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

 
Logo 1

 
 
 
 
INTERIM CONSOLIDATED FINANCIAL STATEMENTS


NOVEMBER 2, 2010

 
 

 

Talisman Energy Inc.
Consolidated Balance Sheets
(unaudited)

   
September 30
   
December 31
 
(millions of C$)
 
2010
   
2009
 
         
(restated -
 
Assets
       
note 2)
 
Current
           
Cash and cash equivalents (note 16)
    2,078       1,690  
Accounts receivable
    1,145       1,253  
Inventories
    138       144  
Prepaid expenses
    18       9  
Assets of discontinued operations (note 2)
    9       58  
      3,388       3,154  
                 
Other assets (note 5)
    1,038       290  
Goodwill (note 4)
    1,186       1,176  
Property, plant and equipment
    17,544       16,431  
Assets of discontinued operations (note 2)
    513       2,567  
      20,281       20,464  
Total assets
    23,669       23,618  
                 
Liabilities
               
Current
               
Bank indebtedness
    6       36  
Accounts payable and accrued liabilities
    2,070       2,124  
Income and other taxes payable
    422       357  
Current portion of long-term debt (note 8)
    355       10  
Future income taxes
    11       68  
Liabilities of discontinued operations  (note 2)
    3       9  
      2,867       2,604  
                 
Deferred credits
    56       59  
Asset retirement obligations (note 6)
    2,129       2,109  
Other long-term obligations (note 7)
    160       168  
Long-term debt (note 8)
    3,350       3,770  
Future income taxes
    3,728       3,646  
Liabilities of discontinued operations (note 2)
    6       151  
      9,429       9,903  
                 
Contingencies and commitments (note 15)
               
                 
Shareholders' equity
               
Common shares, no par value (note 9)
               
Authorized: unlimited
               
Issued and outstanding:
               
September 2010 - 1,016,753,202 (December 2009 - 1,014,876,564)
    2,405       2,374  
Contributed surplus
    119       153  
Retained earnings
    9,999       9,174  
Accumulated other comprehensive loss
    (1,150 )     (590 )
      11,373       11,111  
Total liabilities and shareholders' equity
    23,669       23,618  

See accompanying notes.

 
1

 

Talisman Energy Inc.
Consolidated Statements of Income
(unaudited)

   
Three months ended
   
Nine months ended
 
   
September 30
   
September 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
 
         
(restated -
         
(restated -
 
         
note 2)
         
note 2)
 
Revenue
                       
Gross sales
    1,995       1,647       5,882       4,955  
Less royalties
    310       246       926       706  
Net sales
    1,685       1,401       4,956       4,249  
Other
    26       29       82       89  
Total revenue
    1,711       1,430       5,038       4,338  
                                 
Expenses
                               
Operating
    459       455       1,393       1,394  
Transportation
    55       52       172       158  
General and administrative
    118       79       286       246  
Depreciation, depletion and amortization
    568       529       1,618       1,762  
Dry hole
    44       77       78       335  
Exploration
    74       75       241       202  
Interest on long-term debt
    37       54       119       144  
Stock-based compensation (recovery) (note 10)
    63       98       (23 )     249  
(Gain) loss on held-for-trading financial instruments (note 11)
    (54 )     (98 )     (227 )     270  
Other, net (note 12)
    89       (77 )     135       25  
Total expenses
    1,453       1,244       3,792       4,785  
Income (loss) from continuing operations before taxes
    258       186       1,246       (447 )
Taxes
                               
Current income tax
    235       161       631       477  
Future income tax recovery
    (70 )     (21 )     (186 )     (507 )
Petroleum revenue tax
    25       21       80       60  
      190       161       525       30  
Income (loss) from continuing operations
    68       25       721       (477 )
Income from discontinued operations (note 2)
    53       5       231       1,025  
Net income
    121       30       952       548  
                                 
                                 
Per common share (C$):
                               
Income (loss) from continuing operations
    0.07       0.02       0.71       (0.47 )
Diluted income (loss) from continuing operations
    0.07       0.02       0.70       (0.47 )
Income from discontinued operations
    0.05       0.01       0.23       1.01  
Diluted income from discontinued operations
    0.05       0.01       0.22       1.01  
Net income
    0.12       0.03       0.94       0.54  
Diluted net income
    0.12       0.03       0.92       0.54  
Average number of common shares outstanding (millions)
    1,017       1,015       1,018       1,015  
Diluted number of common shares outstanding (millions)
    1,035       1,035       1,036       1,015  

See accompanying notes.

 
2

 

Talisman Energy Inc.
Consolidated Statements of Comprehensive Income
(unaudited)

   
Three months ended
September 30
   
Nine months ended
September 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
 
                         
Net income
    121       30       952       548  
                                 
Foreign currency - translation of self-sustaining foreign operations1
    36       759       (242 )     1,389  
Foreign currency - translation into reporting currency
    (315 )     (1,055 )     37       (1,551 )
Transfer of accumulated foreign currency to net income (note 2)
    (43 )     -       (356 )     -  
Gains and losses on derivatives designated as cash flow hedges
                               
Unrealized gains arising during the period2
    8       23       6       35  
Realized gains recognized in net income3
    (8 )     (21 )     (5 )     (35 )
      -       2       1       -  
Other comprehensive loss
    (322 )     (294 )     (560 )     (162 )
Comprehensive income (loss)
    (201 )     (264 )     392       386  
1.  Includes net investment hedging gain/(loss) of $(13) million and $19 million for the three and nine months ended September 30, 2010 respectively (2009 - gain of $3 million and loss of $(53) million respectively)
2.  Three and nine months ended September 30, 2010 net of tax of $3 million and $2 million respectively (2009 - $7 million and $12 million respectively)
3.  Three and nine months ended September 30, 2010 net of tax of $(2) million and $(1) million respectively (2009 - $(7) million and $(12) million respectively)

See accompanying notes.

Talisman Energy Inc.
Consolidated Statements of Changes in Shareholders' Equity
(unaudited)

   
Three months ended
September 30
   
Nine months ended
September 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
 
                         
Common shares
                       
Balance at beginning of period
    2,426       2,374       2,374       2,372  
Shares released from trust for 2008 PSU plan (note 10)
    -       -       68       -  
Shares purchased and held in trust for long-term PSU plan (note 10)
    (24 )     -       (50 )     -  
Issued on exercise of stock options
    3       -       13       2  
Balance at end of period
    2,405       2,374       2,405       2,374  
                                 
Contributed surplus
                               
Balance at beginning of period
    106       119       153       84  
Stock-based compensation (note 10)
    13       15       (34 )     50  
Balance at end of period
    119       134       119       134  
                                 
Retained earnings
                               
Balance at beginning of period
    9,878       9,369       9,174       8,966  
Net income
    121       30       952       548  
Common share dividends
    -       -       (127 )     (115 )
Balance at end of period
    9,999       9,399       9,999       9,399  
                                 
Accumulated other comprehensive loss
                               
Balance at beginning of period
    (828 )     (140 )     (590 )     (272 )
Other comprehensive loss
    (322 )     (294 )     (560 )     (162 )
Balance at end of period
    (1,150 )     (434 )     (1,150 )     (434 )

See accompanying notes.

 
3

 

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

   
Three months ended
   
Nine months ended
 
   
September 30
   
September 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
 
         
(restated -
         
(restated -
 
         
see note 2)
         
see note 2)
 
Operating
                       
Income (loss) from continuing operations
    68       25       721       (477 )
Items not involving cash (note 14)
    564       660       1,230       2,992  
Exploration
    74       75       241       202  
      706       760       2,192       2,717  
Changes in non-cash working capital
    95       (91 )     477       (65 )
Cash provided by continuing operations
    801       669       2,669       2,652  
Cash provided by discontinued operations
    21       78       184       325  
Cash provided by operating activities
    822       747       2,853       2,977  
                                 
Investing
                               
Capital expenditures
                               
Exploration, development and other
    (1,084 )     (851 )     (2,784 )     (2,336 )
Corporate acquisitions (note 3)
    -       -       (189 )     -  
Property acquisitions
    (66 )     (221 )     (451 )     (278 )
Proceeds of resource property dispositions
    5       44       120       104  
Acquisition deposit (note 3)
    (638 )     -       (638 )     -  
Changes in non-cash working capital
    182       197       98       (157 )
Discontinued operations, net of capital expenditures
    347       (32 )     1,586       1,542  
Cash used in investing activities
    (1,254 )     (863 )     (2,258 )     (1,125 )
                                 
Financing
                               
Long-term debt repaid
    -       (174 )     (11 )     (970 )
Long-term debt issued
    -       -       -       1,249  
Common shares issued
    3       -       13       1  
Common shares purchased
    (24 )     -       (50 )     (1 )
Common share dividends
    -       -       (127 )     (115 )
Deferred credits and other
    (2 )     7       (12 )     14  
Changes in non-cash working capital
    (2 )     (1 )     (2 )     1  
Cash provided by (used in) financing activities
    (25 )     (168 )     (189 )     179  
Effect of translation on foreign currency cash and cash equivalents
    -       (73 )     (2 )     (93 )
Net increase (decrease) in cash and cash equivalents
    (457 )     (357 )     404       1,938  
Cash and cash equivalents net of bank indebtedness, beginning of period
    2,529       2,305       1,668       10  
Cash and cash equivalents net of bank indebtedness, end of period
    2,072       1,948       2,072       1,948  
                                 
Cash and cash equivalents (note 16)
    2,078       2,007       2,078       2,007  
Cash and cash equivalents reclassified to discontinued operations
    -       10       -       10  
Bank indebtedness
    (6 )     (69 )     (6 )     (69 )
Cash and cash equivalents net of bank indebtedness, end of period
    2,072       1,948       2,072       1,948  

See accompanying notes.

 
4

 

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 Canadian generally accepted accounting principles.  Certain information and disclosures 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 audited Annual Consolidated Financial Statements and the notes thereto in Talisman’s Annual Report as at and for the year ended December 31, 2009.

Certain comparative information provided has been reclassified to conform to the presentation adopted in the current year.

1.
Significant Accounting Policies

a) Change in Facts and Circumstances

The Interim Consolidated Financial Statements have been prepared following the same accounting policies and methods of computation as the 2009 Annual Consolidated Financial Statements, except for the following:

Foreign Currency Translation

As a result of a reorganization of the Company’s operations and changes in the composition of revenue and costs, management has determined that the functional currency of both the Canadian and Norwegian self-sustaining operations is more closely linked to the US$ than to the respective domestic currencies.  Accordingly, effective January 1, 2010, these self-sustaining operations have been accounted for as US$ functional currency entities.

b) Accounting Pronouncements Adopted

Extractive Activities – Oil and Gas

In the fourth quarter of 2009, Talisman adopted prospectively the US standard Extractive Activities – Oil and Gas whereby yearly average commodity prices are used for purposes of calculating reserves.   Previously, reserves had been calculated by reference to year-end commodity prices.   Since 2009 yearly average commodity prices were higher than 2008 year-end prices, Talisman recorded an upward value revision of 77.1 million barrels of oil equivalent to its reserves in the fourth quarter of 2009 and revised its DD&A rates accordingly.   Had year-end prices been used to calculate reserves, this would not have had a significant impact on the income from continuing operations in the three and nine month periods ended September 30, 2010.

c) Accounting Pronouncements Not Yet Adopted

International Financial Reporting Standards (IFRS)

In February 2008, the Accounting Standards Board confirmed that IFRS will be required for interim and annual reporting by publicly accountable enterprises effective for January 1, 2011, including 2010 comparative information.   The Company is currently assessing the impact of IFRS adoption on its results of operations and financial position.

 
5

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


2.
Discontinued Operations

The assets and liabilities related to discontinued operations have been reclassified as assets or liabilities of discontinued operations on the Consolidated Balance Sheets. Operating results related to these assets and liabilities have been included in net income from discontinued operations on the Consolidated Statements of Income. Comparative period balances have been restated.

   
As at September 30, 2010 and December 31, 2009
 
   
North America
   
UK
   
Scandinavia
   
Other
   
Total
 
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Assets
                                                           
Current assets
    9       40       -       -       -       -       -       18       9       58  
Property, plant and equipment, net
    449       2,483       -       -       -       -       -       19       449       2,502  
Future income taxes
    50       -       -       -       -       -       -       -       50       -  
Goodwill
    14       62       -       -       -       -       -       3       14       65  
Total assets
    522       2,585       -       -       -       -       -       40       522       2,625  
Liabilities
                                                                               
Current liabilities
    3       9       -       -       -       -       -       -       3       9  
Asset retirement obligations
    6       72       -       -       -       -       -       1       6       73  
Future income taxes
    -       73       -       -       -       -       -       5       -       78  
Total liabilities
    9       154       -       -       -       -       -       6       9       160  


   
Three months ended September 30
 
   
North America
   
UK
   
Scandinavia
   
Other
   
Total
 
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Revenue
                                                           
Gross sales
    38       146       -       -       -       -       -       2       38       148  
Royalties
    -       22       -       -       -       -       -       -       -       22  
Revenues, net of royalties
    38       124       -       -       -       -       -       2       38       126  
Expenses
                                                                               
Operating, marketing and general
    13       43       -       -       -       -       -       2       13       45  
Dry hole
    (3 )     4       -       -       -       -       -       -       (3 )     4  
Depreciation, depletion and amortization
    11       85       -       -       -       -       -       -       11       85  
Income (loss) from discontinued operations before income taxes
    17       (8 )     -       -       -       -       -       -       17       (8 )
Taxes
    4       (2 )     -       -       -       -       -       -       4       (2 )
Gain on disposition, net of tax
    40       -       -       11       -       -       -       -       40       11  
Income (loss) from discontinued operations
    53       (6 )     -       11       -       -       -       -       53       5  

 
6

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


   
Nine months ended September 30
 
   
North America
   
UK
   
Scandinavia
   
Other
   
Total
 
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Revenue
                                                           
Gross sales
    289       551       -       -       -       -       7       46       296       597  
Royalties
    32       95       -       -       -       -       1       1       33       96  
Revenues, net of royalties
    257       456       -       -                       6       45       263       501  
Expenses
                                                                               
Operating, marketing and general
    72       145       -       -       -       -       4       6       76       151  
Dry hole
    -       40       -       -       -       -       -       1       -       41  
Depreciation, depletion and amortization
    94       273       -       -       -       -       -       5       94       278  
Income (loss) from discontinued operations before income taxes
    91       (2 )     -       -       -       -       2       33       93       31  
Taxes
    22       (1 )     -       -       -       -       3       14       25       13  
Gain (loss) on disposition, net of tax
    168       433       -       482       -       (9 )     (5 )     101       163       1,007  
Income (loss) from discontinued operations
    237       432       -       482       -       (9 )     (6 )     120       231       1,025  

North America

In the third quarter of 2010, Talisman completed the sale of oil and gas producing properties in Western Canada for proceeds of $348 million, resulting in a gain of $40 million, including a tax recovery of $34 million.  In addition, Talisman entered into an agreement to sell oil and gas producing assets in Western Canada for proceeds of approximately $340 million.  This sale is expected to be completed in the fourth quarter of 2010.

In the second quarter of 2010, Talisman completed the sale of oil and gas producing properties in Canada  for proceeds of $1.3 billion, resulting in a gain of $162 million, net of tax of $nil.

In the first quarter of 2010, Talisman entered into agreements to sell assets in Canada, resulting in an after-tax writedown of these assets of $34 million.

The net investment in the Company’s Canadian self-sustaining operations has been reduced as a result of the disposal transactions and the parent company's reduction in the net investment in the corresponding subsidiaries that have occurred in 2010 and, accordingly, $356 million of exchange gains previously accumulated in other comprehensive income were included in the carrying value of the assets used to determine the gain on disposal.

In the second quarter of 2009, Talisman completed the sale of oil and gas producing assets in Southeast Saskatchewan for proceeds of $710 million, resulting in a gain of $321 million, net of tax of $109 million and the sale of certain of its midstream assets in Western Canada for proceeds of $297 million, resulting in a gain of $55 million, net of tax of $19 million.

In the first quarter of 2009, Talisman completed the sale of oil and gas producing assets in Western Canada for proceeds of $90 million, resulting in a gain of $57 million, net of tax of $19 million.

 
7

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


UK

In the third quarter of 2009, Talisman received approximately $17 million of contingent consideration relating to an agreement entered into in 2007 to sell assets in the UK, resulting in a gain of $11 million, net of tax of $6 million.

In the first quarter of 2009, Talisman completed the sale of its assets in the Netherlands for proceeds of $596 million, resulting in a gain of $471 million, net of tax of $nil.

Scandinavia

In the first quarter of 2009, Talisman recorded an after-tax writedown of $9 million in respect of the sale of a 10% share in the Yme field offshore development and three exploration licences.

Other

In the first quarter of 2010, Talisman completed the sale of assets in Tunisia for proceeds of $23 million, resulting in a loss of $5 million, net of tax of $nil.

In the second quarter of 2009, Talisman completed the sale of assets in Trinidad and Tobago for proceeds of $278 million, resulting in a gain of $101 million, net of tax of $nil.

3.
Acquisitions

In January 2010, Talisman acquired 100% of the share capital of Hess (Indonesia-Jambi Merang) Limited, a company which owns a 25% interest in the Jambi Merang Production Sharing Contract, for consideration of $189 million in cash. This acquisition, which facilitates Talisman’s strategy to increase its presence in Indonesia, was accounted for using the purchase method and the allocation of the purchase price to the assets and liabilities acquired is as follows:

Fair value of net assets acquired
 
Southeast Asia
 
Property, plant and equipment
    170  
Goodwill
    37  
Working capital
    19  
Future income tax
    (37 )
      189  

In August 2010, Talisman entered into an agreement to acquire a 49% interest in BP Exploration Company (Colombia) Limited for US$858 million, before a US$71 million working capital adjustment.  A cash deposit of US$613 million has been paid in connection with this transaction, which has been included within other long-term assets.

 
8

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


4.
Goodwill

Changes in the carrying amount of the Company’s goodwill are as follows:

   
Nine months ended
   
Year ended
 
   
September 30, 2010
   
December 31, 2009
 
Opening balance
    1,176       1,188  
Acquisition (note 3)
    37       -  
Foreign currency translation effect
    (27 )     (12 )
Closing balance1
    1,186       1,176  
1
At September 30, 2010, $14 million (December 31, 2009 - $65 million; January 1, 2009 - $173 million) has been reclassified to assets of discontinued operations.

Goodwill has no tax basis.

5.
Other Assets

   
September 30, 2010
   
December 31, 2009
 
Accrued pension asset
    23       29  
Fair value of derivative contracts (note 11)
    83       42  
Investments
    80       36  
Future tax assets
    186       120  
Note receivable (note 11)
    -       43  
Asset retirement sinking fund
    31       15  
Acquisition deposit (note 3)
    630       -  
Other
    5       5  
      1,038       290  

6.
Asset Retirement Obligations (ARO)

Changes in carrying amounts of the Company’s ARO associated with its property, plant and equipment are as follows:

   
Nine months ended
   
Year ended
 
   
September 30, 2010
   
December 31, 2009
 
ARO liability, beginning of period
    2,140       1,900  
Liabilities incurred during period
    6       50  
Liabilities settled during period
    (19 )     (50 )
Accretion expense
    95       117  
Revisions in estimated future cash flows
    3       218  
Foreign currency translation
    (76 )     (96 )
ARO liability, end of period1, 2
    2,149       2,139  
1
Included in September 30, 2010 and December 31, 2009 liabilities are $20 million and $30 million respectively of short-term reclamation costs recorded in accounts payable on the balance sheet for a net long-term ARO liability of $2,129 million and $2,109 million respectively.
2
At September 30, 2010, $6 million (December 31, 2009 - $73 million; January 1, 2009 - $131 million) has been reclassified to liabilities of discontinued operations.

 
9

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


7.
Other Long-Term Obligations

   
September 30, 2010
   
December 31, 2009
 
Accrued pension and other post-employment benefits liability
    37       28  
Fair value of derivative contracts (note 11)
    -       7  
Discounted obligations on capital leases1
    90       94  
Long-term portion of stock-based compensation liability
    20       27  
Other
    13       12  
      160       168  
1
Of the total discounted liability of $108 million (December 31, 2009 - $113 million), $18 million (December 31, 2009 - $19 million) is included in accounts payable and accrued liabilities.

8.
Long-Term Debt

   
September 30, 2010
   
December 31, 2009
 
Tangguh project financing
    104       106  
Debentures and notes (unsecured):
               
US$ denominated (US$2,800 million)
    2,883       2,941  
C$ denominated
    350       350  
UK£ denominated (UK£250 million)
    405       423  
Gross debt
    3,742       3,820  
Prepaid financing costs
    (37 )     (40 )
      3,705       3,780  
Less: current portion
    (355 )     (10 )
      3,350       3,770  

9.
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.

   
Nine months ended
   
Year ended
 
Continuity of common shares
 
September 30, 2010
   
December 31, 2009
 
   
Shares
   
Amount
   
Shares
   
Amount
 
Balance, beginning of period
    1,014,876,564       2,374       1,014,708,249       2,372  
Issued on exercise of options
    733,319       13       168,315       2  
Shares purchased and held in trust for long-term PSU plan (note 10)
    (2,918,681 )     (50 )     -       -  
Shares released from trust for 2008 PSU plan (note 10)
    4,062,000       68       -       -  
Balance, end of period
    1,016,753,202       2,405       1,014,876,564       2,374  

On May 5, 2010, Talisman declared a dividend of $0.125 per share (2009 – $0.1125 per share) for an aggregate dividend of $127 million (2009 – $115 million) which was paid on June 30, 2010.

Subsequent to September 30, 2010, 245,619 stock options were exercised for shares.

 
10

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


10.
Stock-Based Compensation

Stock Option Plans

Talisman has stock option plans in place that allow for the granting of options to employees and directors. All options issued by the Company permit the holder to purchase one common share of the Company at the stated exercise price or to receive a cash payment equal to the appreciated value of the stock option.

   
Nine months ended
   
Year ended
 
Continuity of stock options
 
September 30, 2010
   
December 31, 2009
 
   
Number of Options
   
Weighted-average exercise price ($)
   
Number of Options
   
Weighted-average exercise price ($)
 
Outstanding, beginning of period
    69,489,526       15.22       64,877,521       15.14  
Granted
    7,464,655       17.34       12,023,390       13.37  
Exercised for common shares
    (733,319 )     10.36       (168,315 )     5.87  
Surrendered for cash payment
    (2,025,952 )     10.17       (4,887,191 )     9.00  
Forfeited
    (2,170,432 )     17.28       (2,355,879 )     17.03  
Outstanding, end of period
    72,024,478       15.57       69,489,526       15.22  
Exercisable, end of period
    44,081,300       15.15       33,825,777       13.28  

The mark-to-market liability for the stock option plans at September 30, 2010 was $194 million (December 31, 2009 - $268 million).

Subsequent to September 30, 2010, 144,295 stock options were surrendered for cash, 245,619 were exercised for shares, no options were granted and 786,514 were forfeited, with 70,848,050 outstanding at October 28, 2010.

Cash Unit Plans

In addition to the Company’s stock option plans, various subsidiaries of the Company issue stock appreciation rights under cash unit plans. Cash units are similar to stock options except that the holder does not have a right to purchase the underlying share of the Company.

   
Nine months ended
   
Year ended
 
Continuity of cash units
 
September 30, 2010
   
December 31, 2009
 
   
Number of Units
   
Weighted-average exercise price ($)
   
Number of units
   
Weighted-average exercise price ($)
 
Outstanding, beginning of period
    10,078,102       16.42       9,723,082       16.52  
Granted
    1,061,420       17.28       1,403,650       13.23  
Exercised
    (267,201 )     12.11       (732,565 )     9.72  
Forfeited
    (248,217 )     17.60       (316,065 )     18.94  
Outstanding, end of period
    10,624,104       16.58       10,078,102       16.42  
Exercisable, end of period
    6,705,484       16.75       4,806,867       15.09  

The mark-to-market liability for the cash unit plans at September 30, 2010 was $20 million (December 31, 2009 - $28 million).

Subsequent to September 30, 2010, 35,362 cash units were exercised, 35,040 were granted and 7,833 were forfeited, with 10,615,949 outstanding at October 28, 2010.

 
11

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


Long-Term PSU Plan

In 2009, the Company implemented a long-term PSU plan that allows for the granting of PSUs to employees and vesting to varying degrees (0–150%) subject to predetermined performance measures being achieved.  Each PSU represents the right, subject to performance, to receive one common share of the Company.

   
Nine months ended
   
Year ended
 
Continuity of long-term PSU plan
 
September 30, 2010
   
December 31, 2009
 
   
Number of units
   
Number of units
 
Outstanding, beginning of period
    5,520,158       -  
Granted
    3,577,720       5,791,165  
Forfeited
    (997,468 )     (271,007 )
Outstanding, end of period
    8,100,410       5,520,158  

To satisfy the Company’s obligations to deliver common shares to settle the PSUs, Talisman has arranged for a third party trustee to hold common shares which were purchased on the open market.  During the nine month period ended September 30, 2010, the Company purchased 2,918,681 common shares on the open market for $50 million.  For accounting purposes, the cost of the purchase of the common shares held in trust has been accounted for as a reduction in outstanding common shares and the trust has been consolidated in accordance with Accounting Guideline 15 since it meets the definition of a variable interest entity and the Company is the primary beneficiary of the trust.  The Company is not exposed to fluctuations in the stock price in respect of the shares held in trust.  Additional purchases of common shares to satisfy the Company’s obligations are contemplated.

During the three months ended September 30, 2010, the Company recorded stock-based compensation of $10 million (2009 - $4 million) relating to its long-term PSU plan, with a corresponding increase in contributed surplus.

During the nine months ended September 30, 2010, the Company recorded stock-based compensation of $25 million (2009 - $10 million) relating to its long-term PSU plan, with a corresponding increase in contributed surplus.

Subsequent to September 30, 2010, no long-term PSUs were granted and 44,158 were forfeited, with 8,056,252 outstanding at October 28, 2010.

2008 PSU Plan

In 2008, Talisman implemented a PSU plan pursuant to which 4,158,860 PSUs were granted.  These PSUs vested on January 31, 2010 subject to predetermined performance measures being achieved.  Based on the Company’s performance relative to these predetermined performance measures, the Board of Directors approved the vesting of 90% of the PSUs granted.

To satisfy the Company’s obligation to deliver common shares to settle the PSUs, the Company established a trust that purchased 4,062,000 common shares on the open market for $68 million.  These shares were released from trust when the PSUs vested.

During the three months ended September 30, 2010, the Company recorded stock-based compensation recovery of $3 million (2009 – $13 million) relating to its 2008 PSU plan, with a corresponding change in contributed surplus.

 
12

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


During the nine months ended September 30, 2010, the Company recorded stock-based compensation recovery of $4 million (2009 – $28 million expense) relating to its 2008 PSU plan, with a corresponding change in contributed surplus.

Deferred Share Unit (DSU) Plan

Talisman issues DSUs to directors in lieu of cash compensation. Each DSU represents the right to receive a cash payment on retirement equal to the market value of the Company’s shares at the time of surrender. Dividends are credited as additional DSUs when paid.  At September 30, 2010, there were 427,042 DSUs outstanding (December 31, 2009 – 396,550) and the mark-to-market liability was $8 million (December 31, 2009 – $8 million).  Expense related to the DSUs is recognized in general and administrative expense on the Consolidated Statements of Income.

Restricted Share Unit (RSU) Plan

Talisman has a RSU plan that grants RSUs to eligible employees. All RSUs issued by the Company permit the holder to receive a cash payment equal to the market value of the stock. Typically, RSUs granted under the plan are paid three years after the grant date. At September 30, 2010, there were 444,857 RSUs outstanding, including dividend equivalent RSUs (December 31, 2009 – 342,730) and the mark-to-market liability was $3 million (December 31, 2009 – $3 million).

Stock-based compensation (Recovery)

For the three months ended September 30, 2010, the Company recorded stock-based compensation expense of $63 million (2009 – $98 million) in respect of the plans described above as follows: stock options - $51 million, cash units - $5 million, 2008 PSUs - $3 million recovery and long-term PSUs - $10 million expense.  The stock-based compensation recovery includes a cash payment of $4 million (2009 - $21 million) to employees in settlement of fully accrued stock-based compensation liabilities for options and cash units exercised in the period.

For the nine months ended September 30, 2010, the Company recorded stock-based compensation recovery of $23 million (2009 – $249 million expense) in respect of the plans described above as follows: stock options - $40 million recovery, cash units - $7 million recovery, 2008 PSUs - $2 million recovery and long-term PSUs - $26 million expense.

Of the combined mark-to-market liability for the stock option, cash unit, DSU and RSU plans of $225 million (December 31, 2009 - $307 million), $205 million (December 31, 2009 - $280 million) is included in accounts payable and accrued liabilities and $20 million (December 31, 2009 - $27 million) is included in other long-term obligations.

 
13

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


11.
Financial Instruments and Risk Management

Talisman’s financial assets and liabilities at September 30, 2010 comprised cash and cash equivalents, accounts receivable, note receivable, investments, bank indebtedness, accounts payable and accrued liabilities, long-term debt, discounted obligations under capital leases and risk management assets and liabilities arising from the use of derivative financial instruments.

Fair value of Financial Assets and Liabilities

The fair value of debentures and notes is based on market quotations, which reflect the discounted present value of the principal and interest payments using the effective yield for instruments having the same term and risk characteristics.  The fair value of Talisman’s long-term debt at September 30 was $4.3 billion, while the carrying value was $3.7 billion.  The fair values of all other financial assets and liabilities approximate their carrying values.

Talisman’s processes for estimating and classifying the fair value of financial instruments are consistent with those in place at December 31, 2009.  The following table presents the Company’s material assets and liabilities measured at fair value for each hierarchy level as at September 30, 2010:

   
Fair value measurements using
 
   
Level 1 inputs
   
Level 2 inputs
   
Level 3 inputs
   
Total fair value
 
Assets
                       
Interest rate swaps
    -       51       -       51  
Cross currency swaps
    -       35       -       35  
Commodity swaps
    -       13       -       13  
Commodity collars
    -       81       -       81  
Note receivable
    -       -       39       39  
      -       180       39       219  
Liabilities
                               
Commodity swaps
    -       8       -       8  
Commodity collars
    -       59       -       59  
      -       67       -       67  

The following table sets forth a reconciliation of changes in the fair value of the assets classified as Level 3 in the fair value hierarchy:

   
Three months
ended September 30
   
Nine months
ended September 30
 
   
2010
   
2009
   
2010
   
2009
 
Balance at beginning of period
    38       36       43       31  
Realized and unrealized gains (losses)
    1       2       (4 )     7  
Balance at end of period
    39       38       39       38  

Unobservable inputs utilized to determine the fair value of the note receivable include the volatility of the counterparty’s common shares.

 
14

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


Risk Management Position

Derivative instrument
Balance sheet caption
 
September 30, 2010
   
December 31, 2009
 
Assets
             
Interest rate swaps
Accounts receivable
    13       13  
Interest rate swaps
Other assets
    38       14  
Cross currency swaps
Other assets
    35       28  
Commodity contracts
Accounts receivable
    84       17  
Commodity contracts
Other assets
    10       -  
Risk management assets
      180       72  


Liabilities
             
Cross currency swaps
Accounts payable and accrued liabilities
    -       1  
Commodity contracts
Accounts payable and accrued liabilities
    67       275  
Commodity contracts
Other long-term obligations
    -       7  
Risk management liabilities
    67       283  

For the three months ended September 30, 2010, the Company recorded a gain on held-for-trading financial instruments of $54 million (2009 – $98 million).

For the nine months ended September 30, 2010, the Company recorded a gain on held-for-trading financial instruments of $227 million (2009 – loss of $270 million).

Currency Risk

Talisman operates internationally and is therefore exposed to foreign exchange risk. Talisman’s primary exposures are from fluctuations in the US$ relative to the C$, UK£ and NOK. Although Talisman’s reporting currency is C$, its functional currency is US$, since most of its revenues are closely tied to the US$.

Talisman manages its foreign exchange exposure in a number of ways.  By denominating most of its borrowings in US$, the Company is able to reduce some of its economic exposure to currency fluctuations.  Talisman also manages its translation exposure by generally matching internal borrowings with its subsidiaries’ functional currency.  The Company purchases foreign currencies, mostly at spot value, to meet its current foreign currency obligations as they come due.  Talisman had no material outstanding foreign exchange forward contracts at September 30, 2010.

In respect of financial instruments existing at September 30, 2010, a 1% strengthening of the US$ against the other currencies to which the Company is exposed (C$, UK£ and NOK), with all other variables assumed constant, would have resulted in an increase of $1 million in net income and $12 million in other comprehensive income for the three month period ended September 30, 2010.  A similar weakening of the US$ would have had the opposite impact.

 
15

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


Interest Rate Risk

Talisman is exposed to interest rate risk principally by virtue of its borrowings.  Borrowing in floating rates exposes Talisman to short-term movements in interest rates.  Borrowing in fixed rates exposes Talisman to mark-to-market interest rate risk as well as reset risk (i.e. at debt maturity).

In order to mitigate its exposure to interest rate changes, Talisman enters into interest rate swaps from time to time to manage the ratio of fixed rate debt to floating rate debt.  At September 30, 2010, the Company had fixed-to-floating interest rate swap contracts with a total notional amount of US$300 million that expire on May 15, 2015.  During the nine month period ended September 30, 2010, the fair value of the fixed-to-floating interest rate swaps increased by $24 million.  Starting in the fourth quarter of 2008, the Company no longer designated the swap as a hedge.

In respect of financial instruments existing at September 30, 2010, a 1% increase in interest rates would have resulted in a $8 million decrease in net income, principally related to the fair value of the interest rate swap, for the three month period ended September 30, 2010.  A similar decrease in interest rates would have had the opposite effect.

Credit Risk

A significant proportion of Talisman’s accounts receivable balance is with customers in the oil and gas industry and is subject to normal industry credit risks.  At September 30, 2010, approximately 88% of the Company’s trade accounts receivable were current.  Talisman had no customers with individually significant outstanding balances at September 30, 2010. Concentration of credit risk is mitigated by having a broad domestic and international customer base.  The maximum credit exposure associated with accounts receivable is the carrying value.

Liquidity Risk

Talisman is exposed to liquidity risk, which is the risk that the Company may be unable to generate or obtain sufficient cash to meet its commitments as they come due. Talisman mitigates this risk through its management of cash, debt, committed credit capacity and its capital program.

Talisman maintains appropriate undrawn capacity in its revolving credit facilities to meet short-term fluctuations from forecasted results. Talisman manages its liquidity requirements by use of both short-term and long-term cash forecasts, and by maintaining appropriate undrawn capacity under committed bank lines.

The majority of the Company's debt matures subsequent to 2011, with $355 million maturing in 2011.

At September 30, 2010, the Company had not drawn against its available $2.8 billion of bank lines of credit, which are all fully committed through 2012.  These maturity dates may be extended from time to time by agreement between the Company and the respective lenders.

Commodity Price Risk

The Company had the following commodity price derivative contracts outstanding at September 30, 2010:

 
16

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


Fixed price swaps
Term
 
mcf/d
   
C$/mcf
   
Fair value
 
ICE index
Oct-Dec 2010
    17,824       6.73       (2 )
ICE index
Jan-Mar 2011
    17,824       6.73       (3 )
ICE index
Apr-Jun 2011
    16,886       6.13       (3 )
                        (8 )


Fixed price swaps
Term
 
mcf/d
   
US$/mcf
   
Fair value
 
NYMEX index
Jan-Dec 2011
    23,734       6.12       13  


Two-way collars
Term
 
bbls/d
   
Floor/ceiling US$/bbl
   
Fair value
 
Dated Brent oil index
Oct-Dec 2010
    5,000       49.00/57.79       (12 )
Dated Brent oil index
Oct-Dec 2010
    23,000       55.35/85.00       (3 )
Dated Brent oil index
Oct-Dec 2010
    25,000       71.72/90.00       -  
WTI
Oct-Dec 2010
    22,000       50.20/60.87       (44 )
                        (59 )


Two-way collars
Term
 
mcf/d
   
Floor/ceiling C$/mcf
   
Fair value
 
AECO index
Oct-Dec 2010
    47,410       5.78/7.39       9  


Two-way collars
Term
 
mcf/d
   
Floor/ceiling US$/mcf
   
Fair value
 
NYMEX index
Oct-Dec 2010
    95,000       5.90/7.03       16  
NYMEX index
Jan-Jun 2011
    95,000       5.27/6.66       16  
NYMEX index
Jan-Dec 2011
    71,200       6.14/6.59       40  
                        72  

Subsequent to September 30, 2010, the Company entered into the following commodity price derivative contracts:

Contract
Term
Average volume
 
Average price or floor/ceiling
 
Dated Brent oil collars
Jan-Dec 2011
21,000 bbls/d
  US$80.00/91.27  
Dated WTI oil collars
Jan-Dec 2011
9,000 bbls/d
  US$80.00/92.00  


In respect of outstanding financial instruments and assuming forward commodity prices in existence at September 30, 2010, an increase of US$1/bbl in the price of oil and $0.10/mcf in the price of natural gas would have reduced the net fair value of commodity derivatives thereby resulting in a decrease in net income of approximately $10 million for the three month period ended September 30, 2010.  A similar decrease in commodity prices would result in an increase in net income of approximately $11 million for the three month period ended September 30, 2010.

 
17

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


The Company may hedge a portion of its future production to protect cash flows to allow the Company to meet its strategic objectives.

Physical Commodity Contracts

The Company enters into fixed price sales contracts for the physical delivery of commodities. These contracts are entered into in the regular course of business and are intended to be settled by delivering the product. As such, the fair value of these contracts is not recognized in the Consolidated Financial Statements and future revenues are recognized in net income as earned over the term of the contract.  The Company anticipates having sufficient future production to meet these fixed price sales contract commitments.

The Company had the following physical commodity contracts outstanding at September 30, 2010:

Contract
Term
Average volume
Average price or floor/ceiling
AECO natural gas swaps
Oct-Dec 2010
14,223 mcf/d
C$6.33/mcf
AECO natural gas collars
Oct-Dec 2010
175,417 mcf/d
C$6.33/7.55/mcf
AECO natural gas swaps
Oct 2010-Dec 2011
3,671 mcf/d
C$3.05/mcf

12.
Other Expenses, net

   
Three months
ended September 30
   
Nine months
ended September 30
 
   
2010
   
2009
   
2010
   
2009
 
Foreign exchange (gains) losses
    79       (75 )     41       26  
Net gain on asset disposals
    (12 )     (20 )     (53 )     (16 )
Property impairments
    -       -       118       -  
Other
    22       18       29       15  
      89       (77 )     135       25  

During the nine month period ended September 30, 2010, the Company wrote-off exploration acquisition costs in North America, Scandinavia and Rest of the World of $27 million, $66 million and $25 million respectively.

13.
Employee Benefits

   
Three months
ended September 30
   
Nine months
ended September 30
 
   
2010
   
2009
   
2010
   
2009
 
Current service cost - defined benefit
    6       5       20       13  
Current service cost - defined contribution
    3       3       11       11  
Interest cost
    4       3       13       12  
Expected return on plan assets
    (3 )     (2 )     (9 )     (6 )
Actuarial gain (loss)
    -       -       (1 )     1  
      10       9       34       31  

 
18

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


14.
Selected Cash Flow Information

   
Three months
ended September 30
   
Nine months
ended September 30
   
2010
   
2009
   
2010
   
2009
Items not involving cash:
                     
Depreciation, depletion and amortization
    568       529       1,618       1,762  
Dry hole
    44       77       78       335  
Net gain on asset disposals
    (12 )     (20 )     (53 )     (16 )
Property impairments
    -       -       118       -  
Stock-based compensation (recovery)
    53       70       (34 )     198  
Future taxes and deferred petroleum revenue tax recovery
    (65 )     (19 )     (186 )     (484 )
Mark-to-market change of held-for-trading financial instruments
    (93 )     31       (351 )     1,168  
Other
    69       (8 )     40       29  
      564       660       1,230       2,992  
Interest paid
    41       59       121       142  
Income taxes paid
    221       308       553       705  

15.
Contingencies and Commitments

Contingencies

From time to time, Talisman is the subject of litigation arising out of the Company’s operations. Damages claimed under such litigation, including the litigation discussed below may be material or may be indeterminate and the outcome of such litigation may materially impact the Company’s financial condition or results of operations. While Talisman assesses the merits of each lawsuit and defends itself accordingly, the Company may be required to incur significant expenses or devote significant resources to defending itself against such litigation. These claims are not currently expected to have a material impact on the Company’s financial position.

In September 2006, the United States District Court for the Southern District of New York (the “Court”) granted Talisman’s Motion for Summary Judgment, dismissing the lawsuit brought against Talisman by the Presbyterian Church of Sudan and others under the Alien Tort Claims Act. The lawsuit alleged that the Company conspired with, or aided and abetted, the Government of Sudan to commit violations of international law in connection with the Company’s now disposed of interest in oil operations in Sudan. The plaintiffs have twice attempted to certify the lawsuit as a class action. In March 2005 and in September 2005, the Court rejected the plaintiffs’ effort to certify two different classes (or groups) of plaintiffs. In October 2009, the Second Circuit Court of Appeals dismissed the plaintiff’s appeal of the Court’s decision granting Talisman’s Motion for Summary Judgment, denying class certification and refusing to consider the plaintiff’s proposed third amended complaint.  On April 15, 2010 the plaintiffs requested the United States Supreme Court to permit an appeal by the plaintiffs of the Second Circuit Court of Appeals decision that dismissed their appeal.  On October 4, 2010, the United States Supreme Court refused to grant the plaintiffs’ appeal request.  Accordingly, the action has now been resolved in the Company’s favour.

Commitments

There have been no significant changes in the Company’s expected future payment commitments, and the timing of those payments, since December 31, 2009.

 
19

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


16.
Cash and Cash Equivalents

Of the cash and cash equivalents balance of $2.1 billion, arising largely from the disposition of assets during 2009 and 2010, $226 million has been invested in bank deposits and the remainder in highly rated marketable securities with maturities of less than three months.

17.
Subsequent Events

In October 2010, Talisman and Statoil Texas Onshore Properties LLC (“Statoil”) entered into an agreement to acquire 97,000 net acres of liquids rich properties in the Eagle Ford shale play in south Texas from Enduring Resources, LLC for a total consideration of US$1.3 billion, which results in a net cost to Talisman of approximately US$485 million, after Statoil purchases a 50% working interest in Talisman’s existing 37,000 net acres in the Eagle Ford. Upon completion of these transactions, Talisman will hold approximately 70,000 net acres, predominantly in the liquids rich heart of the play.  Talisman and Statoil have created a joint-venture across the Eagle Ford shale play, with Talisman as the initial operator.

On October 5, 2010, Talisman declared a semi-annual dividend of $0.125 per share which will be paid on December 31, 2010.

 
20

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


18.
Segmented Information


   
North America (1)
   
UK
   
Scandinavia
 
   
Three months ended
September 30
   
Nine months ended
September 30
   
Three months ended
September 30
   
Nine months ended
September 30
   
Three months ended
September 30
   
Nine months ended
September 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Revenue
                                                                       
Gross sales
    408       321       1,223       1,016       526       484       1,590       1,606       363       224       1,014       678  
Royalties
    57       36       140       115       1       1       5       4       -       -       -       -  
Net sales
    351       285       1,083       901       525       483       1,585       1,602       363       224       1,014       678  
Other
    19       22       66       69       7       6       15       17       -       -       -       2  
Total revenue
    370       307       1,149       970       532       489       1,600       1,619       363       224       1,014       680  
Segmented expenses
                                                                                               
Operating
    100       92       309       310       203       226       638       655       77       79       227       215  
Transportation
    13       18       46       44       7       10       25       33       17       11       49       36  
DD&A
    199       188       562       564       142       165       420       618       133       77       375       266  
Dry hole
    3       29       (14 )     120       24       -       63       30       -       (2 )     5       61  
Exploration
    1       30       35       65       4       6       13       13       6       4       21       16  
Other
    (6 )     (15 )     (5 )     (25 )     1       11       1       6       4       1       68       5  
Total segmented expenses
    310       342       933       1,078       381       418       1,160       1,355       237       170       745       599  
Segmented income (loss) before taxes
    60       (35 )     216       (108 )     151       71       440       264       126       54       269       81  
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
    70       253       221       439       34       40       74       130       23       11       76       139  
Development
    447       83       959       139       154       135       397       425       128       136       408       384  
Midstream
    -       (2 )     1       28       -       -       -       -       -       -       -       -  
Exploration and development
    517       334       1,181       606       188       175       471       555       151       147       484       523  
Property acquisitions
                                                                                               
Proceeds on dispositions
                                                                                               
Other non-segmented
                                                                                               
Net capital expenditures
                                                                                               
Property, plant and equipment
                    6,920       6,155                       4,390       4,549                       2,251       2,040  
Goodwill
                    146       149                       276       289                       618       628  
Other
                    2,710       1,240                       275       386                       451       226  
Discontinued operations
                    522       2,585                       -       -                       -       -  
Segmented assets
                    10,298       10,129                       4,941       5,224                       3,320       2,894  
Non-segmented assets
                                                                                               
Total assets (4)
                                                                                               
                                                                                                 
                                   
(1) North America
                      2010       2009       2010       2009  
                                   
Canada
                              274       279       925       882  
                                   
US
                              96       28       224       88  
                                   
Total revenue
                      370       307       1,149       970  
                                   
Canada
                                              4,901       4,993  
                                   
US
                                              2,019       1,162  
                                   
Property, plant and equipment (4)
                              6,920       6,155  
                                                                                                 
                                   
4 Current year represents balances as at September 30, prior year represents balances as at December 31.
 

 
21

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(tabular amounts in millions of Canadian dollars (“$”) except as noted)


18.
Segmented Information


   
Southeast Asia (2)
   
Other (3)
   
Total
 
   
Three months ended
September 30
   
Nine months ended
September 30
   
Three months ended
September 30
   
Nine months ended
September 30
   
Three months ended
September 30
   
Nine months ended
September 30
 
(millions of C$)
 
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
   
2010
   
2009
 
Revenue
                                                                       
Gross sales
    600       555       1,773       1,375       98       63       282       280       1,995       1,647       5,882       4,955  
Royalties
    203       189       632       466       49       20       149       121       310       246       926       706  
Net sales
    397       366       1,141       909       49       43       133       159       1,685       1,401       4,956       4,249  
Other
    -       -       1       -       -       1       -       1       26       29       82       89  
Total revenue
    397       366       1,142       909       49       44       133       160       1,711       1,430       5,038       4,338  
Segmented expenses
                                                                                               
Operating
    72       54       199       185       7       4       20       29       459       455       1,393       1,394  
Transportation
    16       11       46       39       2       2       6       6       55       52       172       158  
DD&A
    87       93       240       285       7       6       21       29       568       529       1,618       1,762  
Dry hole
    11       40       4       90       6       10       20       34       44       77       78       335  
Exploration
    20       16       65       44       43       19       107       64       74       75       241       202  
Other
    10       3       29       3       1       (2 )     1       10       10       (2 )     94       (1 )
Total segmented expenses
    216       217       583       646       66       39       175       172       1,210       1,186       3,596       3,850  
Segmented income (loss) before taxes
    181       149       559       263       (17 )     5       (42 )     (12 )     501       244       1,442       488  
Non-segmented expenses
                                                                                               
General and administrative
                                                                    118       79       286       246  
Interest on long-term debt
                                                                    37       54       119       144  
Stock-based compensation (recovery)
                                                                    63       98       (23 )     249  
Currency translation
                                                                    79       (75 )     41       26  
(Gain) loss on held-for-trading financial instruments
                                                                    (54 )     (98 )     (227 )     270  
Total non-segmented expenses
                                                                    243       58       196       935  
Income (loss) from continuing operations before taxes
                                                                    258       186       1,246       (447 )
Capital expenditures
                                                                                               
Exploration
    58       54       135       179       47       39       156       156       232       397       662       1,043  
Development
    69       78       222       364       26       12       76       24       824       444       2,062       1,336  
Midstream
    -       -       -       -       -       -       -       -       -       (2 )     1       28  
Exploration and development
    127       132       357       543       73       51       232       180       1,056       839       2,725       2,407  
Property acquisitions
                                                                    64       227       655       322  
Proceeds on dispositions
                                                                    (50 )     (44 )     (201 )     (143 )
Other non-segmented
                                                                    19       11       48       34  
Net capital expenditures
                                                                    1,089       1,033       3,227       2,620  
Property, plant and equipment
                    3,065       2,864                       918       823                       17,544       16,431  
Goodwill
                    146       110                       -       -                       1,186       1,176  
Other
                    572       427                       206       156                       4,214       2,435  
Discontinued operations
                    -       -                       -       40                       522       2,625  
Segmented assets
                    3,783       3,401                       1,124       1,019                       23,466       22,667  
Non-segmented assets
                                                                                    203       951  
Total assets (4)
                                                                                    23,669       23,618  
                                                                                                 
                                   
(2) Southeast Asia
                      2010       2009       2010       2009  
                                   
Indonesia
                              220       187       662       491  
                                   
Malaysia
                              130       115       370       266  
                                   
Vietnam
                              11       25       42       78  
                                   
Australia
                              36       39       68       74  
                                   
Total revenue
                      397       366       1,142       909  
                                   
Indonesia
                                              1,089       906  
                                   
Malaysia
                                              1,125       1,171  
                                   
Vietnam
                                              273       241  
                                   
Papua New Guinea
                                      369       337  
                                   
Australia
                                              209       209  
                                   
Property, plant and equipment (4)
                              3,065       2,864  
                                                                                                 
                                   
(3) Other
                              2010       2009       2010       2009  
                                   
Algeria
                              49       44       133       160  
                                   
Total revenue
                      49       44       133       160  
                                   
Algeria
                                              246       193  
                                   
Kurdistan
                                              532       512  
                                   
Other
                                              140       118  
                                   
Property, plant and equipment (4)
                              918       823  
 
 
22