. Production in September averaged 147,000 boe/d and this production rate has been
maintained through October.
The acquisition of the operated Gyda interest (TLM 61%) in Norway closed during the
quarter. Current production is 7,000 boe/d net to Talisman. The drilling rig is currently
being upgraded to accommodate drilling in early 2004.
Production from the Blake Flank pilot development commenced in September, with an
initial rate of 5,200 bbls/d (TLM 54%) from one well. A water injector has been
completed and a second producer is currently being drilled. The one-well Braemar field
(TLM 13%) came on-stream on September 27. Development planning is underway for
the J1 discovery near Buchan.
Talisman has a very active development drilling program in the North Sea with wells
currently drilling in the Clyde, Halley, Ross and Claymore areas in addition to an
exploration well at J5, near Buchan. A successful exploration well was drilled at Affleck,
near Clyde (TLM 27%) and tested at 4,000 bbls/d of 36o API oil from one zone. A
sidetrack well is planned to further appraise the Affleck discovery.
Four new exploration blocks were awarded to Talisman during the quarter. Talisman will
be evaluating potential stratigraphic traps on this acreage.
Indonesia
Indonesia production during the third quarter averaged 36,000 boe/d, up 6% from the
second quarter of 2003, mainly due to stronger Caltex sales for the Duri steam flood
project and the commencement of sales of Corridor gas to Singapore in September.
Under the terms of the 20-year gas sales agreement signed February 12, 2001 with Gas
Supply Pte Ltd., sales to Singapore from the Corridor Block and two other third-party
blocks in Sumatra are expected to peak at 367 mmcf/d in 2009, of which gas sales from
the Corridor Block will be about 155 mmcf/d (Talisman's share 36%). Negotiations for
the sale of over 2.3 tcf of Corridor gas to West Java are very active.
The successful fracture stimulation program at Tanjung continued into the third quarter
with production rates maintained at 6,100 bbls/d (net TLM).
Malaysia/Vietnam
The PM-3 CAA Phase 2/3 Project started oil production on time and on budget on
September 29. To date, 19 development wells have been drilled. Current oil production is
12,000 bbls/d. First natural gas production started in late October.
Five out of five successful exploration and appraisal wells have been drilled year-to-date
at South Angsi in PM305, Hoa Mai in Block 46-Cai Nuoc (Vietnam) and in the northern
area of PM-3 CAA at Bunga Pakma/Bunga Orkid. Development planning for the South
Angsi discovery is underway, with development sanction expected at year end with first
production in mid-2005. Reserves at South Angsi are being revised upwards.
Trinidad
Development of the Angostura field located in offshore Block 2c is progressing as
planned (TLM 25%). The K-2 jacket has been installed and development drilling has
started. First oil from the project is expected in early 2005.
The Howler well offshore Block 2c tested natural gas. The Bimurraburra exploration well
in Block 3a is being evaluated. An exploration well at Delaware-1 is also being drilled
on Block 3a.
Algeria
Oil production from the Menzel Lejmat North (MLN) field in Algeria commenced in late
June 2003. MLN oil production has now increased to approximately 16,000 bbls/d (TLM
35%). Talisman's current production in Algeria, including its interest in the Ourhoud
field, is 9,000 bbls/d. Further production increases are expected in the fourth quarter as
the MLN satellite fields start production. Development planning is ongoing for the
undeveloped MLSE discoveries in the south of Block 405a.
Colombia
Exploration drilling in Colombia commenced in early September and the Acevedo and
Huila Norte wells are expected to reach their target depths in the next one to two months.
Qatar
Talisman has established a temporary office in Qatar. The Company's permanent office is
under construction and scheduled to be completed about the end of November. Tenders
have gone out for seismic reprocessing, with work expected to start in December.
Activity in 2004 will consist of shooting new 2D and 3D seismic and developing a
drilling program.
Talisman Energy Inc. is a large, independent oil and gas producer, with operations in
Canada and, through its subsidiaries, the North Sea, Indonesia, Malaysia, Vietnam,
Algeria and the United States. Talisman's subsidiaries also conduct business in Trinidad,
Colombia and Qatar. Talisman has adopted the International Code of Ethics for Canadian
Business and is committed to maintaining high standards of excellence in corporate
citizenship and social responsibility wherever its business is conducted. Talisman's shares
are listed on Toronto Stock Exchange in Canada and New York Stock Exchange in the
United States under the symbol TLM.
Non-GAAP Financial Measures
Included in this news release are references to terms commonly used in the oil and gas
industry such as cash flow and cash flow per share. These terms are not defined by
Generally Accepted Accounting Principles in either Canada or the US. Consequently
these are referred to as non-GAAP measures. Cash flow, as referred to in this news
release, appears as a separate caption on the Company's cash flow statement and is
reconciled to both net income and cash flow from operations.
Forward-looking Statements
This news release contains statements about estimates of future sales, production and
deliveries, business plans for drilling and development, the estimated amounts and timing
of capital expenditures, anticipated operating costs, royalty rates, cash flows,
transportation plans and capacity, anticipated access to infrastructure or other
expectations, beliefs, plans, goals, objectives, assumptions and statements about future
events or performance that constitute "forward-looking statements" within the meaning of
the United States Private Securities Litigation Reform Act of 1995.
Forward-looking statements are based on current expectations, estimates and projections
that involve a number of risks and uncertainties, which could cause actual results to differ
materially from those anticipated by the Company and described in the forward-looking
statements. These risks include 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; the uncertainty of reserve
estimates; the uncertainty of estimates and projections relating to production, costs and
expenses; potential delays or changes in plans with respect to exploration or development
projects or capital expenditures; and health, safety and environmental risks. Relevant
risks also include, but are not limited to: uncertainties as to the availability and cost of
financing; risks in conducting foreign operations (for example, political and fiscal
instability or the possibility of civil unrest or military action in countries such as
Indonesia, Malaysia, Vietnam, Algeria or Colombia); general economic conditions; the
effect of acts of, or actions against international terrorism; fluctuations in oil and gas
prices and foreign currency exchange rates; and the possibility that government policies
may change or governmental approvals may be delayed or withheld.
Additional information on these and other factors which could affect the Company's
operations or financial results are included in the Company's Annual Report under the
headings "Management's Discussion and Analysis - Liquidity and Capital Resources", "-
Risks and Uncertainties" and "- Outlook" as well as in Talisman's other reports on file
with Canadian securities regulatory authorities and the United States Securities and
Exchange Commission ("SEC").
Forward-looking statements are based on the estimates and opinions of the Company's
management at the time the statements are made. The Company assumes no obligation to
update forward-looking statements should circumstances or management's estimates or
opinions change.
Note to U.S. Residents
Talisman is subject to the reporting requirements of the U.S. Securities Exchange Act of
1934, and, consequently files reports with and furnishes other information to the SEC.
These reports and other information have been prepared in accordance with the disclosure
requirements of Canada, which differ from those in the United States. ?Talisman follows
the Canadian practice of reporting gross production volumes, which are prior to the
deduction of royalties and similar payments. Any references to net production in this
news release, unless indicated otherwise, refers to Talisman's net working interest prior to
the deduction of royalties and similar payments. In the United States, net production
volumes are reported after deduction of these amounts. As a consequence, Talisman's
production volumes may not be comparable to those made by United States companies
subject to SEC reporting and disclosure requirements.
You may read any document Talisman furnishes to the SEC at the SEC's public reference
rooms at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549 and 500 West
Meridian Street, Suite 1400, Chicago, Illinois 60661. You may also obtain copies of the
same documents from the public reference room of the SEC at 450 Fifth Street, N.W.,
Washington D.C. 20549 by paying a fee. Please call the SEC at 1-800-SEC-0330 for
further information on the public reference rooms.
Talisman Energy Inc.
Highlights
Three months ended Nine months ended
September 30 September 30
2003 2002 2003 2002
--------------------------------------------------------------------
Financial
(millions of Canadian dollars
unless otherwise stated)
Cash flow 640 657 2,085 1,886
Net income 126 151 900 342
Exploration and development
expenditures 575 443 1,522 1,391
Per common share (dollars)
Cash flow (1) 4.99 4.87 16.17 14.03
Net income (2) 0.94 1.08 6.85 2.41
--------------------------------------------------------------------
--------------------------------------------------------------------
Production
(daily average)
Oil and liquids (bbls/d)
North America 56,556 58,533 57,570 59,852
North Sea 112,360 124,106 107,811 128,577
Southeast Asia 22,241 21,976 22,170 22,500
Algeria 7,795 - 4,839 -
Sudan - 60,045 17,433 59,758
Synthetic oil 3,056 2,733 2,697 2,780
--------------------------------------------------------------------
Total oil and liquids 202,008 267,393 212,520 273,467
--------------------------------------------------------------------
Natural gas (mmcf/d)
North America 853 809 863 817
North Sea 91 122 106 126
Southeast Asia 120 93 105 96
--------------------------------------------------------------------
Total natural gas 1,064 1,024 1,074 1,039
--------------------------------------------------------------------
Total mboe/d 379 438 391 447
--------------------------------------------------------------------
--------------------------------------------------------------------
Prices (3)
Oil and liquids ($/bbl)
North America 33.43 35.57 36.41 31.70
North Sea 38.66 41.89 40.08 37.77
Southeast Asia 38.26 41.27 40.91 37.59
Algeria 39.37 - 38.44 -
Sudan - 38.33 43.89 34.86
--------------------------------------------------------------------
Crude oil and natural gas liquids 37.15 39.64 39.44 35.77
Synthetic oil 42.59 42.70 45.14 39.06
--------------------------------------------------------------------
Total oil and liquids 37.24 39.66 39.51 35.80
--------------------------------------------------------------------
Natural gas ($/mcf)
North America 5.92 3.26 6.79 3.55
North Sea 4.08 3.13 4.46 3.70
Southeast Asia 4.41 4.12 5.10 4.32
--------------------------------------------------------------------
Total natural gas 5.59 3.32 6.40 3.64
--------------------------------------------------------------------
Total ($/boe) (includes synthetic) 35.52 31.98 38.98 30.37
--------------------------------------------------------------------
--------------------------------------------------------------------
(1) Cash flow per common share is calculated before deducting
preferred security charges.
(2) Net income per common share is calculated after deducting
preferred security charges.
(3) Prices are before hedging.
Talisman Energy Inc.
Consolidated Balance Sheets
September 30 December 31
(millions of Canadian dollars) 2003 2002
--------------------------------------------------------------------
Assets
Current
Cash and short-term investments 220 27
Accounts receivable 639 719
Inventories 105 147
Prepaid expenses 17 24
--------------------------------------------------------------------
981 917
--------------------------------------------------------------------
Accrued employee pension benefit asset 65 67
Other assets 73 99
Goodwill 491 469
Property, plant and equipment 9,609 10,042
--------------------------------------------------------------------
10,238 10,677
--------------------------------------------------------------------
Total assets 11,219 11,594
--------------------------------------------------------------------
--------------------------------------------------------------------
Liabilities
Current
Accounts payable and accrued liabilities 902 803
Income and other taxes payable 189 186
--------------------------------------------------------------------
1,091 989
--------------------------------------------------------------------
Deferred credits 51 57
Provision for future site restoration 789 813
Long-term debt 2,274 2,997
Future income taxes 2,126 2,236
--------------------------------------------------------------------
5,240 6,103
--------------------------------------------------------------------
Contingencies and Commitments
Shareholders' equity
Preferred securities 431 431
Common shares 2,723 2,785
Contributed surplus 73 75
Cumulative foreign currency translation (132) 140
Retained earnings 1,793 1,071
--------------------------------------------------------------------
4,888 4,502
--------------------------------------------------------------------
Total liabilities and shareholders' equity 11,219 11,594
--------------------------------------------------------------------
--------------------------------------------------------------------
See accompanying notes.
Interim statements are not independently audited.
Talisman Energy Inc.
Consolidated Statements of Income
Three months ended Nine months ended
(millions of Canadian dollars September 30 September 30
except per share amounts) 2003 2002 2003 2002
--------------------------------------------------------------------
Revenue
Gross sales 1,203 1,300 4,015 3,775
Less royalties 173 211 689 625
--------------------------------------------------------------------
Net sales 1,030 1,089 3,326 3,150
Other 17 21 54 60
--------------------------------------------------------------------
Total revenue 1,047 1,110 3,380 3,210
--------------------------------------------------------------------
Expenses
Operating 268 302 811 812
General and administrative 32 33 106 99
Depreciation, depletion and
amortization 350 384 1,040 1,107
Dry hole 71 73 185 125
Exploration 70 37 161 115
Interest on long-term debt 30 38 102 122
Stock-based compensation 18 - 123 -
Other (9) (14) 25 60
--------------------------------------------------------------------
Total expenses 830 853 2,553 2,440
--------------------------------------------------------------------
Gain on sale of Sudan operations - - 296 -
--------------------------------------------------------------------
Income before taxes 217 257 1,123 770
--------------------------------------------------------------------
Taxes
Current income tax 59 68 194 192
Future income tax (recovery) 9 8 (44) 130
Petroleum revenue tax 23 30 73 106
--------------------------------------------------------------------
91 106 223 428
--------------------------------------------------------------------
Net income 126 151 900 342
Preferred security charges,
net of tax 6 6 17 18
--------------------------------------------------------------------
Net income available to common
shareholders 120 145 883 324
--------------------------------------------------------------------
--------------------------------------------------------------------
Per common share (dollars)
Net income 0.94 1.08 6.85 2.41
Diluted net income 0.92 1.06 6.77 2.36
--------------------------------------------------------------------
--------------------------------------------------------------------
Average number of common
shares outstanding (millions)
Basic 128 135 129 134
Diluted 130 137 130 137
--------------------------------------------------------------------
--------------------------------------------------------------------
Consolidated Statements of Retained Earnings
Three months ended Nine months ended
September 30 September 30
(millions of Canadian dollars) 2003 2002 2003 2002
--------------------------------------------------------------------
Retained earnings, beginning
of period 1,721 926 1,071 787
Net income 126 151 900 342
Common share dividends - - (39) (40)
Purchase of common shares (48) - (122) -
Preferred security charges,
net of tax (6) (6) (17) (18)
--------------------------------------------------------------------
Retained earnings, end of period 1,793 1,071 1,793 1,071
--------------------------------------------------------------------
--------------------------------------------------------------------
See accompanying notes.
Talisman Energy Inc.
Consolidated Statements of Cash Flows
Three months ended Nine months ended
September 30 September 30
(millions of Canadian dollars) 2003 2002 2003 2002
--------------------------------------------------------------------
Operating
Net income 126 151 900 342
Items not involving current
cash flow 444 469 1,024 1,429
Exploration 70 37 161 115
--------------------------------------------------------------------
Cash flow 640 657 2,085 1,886
Deferred gain on unwound hedges (3) (12) (8) (37)
Changes in non-cash working capital (4) (97) (2) (87)
--------------------------------------------------------------------
Cash provided by operating
activities 633 548 2,075 1,762
--------------------------------------------------------------------
Investing
Proceeds on sale of Sudan operations - - 1,012 -
Capital expenditures
Exploration, development and
corporate (584) (448) (1,550) (1,408)
Acquisitions (246) (49) (644) (69)
Proceeds of resource property
dispositions 48 4 62 16
Investments - (2) (3) (2)
Changes in non-cash working
capital 16 90 1 11
--------------------------------------------------------------------
Cash used in investing
activities (766) (405) (1,122) (1,452)
--------------------------------------------------------------------
Financing
Long-term debt repaid (54) (234) (791) (1,397)
Long-term debt issued - 107 292 1,162
Common shares issued
(purchased) (72) - (186) 34
Common share dividends - - (39) (40)
Preferred security charges (10) (11) (29) (32)
Deferred credits and other 2 9 20 (4)
--------------------------------------------------------------------
Cash used in financing
activities (134) (129) (733) (277)
--------------------------------------------------------------------
Effect of translation on
foreign currency cash (1) - (27) -
--------------------------------------------------------------------
Net (decrease) increase in cash (268) 14 193 33
Cash and short-term investments,
beginning of period 488 36 27 17
--------------------------------------------------------------------
Cash and short-term
investments, end of period 220 50 220 50
--------------------------------------------------------------------
--------------------------------------------------------------------
See accompanying notes.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(tabular amounts in millions of Canadian dollars ("$") except as noted)
The Interim Consolidated Financial Statements of Talisman Energy Inc. ("Talisman" or
the "Company") have been prepared by management in accordance with accounting
principles generally accepted in Canada. Certain information and disclosures normally
required to be included in notes to annual consolidated financial statements have been
condensed or omitted. The Interim Consolidated Financial Statements should be read in
conjunction with the Consolidated Financial Statements and the notes thereto in
Talisman's Annual Report for the year ended December 31, 2002.
1. Significant Accounting Policies
The Interim Consolidated Financial Statements have been prepared following the same
accounting policies and methods of computation as the Consolidated Financial
Statements for the year ended December 31, 2002 except for the following:
As approved by the Company's shareholders, Talisman's stock option plans have been
amended effective July 1, 2003 to provide employees and directors who hold stock
options the choice upon exercise to receive a cash payment in exchange for surrendering
the option. The cash payment is equal to the appreciated value of the stock option as
determined based on the difference between the option's exercise price and the
Company's share price at the time of surrender.
In addition to the Company's stock option plans, Talisman's subsidiaries have issued
382,080 cash units during the year to certain overseas employees. Cash units are similar
to stock options except that the holder does not have a right to purchase the underlying
share of the Company.
As a result of the amendments to the stock option plans and the issuance of cash units, the
Company has recorded $123 million ($87 million, net of tax) of stock-based
compensation expense for the first nine months of 2003. The $106 million liability for
stock-based compensation as at September 30, 2003 is based on the appreciated value of
the outstanding stock options and cash limits as determined using the September 30, 2003
closing share price.
Future stock based compensation expense or recoveries will be dependent on changes in
the Company's share price and the number of options and cash units outstanding.
2. Share Capital
Talisman's authorized share capital consists of an unlimited number of common shares
without nominal or par value and first and second preferred shares. No preferred shares
have been issued.
Continuity of common shares (year to date) 2003
--------------------------------------------------------------------
Shares Amount
--------------------------------------------------------------------
Balance at January 1, 131,039,435 $2,785
Issued upon exercise of stock options 265,838 9
Purchased (3,335,600) (71)
--------------------------------------------------------------------
Balance at September 30, 127,969,673 2,723
--------------------------------------------------------------------
--------------------------------------------------------------------
Pursuant to a normal course issuer bid renewed in March 2003, Talisman may repurchase
up to 6,456,669 common shares representing 5% of the outstanding common shares of
the Company at the time the normal course issuer bid was renewed. During the first nine
months of 2003 the Company repurchased 3,335,600 common shares for $194 million,
including 1,200,900 common shares for $73 million in the quarter ended September 30,
2003.
3. Stock Options
Continuity of stock options (year to date) 2003
--------------------------------------------------------------------
Number Average
Of Exercise
Options Price
--------------------------------------------------------------------
Outstanding at January 1, 2003 7,384,054 46.53
Granted during the period 2,351,899 59.41
Exercised for common shares 265,838 33.33
Exercised for cash payment 580,035 35.56
Expired/forfeited 146,911 58.77
--------------------------------------------------------------------
Outstanding at September 30, 2003 8,743,169 50.92
--------------------------------------------------------------------
--------------------------------------------------------------------
Exercisable at September 30, 2003 3,434,512 36.82
--------------------------------------------------------------------
--------------------------------------------------------------------
As indicated in note 1, the Company began recording compensation expense in the
second quarter of 2003 for stock options and cash units outstanding. Prior to the second
quarter, no amount of compensation expense had been recognized in the financial
statements for stock options granted to employees and directors. The following table
provides pro forma measures of net income and net income per common share had stock
options been recognized as compensation expense prior to 2003 based on the estimated
fair value of the options on the grant date. Had the stock option plans not been amended
during the second quarter of 2003, the pro forma net income would have been
approximately $57 million ($0.44/share) higher than the net income as reported for the
nine months ended September 30, 2003.
Three months Nine months
September 30, 2002(1) ended ended
--------------------------------------------------------------------
As Pro As Pro
Reported Forma(2) Reported Forma(2)
--------------------------------------------------------------------
Net income ($millions) 151 143 342 319
Per common share ($/share)
Basic 1.08 1.02 2.41 2.24
Diluted 1.06 1.00 2.36 2.19
--------------------------------------------------------------------
--------------------------------------------------------------------
(1) Pro forma amounts have not been provided for 2003 due to the
recording of compensation expense as disclosed in note 1.
(2) Pro forma net income and net income per common share had stock
options been recognized as compensation expense based on the
estimated fair value of the options on the grant date.
Stock options granted during the nine months ended September 30, 2003 had an
estimated weighted-average fair value of $22.91 per option (2002 - $26.19 per option).
The estimated fair value of stock options issued was determined using the Black-Scholes
model using substantially the same assumptions disclosed in note 8 of the December 31,
2002 Consolidated Financial Statements. All options issued by the Company permit the
holder to purchase one common share of the Company at the stated exercise price or,
effective July 1, 2003, to receive a cash payment equal to the appreciated value of the
stock option.
4. Long-Term Debt
September 30, December 31,
2003 2002
--------------------------------------------------------------------
Bank Credit Facilities (Canadian $
denominated) $ - $ 265
Debentures and Notes (unsecured)
US$ denominated (US$850 million) 1,148 1,342
Canadian $ denominated 634 814
Pounds Sterling denominated (Pounds
Sterling 250 million) (1) 492 576
--------------------------------------------------------------------
2,274 2,997
Less current portion - -
--------------------------------------------------------------------
--------------------------------------------------------------------
$ 2,274 $ 2,997
--------------------------------------------------------------------
--------------------------------------------------------------------
(1) Swapped into US dollars. See note 6 of the December 31, 2002
Consolidated Financial Statements.
5. Commodity Based Sales Contracts
The following tables are an update of the commodity price derivative contracts and fixed
price sales contracts outstanding:
a) Commodity price derivative contracts
Natural gas
--------------------------------------------------------------------
Fixed price Remainder Three-way Remainder
waps 2003 2004 collars 2003
--------------------------------------------------------------------
(AECO gas index) (AECO gas index)
Volumes (mcf/d) 13,800 - Volumes (mcf/d) 4,600
Price ($/mcf) 6.35 - Ceiling price ($/mcf) 3.39
(NYMEX gas index) Floor price ($/mcf) 3.11
Volumes (mcf/d) 58,000 48,400 Sold put price ($/mcf) 2.56
Price (US$/mcf) 5.13 4.58
--------------------------------------------------------------------
Two-way Remainder Two-way Remainder
collars 2003 collars 2003
--------------------------------------------------------------------
(AECO gas index) (Sumas gas index)
Volumes (mcf/d) 9,200 Volumes (mcf/d) 3,200
Ceiling price Ceiling price (US$/mcf) 4.96
($/mcf) 7.25 Floor price (US$/mcf) 3.92
Floor price ($/mcf) 6.21
Crude oil contracts
--------------------------------------------------------------------
Fixed price Remainder Two-way Remainder
swaps 2003 2004 collars 2003 2004
--------------------------------------------------------------------
(Brent oil index) (Brent oil index)
Volumes (bbls/d) 12,000 10,000 Volumes (bbls/d) 12,000 18,000
Price (US$/bbl) 22.79 25.95 Ceiling price
(US$/bbl) 25.71 26.12
Floor price
(US$/bbl) 22.23 23.08
(WTI/NYMEX oil index) (WTI/NYMEX oil index)
Volumes (bbls/d) 30,000 2,000 Volumes (bbls/d) 23,000 10,000
Price (US$/bbl) 25.34 27.37 Ceiling price
(US$/bbl) 28.48 29.21
Floor price
(US$/bbl) 23.05 25.00
b) Physical contracts (North America)
Remainder
Fixed price sales 2003 2004 2005-2007
--------------------------------------------------------------------
Volumes (mcf/d) 54,500 33,800 14,600
Weighted average price ($/mcf) 3.80 3.37 3.09
--------------------------------------------------------------------
In addition to the fixed price contracts, the Company has entered into physical contracts
with a pricing structure similar to the three-way commodity collars disclosed in note 9 of
the Company's December 31, 2002 Consolidated Financial Statements.
Remainder
NIT index 2003 2004
----------------------------------------------------
Volumes (mcf/d) 16,800 15,300
Ceiling ($/mcf) 3.75 3.49
Floor ($/mcf) 3.53 3.32
Sold put strike ($/mcf) 2.90 2.67
----------------------------------------------------
6. Selected Cash Flow Information
Three months ended Nine months ended
September 30 September 30
2003 2002 2003 2002
--------------------------------------------------------------------
Net income 126 151 900 342
--------------------------------------------------------------------
Items not involving current
cash flow
Depreciation, depletion and
amortization 350 384 1,040 1,107
Property impairments - - 28 49
Dry hole 71 73 185 125
Net loss (gain) on asset
disposals (5) (2) (14) (1)
Gain on sale of Sudan
operations - - (296) -
Stock-based compensation 1 - 106 -
Future taxes and deferred PRT 29 21 (24) 159
Other (2) (7) (1) (10)
--------------------------------------------------------------------
444 469 1,024 1,429
--------------------------------------------------------------------
Exploration 70 37 161 115
--------------------------------------------------------------------
Cash flow 640 657 2,085 1,886
--------------------------------------------------------------------
7. Sale of Sudan Operations
On March 12, 2003, the Company completed the sale of its 25% indirectly held interest
in the Greater Nile Oil Project in Sudan. Total gross proceeds were $1.13 billion
(US$771 million), including interest and cash received by Talisman between September
1, 2002 and closing on March 12, 2003. The gain on sale is as follows:
Gross proceeds on sale of Sudan operations (US$771
million) $ 1,135
Less interim adjustments (123)
--------------------------------------------------------------------
1,012
--------------------------------------------------------------------
Property, plant and equipment 687
Working capital and other assets 72
Future income tax liability (59)
--------------------------------------------------------------------
Net carrying value at March 12, 2003 700
Estimated closing costs 16
--------------------------------------------------------------------
Gain on disposal $296
--------------------------------------------------------------------
The interim adjustments are subject to finalization and may change.
8. Segmented Information
North America (1) North Sea (2)
--------------------------------------------------------------------
Three Nine Three Nine
months months months months
ended ended ended ended
(millions of September September September September
Canadian 30 30 30 30
dollars) 2003 2002 2003 2002 2003 2002 2003 2002
--------------------------------------------------------------------
Revenue
Gross sales 640 470 2,129 1,411 413 504 1,250 1,451
Royalties 127 84 465 254 (2) 25 (6) 74
--------------------------------------------------------------------
Net sales 513 386 1,664 1,157 415 479 1,256 1,377
Other 12 10 32 28 5 11 22 32
--------------------------------------------------------------------
Total revenue 525 396 1,696 1,185 420 490 1,278 1,409
--------------------------------------------------------------------
Segmented expenses
Operating 98 92 291 258 140 164 428 430
DD&A 173 154 513 454 151 186 435 520
Dry hole 47 70 109 91 (1) - 50 -
Exploration 28 18 66 49 5 3 16 14
Other (11) (3) (31) (7) 3 1 32 56
--------------------------------------------------------------------
Total segmented
expenses 335 331 948 845 298 354 961 1,020
--------------------------------------------------------------------
Segmented income
before taxes 190 65 748 340 122 136 317 389
--------------------------------------------------------------------
Non-segmented
expenses
General and
administrative
Interest on
long-term debt
Gain on sale of
Sudan operations
Stock-based
compensation
Currency
translation
--------------------------------------------------------------------
Total
non-segmented
expenses
--------------------------------------------------------------------
Income before
taxes
--------------------------------------------------------------------
--------------------------------------------------------------------
Capital
expenditures
Exploration 115 71 348 233 25 52 59 105
Development 155 110 413 380 118 54 301 255
--------------------------------------------------------------------
Exploration and
development 270 181 761 613 143 106 360 360
Property
acquisitions
Proceeds on
dispositions
Other
non-segmented
--------------------------------------------------------------------
Net capital
expenditures (4)
--------------------------------------------------------------------
--------------------------------------------------------------------
Property, plant
and equipment 5,521 4,955 2,690 2,921
Goodwill 291 291 87 46
Other 537 350 290 387
--------------------------------------------------------------------
Segmented assets 6,349 5,596 3,067 3,354
Non-segmented
assets
--------------------------------------------------------------------
Total assets (5)
--------------------------------------------------------------------
--------------------------------------------------------------------
Southeast Asia (3) Algeria
--------------------------------------------------------------------
Three Nine Three Nine
months months months months
ended ended ended ended
(millions of September September September September
Canadian 30 30 30 30
dollars) 2003 2002 2003 2002 2003 2002 2003 2002
--------------------------------------------------------------------
Revenue
Gross sales 123 117 379 344 27 - 48 -
Royalties 33 34 107 92 15 - 26 -
--------------------------------------------------------------------
Net sales 90 83 272 252 12 - 22 -
Other - - - - - - - -
--------------------------------------------------------------------
Total revenue 90 83 272 252 12 - 22 -
--------------------------------------------------------------------
Segmented expenses
Operating 21 23 62 61 9 - 12 -
DD&A 21 21 64 64 5 - 9 -
Dry hole 1 - 2 4 1 - 1 -
Exploration 4 4 11 10 - - - -
Other 1 1 5 5 - - - 1
--------------------------------------------------------------------
Total segmented
expenses 48 49 144 144 15 - 22 1
--------------------------------------------------------------------
Segmented income
before taxes 42 34 128 108 (3) - - (1)
--------------------------------------------------------------------
Non-segmented
expenses
General and
administrative
Interest on
long-term debt
Gain on sale of
Sudan operations
Stock-based
compensation
Currency
translation
--------------------------------------------------------------------
Total
non-segmented
expenses
--------------------------------------------------------------------
Income before
taxes
--------------------------------------------------------------------
--------------------------------------------------------------------
Capital
expenditures
Exploration 11 6 44 20 1 - 4 -
Development 67 70 188 161 4 36 26 77
--------------------------------------------------------------------
Exploration and
development 78 76 232 181 5 36 30 77
Property
acquisitions
Proceeds on
dispositions
Other
non-segmented
--------------------------------------------------------------------
Net capital
expenditures (4)
--------------------------------------------------------------------
--------------------------------------------------------------------
Property, plant
and equipment 1,081 1,093 217 244
Goodwill 113 132 - -
Other 193 205 18 6
--------------------------------------------------------------------
Segmented assets 1,387 1,430 235 250
Non-segmented
assets
--------------------------------------------------------------------
Total assets (5)
--------------------------------------------------------------------
--------------------------------------------------------------------
Sudan Other
--------------------------------------------------------------------
Three Nine Three Nine
months months months months
ended ended ended ended
(millions of September September September September
Canadian 30 30 30 30
dollars) 2003 2002 2003 2002 2003 2002 2003 2002
--------------------------------------------------------------------
Revenue
Gross sales - 209 209 569 - - - -
Royalties - 68 97 205 - - - -
--------------------------------------------------------------------
Net sales - 141 112 364 - - - -
Other - - (1) - - - 1 -
--------------------------------------------------------------------
Total revenue - 141 111 364 - - 1 -
--------------------------------------------------------------------
Segmented expenses
Operating - 23 18 63 - - - -
DD&A - 23 19 69 - - - -
Dry hole - 3 - 10 23 - 23 20
Exploration - 1 5 5 33 11 63 37
Other - (10) - (10) - - 3 -
--------------------------------------------------------------------
Total segmented
expenses - 40 42 137 56 11 89 57
--------------------------------------------------------------------
Segmented
income before
taxes - 101 69 227 (56) (11) (88) (57)
--------------------------------------------------------------------
Non-segmented
expenses
General and
administrative
Interest on
long-term debt
Gain on sale of
Sudan operations
Stock-based
compensation
Currency
translation
--------------------------------------------------------------------
Total
non-segmented
expenses
--------------------------------------------------------------------
Income before
taxes
--------------------------------------------------------------------
--------------------------------------------------------------------
Capital expenditures
Exploration - 9 7 23 63 8 101 73
Development - 23 (5) 55 16 4 36 9
--------------------------------------------------------------------
Exploration and
development - 32 2 78 79 12 137 82
Property
acquisitions
Proceeds on
dispositions
Other
non-segmented
--------------------------------------------------------------------
Net capital
expenditures (4)
--------------------------------------------------------------------
--------------------------------------------------------------------
Property, plant
and equipment - 772 100 57
Goodwill - - - -
Other - 56 16 12
--------------------------------------------------------------------
Segmented assets - 828 116 69
Non-segmented
assets
--------------------------------------------------------------------
Total assets (5)
--------------------------------------------------------------------
--------------------------------------------------------------------
Total
--------------------------------------------------------------------
Three months Nine months
ended ended
September 30 September 30
(millions of Canadian dollars) 2003 2002 2003 2002
--------------------------------------------------------------------
Revenue
Gross sales 1,203 1,300 4,015 3,775
Royalties 173 211 689 625
--------------------------------------------------------------------
Net sales 1,030 1,089 3,326 3,150
Other 17 21 54 60
--------------------------------------------------------------------
Total revenue 1,047 1,110 3,380 3,210
--------------------------------------------------------------------
Segmented expenses
Operating 268 302 811 812
DD&A 350 384 1,040 1,107
Dry hole 71 73 185 125
Exploration 70 37 161 115
Other (7) (11) 9 45
--------------------------------------------------------------------
Total segmented expenses 752 785 2,206 2,204
--------------------------------------------------------------------
Segmented income before taxes 295 325 1,174 1,006
--------------------------------------------------------------------
Non-segmented expenses
General and administrative 32 33 106 99
Interest on long-term debt 30 38 102 122
Gain on sale of Sudan operations - - (296) -
Stock-based compensation 18 - 123 -
Currency translation (2) (3) 16 15
--------------------------------------------------------------------
Total non-segmented expenses 78 68 51 236
--------------------------------------------------------------------
Income before taxes 217 257 1,123 770
--------------------------------------------------------------------
--------------------------------------------------------------------
Capital expenditures
Exploration 215 146 563 454
Development 360 297 959 937
--------------------------------------------------------------------
Exploration and development 575 443 1,522 1,391
Property acquisitions 343 71 741 91
Proceeds on dispositions (72) (26) (86) (38)
Other non-segmented 8 5 27 17
--------------------------------------------------------------------
Net capital expenditures (4) 854 493 2,204 1,461
--------------------------------------------------------------------
--------------------------------------------------------------------
Property, plant and equipment 9,609 10,042
Goodwill 491 469
Other 1,054 1,016
--------------------------------------------------------------------
Segmented assets 11,154 11,527
Non-segmented assets 65 67
--------------------------------------------------------------------
Total assets (5) 11,219 11,594
--------------------------------------------------------------------
--------------------------------------------------------------------
Three months Nine months
ended ended
September 30 September 30
(1) North America 2003 2002 2003 2002
--------------------------------------------------------------------
Canada 485 396 1,557 1,185
US 40 - 139 -
--------------------------------------------------------------------
Total revenue 525 396 1,696 1,185
--------------------------------------------------------------------
--------------------------------------------------------------------
Canada 5,111 4,848
US 410 107
--------------------------------------------------------------------
Property, plant and equipment (5) 5,521 4,955
--------------------------------------------------------------------
--------------------------------------------------------------------
Three months Nine months
ended ended
September 30 September 30
(2) North Sea 2003 2002 2003 2002
--------------------------------------------------------------------
United Kingdom 402 486 1,243 1,388
Netherlands 6 4 23 21
Norway 12 - 12 -
--------------------------------------------------------------------
Total revenue 420 490 1,278 1,409
--------------------------------------------------------------------
--------------------------------------------------------------------
United Kingdom 2,525 2,875
Netherlands 38 46
Norway 127 -
--------------------------------------------------------------------
Property, plant and equipment(5) 2,690 2,921
--------------------------------------------------------------------
--------------------------------------------------------------------
Three months Nine months
ended ended
September 30 September 30
(3) Southeast Asia 2003 2002 2003 2002
--------------------------------------------------------------------
Indonesia 73 69 222 213
Malaysia 16 14 42 36
Vietnam 1 - 8 3
--------------------------------------------------------------------
Total revenue 90 83 272 252
--------------------------------------------------------------------
--------------------------------------------------------------------
Indonesia 407 515
Malaysia 660 565
Vietnam 14 13
--------------------------------------------------------------------
Property, plant and equipment (5) 1,081 1,093
--------------------------------------------------------------------
--------------------------------------------------------------------
(4) Excluding corporate acquisitions.
(5) Current year represents balances as at September 30, prior year
represents balances as at December 31.
9. Contingencies
Talisman is being sued by the Presbyterian Church of Sudan and others under the Alien
Tort Claims Act in the United States District Court for the Southern District of New
York. In July 2003, Talisman filed a motion to dismiss the lawsuit for lack of personal
jurisdiction of the Court over Talisman. In August 2003, the plaintiffs filed a motion
seeking certification of the case as a class action. Talisman is in the process of
challenging this certification. No decision is expected on either of these motions until
2004. In a mandatory disclosure served in September 2003, the plaintiffs named the
compensatory and punitive damage amounts they are claiming. Talisman regards these
claims to be entirely without merit and is continuing to vigorously defend itself against
this lawsuit.
Talisman Energy Inc.
Product Netbacks
Three months ended Nine months ended
(C$ - production before September 30 September 30
royalties) 2003 2002 2003 2002
--------------------------------------------------------------------
North America
Oil and liquids ($/bbl)
Sales price 33.43 35.57 36.41 31.70
Hedging (gain) 2.05 0.52 2.58 (0.05)
Royalties 6.81 7.74 7.54 6.66
Operating costs 6.21 5.91 6.13 5.34
--------------------------------------------------------------------
18.36 21.40 20.16 19.75
--------------------------------------------------------------------
Natural gas ($/mcf)
Sales price 5.92 3.26 6.79 3.55
Hedging (gain) 0.03 (0.37) 0.16 (0.33)
Royalties 1.18 0.55 1.47 0.65
Operating costs 0.77 0.74 0.74 0.68
--------------------------------------------------------------------
3.94 2.34 4.42 2.55
--------------------------------------------------------------------
--------------------------------------------------------------------
North Sea
Oil and liquids ($/bbl)
Sales price 38.66 41.89 40.08 37.77
Hedging (gain) 1.98 0.75 1.98 0.03
Royalties (0.27) 1.68 (0.35) 1.56
Operating costs 12.12 12.74 13.01 10.82
--------------------------------------------------------------------
24.83 26.72 25.44 25.36
--------------------------------------------------------------------
Natural gas ($/mcf)
Sales price 4.08 3.13 4.46 3.70
Hedging (gain) - - - -
Royalties 0.09 0.46 0.14 0.54
Operating costs 0.71 0.61 0.56 0.52
--------------------------------------------------------------------
3.28 2.06 3.76 2.64
--------------------------------------------------------------------
--------------------------------------------------------------------
Southeast Asia (1)
Oil and liquids ($/bbl)
Sales price 38.26 41.27 40.91 37.59
Hedging (gain) 2.07 0.53 2.50 (0.04)
Royalties 14.43 16.13 16.28 14.06
Operating costs 7.13 8.30 7.56 7.68
--------------------------------------------------------------------
14.63 16.31 14.57 15.89
--------------------------------------------------------------------
Natural gas ($/mcf)
Sales price 4.41 4.12 5.10 4.32
Hedging (gain) - - - -
Royalties 0.24 0.24 0.28 0.23
Operating costs 0.53 0.69 0.55 0.53
--------------------------------------------------------------------
3.64 3.19 4.27 3.56
--------------------------------------------------------------------
--------------------------------------------------------------------
Algeria
Oil ($/bbl)
Sales price 39.37 - 38.44 -
Hedging (gain) 2.07 - 2.32 -
Royalties 20.38 - 19.73 -
Operating costs 12.24 - 8.93 -
--------------------------------------------------------------------
4.68 - 7.46 -
--------------------------------------------------------------------
--------------------------------------------------------------------
Sudan
Oil ($/bbl)
Sales price - 38.33 43.89 34.86
Hedging (gain) - 0.52 - (0.03)
Royalties - 12.45 20.34 12.60
Operating costs - 4.07 3.73 3.85
--------------------------------------------------------------------
- 21.29 19.82 18.44
--------------------------------------------------------------------
--------------------------------------------------------------------
Total Company
Oil and liquids ($/bbl)
Sales price 37.15 39.64 39.44 35.77
Hedging (gain) 2.01 0.63 2.04 (0.01)
Royalties 4.20 6.66 5.76 6.16
Operating costs 9.89 8.89 9.68 7.81
--------------------------------------------------------------------
21.05 23.46 21.96 21.81
--------------------------------------------------------------------
Natural gas ($/mcf)
Sales price 5.59 3.32 6.40 3.64
Hedging (gain) 0.02 (0.30) 0.13 (0.26)
Royalties 0.98 0.51 1.22 0.60
Operating costs 0.74 0.72 0.71 0.65
--------------------------------------------------------------------
3.85 2.39 4.34 2.65
--------------------------------------------------------------------
--------------------------------------------------------------------
(1) Includes operations in Indonesia and Malaysia/Vietnam.
Netbacks do not include synthetic oil or pipeline operations.
Talisman Energy Inc.
Additional Information for US Readers
Production net of royalties
Three months ended Nine months ended
September 30 September 30
2003 2002 2003 2002
--------------------------------------------------------------------
Oil and liquids (bbls/d)
North America 45,032 45,801 45,648 47,288
North Sea 113,136 119,143 108,745 123,270
Southeast Asia (1) 13,854 13,388 13,347 14,085
Algeria 3,761 - 2,356 -
Sudan - 40,547 9,355 38,167
Synthetic oil (Canada) 2,903 2,577 2,554 2,634
--------------------------------------------------------------------
Total oil and liquids 178,686 221,456 182,005 225,444
--------------------------------------------------------------------
Natural gas (mmcf/d)
North America 684 673 676 669
North Sea 89 104 102 107
Southeast Asia (1) 113 87 99 91
--------------------------------------------------------------------
Total natural gas 886 864 877 867
--------------------------------------------------------------------
Total mboe/d 326 365 328 370
--------------------------------------------------------------------
--------------------------------------------------------------------
(1) Includes operations in Indonesia and Malaysia/Vietnam.
Talisman Energy Inc.
Additional Information for US Readers
Product Netbacks
Three months ended Nine months ended
(US$ - production net of September 30 September 30
royalties) 2003 2002 2003 2002
--------------------------------------------------------------------
North America
Oil and liquids (US$/bbl)
Sales price 24.22 22.75 25.47 20.18
Hedging (gain) 1.87 0.43 2.27 (0.04)
Operating costs 5.65 4.83 5.41 4.30
--------------------------------------------------------------------
16.70 17.49 17.79 15.92
--------------------------------------------------------------------
Natural gas (US$/mcf)
Sales price 4.29 2.09 4.75 2.26
Hedging (gain) 0.02 (0.29) 0.14 (0.26)
Operating costs 0.70 0.57 0.66 0.53
--------------------------------------------------------------------
3.57 1.81 3.95 1.99
--------------------------------------------------------------------
--------------------------------------------------------------------
North Sea
Oil and liquids (US$/bbl)
Sales price 28.01 26.80 28.04 24.05
Hedging (gain) 1.42 0.50 1.37 0.02
Operating costs 8.72 8.49 9.02 7.18
--------------------------------------------------------------------
17.87 17.81 17.65 16.85
--------------------------------------------------------------------
Natural gas (US$/mcf)
Sales price 2.96 2.00 3.12 2.36
Hedging (gain) - - - -
Operating costs 0.52 0.46 0.40 0.39
--------------------------------------------------------------------
2.44 1.54 2.72 1.97
--------------------------------------------------------------------
--------------------------------------------------------------------
Southeast Asia (1)
Oil and liquids (US$/bbl)
Sales price 27.72 26.40 28.62 23.93
Hedging (gain) 2.41 0.56 2.90 (0.05)
Operating costs 8.30 8.71 8.78 7.81
--------------------------------------------------------------------
17.01 17.13 16.94 16.17
--------------------------------------------------------------------
Natural gas (US$/mcf)
Sales price 3.20 2.64 3.57 2.75
Hedging (gain) - - - -
Operating costs 0.41 0.47 0.41 0.36
--------------------------------------------------------------------
2.79 2.17 3.16 2.39
--------------------------------------------------------------------
--------------------------------------------------------------------
Algeria
Oil (US$/bbl)
Sales price 28.53 - 26.89 -
Hedging (gain) 3.11 - 3.34 -
Operating costs 18.38 - 12.83 -
--------------------------------------------------------------------
7.04 - 10.72 -
--------------------------------------------------------------------
--------------------------------------------------------------------
Sudan
Oil (US$/bbl)
Sales price - 24.52 30.70 22.20
Hedging (gain) - 0.49 - (0.03)
Operating costs - 3.85 4.86 3.84
--------------------------------------------------------------------
- 20.18 25.84 18.39
--------------------------------------------------------------------
--------------------------------------------------------------------
Total Company
Oil and liquids (US$/bbl)
Sales price 27.03 25.51 27.55 22.90
Hedging (gain) 1.65 0.49 1.67 (0.01)
Operating costs 8.11 6.88 7.92 6.04
--------------------------------------------------------------------
17.27 18.14 17.96 16.87
--------------------------------------------------------------------
Natural gas (US$/mcf)
Sales price 4.02 2.13 4.42 2.32
Hedging (gain) 0.02 (0.22) 0.11 (0.20)
Operating costs 0.64 0.55 0.60 0.50
--------------------------------------------------------------------
3.36 1.80 3.71 2.02
--------------------------------------------------------------------
--------------------------------------------------------------------
(1) Includes operations in Indonesia and Malaysia/Vietnam.
Netbacks do not include synthetic oil or pipeline operations.
Talisman Energy Inc.
Consolidated Financial Ratios
September 30, 2003
The following financial ratios are provided in connection with the
Company's continuous offering of medium term notes pursuant to the
short form prospectus dated March 27, 2002 and a prospectus
supplement dated March 28, 2002, and are based on the corporation's
consolidated financial statements that are prepared in accordance
with accounting principles generally accepted in Canada.
The asset coverage ratios are calculated as at September 30, 2003.
The interest coverage ratios are for the 12 month period then ended.
Preferred Preferred
Securities Securities
as equity (5) as debt (6)
--------------------------------------------------------------------
Interest coverage (times)
Income (1) 9.87 7.81
Cash flow (2) 21.75 17.21
Asset coverage (times)
Before deduction of future income taxes
and deferred credits (3) 4.45 3.78
After deduction of future income taxes
and deferred credits (4) 3.15 2.67
--------------------------------------------------------------------
(1) Net income plus income taxes and interest expense; divided by the
sum of interest expense and capitalized interest.
(2) Cash flow plus current income taxes and interest expense; divided
by the sum of interest expense and capitalized interest.
(3) Total assets minus current liabilities; divided by long-term
debt.
(4) Total assets minus current liabilities and long-term liabilities
excluding long-term debt; divided by long-term debt.
(5) The Company's preferred securities are classified as equity and
the related charges have been excluded from interest expense.
(6) Reflects adjusted ratios, had the preferred securities been
treated as debt and the related charges been included in interest
expense.
-30-
FOR FURTHER INFORMATION PLEASE CONTACT:
Talisman Energy Inc.
David Mann, Senior Manager,
Investor Relations & Corporate Communications
(403) 237-1196
(403) 237-1210 (FAX)
Email: tlm@talisman-energy.com
Website: www.talisman-energy.com
