Exhibit 99.3
SUMMARY OF NET INCOME (LOSS) BY SEGMENT
Millions of Dollars
---------------------------------------- ---------------------------------------
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Income (Loss) from Continuing Operations
Before Accounting Changes
U.S. E&P 635 671 701 935 2,942 892 892
International E&P 622 683 719 736 2,760 895 895
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total E&P 1,257 1,354 1,420 1,671 5,702 1,787 1,787
- ---------------------------------------------------------------------------------------- ---------------------------------------
Midstream 55 42 38 100 235 385 385
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 403 734 505 484 2,126 570 570
International R&M 61 84 203 269 617 130 130
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total R&M 464 818 708 753 2,743 700 700
- ---------------------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - 74 74 110 110
Chemicals 39 46 81 83 249 133 133
Emerging Businesses (22) (29) (27) (24) (102) (8) (8)
Corporate and Other (190) (218) (209) (177) (794) (184) (184)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Consolidated 1,603 2,013 2,011 2,480 8,107 2,923 2,923
======================================================================================== =======================================
Cumulative Effect of Accounting Changes
U.S. E&P - - - - - - -
International E&P - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total E&P - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Midstream - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. R&M - - - - - - -
International R&M - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total R&M - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - - - - -
Chemicals - - - - - - -
Emerging Businesses - - - - - - -
Corporate and Other - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Consolidated - - - - - - -
======================================================================================== =======================================
Income (Loss) from Discontinued Operations
Corporate and Other 13 62 (5) (48) 22 (11) (11)
======================================================================================== =======================================
Net Income (Loss)
U.S. E&P 635 671 701 935 2,942 892 892
International E&P 622 683 719 736 2,760 895 895
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total E&P 1,257 1,354 1,420 1,671 5,702 1,787 1,787
- ---------------------------------------------------------------------------------------- ---------------------------------------
Midstream 55 42 38 100 235 385 385
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 403 734 505 484 2,126 570 570
International R&M 61 84 203 269 617 130 130
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total R&M 464 818 708 753 2,743 700 700
- ---------------------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - 74 74 110 110
Chemicals 39 46 81 83 249 133 133
Emerging Businesses (22) (29) (27) (24) (102) (8) (8)
Corporate and Other (177) (156) (214) (225) (772) (195) (195)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Consolidated 1,616 2,075 2,006 2,432 8,129 2,912 2,912
======================================================================================== =======================================
Page 1 of 11
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
Millions of Dollars
---------------------------------------- ---------------------------------------
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Income from Continuing Operations
Before Income Taxes
U.S. E&P 987 1,049 1,057 1,433 4,526 1,388 1,388
International E&P 1,410 1,360 1,654 1,684 6,108 2,020 2,020
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total E&P 2,397 2,409 2,711 3,117 10,634 3,408 3,408
- ---------------------------------------------------------------------------------------- ---------------------------------------
Midstream 86 66 62 158 372 449 449
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 636 1,149 803 772 3,360 901 901
International R&M 79 111 268 356 814 160 160
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total R&M 715 1,260 1,071 1,128 4,174 1,061 1,061
- ---------------------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - 74 74 115 115
Chemicals 49 56 99 109 313 187 187
Emerging Businesses (34) (42) (44) (34) (154) (13) (13)
Corporate and Other (249) (279) (239) (277) (1,044) (267) (267)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Consolidated 2,964 3,470 3,660 4,275 14,369 4,940 4,940
======================================================================================== =======================================
Income from Continuing Operations
Effective Tax Rates
U.S. E&P 35.7% 36.0% 33.7% 34.8% 35.0% 35.7% 35.7%
International E&P 55.9% 49.8% 56.5% 56.3% 54.8% 55.7% 55.7%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total E&P 47.6% 43.8% 47.6% 46.4% 46.4% 47.6% 47.6%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Midstream 36.0% 36.4% 38.7% 36.7% 36.8% 14.3% 14.3%
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 36.6% 36.1% 37.1% 37.3% 36.7% 36.7% 36.7%
International R&M 22.8% 24.3% 24.3% 24.4% 24.2% 18.8% 18.8%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total R&M 35.1% 35.1% 33.9% 33.2% 34.3% 34.0% 34.0%
- ---------------------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment n/a n/a n/a 0.0% 0.0% 4.3% 4.3%
Chemicals 20.4% 17.9% 18.2% 23.9% 20.4% 28.9% 28.9%
Emerging Businesses 35.3% 31.0% 38.6% 29.4% 33.8% 38.5% 38.5%
Corporate and Other 23.7% 21.9% 12.6% 36.1% 23.9% 31.1% 31.1%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Consolidated 45.9% 42.0% 45.1% 42.0% 43.6% 40.8% 40.8%
======================================================================================== =======================================
Page 2 of 11
CERTAIN ITEMS INCLUDED IN INCOME FROM CONTINUING OPERATIONS (AFTER-TAX)
Millions of Dollars
--------------------------------------------------------------------------------
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
U.S. E&P
Gain (loss) on asset sales - - - - - 90 90
Property impairments (3) - - (9) (12) - -
Tax credit utilization - - 22 28 50 - -
Insurance premium adjustment - - - (17) (17) - -
Pending claims and settlements - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total (3) - 22 2 21 90 90
- ---------------------------------------------------------------------------------------- ---------------------------------------
International E&P
Gain (loss) on asset sales 56 (13) - - 43 - -
Property impairments - - (1) (29) (30) - -
Insurance premium adjustment - - - (17) (17) - -
Canada tax law change - 31 - 41 72 - -
Pending claims and settlements - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 56 18 (1) (5) 68 - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total E&P 53 18 21 (3) 89 90 90
- ---------------------------------------------------------------------------------------- ---------------------------------------
Midstream
Property impairments (12) (10) - - (22) (6) (6)
DEFS' sale of TEPPCO general partnership - - - - - 306 306
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total (12) (10) - - (22) 300 300
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. R&M
Gain (loss) on asset sales - - - - - 31 31
Property impairments (5) - (6) (28) (39) - -
Insurance premium adjustment - - - (6) (6) - -
Pending claims and settlements - - (34) - (34) - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total (5) - (40) (34) (79) 31 31
- ---------------------------------------------------------------------------------------- ---------------------------------------
International R&M
Gain (loss) on asset sales - - - - - - -
Property impairments - - - - - - -
Other - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total R&M (5) - (40) (34) (79) 31 31
- ---------------------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment
- - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Chemicals
- - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Emerging Businesses
- - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Corporate and Other
Property impairments - - - - - - -
Merger-related expenses (14) - - - (14) - -
Premium on early debt retirement - - (43) - (43) (8) (8)
Other - - - - - - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total (14) - (43) - (57) (8) (8)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total Company 22 8 (62) (37) (69) 413 413
======================================================================================== =======================================
Page 3 of 11
CASH FLOW INFORMATION
Millions of Dollars
--------------------------------------------------------------------------------
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Cash Flows from Operating Activities
Income from continuing operations 1,603 2,013 2,011 2,480 8,107 2,923 2,923
DD&A and property impairments 949 932 950 1,131 3,962 1,063 1,063
Dry hole costs and leasehold impairments 87 105 150 75 417 109 109
Accretion on discounted liabilities 36 41 49 45 171 48 48
Deferred income taxes 360 310 328 27 1,025 123 123
Undistributed equity earnings (181) (97) (263) (236) (777) (805) (805)
Net (gain) loss on asset dispositions (82) (6) 6 (34) (116) (177) (177)
Other 70 65 (30) (295) (190) (78) (78)
Net working capital changes (777) (1,101) 1,267 10 (601) 888 888
Discontinued operations 8 14 (55) (6) (39) (5) (5)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Net Cash Provided by
Operating Activities 2,073 2,276 4,413 3,197 11,959 4,089 4,089
- ---------------------------------------------------------------------------------------- ---------------------------------------
Cash Flows from Investing Activities
Capital expenditures and investments:
E&P (1,210) (1,239) (1,248) (1,552) (5,249) (1,206) (1,206)
Midstream (3) (2) (1) (1) (7) (1) (1)
R&M (215) (278) (277) (574) (1,344) (275) (275)
LUKOIL Investment - - - (2,649) (2,649) (324) (324)
Chemicals - - - - - - -
Emerging Businesses (28) (27) (19) (1) (75) 4 4
Corporate and Other (25) (38) (49) (60) (172) (20) (20)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total capital expend. & investments (1,481) (1,584) (1,594) (4,837) (9,496) (1,822) (1,822)
Acquisitions - adoption & application of FIN 46 - - 11 - 11 - -
Proceeds from asset dispositions 449 905 73 164 1,591 87 87
Long-term advances to/collections from
affiliates and other investments (44) 9 30 112 107 25 25
Discontinued operations (1) (1) - 1 (1) - -
- ---------------------------------------------------------------------------------------- ---------------------------------------
Net Cash Used for Investing Activities (1,077) (671) (1,480) (4,560) (7,788) (1,710) (1,710)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Cash Flows from Financing Activities
Net issuance (repayment) of debt (722) (1,361) (221) (471) (2,775) (986) (986)
Issuance of stock 112 95 62 161 430 155 155
Repurchase of stock - - - - - (194) (194)
Dividends (294) (296) (296) (346) (1,232) (348) (348)
Other 89 94 (66) 61 178 64 64
- ---------------------------------------------------------------------------------------- ---------------------------------------
Net Cash Provided by (Used for)
Financing Activities (815) (1,468) (521) (595) (3,399) (1,309) (1,309)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Effect of Exchange Rate Changes (12) 8 47 82 125 (36) (36)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Net Change in Cash
and Cash Equivalents 169 145 2,459 (1,876) 897 1,034 1,034
Cash and cash equivalents
at beginning of period 490 659 804 3,263 490 1,387 1,387
- ---------------------------------------------------------------------------------------- ---------------------------------------
Cash and Cash Equivalents
at End of Period 659 804 3,263 1,387 1,387 2,421 2,421
======================================================================================== =======================================
Page 4 of 11
TOTAL E&P
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
E&P Net Income ($ Millions) 1,257 1,354 1,420 1,671 5,702 1,787 1,787
======================================================================================== =======================================
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D) 1,611 1,563 1,484 1,596 1,563 1,600 1,600
- ---------------------------------------------------------------------------------------- ---------------------------------------
E&P segment plus LUKOIL Investment segment: 1,611 1,563 1,484 1,755 1,603 1,801 1,801
- ---------------------------------------------------------------------------------------- ---------------------------------------
Crude Oil and Condensate (MB/D)
Consolidated 828 809 733 821 797 822 822
Equity affiliates 113 104 111 103 108 120 120
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 941 913 844 924 905 942 942
======================================================================================== =======================================
Sales of crude oil produced (MB/D) 927 888 875 903 898 940 940
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids (MB/D) 76 79 87 92 84 94 94
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas (MMCF/D)
Consolidated 3,415 3,299 3,179 3,356 3,312 3,295 3,295
Equity affiliates 9 4 4 4 5 5 5
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 3,424 3,303 3,183 3,360 3,317 3,300 3,300
======================================================================================== =======================================
Canadian Syncrude (MB/D) 23 20 22 20 21 14 14
- ---------------------------------------------------------------------------------------- ---------------------------------------
Industry Prices (Platt's)
Crude Oil ($/bbl)
WTI spot 35.23 38.31 43.86 48.29 41.42 49.70 49.70
Brent dated 31.95 35.36 41.54 44.00 38.21 47.50 47.50
Natural Gas--Henry Hub 1st of month ($/mcf) 5.69 6.00 5.75 7.07 6.13 6.27 6.27
- ---------------------------------------------------------------------------------------- ---------------------------------------
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated 32.08 35.32 40.41 42.79 37.65 44.89 44.89
Equity affiliates 19.27 25.48 26.19 26.55 24.18 30.38 30.38
Total 30.44 34.17 38.78 40.96 36.06 43.15 43.15
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids ($/bbl) 25.43 26.71 30.73 35.37 30.02 33.44 33.44
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas ($/mcf)
Consolidated 4.41 4.43 4.48 5.13 4.62 5.19 5.19
Equity affiliates 3.91 0.31 0.31 0.25 2.19 0.25 0.25
Total 4.41 4.43 4.48 5.13 4.61 5.19 5.19
- ---------------------------------------------------------------------------------------- ---------------------------------------
Exploration Charges ($ Millions)
Dry Holes 67 42 82 51 242 88 88
Lease Impairments 20 63 68 24 175 20 20
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total Non-Cash Charges 87 105 150 75 417 108 108
Other (G&G and Lease Rentals) 56 58 55 117 286 63 63
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total Exploration Charges 143 163 205 192 703 171 171
======================================================================================== =======================================
Depreciation, Depletion and
Amortization (DD&A) ($ Millions) 704 720 711 783 2,918 819 819
- ---------------------------------------------------------------------------------------- ---------------------------------------
Page 5 of 11
U.S. E&P
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
U.S. E&P Net Income ($ Millions) 635 671 701 935 2,942 892 892
======================================================================================== =======================================
Alaska ($ Millions) 403 397 451 581 1,832 532 532
- ---------------------------------------------------------------------------------------- ---------------------------------------
Lower 48 ($ Millions) 232 274 250 354 1,110 360 360
- ---------------------------------------------------------------------------------------- ---------------------------------------
Production
Total U.S. (MBOE/D) 659 637 579 642 629 648 648
- ---------------------------------------------------------------------------------------- ---------------------------------------
Crude Oil and Condensate (MB/D)
Alaska 320 307 253 313 298 309 309
Lower 48 53 52 50 50 51 62 62
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 373 359 303 363 349 371 371
======================================================================================== =======================================
Sales of crude oil produced (MB/D) 373 354 312 356 349 386 386
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids (MB/D)*
Alaska 26 23 19 24 23 24 24
Lower 48 24 26 26 26 26 27 27
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 50 49 45 50 49 51 51
======================================================================================== =======================================
*Includes reinjection volumes sold lease-to-lease: 16 15 10 14 14 13 13
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas (MMCF/D)
Alaska 185 147 164 163 165 185 185
Lower 48 1,233 1,226 1,220 1,214 1,223 1,169 1,169
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 1,418 1,373 1,384 1,377 1,388 1,354 1,354
======================================================================================== =======================================
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Alaska
North Slope 28.00 31.69 35.66 39.53 33.61 38.93 38.93
- ---------------------------------------------------------------------------------------- ---------------------------------------
West Coast 32.93 36.53 40.48 44.37 38.47 44.15 44.15
- ---------------------------------------------------------------------------------------- ---------------------------------------
Lower 48 31.86 34.39 39.56 42.30 36.95 41.29 41.29
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total U.S. 32.78 36.22 40.33 44.08 38.25 43.69 43.69
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids ($/bbl)
Alaska 32.93 36.38 40.52 43.78 38.64 44.33 44.33
- ---------------------------------------------------------------------------------------- ---------------------------------------
Lower 48 24.19 25.82 29.40 32.80 28.14 30.96 30.96
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total U.S. 26.80 28.38 32.22 36.21 31.05 34.68 34.68
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas ($/mcf)
Alaska 2.54 2.31 2.22 2.23 2.35 1.77 1.77
- ---------------------------------------------------------------------------------------- ---------------------------------------
Lower 48 5.00 5.49 5.29 6.04 5.46 5.66 5.66
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total U.S. 4.88 5.35 5.19 5.92 5.33 5.45 5.45
- ---------------------------------------------------------------------------------------- ---------------------------------------
Kenai, Alaska LNG Sales
Volume (MMCF/D) 118 82 115 107 105 132 132
- ---------------------------------------------------------------------------------------- ---------------------------------------
Sales price per MCF 4.51 4.80 5.06 5.25 4.90 5.27 5.27
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. Exploration Charges ($ Millions)
Dry Holes 32 32 (5) - 59 74 74
Lease Impairments 11 11 10 10 42 10 10
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total Non-Cash Charges 43 43 5 10 101 84 84
Other (G&G and Lease Rentals) 15 19 15 37 86 12 12
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total U.S. Exploration Charges 58 62 20 47 187 96 96
======================================================================================== =======================================
Alaska Only 17 43 7 14 81 85 85
- ---------------------------------------------------------------------------------------- ---------------------------------------
DD&A ($ Millions)
Alaska 119 125 122 144 510 133 133
Lower 48 146 145 157 150 598 219 219
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total U.S. 265 270 279 294 1,108 352 352
======================================================================================== =======================================
Page 6 of 11
INTERNATIONAL E&P
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
International E&P
Net Income ($ Millions) 622 683 719 736 2,760 895 895
======================================================================================== =======================================
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D) 952 926 905 954 934 952 952
- ---------------------------------------------------------------------------------------- ---------------------------------------
Crude Oil and Condensate (MB/D)
Consolidated
Norway 215 212 189 211 207 207 207
United Kingdom 67 64 59 66 64 61 61
Canada 27 25 24 24 25 23 23
China 32 28 25 17 25 22 22
Indonesia 15 14 14 18 15 21 21
Vietnam 31 31 35 33 33 27 27
Timor Sea 5 15 29 34 21 36 36
Other 63 61 55 55 58 54 54
Equity affiliates 113 104 111 103 108 120 120
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 568 554 541 561 556 571 571
======================================================================================== =======================================
Sales of crude oil produced (MB/D) 554 534 563 547 549 554 554
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids (MB/D)
Norway 9 8 8 9 8 10 10
Canada 10 10 10 11 10 10 10
Timor Sea - 4 14 16 9 17 17
Other 7 8 10 6 8 6 6
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 26 30 42 42 35 43 43
======================================================================================== =======================================
Natural Gas (MMCF/D)
Consolidated
Norway 319 303 274 306 301 298 298
United Kingdom 879 821 720 852 818 824 824
Canada 428 437 425 442 433 417 417
Timor Sea 40 32 35 35 35 35 35
Indonesia 248 237 248 266 250 273 273
Vietnam 17 15 15 19 16 18 18
Other 66 81 78 59 71 76 76
Equity affiliates 9 4 4 4 5 5 5
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,006 1,930 1,799 1,983 1,929 1,946 1,946
======================================================================================== =======================================
Canadian Syncrude (MB/D) 23 20 22 20 21 14 14
- ---------------------------------------------------------------------------------------- ---------------------------------------
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated
Norway 32.13 34.72 40.70 41.82 37.55 45.52 45.52
United Kingdom 31.27 34.19 39.57 44.79 37.00 49.47 49.47
Canada 28.95 30.58 36.16 38.44 32.92 36.96 36.96
China 29.91 33.02 37.99 32.87 33.31 41.51 41.51
Indonesia 32.21 36.20 42.71 45.43 39.21 46.51 46.51
Vietnam 31.76 36.42 41.36 42.94 38.31 47.77 47.77
Timor Sea 35.49 37.32 46.65 45.95 43.91 47.99 47.99
Other 30.89 34.87 39.54 39.28 36.05 44.56 44.56
Equity affiliates 19.27 25.48 26.19 26.55 24.18 30.38 30.38
Total 28.86 32.81 37.92 38.93 34.67 42.77 42.77
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids ($/bbl)
Norway 24.34 24.22 27.79 37.64 28.92 30.63 30.63
Canada 26.38 28.58 31.15 36.61 30.77 37.37 37.37
Timor Sea - 29.13 33.96 37.11 34.94 34.40 34.40
Other 18.43 18.03 22.76 19.64 19.99 21.34 21.34
Total 23.53 24.69 29.53 34.59 28.96 32.35 32.35
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas ($/mcf)
Consolidated
Norway 4.37 3.99 4.12 4.45 4.24 5.03 5.03
United Kingdom 4.04 3.47 3.79 4.76 4.03 5.54 5.54
Canada 4.88 5.01 4.64 5.43 5.00 5.33 5.33
Timor Sea 0.43 0.45 0.46 0.49 0.46 0.52 0.52
Indonesia 4.38 4.28 5.02 4.74 4.61 5.08 5.08
Vietnam 1.10 0.99 1.01 1.05 1.04 1.04 1.04
Other 0.66 0.59 0.62 0.97 0.69 0.70 0.70
Equity affiliates 3.91 0.31 0.31 0.25 2.19 0.25 0.25
Total 4.11 3.81 3.98 4.63 4.14 5.03 5.03
- ---------------------------------------------------------------------------------------- ---------------------------------------
International Exploration Charges ($ Millions)
Dry Holes 35 10 87 51 183 14 14
Lease Impairments 9 52 58 14 133 10 10
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total Non-Cash Charges 44 62 145 65 316 24 24
Other (G&G and Lease Rentals) 41 39 40 80 200 51 51
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total International Exploration Charges 85 101 185 145 516 75 75
======================================================================================== =======================================
DD&A ($ Millions) 439 450 432 489 1,810 467 467
- ---------------------------------------------------------------------------------------- ---------------------------------------
Page 7 of 11
R&M
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
R&M Net Income ($ Millions) 464 818 708 753 2,743 700 700
======================================================================================== =======================================
United States ($ Millions) 403 734 505 484 2,126 570 570
- ---------------------------------------------------------------------------------------- ---------------------------------------
International ($ Millions) 61 84 203 269 617 130 130
- ---------------------------------------------------------------------------------------- ---------------------------------------
Market Indicators
U.S. East Coast Crack Spread ($/bbl) 6.87 9.14 7.00 5.73 7.19 6.40 6.40
U.S. Gulf Coast Crack Spread ($/bbl) 6.36 9.17 6.33 4.09 6.49 6.37 6.37
U.S. Group Central Crack Spread ($/bbl) 6.91 11.65 8.09 5.52 8.04 7.92 7.92
U.S. West Coast Crack Spread ($/bbl) 16.10 24.13 17.92 17.25 18.85 19.61 19.61
U.S. Weighted 3:2:1 Crack Spread ($/bbl) 8.39 12.60 9.10 7.24 9.33 9.24 9.24
NW Europe Crack Spread ($/bbl) 7.78 10.43 11.76 15.24 11.30 11.14 11.14
Singapore 3:2:1 Crack Spread ($/bbl) 10.33 9.48 13.11 17.22 12.54 13.23 13.23
U.S. Wholesale Gasoline Mktg Mrgn ($/bbl) 0.69 1.83 1.50 1.97 1.50 0.16 0.16
- ---------------------------------------------------------------------------------------- ---------------------------------------
Realized Margins
Refining Margin ($/bbl)
U.S. 7.12 9.88 8.84 8.38 8.56 10.11 10.11
International 5.51 7.24 9.01 10.78 8.40 7.34 7.34
- ---------------------------------------------------------------------------------------- ---------------------------------------
Marketing Margin ($/bbl)
U.S. 1.08 1.49 1.15 1.85 1.39 0.46 0.46
International 6.50 8.20 7.69 8.13 7.66 5.61 5.61
- ---------------------------------------------------------------------------------------- ---------------------------------------
DD&A ($ Millions) 186 172 202 212 772 194 194
- ---------------------------------------------------------------------------------------- ---------------------------------------
Turnaround Expense ($ Millions) 59 78 57 73 267 108 108
- ---------------------------------------------------------------------------------------- ---------------------------------------
Eastern U.S.
Crude Oil Charge Input (MB/D) 413 375 368 346 375 403 403
Total Charge Input (MB/D) 440 421 415 407 421 449 449
Crude Oil Capacity Utilization (%) 96% 87% 87% 82% 88% 95% 95%
Clean Product Yield (%) 87% 84% 87% 90% 87% 92% 92%
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. Gulf Coast
Crude Oil Charge Input (MB/D) 699 709 617 689 678 659 659
Total Charge Input (MB/D) 774 789 717 779 765 733 733
Crude Oil Capacity Utilization (%) 97% 99% 88% 98% 96% 92% 92%
Clean Product Yield (%) 79% 75% 78% 82% 78% 73% 73%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Central U.S.
Crude Oil Charge Input (MB/D) 601 638 634 583 614 538 538
Total Charge Input (MB/D) 636 673 669 614 648 577 577
Crude Oil Capacity Utilization (%) 96% 102% 99% 91% 97% 84% 84%
Clean Product Yield (%) 83% 83% 85% 84% 84% 86% 86%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Western U.S.
Crude Oil Charge Input (MB/D) 392 397 392 387 392 357 357
Total Charge Input (MB/D) 409 419 409 409 412 382 382
Crude Oil Capacity Utilization (%) 100% 101% 99% 98% 99% 90% 90%
Clean Product Yield (%) 81% 81% 82% 83% 82% 80% 80%
- ---------------------------------------------------------------------------------------- ---------------------------------------
TOTAL UNITED STATES
Crude Oil Charge Input (MB/D) 2,105 2,119 2,011 2,005 2,059 1,957 1,957
Total Charge Input (MB/D) 2,259 2,302 2,210 2,209 2,246 2,141 2,141
Crude Oil Capacity Utilization (%) 97% 98% 93% 93% 95% 90% 90%
Clean Product Yield (%) 82% 80% 82% 84% 82% 82% 82%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Refined Products Production (MB/D)
Gasoline 1,059 1,043 1,060 1,072 1,059 968 968
Distillates 604 591 574 619 597 599 599
Aviation Fuel 167 177 164 158 167 166 166
Other 415 489 400 383 422 414 414
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,245 2,300 2,198 2,232 2,245 2,147 2,147
======================================================================================== =======================================
Petroleum Products Sales (MB/D)
Gasoline 1,315 1,328 1,366 1,415 1,356 1,302 1,302
Distillates 570 538 544 562 553 642 642
Aviation Fuel 178 191 200 195 191 198 198
Other 517 573 553 613 564 461 461
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,580 2,630 2,663 2,785 2,664 2,603 2,603
======================================================================================== =======================================
Page 8 of 11
R&M (continued)
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
International - Consolidated - United Kingdom and Ireland
Crude Oil Charge Input (MB/D) 289 197 291 298 269 294 294
Total Charge Input (MB/D) 299 216 300 308 280 307 307
Crude Oil Capacity Utilization (%) 94% 64% 100% 102% 90% 101% 101%
Clean Product Yield (%) 84% 81% 83% 81% 82% 79% 79%
- ---------------------------------------------------------------------------------------- ---------------------------------------
International - Equity Affiliates - Net Share*
Crude Oil Charge Input (MB/D) 120 112 134 140 127 134 134
Total Charge Input (MB/D) 121 113 138 145 130 137 137
Crude Oil Capacity Utilization (%) 87% 81% 99% 103% 92% 98% 98%
Clean Product Yield (%) 82% 83% 81% 81% 82% 83% 83%
- ---------------------------------------------------------------------------------------- ---------------------------------------
TOTAL INTERNATIONAL
Crude Oil Charge Input (MB/D) 409 309 425 438 396 428 428
Total Charge Input (MB/D) 420 329 438 453 410 444 444
Crude Oil Capacity Utilization (%) 92% 69% 99% 102% 91% 100% 100%
Clean Product Yield (%) 84% 82% 82% 81% 82% 80% 80%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Refined Products Production (MB/D)
Gasoline 124 109 138 144 129 141 141
Distillates 181 136 190 190 174 186 186
Aviation Fuel 24 16 22 25 22 21 21
Other 81 57 89 94 80 95 95
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 410 318 439 453 405 443 443
======================================================================================== =======================================
Petroleum Products Sales (MB/D)
Gasoline 185 180 173 180 180 185 185
Distillates 228 184 207 222 210 221 221
Aviation Fuel 6 9 10 8 8 7 7
Other 82 67 82 83 79 82 82
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 501 440 472 493 477 495 495
======================================================================================== =======================================
Worldwide - Including Net Share of Equity Affiliates
Crude Oil Charge Input (MB/D) 2,514 2,428 2,436 2,443 2,455 2,385 2,385
Total Charge Input (MB/D) 2,679 2,631 2,648 2,662 2,656 2,585 2,585
Crude Oil Capacity Utilization (%) 96% 93% 94% 94% 94% 92% 92%
Clean Product Yield (%) 82% 80% 82% 84% 82% 82% 82%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Refined Products Production (MB/D)
Gasoline 1,183 1,152 1,198 1,216 1,188 1,109 1,109
Distillates 785 727 764 809 771 785 785
Aviation Fuel 191 193 186 183 189 187 187
Other 496 546 489 477 502 509 509
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,655 2,618 2,637 2,685 2,650 2,590 2,590
======================================================================================== =======================================
Petroleum Products Sales (MB/D)
Gasoline 1,500 1,508 1,539 1,595 1,536 1,487 1,487
Distillates 798 722 751 784 763 863 863
Aviation Fuel 184 200 210 203 199 205 205
Other 599 640 635 696 643 543 543
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 3,081 3,070 3,135 3,278 3,141 3,098 3,098
======================================================================================== =======================================
* Represents 18.75 percent interest in a refinery complex at Karlsruhe, Germany; 16.33 percent interest in two refineries in
Kralupy and Litvinov, Czech Republic; and 47 percent interest in a refinery at Melaka, Malaysia.
Page 9 of 11
LUKOIL INVESTMENT
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
LUKOIL Investment
Net Income ($ Millions) - - - 74 74 110 110
======================================================================================== =======================================
Upstream
Production*
Net crude oil production (MB/D) - - - 150 38 190 190
Net natural gas production (MMCF/D) - - - 51 13 67 67
BOE Total (MBOE/D) - - - 159 40 201 201
- ---------------------------------------------------------------------------------------- ---------------------------------------
* Represents our estimated net share of LUKOIL's production.
Industry Prices
Crude Oil ($/bbl)
Urals crude (CIF Medium) - - - 38.82 38.82 43.21 43.21
- ---------------------------------------------------------------------------------------- ---------------------------------------
Downstream
Refinery Throughput*
Crude Processed (MB/D) - - - 77 19 92 92
- ---------------------------------------------------------------------------------------- ---------------------------------------
* Represents our estimated net share of LUKOIL's crude processed.
MIDSTREAM
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Midstream Net Income ($ Millions) 55 42 38 100 235 385 385
======================================================================================== =======================================
U.S. Equity Affiliate ($ Millions)* 33 33 26 51 143 359 359
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids Extracted (MB/D)
Consolidated
United States 54 24 28 23 32 23 23
International 47 33 49 49 45 53 53
Equity Affiliates
United States* 109 112 111 113 111 110 110
International 6 5 6 7 6 6 6
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 216 174 194 192 194 192 192
======================================================================================== =======================================
* Represents 30.3 percent interest in Duke Energy Field Services, LLC (DEFS).
Natural Gas Liquids Fractionated (MB/D)
United States* 158 144 145 140 147 149 149
International 63 43 62 62 58 64 64
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 221 187 207 202 205 213 213
======================================================================================== =======================================
* Excludes DEFS.
Product Prices
Weighted Average NGL ($/bbl)*
Consolidated 25.68 26.42 31.03 34.40 29.38 31.95 31.95
DEFS 24.81 25.61 30.27 33.69 28.60 30.61 30.61
- ---------------------------------------------------------------------------------------- ---------------------------------------
* Prices are based on index prices from the Mont Belvieu and Conway market hubs that are weighted by natural gas liquids
component and location mix.
DD&A ($ Millions) 13 9 11 10 43 9 9
- ---------------------------------------------------------------------------------------- ---------------------------------------
CHEMICALS
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Chemicals
Net Income (Loss) ($ Millions) 39 46 81 83 249 133 133
======================================================================================== =======================================
Industry Margins (Cents/Lb)*
Ethylene industry cash margin 9.38 10.70 8.27 12.22 10.14 18.11 18.11
HDPE industry contract sales margin 9.43 9.21 9.23 11.68 9.89 12.09 12.09
Styrene industry contract sales margin 13.06 13.33 13.73 13.40 13.38 13.91 13.91
- ---------------------------------------------------------------------------------------- ---------------------------------------
* Prices, economics and views expressed by CMAI are strictly the opinion of CMAI and Purvin & Gertz and are based on information
collected within the public sector and on assessments by CMAI and Purvin & Gertz staff utilizing reasonable care consistent
with normal industry practice. CMAI and Purvin & Gertz make no guarantee or warranty and assume no liability as to their use.
Page 10 of 11
EMERGING BUSINESSES
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Emerging Businesses
Net Income (Loss) ($ Millions) (22) (29) (27) (24) (102) (8) (8)
======================================================================================== =======================================
Detail of Net Income (Loss) ($ Millions)
Technology Solutions (4) (4) (3) (7) (18) (2) (2)
Gas-to-Liquids (9) (7) (9) (8) (33) (7) (7)
Power (4) (16) (8) (3) (31) 2 2
Other (5) (2) (7) (6) (20) (1) (1)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total (22) (29) (27) (24) (102) (8) (8)
======================================================================================== =======================================
CORPORATE AND OTHER
2004 2005
---------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
---------------------------------------- ---------------------------------------
Corporate and Other
Net Income (Loss) ($ Millions) (177) (156) (214) (225) (772) (195) (195)
======================================================================================== =======================================
Detail of Net Income (Loss) ($ Millions)
Net interest expense (113) (143) (149) (109) (514) (101) (101)
Corporate overhead (48) (52) (51) (61) (212) (58) (58)
Discontinued operations 13 62 (5) (48) 22 (11) (11)
Merger-related costs (14) - - - (14) - -
Accounting change - - - - - - -
Other (15) (23) (9) (7) (54) (25) (25)
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total (177) (156) (214) (225) (772) (195) (195)
======================================================================================== =======================================
Before-Tax Net Interest Expense ($ Millions)
Interest expense (260) (263) (222) (231) (976) (226) (226)
Capitalized interest 115 104 121 90 430 88 88
Interest revenue 16 12 8 11 47 25 25
Receivables monetization related (1) (1) 3 1 2 (1) (1)
Premium on early debt retirement - - (58) - (58) (9) (9)
- ---------------------------------------------------------------------------------------- ---------------------------------------
(130) (148) (148) (129) (555) (123) (123)
======================================================================================== =======================================
Debt
Total Debt ($ Millions) 17,109 15,619 15,486 15,002 15,002 14,012 14,012
Debt-to-Capital Ratio 32% 29% 28% 26% 26% 23% 23%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Page 11 of 11