EX-99.1 2 ex99_1.htm INTERIM FINANCIAL STATEMENTS FOR THE 3Q ENDED SEPTEMBER 30, 2008 ex99_1.htm

Exhibit 99.1
 
 
 
 
Graphic
 
 
 
 
 
 
 
 
 
 

 
 
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
 
FOR THE PERIOD ENDING SEPTEMBER 30, 2008
 
 

Talisman Energy Inc.
 
Consolidated Balance Sheets
 
(unaudited)
 
             
   
September 30
   
December 31
 
(millions of C$)
 
2008
   
2007
 
         
(restated -
 
Assets
       
note 1 & 2)
 
Current
           
   Cash and cash equivalents
    154       536  
   Accounts receivable
    1,506       1,103  
   Inventories
    204       104  
   Prepaid expenses
    23       12  
   Assets of discontinued operations (note 2)
    334       378  
      2,221       2,133  
                 
                 
Other assets (note 4)
    203       171  
Goodwill (note 3)
    1,392       1,406  
Property, plant and equipment
    19,249       17,439  
Assets of discontinued operations (note 2)
    -       299  
      20,844       19,315  
Total assets
    23,065       21,448  
                 
                 
Liabilities
               
Current
               
   Bank indebtedness
    21       15  
   Accounts payable and accrued liabilities
    1,749       1,870  
   Income and other taxes payable
    577       388  
   Liabilities of discontinued operations (note 2)
    62       147  
      2,409       2,420  
                 
Deferred credits
    50       21  
Asset retirement obligations (note 5)
    1,921       1,890  
Other long-term obligations (note 6)
    202       140  
Long-term debt (note 7)
    3,793       4,862  
Future income taxes
    4,633       4,127  
Liabilities of discontinued operations (note 2)
    -       25  
      10,599       11,065  
                 
Contingencies (note 13)
               
                 
Shareholders' equity
               
Common shares (note 8)
    2,372       2,437  
Contributed surplus
    72       64  
Retained earnings
    7,866       5,651  
Accumulated other comprehensive income loss
    (253 )     (189 )
      10,057       7,963  
Total liabilities and shareholders' equity
    23,065       21,448  
                 
See accompanying notes.
               
 

 
Talisman Energy Inc.
 
Consolidated Statements of Income
 
(unaudited)
 
                     
   
Three months ended
   
Nine months ended
 
(millions of C$
 
September 30
   
September 30
 
 except per share amounts)
 
2008
 
2007
     
2008
 
2007
 
       
(restated -
       
(restated -
 
Revenue
     
see note 2)
       
see note 2)
 
   Gross sales
    3,402   2,208       9,593   6,483  
   Hedging gain/(loss)
    (4 ) 34       (28 ) 101  
   Gross sales, net of hedging
    3,398   2,242       9,565   6,584  
   Less royalties
    613   408       1,714   1,120  
   Net sales
    2,785   1,834       7,851   5,464  
   Other
    37   36       113   109  
Total revenue
    2,822   1,870       7,964   5,573  
                         
Expenses
                       
   Operating
    511   459       1,489   1,356  
   Transportation
    63   51       164   157  
   General and administrative
    58   53       197   166  
   Depreciation, depletion and amortization
    620   549       1,784   1,646  
   Dry hole
    137   112       276   309  
   Exploration
    102   96       273   224  
   Interest on long-term debt
    44   54       123   151  
   Stock-based compensation (note 9)
    (297 ) (47 )     (37 ) 38  
   (Gain)/loss on held-for-trading financial instruments (note 10)
    (567 ) 10       31   (16 )
   Other
    (110 ) 5       (131 ) (20 )
Total expenses
    561   1,342       4,169   4,011  
Income from continuing operations before taxes
    2,261   528       3,795   1,562  
Taxes
                       
   Current income tax
    455   213       1,218   463  
   Future income tax
    350   28       279   178  
   Petroleum revenue tax
    36   56       160   198  
      841   297       1,657   839  
Net income from continuing operations
    1,420   231       2,138   723  
Net income from discontinued operations (note 2)
    5   121       179   699  
Net income
    1,425   352       2,317   1,422  
                         
Per common share (C$)
                       
   Net income from continuing operations
    1.40   0.23       2.10   0.70  
   Diluted net income from continuing operations
    1.38   0.22       2.06   0.68  
   Net income from discontinued operations
    -   0.12       0.18   0.67  
   Diluted net income from discontinued operations
    -   0.12       0.17   0.66  
   Net income
    1.40   0.35       2.28   1.37  
   Diluted net income
    1.38   0.34       2.23   1.34  
Average number of common shares outstanding (millions)
    1,018   1,019       1,018   1,037  
Diluted number of common shares outstanding (millions)
    1,033   1,040       1,037   1,061  
 
See accompanying notes.
 

 
Talisman Energy Inc.
 
Consolidated Statements of Cash Flows
 
(unaudited)
 
                     
   
Three months ended
   
Nine months ended
 
   
September 30
   
September 30
 
(millions of C$)
 
2008
 
2007
   
2008
 
2007
 
       
(restated -
       
(restated -
 
Operating
     
see note 2)
       
see note 2)
 
Net income from continuing operations
    1,420   231       2,138   723  
Items not involving cash (note 12)
    128   685       2,030   2,057  
Exploration
    102   96       273   224  
      1,650   1,012       4,441   3,004  
Changes in non-cash working capital
    60   (15 )     (13 ) (108 )
Cash provided by continuing operations
    1,710   997       4,428   2,896  
Cash provided by discontinued operations
    25   121       157   310  
Cash provided by operating activities
    1,735   1,118       4,585   3,206  
Investing
                       
Capital expenditures
                       
    Exploration, development and other
    (1,433 ) (1,069 )     (3,467 ) (3,216 )
    Property acquisitions
    (64 ) (38 )     (439 ) (42 )
Proceeds of resource property dispositions
    38   21       38   37  
Investments
    -   243       -   243  
Changes in non-cash working capital
    (221 ) 45       13   (272 )
Discontinued operations, net of capital expenditures
    (7 ) 196       275   834  
Cash used in investing activities
    (1,687 ) (602 )     (3,580 ) (2,416 )
Financing
                       
Long-term debt repaid
    (766 ) (681 )     (3,130 ) (1,716 )
Long-term debt issued
    844   296       1,874   2,072  
Common shares purchased
    -   (25 )     1   (946 )
Acquisition of common shares for performance share plan
    (68 ) -       (68 ) -  
Common share dividends
    -   -       (102 ) (91 )
Deferred credits and other
    (2 ) (13 )     12   (19 )
Changes in non-cash working capital
    (1 ) (2 )     (4 ) (2 )
Cash provided by/(used in) financing activities
    7   (425 )     (1,417 ) (702 )
Effect of translation on foreign currency cash and cash equivalents
    5   (2 )     24   (5 )
Net increase/(decrease) in cash and cash equivalents
    60   89       (388 ) 83  
Cash and cash equivalents, net, beginning of period
    73   58       521   64  
Cash and cash equivalents, net, end of period
    133   147       133   147  
                         
Cash and cash equivalents
    154   174       154   174  
Bank Indebtedness
    21   27       21   27  
      133   147       133   147  
                         
See accompanying notes.
                       
 
 

 
Talisman Energy Inc.
 
Consolidated Statements of Comprehensive Income
 
(unaudited)
 
                     
   
Three Months Ended
    Nine months ended  
     
September 30
   
September 30
 
(millions of C$)
 
2008
 
2007
   
2008
 
2007
 
                     
Net income
    1,425   352       2,317   1,422  
                         
Foreign currency - translation of self-sustaining foreign operations (1)
    (615 ) 467       (718 ) 974  
Foreign currency - translation into reporting currency
    338   (520 )     641   (1,210 )
Gains and losses on derivatives designated as cash flow hedges
               
    Unrealized gains (losses) arising during the period (2)
    2   10       (1 ) (4 )
    Realized (gains) losses recognized in net income (3)
    3   (26 )     14   (71 )
      5   (16 )     13   (75 )
Other comprehensive loss
    (272 ) (69 )     (64 ) (311 )
Comprehensive income
    1,153   283       2,253   1,111  
1 Includes net investment hedging gains of $74 million and $92 million for the three and nine months ended September 30, 2008 respectively
  (2007 - losses of $70 million and $174 million respectively)
2 Three and nine months ended September 30, 2008 net of tax of $2 million and ($4) million respectively (2007 - $3 million and ($8) million, respectively)
3 Three and nine months ended September 30, 2008 net of tax of ($2) million and ($14) million respectively (2007 - $12 million and $30 million, respectively)
 
See accompanying notes.
 
 

 
Talisman Energy Inc.
 
Consolidated Statements of Changes in Shareholders' Equity
 
(unaudited)
 
                     
     
Three Months Ended
  Nine months ended  
   
September 30
   
September 30
 
(millions of C$)
 
2008
 
2007
   
2008
 
2007
 
                     
Common shares
                   
Balance at beginning of period
    2,439   2,434       2,437   2,533  
Issued on exercise of stock options
    1   6       3   13  
Purchased during the year
    -   (4 )     -   (110 )
Acquisition of common shares for performance share plan
    (68 ) -       (68 ) -  
Balance at end of period
    2,372   2,436       2,372   2,436  
                         
Contributed surplus
                       
Balance at beginning of period
    64   64       64   67  
Purchase of common shares
    -   -       -   (3 )
Stock based compensation
    8   -       8   -  
Balance at end of period
    72   64       72   64  
                         
Retained earnings
                       
Balance at beginning of period
    6,441   4,756       5,651   4,584  
Transitional adjustment on adoption of new accounting policies
    -   -       -   7  
Net income
    1,425   352       2,317   1,422  
Common share dividends
    -   -       (102 ) (91 )
Purchase of common shares
    -   (24 )     -   (838 )
Balance at end of period
    7,866   5,084       7,866   5,084  
                         
Accumulated other comprehensive income (loss)
                       
Balance at beginning of period
    19   (37 )     (189 ) 123  
Transitional adjustment on adoption of new accounting policies
    -   -       -   82  
Other comprehensive loss
    (272 ) (69 )     (64 ) (311 )
Balance at end of period
    (253 ) (106 )     (253 ) (106 )
                         
See accompanying notes.
                       
 
 
 
 

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



The Interim Consolidated Financial Statements of Talisman Energy Inc. (“Talisman” or the “Company”) have been prepared by management in accordance with Canadian generally accepted accounting principles.  Certain information and disclosures normally required to be included in notes to Annual Consolidated Financial Statements have been condensed or omitted.  The Interim Consolidated Financial Statements should be read in conjunction with the audited Annual Consolidated Financial Statements and the notes thereto in Talisman’s Annual Financial Report as at and for the year ended December 31, 2007.
 
1.  Significant Accounting Policies

The Interim Consolidated Financial Statements have been prepared following the same accounting policies and methods of computation as the Annual Consolidated Financial Statements for the year ended December 31, 2007, except for the following:

a) Changes in Accounting Policies

Financial instruments presentation and disclosure

Effective January 1, 2008, Talisman adopted the new Canadian Institute of Chartered Accountants (CICA) recommendations relating to Financial Instruments – Disclosure (section 3862) and Financial Instruments – Presentation (section 3863).  The new disclosure required by section 3862 concerning the nature and extent of the risks associated with financial instruments, and how those risks are managed, is presented in note 10.  As permitted, comparative information for the disclosure required by section 3862 has not been provided.  The adoption of section 3863 had no impact upon Talisman’s presentation, since the new standard carries forward the existing presentation requirements.

Inventories

Effective January 1, 2008, Talisman adopted retrospectively the new CICA recommendations relating to Inventories (section 3031).  The new standard provides additional guidance concerning measurement, classification and disclosure and allows the reversal of write-downs to net realizable value when there is a change in the circumstances giving rise to the impairment.  On adopting these recommendations, the Company reclassified inventory that is expected to be capitalized when consumed from other assets to property, plant and equipment, with comparative balances reclassified accordingly.  The impact on the Consolidated Balance Sheet at December 31, 2007 was an increase of $216 million to property, plant and equipment and a decrease of $216 million to other assets.

Goodwill and intangible assets

In February 2008, the CICA issued recommendations relating to the recognition, measurement and disclosure of goodwill and intangible assets (section 3064) which will be effective for Talisman’s 2009 reporting.  Talisman is currently assessing the impact of implementing these recommendations.

International Financial Reporting Standards (IFRS)

The Accounting Standards Board confirmed recently that public companies will be required to report under IFRS effective January 1, 2011.  Talisman is currently assessing the impact of adopting IFRS, (including an examination of recognition, measurement and disclosure differences) and developing its conversion plan.

b) Reclassification

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

 
 

 
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.
 
           
For the three months ended September 30
           
   
North
                                         
   
America
   
UK
   
Scandinavia
   
Other
   
Total
 
   
2008
2007
   
2008
 
2007
   
2008
 
2007
   
2008
 
2007
   
2008
 
2007
 
Revenue
                                               
Gross sales
    -   47       55   109       -   22       42   61       97   239  
Royalties
    -   10       -   9       -   1       7   6       7   26  
Revenues, net of royalties
    -   37       55   100       -   21       35   55       90   213  
Expenses
                                                           
Operating, marketing and
                                                           
general
    -   9       60   41       -   4       2   7       62   61  
Dry hole
    -   -       -   -       -   -       1   37       1   37  
Depreciation, depletion and
                                                           
amortization
    -   3       2   4       -   19       9   11       11   37  
Income (loss) from
                                                           
discontinued operations
                                                           
before income taxes
    -   25       (7 ) 55       -   (2 )     23   -       16   78  
Taxes
    -   7       (5 ) 30       -   (1 )     13   14       8   50  
Gain (loss) on disposition, net
                                                           
of tax
    -   93       (3 ) -       -   -       -   -       (3 ) 93  
Net income (loss) from
                                                           
discontinued operations
    -   111       (5 ) 25       -   (1 )     10   (14 )     5   121  
 
 
               
For the nine months ended September 30
             
   
North
   
UK
   
Scandinavia
   
Other
   
Total
 
   
America
                                                 
   
2008
 
2007
   
2008
 
2007
   
2008
 
2007
   
2008
2007
   
2008
 
2007
 
Revenue
                                                           
Gross sales
    40   228       98   317       46   59       136   130       320   734  
Royalties
    8   51       -   25       3   3       16   15       27   94  
Revenues, net of royalties
    32   177       98   292       43   56       120   115       293   640  
Expenses
                                                           
Operating, marketing and
                                                           
general
    4   34       71   127       5   10       11   14       91   185  
Dry hole
                -   6                   2   47       2   53  
Depreciation, depletion and
                                                           
amortization
    3   33       7   13       11   55       26   25       47   126  
Income (loss) from
                                                           
discontinued operations
                                                           
before income taxes
    25   110       20   146       27   (9 )     81   29       153   276  
Taxes
    5   32       5   79       7   (3 )     42   42       59   150  
Gain (loss) on disposition, net
                                                           
of tax
    119   573       12   -       (46 ) -       -   -       85   573  
Net income (loss) from
                                                           
discontinued operations
    139   651       27   67       (26 ) (6 )     39   (13 )     179   699  
 
 
 

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





   
As at September 30, 2008
 
   
North
America
   
UK
   
Scandinavia
   
Other
   
Total
 
Assets
                             
Current assets
    -       17       -       16       33  
Property, plant and equipment, net
    -       73       -       202       275  
Future income taxes
    -       -       -       26       26  
Total assets
    -       90       -       244       334  
Liabilities
                                       
Current liabilities
    -       27       -       -       27  
Asset retirement obligation
    -       6       -       22       28  
Future income taxes
    -       7       -       -       7  
Total liabilities
    -       40       -       22       62  
Net assets of discontinued operations
    -       50       -       222       272  

   
As at December 31, 2007
 
   
North
America
   
UK
   
Scandinavia
   
Other
   
Total
 
Assets
                             
Current assets
    5       32       13       30       80  
Property, plant and equipment, net
    91       77       178       214       560  
Future income taxes
    -       -       -       25       25  
Goodwill
    5       -       7       -       12  
Total assets
    101       109       198       269       677  
Liabilities
                                       
Current liabilities
    1       35       18       3       57  
Asset retirement obligation
    19       6       47       19       91  
Future income taxes
    -       -       24       -       24  
Total liabilities
    20       41       89       22       172  
Net assets of discontinued operations
    81       68       109       247       505  


North America

In 2008, Talisman completed the sale of gas producing assets in Western Canada for proceeds of $247 million, resulting in a gain of $119 million, net of tax of $40 million.

In 2007, Talisman sold its 1.25% indirect interest in Syncrude Canada for proceeds of $472 million, consisting of cash of $229 million, net of adjustments and 8.2 million units of Canadian Oil Sands Trust, for a gain of $277 million, net of tax of $33 million.  In addition, the sale of oil and gas producing assets in Western Canada closed for proceeds of $516 million, resulting in a gain of $203 million, net of tax of $82 million.

UK

In the third quarter, Talisman entered into an agreement to sell its assets in the Netherlands for proceeds of US$480 million, excluding working capital.  The sale has an effective date of January 1, 2008 and is expected to close in January 2009.
 

 
 

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



In 2007, Talisman entered into an agreement to sell assets in the UK, resulting in an after-tax writedown of these assets of $32 million.  Further after-tax write-downs of $10 million and $3 million were recorded in the second and third quarters of 2008 respectively.

In 2006, Talisman entered into an agreement to sell non-core oil and gas properties for consideration of US$550 million with an effective date of January 1, 2007.  This sale closed on December 31, 2007 for total proceeds of $510 million (including a $55 million deposit received in 2006) resulting in a gain of $335 million, net of tax of $64 million.  During the first quarter of 2008, an after-tax post-closing adjustment gain of $25 million was recorded.

Scandinavia

In 2008, Talisman completed the sale of assets in Denmark for proceeds of $95 million, resulting in an after-tax writedown of these assets of $46 million.

Other

Talisman is currently negotiating the potential sale of its assets in Trinidad and Tobago.  The operating results of these interests and exploration licences, which have either been relinquished or are in the process of being relinquished, are included in the results of discontinued operations.

3.  Goodwill

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

 
Nine months ended
Year ended
 
September 30, 2008
December 31, 2007
Opening balance
1,406
1,510
Foreign currency translation effect
(14)
(104)
Closing balance 1
1,392
1,406
1
At September 30, 2008 $nil (December 31, 2007 - $12 million; January 1, 2007 - $76 million) has been reclassified to assets of discontinued operations.

Goodwill has no tax basis.

4.  Other Assets
 

 
September 30, 2008
December 31, 2007
Accrued pension asset
35
42
Fair value of derivative contracts (note 10)
56
40
Investments
36
33
Future income tax assets
3
33
Note receivable
38
-
Other
35
23
 
203
171


 
 

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



5.  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, 2008
December 31, 2007
ARO liability, beginning of period
 1,934
1,819
Liabilities incurred during period
12
85
Liabilities settled during period
(32)
(54)
Accretion expense
87
97
Revisions in estimated future cash flows
-
186
Foreign currency translation
(36)
(199)
ARO liability, end of period1, 2
1,965
1,934
1
Included in September 30, 2008 and December 31, 2007 liabilities are $44 million and $44 million respectively of short-term reclamation costs recorded in accounts payable on the balance sheet for a net long-term ARO liability of $1,921 million and $1,890 million respectively.
2
At September 30, 2008, $28 million (December 31, 2007 - $91 million; January 1, 2007 - $156 million) has been reclassified to liabilities of discontinued operations.

6.  Other Long-Term Obligations
 

 
September 30, 2008
December 31, 2007
Accrued pension and other post-employment benefits liability
57
51
Fair value of derivative contracts (note 10)
106
52
Discounted obligations on capital leases1
28
28
Other
11
9
 
202
140
1
Of the total discounted liability of $33 million (December 31, 2007 - $33 million), $5 million (December 31, 2007 - $5 million) is included in accounts payable and accrued liabilities.

7.  Long-Term Debt
 

 
September 30, 2008
December 31, 2007
Bank credit facilities
703
1,806
Tangguh project financing
83
67
Debentures and notes (unsecured):
   
US$ denominated (US$1,920 million, 2007 - US$2,030 million)
2,046
2,010
C$ denominated
524
524
UK£ denominated (UK£250 million)
472
490
 
3,828
4,897
Unamortized transaction costs
(35)
(35)
 
3,793
4,862
 
 
 

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



 8.  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, 2008
   
December 31, 2007
 
   
Shares
 
Amount
   
Shares
 
Amount
 
Balance, beginning of period
    1,018,590,255     2,437       1,063,928,405     2,533  
Issued on exercise of options
    179,994     3       655,950     14  
Purchased for PSU plan (note 9)
    (4,062,000 )   (68 )     -     -  
Purchased during the period
    -     -       (45,994,100 )   (110 )
Balance, end of period
    1,014,708,249     2,372       1,018,590,255     2,437  

There were 1,014,789,249 common shares outstanding at October 31.

In October 2008, the Company renewed its normal course issuer bid (NCIB) with the Toronto Stock Exchange (TSX).  Pursuant to the NCIB, the Company may repurchase up to 50,938,512 of its common shares (representing 5% of the common shares outstanding at October 14, 2008) during the 12 month period commencing October 23, 2008 and ending October 22, 2009.

In October 2008, the Company declared a semi-annual dividend of C$0.10 per share on its common shares, payable on December 31, 2008.

9.  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, 2008
   
December 31, 2007
 
   
Number of
   
Weighted-average
   
Number of
   
Weighted-average
 
   
Options
   
exercise price ($)
   
Options
   
exercise price ($)
 
Outstanding, beginning of period
    63,578,912       13.21       63,921,148       10.79  
Granted during the period
    16,163,850       18.06       12,812,895       20.21  
Exercised for common shares
    (179,994 )     9.00       (655,950 )     6.94  
Exercised for cash payment
    (12,995,283 )     9.21       (11,402,848 )     7.45  
Forfeited/Expired
    (1,389,172 )     19.24       (1,096,333 )     17.56  
Outstanding, end of period
    65,178,313       15.10       63,578,912       13.21  
Exercisable, end of period
    30,907,809       10.66       29,722,984       8.32  
 
 
 

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



Cash Unit Plans

In addition to the Company’s stock option plans, various subsidiaries of the Company issue stock appreciation rights under the 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, 2008
   
December 31, 2007
 
   
Number of
 
Weighted-average
   
Number of
 
Weighted-average
 
   
units
 
exercise price ($)
   
units
 
exercise price ($)
 
Outstanding, beginning of period
    9,970,493     15.14       8,352,328     12.68  
Granted during the period
    2,148,440     18.04       2,762,980     20.16  
Exercised
    (1,924,466 )   10.98       (943,220 )   7.56  
Forfeited
    (359,990 )   19.40       (201,595 )   17.53  
Outstanding, end of period
    9,834,477     17.53       9,970,493     15.14  
Exercisable, end of period
    3,508,275     11.21       2,605,153     7.67  

For the three months ended September 30, 2008, the Company recorded stock-based compensation recovery of $297 million (2007 - $47 million) relating to its stock option and cash unit plans and paid cash of $9 million (2007 - $20 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, 2008, the Company recorded stock-based compensation recovery of $37 million (2007 - $38 million expense) relating to its stock option and cash unit plans and paid cash of $208 million (2007 - $151 million) to employees in settlement of fully accrued stock-based compensation liabilities for options and cash units exercised in the period.

The combined mark-to-market liability for stock option and cash unit plans of $164 million at September 30, 2008 (December 31, 2007 - $405 million) is included in accounts payable and accrued liabilities.

Performance Share Unit (PSU) Plan

During the three months ended September 30, 2008, Talisman implemented a PSU plan pursuant to which 4,158,860 PSUs were granted.  Half of the PSUs vest on January 31, 2010. The remaining half will vest on the same date, subject to pre-determined performance measures being achieved.

To satisfy the Company’s obligation to deliver stock to settle various PSUs, the Company established a trust that purchased 4,062,000 shares of common stock on the open market for $68 million. These shares will be held in trust until the PSUs vest. For accounting purposes, the cost of the purchase of common stock held in trust has been accounted for as a reduction in outstanding shares of common stock 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.

For the three and nine months ended September 30, 2008 the Company recorded stock-based compensation expense of $8 million (2007 - $nil) relating to its PSU plan, with a corresponding increase in contributed surplus.


 
 

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



10.  Financial Instruments and Risk Management

Talisman’s financial assets and liabilities at September 30, 2008 comprised cash and cash equivalents, accounts receivable, 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.

The Company is exposed to financial risks arising from its financial assets and liabilities.  The financial risks include market risk related to foreign exchange rates, interest rates and commodity prices, credit risk and liquidity risk.

Fair Value of Financial Assets and Liabilities

The fair values of cash and cash equivalents, accounts receivable, bank indebtedness, and accounts payable and accrued liabilities approximate their carrying values due to the short-term maturity of those instruments.  Discounted obligations under capital leases are valued using the discounted minimum payments method, and their fair value approximates carrying value.

Borrowings under bank credit facilities are for short terms and are market rate based, thus, carrying value approximates fair value.  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 $3,351 million, while the carrying value was $3,793 million.  The Company has a financing structure whereby subsidiaries have US$892 million drawn on bank facilities that have been offset against equal amounts of cash deposited by another subsidiary with the same bank under a right of offset agreement.  The Company intends to set-off these amounts at maturity.

Risk management assets and liabilities are recorded at their estimated fair values.  Fair values for cross currency and interest rate derivative instruments are determined based on the estimated cash payment or receipt necessary to settle the contract.  Cash payments or receipts are based on discounted cash flow analysis using current market rates and prices.  Fair values for commodity price derivatives are based on discounted cash flow analysis using current market rates and prices and option pricing models using forward pricing curves and implied volatility, as appropriate, which are compared to quotes received from financial institutions for reasonability.

Risk Management Assets, Liabilities and Losses

Net risk management position

Derivative instrument
Balance sheet caption
September 30, 2008
December 31, 2007
Assets
     
Interest rate swaps
Accounts receivable
4
1
Interest rate swaps
Other assets
7
4
Cross currency swaps
Other assets
23
36
Commodity contracts
Accounts receivable
166
-
Commodity contracts
Other assets
26
-
Risk management assets
 
226
41
Liabilities
     
Cross currency swaps
Accounts payable and accrued liabilities
(1)
-
Commodity contracts
Accounts payable and accrued liabilities
(3)
(33)
Commodity contracts
Other long-term obligations
(106)
(52)
Risk management liabilities
(110)
(85)
 
 
 

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


 

Net income impact of realized and unrealized losses from risk management activities

For the three months ended September 30, 2008, realized losses related to commodity derivative instruments designated as hedges resulted in a decrease of recorded sales of $4 million (2007 – $34 million increase).  During the period, the Company recorded a gain of $567 million (2007 – $10 million loss) in respect of held for trading financial instruments.

For the nine months ended September 30, 2008, realized losses related to commodity derivative instruments designated as hedges resulted in a decrease of recorded sales of $28 million (2007 – $101 million increase).  During the period, the Company recorded a loss of $31 million (2007 – $16 million gain) in respect of held for trading financial instruments.

Market Risk

i)  Currency Risk

Currency risk management is carried out by Talisman pursuant to policies and guidelines approved by the Board of Directors.

Talisman operates internationally and is therefore exposed to foreign exchange risk.  Talisman’s primary exposures are from fluctuations in the US dollar (US$) relative to the Canadian dollar (C$), British Pound Sterling (UK£) and Norwegian Kroner (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 outstanding foreign exchange forward contracts at September 30, 2008.

Talisman enters into derivative instruments from time to time to mitigate its currency risk.  At September 30, 2008 the Company had cross currency interest rate swap contracts, that effectively swap the 4.44% C$350 million medium term notes due 2011 into $US 304 million at an interest rate of 5.05%. These contracts have been designated as a cash flow hedge.  The effective portion of the changes in the fair value of the cross currency interest rate swaps is recognized initially in other comprehensive income and is reclassified to foreign exchange gains or losses as foreign exchange translation gains or losses on the hedged debt are recorded.  The balance in accumulated other comprehensive income at September 30, 2008 was a loss of $4 million. The change in the hedged item and hedging item attributable to foreign exchange are included in net income when incurred.  The net effect of these entries had no impact on net income.

In respect of financial instruments existing at September 30, 2008, a 1% strengthening of the US$ against the other currencies noted above, with all other variables assumed constant, would have resulted in a increase of $5 million in net income and an increase of $4 million in other comprehensive income in the three month period ended September 30, 2008.  A similar weakening of the US$ would have had the opposite impact.


 
 

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



ii) 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).  The Company’s interest rate risk policy reflects guidelines approved by the Board of Directors.  Risk management activities aim to manage the mix of fixed to floating debt to best manage the tradeoff between longer term interest rate reset risk and shorter term volatility in interest rates.

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, 2008 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 months ended September 30, the fair value of the fixed-to-floating interest rate swaps increased by $6 million.

In respect of financial instruments existing at September 30, 2008, a 1% increase in interest rates would have resulted in a $1 million decrease in net income, principally related to floating rate debt, in the three month period ended September 30, 2008.  A similar decrease in interest rates would have had the opposite effect.

iii) Commodity Price Risk

Talisman is exposed to commodity price risk since its revenues are dependent on the price of crude oil, natural gas, and natural gas liquids.  Talisman enters into derivative instruments from time to time to mitigate commodity price risk volatility under guidelines approved by the Board of Directors.  The Company does not use derivative contracts for speculative purposes.

The Company had the following commodity price derivative contracts outstanding at September 30, 2008:
 
Commodity Contracts Designated as Hedges
 
Fixed price swaps
Hedge type
Term
bbls/d
US$/bbl
Fair value
Dated Brent oil index
Cash flow
2008 Oct - Dec
815
60.00
(3)

 
Commodity Contracts not Designated as Hedges
 
Fixed price swaps
Instrument type
Term
Mcf/d
C$/mcf
 
Fair value
ICE index
Held-for-trading
2008 Oct- Dec
23,452
8.41
 
 (18)
ICE index
Held-for-trading
2009 Jan - Mar
23,452
8.41
 
 (22)
ICE index
Held-for-trading
2009 Apr - Sep
23,452
6.39
 
 (36)
ICE index
Held-for-trading
2009 Oct -Dec
20,638
8.11
 
 (17)
ICE index
Held-for-trading
2010 Jan - Mar
20,638
8.11
 
 (19)
ICE index
Held-for-trading
2010 Apr - Sep
20,638
6.67
 
 (29)
ICE index
Held-for-trading
2010 Oct - Dec
17,824
7.84
 
 (14)
ICE index
Held-for-trading
2011 Jan - Mar
17,824
7.84
 
 (16)
ICE index
Held-for-trading
2011 Apr - Jun
16,886
7.15
 
 (11)
           
(182)

 
 

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




       
Floor/ceiling
   
Two way collars
Instrument type
Term
bbls/d
US$/bbl
 
Fair value
Dated Brent oil index
Held-for-trading
2009 Apr - Dec
35,000
97.71/139.00
 
52
WTI
Held-for-trading
2009 Apr - Dec
5,000
97.80/123.92
 
6
           
58
             
       
Floor/ceiling
   
Two-way collars
Instrument type
Term
Mcf/d
C$/mcf
 
Fair value
AECO index
Held-for-trading
2008 Oct
94,820
8.35/9.14
 
5
             
       
Floor/ceiling
   
Two-way collars
Instrument type
Term
Mcf/d
US$/mcf
 
Fair value
NYMEX index
Held-for-trading
2008 Oct – Dec
510,000
9.25/18.52
 
 87
NYMEX index
Held-for-trading
2008 Oct - Dec
20,000
9.25/19.75
 
 3
           
90
             
Fixed price swaps
Instrument type
Term
Bbls/d
US$/bbl
 
Fair value
Dated Brent oil index
Held-for-trading
2008 Oct - Dec
22,500
99.99
 
3
WTI
Held-for-trading
2008 Oct - Dec
10,000
100.56
 
-
           
3
             
Put options
Instrument type
Term
Bbls/d
US$/bbl
 
Fair value
Dated Brent oil index
Held-for-trading
2008 Oct - Dec
42,500
91.00
 
11
WTI
Held-for-trading
2008 Oct - Dec
42,500
90.00
 
9
Dated Brent oil index
Held-for-trading
2009 Jan - Mar
57,500
90.00
 
33
WTI
Held-for-trading
2009 Jan - Mar
57,500
90.00
 
34
           
87
             
Put options
Instrument type
Term
Mcf/d
C$/mcf
 
Fair value
AECO index
Held-for-trading
2009 Jan - Dec
222,827
6.33
 
25
 

In respect of outstanding financial instruments and assuming forward commodity prices in existence at September 30, 2008, 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 $18 million in the three month period ended September 30, 2008.  A similar decrease in commodity prices would have had the opposite impact. The sensitivity of net income to commodity price changes is dependent on commodity price assumptions. For example, the fair value of the fixed price oil swaps fluctuates with oil price changes below the swap price; however, the fair value of such swaps is nil when the oil price exceeds the swap price.

Credit Risk

Talisman is exposed to credit risk, which is the risk that a customer or counterparty will fail to perform an obligation or settle a liability, resulting in financial loss to the Company.  Talisman manages exposure to credit risk by adopting credit risk guidelines approved by the Board of Directors that limit transactions according to counterparty credit worthiness.


 
 

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



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.  Substantially all of the accounts receivable balance at September 30, 2008 was current.  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.

The Company routinely assesses the financial strength of its joint participants and customers, in accordance with the credit risk guidelines.  At September 30, 2008, the largest single credit exposure was approximately $192 million with a very highly rated counterparty.

The Company also has credit risk arising from cash and cash equivalents held with banks and financial institutions and derivative financial instruments with positive values.  The Company’s policy allows it to deposit cash balances at financial institutions subject to a sliding scale limit, depending on credit worthiness.  All derivative agreements are with financial institutions having strong investment grade ratings. The maximum credit exposure associated with these financial assets is the carrying values.

Subsequent to September 30, 2008, counterparty exposure has increased significantly due to the decline in commodity prices. The majority of the Company’s commodity price derivative contract counterparty exposure is to counterparties that are eligible for investment under the financial support program approved by the US Government to support financial institutions. At this time, Talisman expects that the counterparties will be able to meet their obligations as they become due.

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 and debt.

Talisman maintains appropriate unused 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 targeting its long-term debt-to-long-term debt plus shareholders’ equity ratio between 35-45%, and its long-term debt-to-annualized cash provided by operating activities ratio under 2:1.

The majority of the Company's debt matures subsequent to 2010, with approximately $185 million maturing in 2009 and $11 million in 2010.  The Company has the ability and intention to replace this debt with long-term borrowings under its bank credit facilities.

At September 30, the Company had $0.7 billion 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.

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

Except for derivatives that mature as noted above, and long-term debt and obligations under capital leases that mature as outlined in notes 9 and 10 respectively to Talisman’s audited Consolidated Financial Statements for the year ended December 31, 2007, all of the Company’s financial liabilities are due within one year.

 
 

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



11. Employee Benefits

The Company’s net pension benefit plan expense is as follows:

   
Three months ended
September 30
   
Nine months ended
September 30
 
   
2008
 
2007
   
2008
 
2007
 
Current service cost - defined benefit
    6     3       16     9  
Current service cost - defined contribution
    3     3       9     9  
Interest cost
    4     2       11     7  
Expected return on plan assets
    (5 )   (6 )     (14 )   (18 )
Actuarial loss
    3     8       8     24  
      11     10       30     31  

For the nine months ended September 30, 2007 and 2008, there were no contributions to the defined benefit pension plans.

12.  Selected Cash Flow Information

 
  Three months ended
September 30
   
Nine months ended
September 30
 
   
2008
 
2007
   
2008
 
2007
 
Items not involving cash:
                   
Depreciation, depletion and amortization
    620     549       1,784     1,646  
Dry hole
    137     112       276     309  
Net loss (gain) on asset disposals
    (69 )   (8 )     (65 )   (8 )
Stock-based compensation recovery
    (305 )   (67 )     (244 )   (113 )
Future taxes and deferred petroleum revenue tax
    378     49       376     193  
Unrealized (gain) loss on held-for-trading financial instruments
    (641 )   44       (150 )   18  
Financial instruments contract premium
    16     -       54     -  
Other
    (8 )   6       (1 )   12  
      128     685       2,030     2,057  

Interest paid
    45       57       121       139  
Income taxes paid
    586       289       999       718  

 
 
 

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



13.  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.

On September 12, 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. On July 19, 2006, the Second Circuit Court of Appeals denied the plaintiffs' request to appeal the Court's refusal to certify the lawsuit as a class action. The plaintiffs have appealed to the Second Circuit Court of Appeals, the Court's decision granting Talisman's Motion for Summary Judgment, its denial of class certification, and its refusal to consider the plaintiffs' proposed third amended complaint. Talisman believes the lawsuit is entirely without merit and will continue to vigorously defend itself. Talisman does not expect the lawsuit to have a material adverse effect.

 
 

 
 14. Segmented Information
                                                       
                                                           
 
 North America (1)
 
 UK (2)
 
 Scandinavia (3)
 
 Southeast Asia (4)
 
 Other (5)
 
 Total
 
 Three months
 Nine months
 
 Three months
 Nine months
 
 Three months
 Nine months
 
 Three months
 Nine months
 
 Three months
 Nine months
 
 Three months
 Nine months
 
 ended
 ended
 
 ended
 ended
 
 ended
 ended
 
 ended
 ended
 
 ended
 ended
 
 ended
 ended
 
 September 30
 September 30
 
 September 30
 September 30
 
 September 30
 September 30
 
 September 30
 September 30
 
 September 30
 September 30
 
 September 30
 September 30
 (millions of C$)
2008
2007
2008
2007
 
2008
2007
2008
2007
 
2008
2007
2008
2007
 
2008
2007
2008
2007
 
2008
2007
2008
2007
 
2008
2007
2008
2007
 Revenue
                                                         
 Gross sales
    1,184
         655
    3,342
      2,169
 
        969
         651
     2,752
      1,901
 
        347
         183
        993
         562
 
        803
         590
 2,088
   1,564
 
        99
       129
      418
       287
 
    3,402
     2,208
    9,593
     6,483
 Hedging gain (loss)
             -
           38
             -
           91
 
           (4)
            (4)
         (28)
           10
 
             -
             -
             -
             -
 
              -
              -
          -
          -
 
           -
           -
           -
           -
 
          (4)
          34
        (28)
        101
 Royalties
        211
         115
        605
         392
 
             6
             5
           11
             4
 
             -
             -
             -
             -
 
        366
         236
     889
      606
 
        30
         52
      209
       118
 
       613
        408
    1,714
     1,120
 Net sales
        973
        578
    2,737
    1,868
 
        959
        642
     2,713
     1,907
 
        347
        183
        993
        562
 
        437
        354
 1,199
     958
 
        69
        77
      209
      169
 -
    2,785
    1,834
    7,851
    5,464
 Other
          31
           32
          93
           84
 
             7
             4
           17
           19
 
            1
             -
            3
             5
 
              -
              -
          -
          1
 
         (2)
           -
           -
           -
 
         37
          36
       113
        109
 Total revenue
    1,004
         610
    2,830
      1,952
 
        966
         646
     2,730
      1,926
 
        348
         183
        996
         567
 
        437
         354
 1,199
      959
 
        67
         77
      209
       169
 
    2,822
     1,870
    7,964
     5,573
 Segmented expenses
                                                       
 Operating
        155
         130
        453
         374
 
        236
         204
        681
         635
 
          64
           65
        195
         200
 
          54
           48
     143
      126
 
          2
         12
        17
         21
 
       511
        459
    1,489
     1,356
 Transportation
          20
           20
          53
           51
 
           15
           10
           34
           40
 
          10
             6
          28
           24
 
          16
           13
       43
        36
 
          2
           2
          6
           6
 
         63
          51
       164
        157
 DD&A
        298
         263
        845
         785
 
        163
         152
        473
         450
 
          90
           55
        273
         191
 
          63
           69
     174
      199
 
          6
         10
        19
         21
 
       620
        549
    1,784
     1,646
 Dry hole
        103
           60
        173
         157
 
           33
            (1)
           59
           39
 
            1
           15
          43
           64
 
             1
           38
         1
        48
 
         (1)
           -
           -
           1
 
       137
        112
       276
        309
 Exploration
          49
           45
        118
         111
 
           11
           19
           23
           29
 
          19
           15
          43
           28
 
          11
             6
       37
        15
 
        12
         11
        52
         41
 
       102
          96
       273
        224
 Other
        (79)
         (12)
        (84)
         (63)
 
             6
             8
             6
           15
 
             -
           (5)
            3
           (5)
 
             1
             1
         4
          -
 
         (1)
           1
         (4)
         15
 
        (73)
          (7)
        (75)
        (38)
 Total segmented expenses
        546
         506
    1,558
      1,415
 
        464
         392
     1,276
      1,208
 
        184
         151
        585
         502
 
        146
         175
     402
      424
 
        20
         36
        90
       105
 
    1,360
     1,260
    3,911
     3,654
 Segmented income before taxes
        458
         104
    1,272
         537
 
        502
         254
     1,454
         718
 
        164
           32
        411
           65
 
        291
         179
     797
      535
 
        47
         41
      119
         64
 
    1,462
        610
    4,053
     1,919
 Non-segmented expenses
                                                     
 General and administrative
                                             
         58
          53
       197
        166
 Interest
                                                 
         44
          54
       123
        151
 Stock-based compensation
                                             
     (297)
        (47)
        (37)
          38
 Currency translation
                                               
        (37)
          12
        (56)
          18
 (Gain)/Loss on held-for-trading financial instruments
                                   
     (567)
          10
         31
        (16)
 Total non-segmented expenses
                                           
     (799)
         82
       258
       357
 Income from continuing
                                                       
    operations before taxes
                                             
    2,261
        528
    3,795
     1,562
 Capital expenditures
                                                       
 Exploration
        555
         205
        954
         598
 
           26
           77
        104
         163
 
          33
           31
        123
         107
 
          42
           24
     219
      120
 
        24
         29
        76
       100
 
       680
        366
    1,476
     1,088
 Development
        231
         184
        593
         568
 
        153
         240
        463
         847
 
        211
         164
        521
         324
 
        138
           90
     330
      242
 
          3
           1
          8
         22
 
       736
        679
    1,915
     2,003
 Midstream
            3
           12
          34
           99
 
              -
              -
              -
              -
 
             -
             -
             -
             -
 
              -
              -
          -
          -
 
           -
           -
           -
           -
 
            3
          12
         34
          99
 Exploration and development
        789
         401
    1,581
      1,265
 
        179
         317
        567
      1,010
 
        244
         195
        644
         431
 
        180
         114
     549
      362
 
        27
         30
        84
       122
 
    1,419
     1,057
    3,425
     3,190
 Property acquisitions
                                               
         65
          38
       454
          42
 Proceeds on dispositions
                                             
        (89)
        (21)
        (89)
        (37)
 Other non-segmented
                                               
         14
          12
         42
          26
 Net capital expenditures (6)
                                             
    1,409
     1,086
    3,832
     3,221
 Property, plant and equipment
    8,611
      7,876
     
     5,502
      5,683
     
    1,879
      1,609
     
 2,538
   2,030
     
      719
       241
     
 19,249
   17,439
 Goodwill
   
        243
         244
     
        372
         386
     
        661
         669
     
     112
      104
     
          4
           3
     
    1,392
     1,406
 Other
   
        656
      1,012
     
        408
         301
     
        229
         172
     
     422
      293
     
      114
         65
     
    1,829
     1,843
 Discontinued operations
             -
         101
     
           91
         109
     
             -
         198
     
          -
          -
     
      243
       269
     
       334
        677
 Segmented assets
   
    9,510
      9,233
     
     6,373
      6,479
     
    2,769
      2,648
     
 3,072
   2,427
     
  1,080
       578
     
 22,804
   21,365
 Non-segmented assets
                                                   
       261
          83
 Total assets (7)
                                                     
 23,065
   21,448
                                                           
 (1) North America
         
 (3) Scandinavia
             
 (4) Southeast Asia
           
 Canada
         939
         566
      2,649
      1,781
 
 Norway
     
         348
         183
         996
         567
 
 Indonesia
     
       277
       167
       737
       428
         
 US
           65
           44
         181
         171
 
 Denmark
     
             -
             -
             -
             -
 
 Malaysia
     
       123
       144
       349
       381
 
 Total revenue
      1,004
         610
      2,830
      1,952
 
 Total revenue
   
         348
         183
         996
         567
 
 Vietnam
     
         19
           6
         30
         16
 
 Canada
   
      8,120
      7,486
 
 Norway
         
      1,879
      1,609
 
 Australia
     
         18
         37
         83
       134
 
 US
   
         491
         390
 
 Denmark
         
             -
             -
 
 Total revenue
   
       437
       354
    1,199
       959
 
 Property, plant and equipment (7)
      8,611
      7,876
 
 Property, plant and equipment (7)
 
      1,879
      1,609
 
 Indonesia
         
       850
       820
 
                               
 Malaysia
         
    1,106
       884
         
 (2) UK
         
 Vietnam
         
       377
       162
 
 UK
         966
         646
      2,730
      1,926
                     
 Australia
         
       205
       164
         
 Netherlands
             -
             -
             -
             -
 
 Property, plant and equipment (7)
    2,538
    2,030
 
 Total revenue
         966
         646
      2,730
      1,926
                       
 UK
   
      5,502
      5,683
 
 (5) Other
 
 Netherlands
   
             -
             -
 
 Trinidad & Tobago
 
           -
           -
           -
           -
 
 Property, plant and equipment (7)
      5,502
      5,683
 
 Algeria
     
         21
         71
       171
       155
 
                               
 Tunisia
     
         46
           6
         38
         14
         
 (6) Excluding corporate acquisitions.
 Total revenue
   
         67
         77
       209
       169
 
 (7) Current year represents balances as at September 30, prior year represents balances as at December 31.
 
 Trinidad & Tobago
     
           -
           -
         
 
 Algeria
         
       199
       193
 
                               
 Tunisia
         
         18
         14
         
 
 Other
         
       502
         34
 
                               
 Property, plant and equipment (7)
       719
       241
         
 

 
Talisman Energy Inc.
Consolidated Financial Ratios
September 30, 2008
(unaudited)
       
The following financial ratio is provided in connection with the Company's shelf prospectus, filed with
 
Canadian and US securities regulatory authorities, and is based on the Company's Consolidated
 
Financial Statements that are prepared in accordance with accounting principles generally accepted in Canada.
       
       
The interest coverage ratio is for the 12 month period ended September 30, 2008.
   
       
Interest coverage (times)
   
    Income (1)
 
20.46
    Income from continuing operations (2)
 
17.20
       
1  Net income plus income taxes and interest expense; divided by the sum of interest expense and capitalized interest.
2  Net income from continuing operations plus income taxes and interest expense from continuing operations; divided
    by the sum of interest expense and capitalized interest from continuing operations.