EX-7 5 exhibit_7.htm EXHIBIT 7 RATIO OF EARNINGS TO FIXED CHARGES  

 

 

 

Calculation of Ratio of Earnings to Fixed Charges

 

 

 

(in USD millions, except ratio)1)

For the year ended 31 December 2017

For the year ended 31 December 2016

For the year ended 31 December 2015

For the year ended 31 December 2014

For the year ended 31 December 2013

Fixed charges

 

 

 

 

 

 

Interest expense2)

903

1,043

971

1,205

784

+

Interest within rental expense

872

1,079

1,444

1,528

1,233

+

Capitalised interest

454

355

392

250

183

Total fixed charges (A)

2,229

2,477

2,807

2,983

2,201

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

Income before tax and minority interest

13,420

(178)

55

17,898

23,646

-

Equity in net income non-consolidated investees

(188)

119

29

34

(20)

+

Distributed income of equity investees

(0)

(2)

(1)

(1)

(1)

=

Income before taxes, minority interest and equity investees

13,231

(60)

83

17,931

23,625

+

Fixed charges (A)

2,229

2,477

2,807

2,983

2,201

+

Ordinary depreciation capital interest

204

198

171

186

210

-

Capitalised interest

(454)

(355)

(392)

(250)

(183)

Total earnings

15,210

2,260

2,669

20,850

25,852

 

 

 

 

 

 

 

Ratio3)

6.8

0.9

1.0

7.0

11.7

 

 

 

 

 

 

 

1)

On 1 January 2016, Statoil changed its presentation currency from Norwegian kroner (NOK) to US dollars (USD).

 

Comparative figures in 2015, 2014 and 2013 have been represented in USD to reflect the change.

 

For further details, reference is made to Note 26 Change of presentation currency to the Consolidated Financial Statements included in our Annual Report on Form 20-F for the fiscal year ended December 31, 2016.

2)

From and including 2016, interest expense excludes change in fair value of derivatives. The ratio for earlier years has been re-stated to reflect his change

3)

The dollar amount of the deficiency in Earnings to Fixed charges for the full year 2016 was USD 216 million

 

Statoil, Annual Report on Form 20-F 2017    1