EX-99.1 2 ex99_1.htm EXHIBIT 99.1 ex99_1.htm

Exhibit 99.1
 
N E W S   R E L E A S E

 
TALISMAN ENERGY REPORTS $812 MILLION IN CASH FLOW
PENNSYLVANIA MARCELLUS PRODUCTION EXCEEDS 190 MMCF/D
UNDERLYING PRODUCTION GROWTH CONTINUES

CALGARY, Alberta, July 27, 2010 – Talisman Energy Inc. reported its operating and financial results for the second quarter of 2010.

·
Cash flow1 during the quarter was $812 million compared to $897 million a year ago and $837 million in the previous quarter. Excluding the effect of financial instruments, cash flow was approximately 20% higher than the second quarter of 2009, which included significant realized gains on derivatives.
·
Net income was $603 million compared to $63 million a year earlier and $228 million in the first quarter. Net income in the previous year was affected by mark-to-market losses on derivatives.
·
Earnings from continuing operations1 were $137 million compared to $132 million in the second quarter of 2009 and $121 million in the first quarter.
·
Production averaged 411,000 boe/d, down from 424,000 boe/d in the second quarter of 2009 as a result of non-core asset sales. Underlying production from continuing operations averaged 387,000 boe/d, up 2% over last year.
·
Talisman has continued to strengthen its balance sheet. Net debt1 at quarter end was $1.3 billion, down from $2.1 billion at December 31, 2009.
·
The company has closed the sale of $1.5 billion of non-core assets in North America as of mid-July, ($1.3 billion during the second quarter) and is on track for $1.9 billion in sales this year, as previously announced.
·
Production from the Pennsylvania Marcellus shale play exceeded 190 mmcf/d during July.
·
Talisman successfully completed an appraisal well in the Grevling discovery in Norway.
·
The company was awarded three new exploration blocks in Colombia. Talisman  also drilled a successful stratigraphic test (the Guairuro-1 well) and tested the recent Chiriguaro discovery.

“This was a strong quarter financially, and we are on track to deliver on our key promises for the year,” said John A. Manzoni, President & CEO. “Year on year, our underlying production volumes have increased this quarter and we expect this trend to continue through the second half of 2010. We have made substantial progress toward our announced $1.9 billion of asset sales for the year and closed the sale of $1.5 billion of non-core North American properties to date. And, we continue to reduce net debt and strengthen the balance sheet.

“In response to the devastating incident in the Gulf of Mexico, we have conducted a thorough review of all facets of our drilling operations, including well design, procedures, training and equipment. This review gives us confidence in our operations, and reinforces the need to remain vigilant at every stage.
 
___________________________
1 The terms “cash flow”, “earnings from continuing operations” and “net debt” are non-GAAP measures. Please see the advisories and reconciliations elsewhere in this news release.

 
1

 

“Cash flow was $812 million in the quarter, down from a year ago when we realized significant cash proceeds from hedges. Excluding the impact of hedges, our underlying cash flow was up 20% compared to the second quarter of 2009, with higher commodity prices driving netbacks up by 8%.

“Net income was approximately $600 million, up substantially from both the previous quarter and the prior year. A year ago, we posted significant mark-to-market losses on derivatives, compared with a gain of $76 million this quarter. Earnings from continuing operations, which excludes non-operational items, were $137 million, up slightly from both the prior year and previous quarter.

“Our estimate of cash capital spending remains at $4.6 billion, which is lower than our initial guidance for the year, largely due to exchange rate impacts.

“Production from continuing operations was up 2% from a year ago, despite a heavy maintenance and shutdown schedule for the quarter. Natural gas sales from continuing operations were up 13% year over year, with growing shale volumes, as well as continuing increases in Southeast Asia and Norway. Our production guidance for the year is unchanged, at just over 400,000 boe/d, including the effect of announced non-core asset sales.

“In North America, natural gas production from continuing operations grew 5% year over year. In Pennsylvania, Marcellus shale gas volumes exceeded 190 mmcf/d during July and we remain on-track for our exit rate target of 250-300 mmcf/d.

“We’ve also made significant progress in the Montney shale, drilling six development and four pilot wells during the quarter. In Quebec, we will be drilling and completing five wells in the Utica shale this year. We are encouraged by test results from the St. Edouard well and expect to complete and test the remaining four wells in the second half of the year.

“Our North Sea operations saw extensive planned maintenance shutdowns, which affected volumes by 27,000 boe/d, relative to the first quarter. A number of turnarounds were successfully completed during the quarter; however, maintenance activities will continue during the summer.  In Norway, we expect the Yme topsides to be loaded out in August. A Grevling appraisal well was completed during the quarter and we are now examining possible development options.

“Talisman continues to deliver production growth in Southeast Asia, with successful development drilling at PM-3 (Malaysia/Vietnam) and increasing gas sales in Indonesia. The Jambi Merang project is on schedule for mid-2011, with recent development wells exceeding expectations.

“Talisman’s 2010 international exploration program has been weighted towards land and seismic acquisitions to prepare for a higher number of exploration wells in 2011. We have initiated a major seismic program in Papua New Guinea, where we expect to drill our first onshore well in the third quarter. We acquired additional acreage in Colombia and drilled the first of six planned stratigraphic wells in Block CPE-6, confirming the presence of oil.

“We have also been awarded three new offshore blocks in Indonesia, which gives Talisman an extensive position in the South Makassar Basin. Our first well is expected to spud next month in the north of the basin, with the first Talisman operated well in the south planned for next year.

“At mid-year, the company is in a strong financial position and has significant flexibility in its spending programs going forward. With growth in our North American shale volumes, project developments in the North Sea and continued growth in Southeast Asia, we expect continued underlying production growth through the second half of this year, leading to 5-10% absolute growth next year.

 
2

 

“Overall reserve replacement costs are projected to reduce substantially again this year, and our exploration portfolio is being strengthened all the time, giving us confidence in the longer term trend. We are excited about our improving prospect inventory, and an increased level of exploration drilling next year.”

Financial Highlights

   
Three months ended
   
Six months ended
 
June 30,
 
2010
   
2009
   
2010
   
2009
 
Cash flow ($ million)
    812       897       1,649       2,206  
Cash flow per share2
    0.80       0.88       1.62       2.17  
                                 
Net income ($ million)
    603       63       831       518  
Net income per share
    0.59       0.06       0.82       0.51  
                                 
Earnings from continuing operations ($ million)
    137       132       247       452  
Earnings from continuing operations per share 2
    0.13       0.13       0.24       0.45  
                                 
Average shares outstanding (million)
    1,018       1,015       1,018       1,015  

Cash flow during the quarter was $812 million compared to $897 million a year earlier. Excluding the impact of held-for-trading financial instruments, Talisman’s underlying cash flow was up approximately 20% for the quarter, compared to a year earlier. The company realized cash proceeds from derivatives of approximately $200 million in the second quarter of 2009.

Net income for the quarter was $603 million compared to $63 million a year earlier. Held-for-trading financial instruments had a positive effect on net income this quarter. The company recorded a $76 million gain on the mark-to-market value of these contracts in the current quarter, versus a loss of $438 million a year ago. Earnings from continuing operations, which exclude non-operational items, totalled $137 million during the quarter, versus $132 million a year earlier and $121 million in the first quarter.

Total Depreciation, Depletion and Amortization (DD&A) expense from continuing operations was $508 million, down 17% from the same period last year, as a result of higher reserves, the strengthening Canadian dollar and timing of liftings.

Dry hole expense was $31 million during the quarter versus $52 million in the second quarter of 2009, which reflects the decrease of conventional drilling activity in North America. Exploration expense was $71 million compared to $58 million in the previous year. Current income taxes in the quarter were $161 million versus $178 million a year earlier.

Exploration and development spending was $934 million during the quarter, bringing the total to $1,669 million for the year-to-date.

Talisman’s net long-term debt at June 30 was $1.3 billion, down from $2.1 billion at year end.
 
____________________________
2 The terms “cash flow per share” and “earnings from continuing operations per share” are non-GAAP measures. Please see the advisories and reconciliations elsewhere in this news release.

 
3

 

Production
 
   
Three months ended
   
Six months ended
 
June 30,
 
2010
   
2009
   
2010
   
2009
 
Oil and liquids (bbls/d)
    182,000       212,000       194,000       224,000  
Natural gas (mmcf/d)
    1,376       1,271       1,372       1,281  
Total (boe/d)
    411,000       424,000       423,000       437,000  
                                 
Continuing operations (boe/d)
    387,000       379,000       396,000       390,000  

Talisman continued to grow its underlying production volumes from continuing operations during the quarter, averaging 387,000 boe/d in the second quarter, an increase of 2% over the second quarter of 2009. The company expects that this year-over-year trend will continue in the third and fourth quarters.

Total production, including assets announced for sale, was down 3% relative to the second quarter of last year. Lower oil volumes were driven by shutdowns due to planned maintenance activity in the North Sea, which were partially offset by increased natural gas production (higher volumes from Rev in Norway, record production at Corridor and increased production in the Marcellus).

Netbacks

   
Three months ended
   
Six months ended
 
June 30,
 
2010
   
2009
   
2010
   
2009
 
Sales
    52.81       47.90       54.96       45.99  
Royalties
    (8.74 )     (6.24 )     (8.61 )     (6.08 )
Transportation
    (1.51 )     (1.29 )     (1.54 )     (1.35 )
Operating expenses
    (12.82 )     (12.95 )     (13.02 )     (12.64 )
Netback ($/boe)
    29.74       27.42       31.79       25.92  
                                 
Oil and liquids netback ($/bbl)
    41.78       38.39       43.93       33.84  
Natural gas netback ($/mcf)
    3.36       2.73       3.58       2.94  

WTI oil prices averaged US$78.04/bbl during the quarter, a 31% increase from US$59.62/bbl in the second quarter of 2009. North American natural gas prices averaged US$4.07/mmbtu compared to US$3.60/mmbtu a year ago.

Netbacks in the second quarter averaged $29.74/boe, 8% over a year earlier as higher prices were partially offset by a stronger Canadian dollar and increased royalties.

 
4

 

North America
 
In North America, production averaged 948 mmcfe/d (158,000 boe/d) for the second quarter, down 8% from a year ago as a result of non-core asset sales. Capital spending in North America was $387 million, including $338 million related to shale activities.

Production from continuing operations was 804 mmcfe/d (134,000 boe/d), an increase of 3% year-over-year, with natural gas volumes from continuing operations increasing by 5% to 677 mmcf/d.  Production from shale averaged 169 mmcf/d during the quarter, up from 14 mmcf/d a year earlier.  Shale now accounts for 25% of Talisman’s North American natural gas production, up from 2% during the second quarter of 2009.

In the Pennsylvania Marcellus area, the company drilled 76 net wells during the first six months of 2010. In addition to wells drilled in 2009, Talisman USA has brought 61 new net wells on stream since the beginning of the year and current production is in excess of 190 mmcf/d. Production averaged 143 mmcf/d during the quarter, up from 11 mmcf/d during the second quarter of 2009, and up 68% from the previous quarter. Talisman remains firmly on track to exit the year within its 250-300 mmcf/d target range. 
 
Talisman continues to focus on water management and is currently operating with zero liquids discharge by recycling 100% of flowback water. Permits are in place for the company’s 2010 water requirements.
 
In the Montney Shale, Talisman drilled six development and four pilot wells during the quarter. In Farrell Creek, the company drilled six gross (six net) horizontal development wells, which are expected to be completed in the third quarter. Talisman continued its pilot program in the Greater Cypress area of the Montney Shale, drilling seven wells year to date, and completed its first horizontal well during the quarter. Talisman exited the quarter with production of 18 mmcf/d in the Montney and expects production to reach 40-60 mmcf/d by year end.
 
In the Eagle Ford Shale, Talisman acquired 37,000 net operated acres in May. The company has just commenced drilling with one operated rig, and plans to drill eight gross (4.8 net) wells in the second half of the year.
 
Talisman continues its pilot program in the Quebec Utica Shale and drilled one gross well (0.75 net) during the second quarter, the fourth horizontal pilot well drilled this year.  The company’s fifth horizontal well in the play is currently being drilled and two completions are in progress. 
 
Production from Talisman’s conventional areas was 630 mmcf/d natural gas and 25,000 bbls/d of liquids. The company drilled a total of 18 gross conventional wells (14.4 net) in the second quarter. 

Talisman continues to progress the sale of conventional, non-core assets in North America. In the second quarter, the company completed sales for a total consideration of $1.3 billion and, subsequent to quarter-end, this number reached $1.5 billion. The company is on track to complete the sale of $1.9 billion in non-core North American assets during 2010, as previously announced.

 
5

 

UK

Production in the UK averaged 64,400 boe/d in the second quarter of 2010, a 31% decrease from the same quarter in 2009 and a 25% decrease from the previous quarter. Against the same period in 2009, the decrease in production was mainly due to planned facility turnarounds, with annual shutdowns commencing and successfully completed at Piper/Tweedsmuir, Clyde/Orion, Fulmar/Auk and Claymore. Shutdowns in the quarter lowered production volumes by 18,000 boe/d relative to the first quarter.   Shutdowns planned during the third quarter are at Buchan, Ross/Blake, Tartan and MonArb.

The company spent approximately $133 million on development in the UK during the quarter, primarily directed towards the Auk North, Auk South and Burghley projects.

In the Central North Sea, the Auk North development is on schedule with first oil targeted in 2011. Auk South is steadily progressing with construction contracts awarded during the quarter and first oil is expected in 2012. Work on the Burghley development is proceeding with umbilicals and pipelines laid during the quarter and first oil planned for the fourth quarter of 2010.

Norway

Production in Norway averaged 50,600 boe/d in the quarter, a 32% increase over the same period in 2009 and a 15% decrease from the previous quarter. The increase over last year predominantly reflects increased volumes from Rev, which was being commissioned a year ago, and the successful infill drilling program at Varg.

Volumes are down compared to the previous quarter due to planned facilities turnarounds, with annual shutdowns commencing and successfully completed at Rev and Gyda (and Blane nearing completion).  Turnaround activity in the quarter lowered volumes by 9,000 boe/d relative to the first quarter.   Remaining shutdowns planned during the third quarter are at Varg and Veslefrikk.

Successful infill wells were completed at both Brage and Veslefrikk during the quarter and each field had another well drilling at the end of the quarter.

The Yme topsides are complete and ready for load-out from the construction yard in Abu Dhabi. Load-out and transportation to Norway is planned during August. Subject to favourable weather conditions for installation of the topsides, first production is anticipated around the end of 2010. Talisman continued drilling Yme development wells through the quarter, with the program expected to be completed during the third quarter.

The company spent $117 million on development in Norway during the quarter, with approximately half of the spend on the Yme redevelopment and most of the remainder on development drilling.

Southeast Asia

Production averaged 125,000 boe/d, up 19% from the same period last year and up 5% from the previous quarter.

In Malaysia, production averaged 41,000 boe/d, up 35% from the same period last year and up 19% over the previous quarter. The increase over last year reflects increased production from the incremental oil recovery (IOR) project in the Southern Fields and continued drilling success in the Northern Fields. The second quarter also benefited from the one time re-determination in the South Angsi field where Talisman’s equity increased from 15% to 28.6%. Without the net equity increase in South Angsi, underlying production in Malaysia remained unchanged from the previous quarter.

 
6

 

To date, the Southern Fields IOR program continues to meet expectations, adding gross production volumes of approximately 5,000-6,000 boe/d (2,000-2,400 boe/d net).

Average production from the Northern Fields was 21,000 boe/d. Year-to-date, Talisman has drilled six wells in the Northern Fields and completed three. The Northern Fields now has the potential to produce upwards of 210 mmcf/d of gross sales gas volumes (85 mmcf/d net), providing additional capacity to help ensure Talisman meets its delivery forecasts. The three remaining wells will be completed in the third quarter.

In Vietnam, production averaged 2,100 bbls/d for the second quarter. An additional development drilling program at Song Doc is expected to start in the third quarter. On Block 15-2/01, the company continues to progress development options for the Hai Su Trang and the Hai Su Den discoveries.

In Australia, production averaged 3,100 bbls/d. The first well in the Kitan field development spudded in June.

In Indonesia, production averaged 78,000 boe/d, an increase of 20% compared to same period last year and up 2% from the previous quarter. Corridor achieved a record production rate of 352 mmcf/d (net sales gas), reflecting facilities optimization to meet increased gas demand in the region. The company also approved a project to install additional gas compression to support Corridor's Dayung field and pursued debottlenecking initiatives at the Grissik Central Gas Plant to improve deliverability to existing Corridor customers. Talisman’s share of production from the Tangguh LNG project contributed 22 mmcf/d during the quarter.

In the Ogan Komering JOB Block, the company commenced a 37 well infill program, which will be drilled over the next 24 months. The Jambi Merang drilling program is progressing well, with results exceeding expectations. The project is on track for first production in mid-2011.

International Exploration

International exploration spending during the second quarter was $156 million. During the quarter, the capital program was largely directed at the continuation of drilling programs in the North Sea and Latin America. A number of seismic programs were also ongoing during the quarter.

In May, the company was awarded PSCs in three new offshore blocks in the South Makassar basin, which were previously held under Joint Study Agreements. Talisman now holds an operated 70% interest in the South Sageri PSC, an operated 60% interest in the Sadang PSC, and a non-operated 33% interest in the South Mandar PSC. The co-venturers have committed to drill one well on the South Sageri PSC and to conduct 3D seismic on all blocks within three years. In addition, Talisman has also recently entered into a new Joint Study Agreement in the area.

In Papua New Guinea, the company is undertaking a major seismic survey in preparation for drilling later this year.

In Colombia, Talisman was awarded interests in three non-operated blocks in the Putumayo basin, adding over one million gross acres, subject to final governmental approval. Talisman now holds a 50% interest in the CAG5 block and a 40% interest in both the CAG6 and PUT 9 blocks. This acreage is adjacent to the company’s established position in the Llanos basin and increases Talisman’s footprint in the Sub-Andean trend. Talisman, along with the operator, has agreed to a work program comprised of approximately 1,700 kilometers of seismic acquisition, five shallow stratigraphic and two exploration wells in these new blocks.

 
7

 

Following the quarter end, the company completed drilling its first stratigraphic well in Block CPE-6 in the Colombia Heavy oil trend. The Guairuro-1 well found a net oil pay zone 28 feet thick, confirming the presence of hydrocarbons in the region and reinforcing the exploratory potential of the block.  Five further stratigraphic wells are planned.

In the Kurdistan region of northern Iraq, Kurdamir-1 operations continue after stabilizing the well following a well control incident in late April.

In Norway, the company appraised the Grevling discovery made in 2009. The well confirmed the presence of hydrocarbons and development options are being considered based on the drilling results.

In Peru, the company plans to spud the Runtusapa–1X well in Block 101 and commence seismic programs in Blocks 64, 158 and 134 in the third quarter.

In Poland, Talisman has opened an office in Warsaw and expects to begin seismic acquisition in the fourth quarter.

Talisman Energy Inc. is a global, diversified, upstream oil and gas company, headquartered in Canada. Talisman’s three main operating areas are North America, the North Sea and Southeast Asia.  The Company also has a portfolio of international exploration opportunities. Talisman is committed to conducting business safely, in a socially and environmentally responsible manner, and is included in the Dow Jones Sustainability (North America) Index. Talisman is listed on the Toronto and New York stock exchanges under the symbol TLM. Please visit our website at www.talisman-energy.com.

For further information, please contact:

Media and General Inquiries:
 
Shareholder and Investor Inquiries:
     
David Mann, Vice-President
 
Christopher J. LeGallais, Vice-President
Corporate & Investor Communications
 
Investor Relations
Phone:    403-237-1196 Fax:  403-237-1210
 
Phone:    403-237-1957 Fax: 403-237-1210
E-mail:    tlm@talisman-energy.com
 
E-mail:    tlm@talisman-energy.com

 
8

 

Forward-Looking Information

This news release contains information that constitutes “forward-looking information” or “forward-looking statements” (collectively “forward-looking information”) within the meaning of applicable securities legislation. This forward-looking information includes, among others, statements regarding:

·
business strategy and plans, including expected capital expenditures;
·
planned drilling, development, exploration, seismic and testing;
·
planned or expected production;
·
targeted exit rate;
·
planned shutdowns:
·
expected timing of first oil at Auk North, Auk South and Burghley;
·
estimated timing of first production, completion of drilling program and delivery of production facilities at Yme;
·
estimated timing of first production at Jambi Merang;
·
estimated timing of completion of wells in the Northern Fields;
·
estimated commencement of development drilling program at Song Doc;
·
commencement of infill drilling program in the Ogan Komering JOB Block;
·
drilling and seismic commitments in the South Makassar basin;
·
planned work program and drilling in Colombia;
·
planned timing of seismic acquisition in Poland; and
·
other expectations, beliefs, plans, goals, objectives, assumptions, information and statements about possible future events, conditions, results of operations or performance.

The forward-looking information contained herein is based on Talisman’s 2010 capital program. Talisman set its 2010 capital expenditure plans assuming: (1) Talisman’s production in 2010 will be just over 400,000 boe/d, assuming that most of the North American asset sales close by mid-year; (2) a US$60/bbl WTI oil price for 2010; and (3) a US$3.50/mmbtu NYMEX natural gas price for 2010.  The disposition metrics disclosed assume closing of all dispositions as announced; the final completion of such dispositions is contingent on various factors including the ability of the Company to negotiate acceptable terms of sale and receipt of any required approvals for such transactions.  Forward-looking information for periods past 2010 assumes escalating commodity prices.

Undue reliance should not be placed on forward-looking information.  Forward-looking information is based on current expectations, estimates and projections that involve a number of risks which could cause actual results to vary and in some instances to differ materially from those anticipated by Talisman and described in the forward-looking information contained in this news release.  The material risk factors include, but are not limited to:

·
the risks of the oil and gas industry, such as operational risks in exploring for, developing and producing crude oil and natural gas, market demand and unpredictable facilities outages;
·
risks and uncertainties involving geology of oil and gas deposits;
·
uncertainty related to securing sufficient egress and markets to meet shale gas production;
·
the uncertainty of reserves and resources estimates, reserves life and underlying reservoir risk;
·
the uncertainty of estimates and projections relating to production, costs and expenses;
·
the impact of the economy on the ability of the counterparties to our commodity price derivative contracts to meet their obligations under the contracts;
·
potential delays or changes in plans with respect to exploration or development projects or capital expenditures;
·
fluctuations in oil and gas prices, foreign currency exchange rates and interest rates;
·
the outcome and effects of any future acquisitions and dispositions;

 
9

 

·
health, safety and environmental risks;
·
uncertainties as to the availability and cost of financing and changes in capital markets;
·
risks in conducting foreign operations (for example, political and fiscal instability or the possibility of civil unrest or military action);
·
changes in general economic and business conditions;
·
the possibility that government policies or laws may change or government approvals may be delayed or withheld; and
·
results of the Company’s risk mitigation strategies, including insurance and hedging activities.

The foregoing list of risk factors is not exhaustive. Additional information on these and other factors which could affect the Company’s operations or financial results are included in the Company’s most recent Annual Information Form and Annual Report.  In addition, information is available in the Company’s other reports on file with Canadian securities regulatory authorities and the United States Securities and Exchange Commission.

Forward-looking information is based on the estimates and opinions of the Company’s management at the time the information is presented.  The Company assumes no obligation to update forward-looking information should circumstances or management’s estimates or opinions change, except as required by law.

Advisory – Oil and Gas Information

Talisman makes reference to production volumes throughout this news release. Where not otherwise indicated, such production volumes are stated on a gross basis, which means they are stated prior to the deduction of royalties and similar payments. In the US, net production volumes are reported after the deduction of these amounts.

Use of ‘boe’

Throughout this news release, the calculation of barrels of oil equivalent (boe) is at a conversion rate of six thousand cubic feet (mcf) of natural gas for one barrel of oil and is based on an energy equivalence conversion method. Boe may be misleading, particularly if used in isolation. A boe conversion ratio of 6 mcf:1 bbl is based on an energy equivalence conversion method primarily applicable at the burner tip and does not represent a value equivalence at the wellhead.

Additional information related to the Company, including its Annual Information Form, can be found on SEDAR at www.sedar.com.

Canadian Dollars and GAAP
 
Dollar amounts are presented in Canadian dollars unless otherwise indicated. Unless otherwise indicated, financial information is presented in accordance with Canadian generally accepted accounting principles that may differ from generally accepted accounting principles in the US. Talisman’s Consolidated Financial Statements as at and for the year ended December 31, 2009, contains information concerning differences between Canadian and US generally accepted accounting principles.

 
10

 

Non-GAAP Financial Measures
 
Included in this news release are references to financial measures commonly used in the oil and gas industry, such as cash flow, cash flow per share, earnings from continuing operations, earnings from continuing operations per share and net debt. These terms are not defined by GAAP in either Canada or the US. Consequently, these are referred to as non-GAAP measures. Talisman’s reported cash flow, cash flow per share, earnings from continuing operations, earnings from continuing operations per share and net debt may not be comparable to similarly titled measures by other companies.

Cash flow, as commonly used in the oil and gas industry, represents net income before exploration costs, DD&A, future taxes and other non-cash expenses. Cash flow is used by the Company to assess operating results between years and between peer companies that use different accounting policies. Cash flow should not be considered an alternative to, or more meaningful than, cash provided by operating, investing and financing activities or net income as determined in accordance with Canadian GAAP as an indicator of the Company’s performance or liquidity. Cash flow per share is cash flow divided by the average number of common shares outstanding during the period. A reconciliation of cash provided by operating activities to cash flow follows.

($ million, except per share amounts)
 
Three months ended
   
Six months ended
 
June 30,
 
2010
   
2009
   
2010
   
2009
 
Cash provided by operating activities
    903       1,150       2,032       2,236  
Less: Changes in non-cash working capital
    (91 )     (253 )     (383 )     (30 )
Cash flow2
    812       897       1,649       2,206  
Less: Cash provided by discontinued operations1
    (41 )     (99 )     (112 )     (188 )
Cash flow from continuing operations1,2
    771       798       1,537       2,018  
Cash flow per share2
    0.80       0.88       1.62       2.17  
Cash flow from continuing operations per share2
    0.76       0.79       1.51       1.98  
1.
Comparatives restated for operations classified as discontinued since June 30, 2009.
2.
This is a non-GAAP measure.  Please refer to the section in this news release entitled Non-GAAP Financial Measures for further explanation and details.

 
11

 

Earnings from continuing operations are calculated by adjusting the Company’s net income per the financial statements for certain items of a non-operational nature on an after-tax basis. The Company uses this information to evaluate performance of core operational activities on a comparable basis between periods. Earnings from continuing operations per share are earnings from continuing operations divided by the average number of common shares outstanding during the period. A reconciliation of net income to earnings from continuing operations follows.

($ million, except per share amounts)
   
Three months ended
   
Six months ended
 
June 30,
 
2010
   
2009
   
2010
   
2009
 
Net income
    603       63       831       518  
Operating income from discontinued operations
    30       13       49       16  
Gain on disposition of discontinued operations
    162       477       123       996  
Income from discontinued operations5
    192       490       172       1,012  
Income  (loss) from continuing operations5
    411       (427 )     659       (494 )
Unrealized losses on financial instruments 1 (tax adjusted)
    (108 )     478       (245 )     865  
Stock-based compensation expense (recovery)2 (tax adjusted)
    (12 )     75       (77 )     98  
Foreign exchange on net debt and future income taxes
    (47 )     -       (23 )     -  
Future tax recovery of unrealized foreign exchange losses on foreign denominated debt 3
    (107 )     6       (67 )     (17 )
Earnings from continuing operations 4
    137       132       247       452  
Per share 4
    0.13       0.13       0.24       0.45  
1.
Unrealized losses on financial instruments relate to the change in the period of the mark-to-market value of the Company’s outstanding held-for-trading financial instruments
2.
Stock-based compensation expense relates principally to the mark-to-market value of the Company’s outstanding stock options and cash units at June 30.  The Company’s stock-based compensation expense is based principally on the difference between the Company’s share price and its stock options or cash units exercise price
3.
Tax adjustments reflect future taxes relating to unrealized foreign exchange gains and losses associated with the impact of fluctuations in the Canadian dollar on foreign denominated debt.
4.
This is a non-GAAP measure.
5.
Comparatives restated for operations classified as discontinued subsequent to June 30, 2009.

This calculation does not reflect differing accounting policies and conventions between companies. All amounts are reported on an after-tax basis.

 
12

 

Net debt is calculated by adjusting the Company’s long-term debt per the financial statements for bank indebtedness and cash and cash equivalents.  The Company uses this information to assess its true debt position since cash could potentially be used to pay down long-term debt.

($ million)
     
June 30,
 
2010
   
2009
 
Long-term debt
    3,784       3,780  
Bank indebtedness
    35       36  
Cash and cash equivalents
    (2,564 )     (1,690 )
Net debt
    1,255       2,126  

 
13

 
 
Talisman Energy Inc.
Highlights
(unaudited)

 
 
Three months ended
   
Six months ended
 
 
 
June 30
   
June 30
 
 
 
2010
   
2009
   
2010
   
2009
 
Financial
                       
(millions of C$ unless otherwise stated)
                       
Cash flow (1)
    812       897       1,649       2,206  
Net income
    603       63       831       518  
Capital expenditures
    958       837       1,714       1,843  
Per common share (C$)
                               
Cash flow (1)
    0.80       0.88       1.62       2.17  
Net income
    0.59       0.06       0.82       0.51  
Production
                               
(daily average)
                               
Oil and liquids (bbls/d)
                               
North America
    25,165       36,823       25,480       38,780  
UK
    61,395       89,936       72,170       96,277  
Scandinavia
    38,456       31,165       41,363       33,009  
Southeast Asia
    43,421       38,094       41,501       37,719  
Other
    13,470       16,131       13,822       17,665  
Total oil and liquids
    181,907       212,149       194,336       223,450  
Natural gas (mmcfd/d)
                               
North America
    797       807       792       818  
UK
    18       21       18       25  
Scandinavia
    73       43       82       47  
Southeast Asia
    488       400       480       391  
Total natural gas
    1,376       1,271       1,372       1,281  
Total mboe/d (2)
    411       424       423       437  
Prices (3)
                               
Oil and liquids (C$/bbl)
                               
North America
    62.36       56.55       66.05       49.29  
UK
    79.90       67.73       79.67       61.70  
Scandinavia
    80.09       67.89       81.13       61.91  
Southeast Asia
    81.47       70.61       80.44       61.79  
Other
    77.31       69.75       77.82       63.95  
Total oil and liquids
    77.70       66.48       78.23       59.77  
Natural gas (C$/mcf)
                               
North America
    4.75       4.37       5.28       4.94  
UK
    3.62       4.24       4.38       5.22  
Scandinavia
    5.85       4.22       5.90       7.24  
Southeast Asia
    6.77       6.01       6.87       5.69  
Total natural gas
    5.51       4.88       5.86       5.26  
Total (C$/boe) (2)
    52.81       47.90       54.96       45.99  
 
(1) Cash flow and cash flow per share are non-GAAP measures.
(2) Barrels of oil equivalent (boe) is calculated at a conversion rate of six thousand cubic feet (mcf) of natural gas for one barrel of oil.
(3) Prices are before hedging.
Includes the results from continuing and discontinued operations.

 
14

 
 
Talisman Energy Inc.
Consolidated Balance Sheets
(unaudited)
 
   
June 30
   
December 31
 
(millions of C$)
 
2010
   
2009
 
         
(restated)
 
Assets
       
 
 
Current
           
Cash and cash equivalents
    2,564       1,690  
Accounts receivable
    1,147       1,265  
Inventories
    156       144  
Prepaid expenses
    29       9  
Assets of discontinued operations
    205       46  
      4,101       3,154  
                 
Other assets
    411       290  
Goodwill
    1,226       1,194  
Property, plant and equipment
    17,874       17,111  
Assets of discontinued operations
    -       1,869  
      19,511       20,464  
Total assets
    23,612       23,618  
                 
Liabilities
               
Current
               
Bank indebtedness
    35       36  
Accounts payable and accrued liabilities
    1,892       2,126  
Income and other taxes payable
    398       357  
Current portion of long-term debt
    355       10  
Future income taxes
    7       68  
Liabilities of discontinued operations
    6       7  
      2,693       2,604  
                 
Deferred credits
    57       59  
Asset retirement obligations
    2,098       2,117  
Other long-term obligations
    149       168  
Long-term debt
    3,429       3,770  
Future income taxes
    3,604       3,646  
Liabilities of discontinued operations
    -       143  
      9,337       9,903  
                 
Shareholders' equity
               
Common shares, no par value
               
Authorized: unlimited
               
Issued and outstanding:
               
June 2010 - 1,018 million (December 2009 - 1,015 million)
    2,426       2,374  
Contributed surplus
    106       153  
Retained earnings
    9,878       9,174  
Accumulated other comprehensive loss
    (828 )     (590 )
      11,582       11,111  
Total liabilities and shareholders' equity
    23,612       23,618  
 
Prior period balances have been restated to reflect the financial position of discontinued operations
 
 
15

 
 
Talisman Energy Inc.
Consolidated Statements of Income
(unaudited)
 
   
Three months ended
   
Six months ended
 
   
June 30
   
June 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
 
         
(restated)
         
(restated)
 
         
 
             
Revenue
                       
Gross sales
    1,886       1,692       3,971       3,420  
Less royalties
    323       204       624       480  
Net sales
    1,563       1,488       3,347       2,940  
Other
    27       26       56       60  
Total revenue
    1,590       1,514       3,403       3,000  
 
                               
Expenses
                               
Operating
    460       475       958       967  
Transportation
    57       50       118       106  
General and administrative
    86       86       168       167  
Depreciation, depletion and amortization
    508       609       1,090       1,277  
Dry hole
    31       52       37       268  
Exploration
    71       58       167       126  
Interest on long-term debt
    41       45       82       90  
Stock-based compensation
    (14 )     117       (86 )     150  
Loss on held-for-trading financial instruments
    (76 )     438       (173 )     365  
Other, net
    (69 )     88       44       104  
Total expenses
    1,095       2,018       2,405       3,620  
Income (loss) from continuing operations before taxes
    495       (504 )     998       (620 )
Taxes
                               
Current income tax
    161       178       396       320  
Future income tax (recovery)
    (106 )     (281 )     (113 )     (486 )
Petroleum revenue tax
    29       26       56       40  
 
    84       (77 )     339       (126 )
Income (loss) from continuing operations
    411       (427 )     659       (494 )
Income from discontinued operations
    192       490       172       1,012  
Net income
    603       63       831       518  
 
                               
 
                               
Per common share (C$):
                               
Income (loss) from continuing operations
    0.40       (0.42 )     0.65       (0.49 )
Diluted income (loss) from continuing operations
    0.40       (0.42 )     0.64       (0.49 )
Income from discontinued operations
    0.19       0.48       0.17       1.00  
Diluted income from discontinued operations
    0.19       0.48       0.17       1.00  
Net income
    0.59       0.06       0.82       0.51  
Diluted net income
    0.59       0.06       0.81       0.51  
Average number of common shares outstanding (millions)
    1,018       1,015       1,018       1,015  
Diluted number of common shares outstanding (millions)
    1,037       1,015       1,036       1,015  

 
Prior period balances have been restated to reflect the results of discontinued operations
 

 
16

 


 
Talisman Energy Inc.
Consolidated Statements of Cash Flows
(unaudited)

 
   
Three months ended
   
Six months ended
 
   
June 30
   
June 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
 
         
(restated)
         
(restated)
 
                         
Operating
                       
Income (loss) from continuing operations
    411       (427 )     659       (494 )
Items not involving cash
    289       1,167       711       2,386  
Exploration
    71       58       167       126  
      771       798       1,537       2,018  
Changes in non-cash working capital
    91       253       383       30  
Cash provided by continuing operations
    862       1,051       1,920       2,048  
Cash provided by discontinued operations
    41       99       112       188  
Cash provided by operating activities
    903       1,150       2,032       2,236  
                                 
Investing
                               
Capital expenditures
                               
Exploration, development and other
    (951 )     (793 )     (1,701 )     (1,504 )
Corporate acquisitions
    -       -       (189 )     -  
Property acquisitions
    (360 )     (28 )     (385 )     (56 )
Proceeds of resource property dispositions
    8       27       115       60  
Changes in non-cash working capital
    (28 )     (101 )     (84 )     (355 )
Discontinued operations, net of capital expenditures
    1,223       1,240       1,240       1,591  
Cash provided by (used in) investing activities
    (108 )     345       (1,004 )     (264 )
                                 
Financing
                               
Long-term debt repaid
    (11 )     (106 )     (11 )     (796 )
Long-term debt issued
    -       879       -       1,249  
Common shares issued
    3       -       8       1  
Common shares purchased
    (26 )     (1 )     (26 )     (1 )
Common share dividends
    (127 )     (115 )     (127 )     (115 )
Deferred credits and other
    (3 )     3       (10 )     7  
Changes in non-cash working capital
    1       1       (1 )     2  
Cash provided by (used in) financing activities
    (163 )     661       (167 )     347  
Effect of translation on foreign currency cash and cash equivalents
    38       (6 )     -       (22 )
Net increase in cash and cash equivalents
    670       2,150       861       2,297  
Cash and cash equivalents net of bank indebtedness, beginning of period
    1,859       159       1,668       12  
Cash and cash equivalents net of bank indebtedness, end of period
    2,529       2,309       2,529       2,309  
                                 
Cash and cash equivalents
    2,564       2,307       2,564       2,307  
Cash and cash equivalents reclassified to discontinued operations
    -       4       -       4  
Bank indebtedness
    (35 )     (2 )     (35 )     (2 )
Cash and cash equivalents net of bank indebtedness, end of period
    2,529       2,309       2,529       2,309  
 
Prior period balances have been restated to reflect the cash flows of discontinued operations

 
17

 

Segmented Information

   
North America (1)
   
UK
   
Scandinavia
 
   
Three
months
ended
June 30
   
Six
months
ended
June 30
   
Three
months
ended
June 30
   
Six
months
ended
June 30
   
Three
months
ended
June 30
   
Six
months
ended
June 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Revenue
                                                                       
Gross sales
    425       378       899       807       458       593       1,064       1,122       279       212       651       454  
Royalties
    24       38       91       99       2       2       4       3       -       -       -       -  
Net sales
    401       340       808       708       456       591       1,060       1,119       279       212       651       454  
Other
    23       21       46       47       3       4       8       11       -       1       1       2  
Total revenue
    424       361       854       755       459       595       1,068       1,130       279       213       652       456  
Segmented expenses
                                                                                               
Operating
    122       126       233       247       202       217       435       428       64       62       150       136  
Transportation
    15       14       34       26       8       11       18       24       16       13       32       25  
DD&A
    208       213       403       419       117       218       278       454       97       87       242       190  
Dry hole
    (15 )     1       (14 )     101       39       (1 )     39       30       6       35       5       63  
Exploration
    2       12       34       34       4       5       9       7       4       6       15       12  
Other
    18       (11 )     (1 )     (7 )     2       (11 )     -       (7 )     (2 )     4       64       5  
Total segmented expenses
    350       355       689       820       372       439       779       936       185       207       508       431  
Segmented income (loss) before taxes
    74       6       165       (65 )     87       156       289       194       94       6       144       25  
Non-segmented expenses
                                                                                               
General and administrative
                                                                                               
Interest on long-term debt
                                                                                               
Stock-based compensation (recovery)
                                                                                               
Currency translation
                                                                                               
(Gain) loss on held-for-trading financial instruments
                                                                                               
Total non-segmented expenses
                                                                                               
Income (loss) from continuing operations before taxes
                                                                                               
Capital expenditures
                                                                                               
Exploration
    52       105       151       186       34       44       40       90       40       69       53       128  
Development
    333       76       512       72       133       160       243       291       117       133       280       248  
Midstream
    2       (5 )     1       30       -       -       -       -       -       -       -       -  
Exploration and development
    387       176       664       288       167       204       283       381       157       202       333       376  
Property acquisitions
                                                                                               
Proceeds on dispositions
                                                                                               
Other non-segmented
                                                                                               
Net capital expenditures (4)
                                                                                               
Property, plant and equipment
                    7,457       6,835                       4,265       4,549                       2,077       2,040  
Goodwill
                    168       167                       271       289                       637       628  
Other
                    2,968       1,253                       195       386                       305       226  
Discontinued operations
                    205       1,875                       -       -                       -       -  
Segmented assets
                    10,798       10,130                       4,731       5,224                       3,019       2,894  
Non-segmented assets
                                                                                               
Total assets (5)
                                                                                               

(1) North America
 
2010
   
2009
   
2010
   
2009
 
Canada
    352       336       726       696  
US
    72       25       128       59  
Total revenue
    424       361       854       755  
Canada
                    5,599       5,673  
US
                    1,858       1,162  
Property, plant and equipment (5)
                    7,457       6,835  
                                 
4 Excluding corporate acquisitions.
5 Current year represents balances as at June 30, prior year represents balances as at December 31.

 
18

 

Segmented Information

   
Southeast Asia (2)
   
Other (3)
   
Total
 
   
Three
months
ended
June 30
   
Six
months
ended
June 30
   
Three
months
ended
June 30
   
Six
months
ended
June 30
   
Three
months
ended
June 30
   
Six
months
ended
June 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Revenue
                                                                       
Gross sales
    605       430       1,173       820       119       79       184       217       1,886       1,692       3,971       3,420  
Royalties
    235       132       429       277       62       32       100       101       323       204       624       480  
Net sales
    370       298       744       543       57       47       84       116       1,563       1,488       3,347       2,940  
Other
    1       -       1       -       -       -       -       -       27       26       56       60  
Total revenue
    371       298       745       543       57       47       84       116       1,590       1,514       3,403       3,000  
Segmented expenses
                                                                                               
Operating
    64       63       127       131       8       7       13       25       460       475       958       967  
Transportation
    16       10       30       27       2       2       4       4       57       50       118       106  
DD&A
    77       82       153       191       9       9       14       23       508       609       1,090       1,277  
Dry hole
    1       -       (7 )     51       -       17       14       23       31       52       37       268  
Exploration
    21       15       45       30       40       20       64       43       71       58       167       126  
Other
    9       2       19       -       (7 )     -       -       12       20       (16 )     82       3  
Total segmented expenses
    188       172       367       430       52       55       109       130       1,147       1,228       2,452       2,747  
Segmented income (loss) before taxes
    183       126       378       113       5       (8 )     (25 )     (14 )     443       286       951       253  
Non-segmented expenses
                                                                                               
General and administrative
                                                                    86       86       168       167  
Interest on long-term debt
                                                                    41       45       82       90  
Stock-based compensation (recovery)
                                                                    (14 )     117       (86 )     150  
Currency translation
                                                                    (89 )     104       (38 )     101  
(Gain) loss on held-for-trading financial instruments
                                                                    (76 )     438       (173 )     365  
Total non-segmented expenses
                                                                    (52 )     790       (47 )     873  
Income (loss) from continuing operations before taxes
                                                                    495       (504 )     998       (620 )
Capital expenditures
                                                                                               
Exploration
    32       45       77       126       50       54       109       117       208       317       430       647  
Development
    111       90       153       286       30       11       50       12       724       470       1,238       909  
Midstream
    -       -       -       -       -       -       -       -       2       (5 )     1       30  
Exploration and development
    143       135       230       412       80       65       159       129       934       782       1,669       1,586  
Property acquisitions
                                                                    364       28       591       94  
Proceeds on dispositions
                                                                    (8 )     (27 )     (151 )     (98 )
Other non-segmented
                                                                    19       13       29       23  
Net capital expenditures (4)
                                                                    1,309       796       2,138       1,605  
Property, plant and equipment
                    3,158       2,864                       917       823                       17,874       17,111  
Goodwill
                    150       110                       -       -                       1,226       1,194  
Other
                    487       427                       198       155                       4,153       2,447  
Discontinued operations
                    -       -                       -       40                       205       1,915  
Segmented assets
                    3,795       3,401                       1,115       1,018                       23,458       22,667  
Non-segmented assets
                                                                                    154       951  
Total assets (5)
                                                                                    23,612       23,618  

(2) Southeast Asia
 
2010
   
2009
   
2010
   
2009
 
Indonesia
    225       166       442       303  
Malaysia
    122       84       240       151  
Vietnam
    16       24       31       53  
Australia
    8       24       32       36  
Total revenue
    371       298       745       543  
Indonesia
                    1,491       1,243  
Malaysia
                    1,171       1,171  
Vietnam
                    274       241  
Australia
                    222       209  
Property, plant and equipment (5)
                    3,158       2,864  
                                 
(3) Other
    2010       2009       2010       2009  
Algeria
    57       47       84       116  
Total revenue
    57       47       84       116  
Algeria
                    234       193  
Other
                    683       630  
Property, plant and equipment (5)
                    917       823  
 
19