EX-7 9 a2106172zex-7.htm EXHIBIT 7

Exhibit 7

 

Supplementary Oil and Gas Information

(unaudited)

The supplemental data on the Company’s oil and gas activities on pages 60 to 63 was prepared in accordance with the FASB’s SFAS No. 69: Disclosures About Oil and Gas Producing Activities. Activities not directly associated with conventional crude oil and natural gas production, including synthetic oil operations, are excluded from all aspects of this supplementary oil and gas information.

RESULTS OF OPERATIONS FROM OIL AND GAS PRODUCING ACTIVITIES

 

 

Years ended December 31
(millions of Canadian dollars)

 

North
America

 

North
Sea

 

Southeast
Asia(1)

 

Sudan

 

Algeria

 

Trinidad

 

Other

 

Total

 

2002

 

Net oil and gas revenue derived from proved reserves(2)

 

1,634

 

1,914

 

356

 

500

 

 

 

 

4,404

 

 

 

Less: Production costs

 

339

 

588

 

86

 

84

 

 

 

 

1,097

 

 

 

Exploration and dry hole expense

 

194

 

29

 

23

 

19

 

5

 

46

 

43

 

359

 

 

 

Depreciation, depletion and amortization

 

583

 

701

 

87

 

92

 

 

 

 

1,463

 

 

 

Tax expense (recovery)

 

205

 

430

 

75

 

85

 

(2

)

(22

)

(18

)

753

 

 

 

Results of operations

 

313

 

166

 

85

 

220

 

(3

)

(24

)

(25

)

732

 

2001

 

Net oil and gas revenue derived from proved reserves(2)

 

1,744

 

1,584

 

350

 

389

 

 

 

 

4,067

 

 

 

Less: Production costs

 

323

 

467

 

70

 

66

 

 

 

 

926

 

 

 

Exploration and dry hole expense

 

123

 

51

 

16

 

27

 

7

 

15

 

21

 

260

 

 

 

Depreciation, depletion and amortization

 

549

 

558

 

93

 

77

 

 

 

 

1,277

 

 

 

Tax expense (recovery)

 

273

 

247

 

95

 

52

 

(3

)

(6

)

(9

)

649

 

 

 

Results of operations

 

476

 

261

 

76

 

167

 

(4

)

(9

)

(12

)

955

 

2000

 

Net oil and gas revenue derived from proved reserves(2)

 

1,527

 

1,671

 

403

 

337

 

 

 

 

3,938

 

 

 

Less: Production costs

 

256

 

435

 

55

 

64

 

 

 

 

810

 

 

 

Exploration and dry hole expense

 

83

 

28

 

24

 

11

 

17

 

4

 

10

 

177

 

 

 

Depreciation, depletion and amortization

 

462

 

512

 

83

 

80

 

 

 

 

1,137

 

 

 

Tax expense (recovery)

 

336

 

302

 

126

 

56

 

(7

)

(2

)

(5

)

806

 

 

 

Results of operations

 

390

 

394

 

115

 

126

 

(10

)

(2

)

(5

)

1,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

(1)    Includes operations in Indonesia and Malaysia/Vietnam.

 

 

 

 

 

 

 

 

 

(2)    Net oil and gas revenue derived from proved reserves is net of applicable royalties.

 

 

 

 

CAPITALIZED COSTS RELATED TO OIL AND GAS ACTIVITIES

 

Years ended December 31
(millions of Canadian dollars)

 

North
America

 

North
Sea

 

Southeast
Asia(1)

 

Sudan

 

Algeria

 

Trinidad

 

Other

 

Total

 

2002

 

Proved properties

 

6,939

 

5,592

 

1,422

 

986

 

217

 

45

 

 

15,201

 

 

 

Unproved properties

 

214

 

14

 

156

 

36

 

29

 

9

 

 

458

 

 

 

Incomplete wells and facilities

 

33

 

66

 

22

 

17

 

 

 

 

138

 

 

 

 

 

7,186

 

5,672

 

1,600

 

1,039

 

246

 

54

 

 

15,797

 

 

 

Less: accumulated depreciation, depletion and amortization

 

2,339

 

2,774

 

509

 

271

 

 

 

 

5,893

 

 

 

Net capitalized costs

 

4,847

 

2,898

 

1,091

 

768

 

246

 

54

 

 

9,904

 

2001

 

Proved properties

 

6,183

 

4,454

 

1,092

 

889

 

26

 

 

 

12,644

 

 

 

Unproved properties

 

408

 

284

 

195

 

30

 

94

 

17

 

 

1,028

 

 

 

Incomplete wells and facilities

 

24

 

37

 

56

 

22

 

23

 

6

 

 

168

 

 

 

 

 

6,615

 

4,775

 

1,343

 

941

 

143

 

23

 

 

13,840

 

 

 

Less: accumulated depreciation, depletion and amortization

 

1,926

 

1,965

 

419

 

178

 

 

 

 

4,488

 

 

 

Net capitalized costs

 

4,689

 

2,810

 

924

 

763

 

143

 

23

 

 

9,352

 

2000

 

Proved properties

 

4,783

 

3,728

 

759

 

770

 

7

 

 

 

10,047

 

 

 

Unproved properties

 

363

 

227

 

42

 

12

 

76

 

7

 

4

 

731

 

 

 

Incomplete wells and facilities

 

12

 

5

 

2

 

27

 

 

 

 

46

 

 

 

 

 

5,158

 

3,960

 

803

 

809

 

83

 

7

 

4

 

10,824

 

 

 

Less: accumulated depreciation,

depletion and amortization

 

1,515

 

1,476

 

321

 

95

 

 

 

 

3,407

 

 

 

Net capitalized costs

 

3,643

 

2,484

 

482

 

714

 

83

 

7

 

4

 

7,417

 


 

 

(1)    Includes operations in Indonesia and Malaysia/Vietnam.

 

 

 

 

 

60



 

COSTS INCURRED IN OIL AND GAS ACTIVITIES

 

Years ended December 31
(millions of Canadian dollars)

 

North
America

 

North
Sea

 

Southeast
Asia(1)

 

Sudan

 

Algeria

 

Trinidad

 

Other

 

Total

 

2002

 

Property acquisition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved

 

174

 

88

 

 

 

 

 

 

262

 

 

 

Unproved

 

50

 

13

 

 

 

 

9

 

 

72

 

 

 

Exploration costs

 

271

 

134

 

36

 

27

 

3

 

54

 

43

 

568

 

 

 

Development costs

 

478

 

297

 

233

 

71

 

103

 

14

 

 

1,196

 

 

 

Total costs incurred

 

973

 

532

 

269

 

98

 

106

 

77

 

43

 

2,098

 

2001

 

Property acquisition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved

 

828

 

213

 

129

 

 

 

 

 

1,170

 

 

 

Unproved

 

240

 

19

 

245

 

 

 

 

 

504

 

 

 

Exploration costs

 

251

 

106

 

31

 

42

 

22

 

31

 

21

 

504

 

 

 

Development costs

 

553

 

527

 

110

 

75

 

41

 

 

 

1,306

 

 

 

Total costs incurred

 

1,872

 

865

 

515

 

117

 

63

 

31

 

21

 

3,484

 

2000

 

Property acquisition costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved

 

197

 

70

 

 

 

 

 

 

267

 

 

 

Unproved

 

69

 

181

 

 

 

 

 

 

250

 

 

 

Exploration costs

 

184

 

46

 

30

 

33

 

29

 

7

 

10

 

339

 

 

 

Development costs

 

426

 

257

 

39

 

37

 

5

 

 

 

764

 

 

 

Total costs incurred

 

876

 

554

 

69

 

70

 

34

 

7

 

10

 

1,620

 


 

 

(1)    Includes operations in Indonesia and Malaysia/Vietnam.

 

 

 

 

 

 

STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS FROM PROVED RESERVES

Future net cash flows were calculated by applying the respective year-end prices to the Company’s estimated future production of proved reserves and deducting estimates of future development and production costs and income taxes. Future development and production costs have been estimated based on the assumed continuation of cost levels and economic conditions existing at each year end. Similarly, future income taxes have been estimated based on statutory tax rates enacted at year end. The present values of the estimated future cash flows were determined by applying a 10% discount rate prescribed by the FASB.

In order to increase the comparability between companies, the standardized measure of discounted future net cash flows necessarily employs uniform assumptions that do not necessarily reflect management’s best estimate of future events and anticipated outcomes. Accordingly, the Company does not believe that the standardized measure of discounted future net cash flows will be representative of actual future net cash flows and should not be considered to represent the fair market value of the oil and gas properties. Actual future net cash flows will differ significantly from those estimated due to, but not limited to, the following:

production rates will differ from those estimated both in terms of timing and amount. For example, future production may include significant additional volumes from unproved reserves;

 future prices and economic conditions will differ from those at year end. For example, changes in prices increased the discounted future net cash flows by $9.7 billion in 2002;

 future production and development costs will be determined by future events and will differ from those at year end; and

 estimated income taxes will differ in terms of amounts and timing dependent on the above factors, changes in enacted rates and the impact of future expenditures on unproved properties.

 

 

The standardized measure of discounted future net cash flows was prepared using the following prices:

 

 

 

 

 

 

2002

 

2001

 

2000

 

Crude oil and liquids ($/bbl)

 

North America

 

42.07

 

22.48

 

30.33

 

 

 

North Sea

 

46.84

 

29.61

 

33.14

 

 

 

Southeast Asia(1)

 

49.22

 

30.10

 

33.61

 

 

 

Sudan

 

44.09

 

23.89

 

27.59

 

 

 

Algeria

 

48.37

 

29.20

 

33.29

 

 

 

Trinidad

 

45.72

 

 

 

 

 

 

 

45.13

 

26.34

 

31.04

 

Natural Gas ($/mcf)

 

North America

 

6.06

 

3.49

 

13.61

 

 

 

North Sea

 

5.59

 

4.97

 

5.19

 

 

 

Southeast Asia(1)

 

4.94

 

2.54

 

3.80

 

 

 

Trinidad

 

1.26

 

 

 

 

 

 

 

5.43

 

3.25

 

10.57

 


(1)    Includes operations in Indonesia and Malaysia/Vietnam.

 

 

61



 

DISCOUNTED FUTURE NET CASH FLOWS FROM PROVED RESERVES

 

As at December 31
(millions of Canadian dollars)

 

North
America

 

North
Sea

 

Southeast
Asia(1)

 

Sudan

 

Algeria

 

Trinidad

 

Total

 

2002

 

Future cash inflows(2)

 

19,639

 

13,160

 

6,627

 

4,090

 

675

 

1,143

 

45,334

 

 

 

Future costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

(4,325

)

(5,577

)

(1,040

)

(999

)

(230

)

(157

)

(12,328

)

 

 

Development and site restoration

 

(995

)

(1,873

)

(709

)

(313

)

(64

)

(368

)

(4,322

)

 

 

Future net inflows before income taxes

 

14,319

 

5,710

 

4,878

 

2,778

 

381

 

618

 

28,684

 

 

 

Future income and production revenue taxes

 

(5,654

)

(2,597

)

(2,011

)

(744

)

(31

)

(370

)

(11,407

)

 

 

Future net cash flows

 

8,665

 

3,113

 

2,867

 

2,034

 

350

 

248

 

17,277

 

 

 

10% discount factor

 

(3,913

)

(554

)

(1,387

)

(655

)

(97

)

(161

)

(6,767

)

 

 

Discounted future net cash flows

 

4,752

 

2,559

 

1,480

 

1,379

 

253

 

87

 

10,510

 

2001

 

Future cash inflows(2)

 

11,376

 

9,347

 

4,026

 

2,924

 

493

 

 

28,166

 

 

 

Future costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

(3,449

)

(4,253

)

(875

)

(991

)

(155

)

 

(9,723

)

 

 

Development and site restoration

 

(567

)

(1,616

)

(850

)

(217

)

(71

)

 

(3,321

)

 

 

Future net inflows before income taxes

 

7,360

 

3,478

 

2,301

 

1,716

 

267

 

 

15,122

 

 

 

Future income and production revenue taxes

 

(2,509

)

(1,284

)

(929

)

(361

)

(26

)

 

(5,109

)

 

 

Future net cash flows

 

4,851

 

2,194

 

1,372

 

1,355

 

241

 

 

10,013

 

 

 

10% discount factor

 

(1,797

)

(292

)

(804

)

(478

)

(121

)

 

(3,492

)

 

 

Discounted future net cash flows

 

3,054

 

1,902

 

568

 

877

 

120

 

 

6,521

 

2000

 

Future cash inflows(2)

 

28,716

 

9,448

 

2,640

 

2,726

 

408

 

 

43,938

 

 

 

Future costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

(2,711

)

(3,423

)

(485

)

(724

)

(62

)

 

(7,405

)

 

 

Development and site restoration

 

(292

)

(1,403

)

(160

)

(218

)

(46

)

 

(2,119

)

 

 

Future net inflows before income taxes

 

25,713

 

4,622

 

1,995

 

1,784

 

300

 

 

34,414

 

 

 

Future income and production revenue taxes

 

(10,663

)

(2,108

)

(852

)

(362

)

(80

)

 

(14,065

)

 

 

Future net cash flows

 

15,050

 

2,514

 

1,143

 

1,422

 

220

 

 

20,349

 

 

 

10% discount factor

 

(6,136

)

(481

)

(507

)

(515

)

(118

)

 

(7,757

)

 

 

Discounted future net cash flows

 

8,914

 

2,033

 

636

 

907

 

102

 

 

12,592

 


 

 

(1)    Includes operations in Indonesia and Malaysia/Vietnam.

 

 

 

 

 

(2)    Future cash inflows are revenues net of royalties.

 

 

 

 

PRINCIPAL SOURCES OF CHANGES IN DISCOUNTED CASH FLOWS

 

 

Years ended December 31 (millions of Canadian dollars)

 

2002

 

2001

 

2000

 

Sales of oil and gas produced, net of production costs

 

(3,307

)

(3,141

)

(3,128

)

Net change in prices

 

9,709

 

(11,795

)

8,957

 

Net change in production costs

 

(1,990

)

(692

)

(505

)

Net change in future development and site restoration costs

 

(637

)

(128

)

(206

)

Development costs incurred during the year

 

764

 

375

 

400

 

Extensions, discoveries and improved recovery

 

1,863

 

1,542

 

2,809

 

Revisions of previous reserve estimates

 

37

 

216

 

596

 

Net purchases and sales of reserves in place

 

17

 

550

 

135

 

Accretion of discount

 

972

 

2,110

 

1,057

 

Net change in taxes

 

(3,342

)

4,726

 

(4,330

)

Other

 

(97

)

166

 

(269

)

Net change

 

3,989

 

(6,071

)

5,516

 

Balance, beginning of year

 

6,521

 

12,592

 

7,076

 

Balance, end of year

 

10,510

 

6,521

 

12,592

 

 

62



 

 

CONTINUITY OF PROVED NET RESERVES(1)

 

 

 

North
America(2)

 

North
Sea

 

Southeast
Asia

 

Sudan

 

Algeria

 

Trinidad

 

Total

 

CRUDE OIL AND LIQUIDS (mmbbls)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PROVED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved reserves at December 31, 1999

 

157.4

 

187.2

 

20.0

 

92.4

 

6.8

 

 

463.8

 

Discoveries, additions and extensions

 

20.2

 

20.2

 

4.1

 

8.6

 

5.0

 

 

58.1

 

Purchase of reserves

 

1.4

 

54.8

 

 

 

 

 

56.2

 

Sale of reserves

 

(1.7

)

(0.1

)

 

 

 

 

(1.8

)

Net revisions and transfers

 

8.0

 

10.6

 

(1.0

)

2.4

 

0.4

 

 

20.4

 

2000 Production

 

(19.4

)

(38.9

)

(5.2

)

(11.0

)

 

 

(74.5

)

Proved reserves at December 31, 2000

 

165.9

 

233.8

 

17.9

 

92.4

 

12.2

 

 

522.2

 

Discoveries, additions and extensions

 

17.9

 

53.9

 

15.3

 

22.5

 

7.1

 

 

116.7

 

Purchase of reserves

 

8.1

 

16.2

 

10.6

 

 

 

 

34.9

 

Sale of reserves

 

(2.9

)

(4.8

)

 

 

 

 

(7.7

)

Net revisions and transfers

 

4.7

 

(0.5

)

1.1

 

13.3

 

(2.4

)

 

16.2

 

2001 Production

 

(17.9

)

(38.4

)

(5.3

)

(11.9

)

 

 

(73.5

)

Proved reserves at December 31, 2001

 

175.8

 

260.2

 

39.6

 

116.3

 

16.9

 

 

608.8

 

Discoveries, additions and extensions

 

10.6

 

13.5

 

5.8

 

19.0

 

1.3

 

18.9

 

69.1

 

Purchase of reserves

 

1.1

 

7.5

 

 

 

 

 

8.6

 

Sale of reserves

 

(3.7

)

(2.8

)

 

 

 

 

(6.5

)

Net revisions and transfers

 

(2.5

)

13.9

 

(4.2

)

(27.7

)

(4.3

)

 

(24.8

)

2002 Production

 

(17.2

)

(44.7

)

(5.1

)

(13.3

)

 

 

(80.3

)

Proved reserves at December 31, 2002

 

164.1

 

247.6

 

36.1

 

94.3

 

13.9

 

18.9

 

574.9

 

PROVED DEVELOPED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 1999

 

151.9

 

150.7

 

17.3

 

92.4

 

 

 

412.3

 

December 31, 2000

 

160.9

 

173.3

 

15.2

 

77.4

 

 

 

426.8

 

December 31, 2001

 

168.6

 

203.8

 

13.3

 

89.6

 

 

 

475.3

 

December 31, 2002

 

157.2

 

210.8

 

11.9

 

84.1

 

2.4

 

 

466.4

 

NATURAL GAS (bcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PROVED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved reserves at December 31, 1999

 

1,724.4

 

351.6

 

536.6

 

 

 

 

2,612.6

 

Discoveries, additions and extensions

 

264.4

 

10.6

 

89.0

 

 

 

 

364.0

 

Purchase of reserves

 

27.2

 

 

 

 

 

 

27.2

 

Sale of reserves

 

(53.1

)

(19.7

)

 

 

 

 

(72.8

)

Net revisions and transfers

 

14.5

 

(27.5

)

(56.9

)

 

 

 

(69.9

)

2000 Production

 

(220.3

)

(42.4

)

(28.5

)

 

 

 

(291.2

)

Proved reserves at December 31, 2000

 

1,757.1

 

272.6

 

540.2

 

 

 

 

2,569.9

 

Discoveries, additions and extensions

 

293.8

 

13.7

 

455.2

 

 

 

 

762.7

 

Purchase of reserves

 

293.6

 

22.8

 

125.7

 

 

 

 

442.1

 

Sale of reserves

 

(44.7

)

(1.5

)

 

 

 

 

(46.2

)

Net revisions and transfers

 

(24.9

)

(5.0

)

23.4

 

 

 

 

(6.5

)

2001 Production

 

(222.3

)

(35.3

)

(32.4

)

 

 

 

(290.0

)

Proved reserves at December 31, 2001

 

2,052.6

 

267.3

 

1,112.1

 

 

 

 

3,432.0

 

Discoveries, additions and extensions

 

283.1

 

14.0

 

11.7

 

 

 

220.0

 

528.8

 

Purchase of reserves

 

31.5

 

0.4

 

 

 

 

 

31.9

 

Sale of reserves

 

(26.7

)

 

 

 

 

 

(26.7

)

Net revisions and transfers

 

(110.8

)

(4.3

)

(122.6

)

 

 

 

(237.7

)

2002 Production

 

(243.6

)

(39.5

)

(32.3

)

 

 

 

(315.4

)

Proved reserves at December 31, 2002

 

1,986.1

 

237.9

 

968.9

 

 

 

220.0

 

3,412.9

 

PROVED DEVELOPED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 1999

 

1,508.4

 

330.7

 

163.3

 

 

 

 

2,002.4

 

December 31, 2000

 

1,568.4

 

215.9

 

120.0

 

 

 

 

1,904.3

 

December 31, 2001

 

1,804.7

 

213.8

 

252.0

 

 

 

 

2,270.5

 

December 31, 2002

 

1,746.9

 

210.0

 

471.6

 

 

 

 

2,428.5

 


(1)

Net reserves are after deducting royalties. See note 1(g) of the Consolidated Financial Statements for additional disclosure regarding royalties.

 

(2)

North American net proved reserves exclude synthetic crude oil reserves: 2000 — 36.9 mmbbls; 2001 — 36.4 mmbbls; 2002 — 36.7 mmbbls.

 

 

 

63