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 2,942 892 966 1,107 2,965
International E&P 622 683 719 736 2,760 895 963 1,181 3,039
- -------------------------------------------------------------------------- ---------------------------------------
Total E&P 1,257 1,354 1,420 1,671 5,702 1,787 1,929 2,288 6,004
- -------------------------------------------------------------------------- ---------------------------------------
Midstream 55 42 38 100 235 385 68 88 541
- -------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 403 734 505 484 2,126 570 936 1,096 2,602
International R&M 61 84 203 269 617 130 174 294 598
- -------------------------------------------------------------------------- ---------------------------------------
Total R&M 464 818 708 753 2,743 700 1,110 1,390 3,200
- -------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - 74 74 110 148 267 525
Chemicals 39 46 81 83 249 133 63 13 209
Emerging Businesses (22) (29) (27) (24) (102) (8) (8) - (16)
Corporate and Other (190) (218) (209) (177) (794) (184) (179) (242) (605)
- -------------------------------------------------------------------------- ---------------------------------------
Consolidated 1,603 2,013 2,011 2,480 8,107 2,923 3,131 3,804 9,858
========================================================================== =======================================
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) 7 (4) (8)
========================================================================== =======================================
Net Income (Loss)
U.S. E&P 635 671 701 935 2,942 892 966 1,107 2,965
International E&P 622 683 719 736 2,760 895 963 1,181 3,039
- -------------------------------------------------------------------------- ---------------------------------------
Total E&P 1,257 1,354 1,420 1,671 5,702 1,787 1,929 2,288 6,004
- -------------------------------------------------------------------------- ---------------------------------------
Midstream 55 42 38 100 235 385 68 88 541
- -------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 403 734 505 484 2,126 570 936 1,096 2,602
International R&M 61 84 203 269 617 130 174 294 598
- -------------------------------------------------------------------------- ---------------------------------------
Total R&M 464 818 708 753 2,743 700 1,110 1,390 3,200
- -------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - 74 74 110 148 267 525
Chemicals 39 46 81 83 249 133 63 13 209
Emerging Businesses (22) (29) (27) (24) (102) (8) (8) - (16)
Corporate and Other (177) (156) (214) (225) (772) (195) (172) (246) (613)
- -------------------------------------------------------------------------- ---------------------------------------
Consolidated 1,616 2,075 2,006 2,432 8,129 2,912 3,138 3,800 9,850
========================================================================== =======================================
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 1,504 1,728 4,620
International E&P 1,410 1,360 1,654 1,684 6,108 2,020 2,152 2,567 6,739
- --------------------------------------------------------------------------- ---------------------------------------
Total E&P 2,397 2,409 2,711 3,117 10,634 3,408 3,656 4,295 11,359
- --------------------------------------------------------------------------- ---------------------------------------
Midstream 86 66 62 158 372 449 107 138 694
- --------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 636 1,149 803 772 3,360 901 1,485 1,766 4,152
International R&M 79 111 268 356 814 160 203 368 731
- --------------------------------------------------------------------------- ---------------------------------------
Total R&M 715 1,260 1,071 1,128 4,174 1,061 1,688 2,134 4,883
- --------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment - - - 74 74 115 153 275 543
Chemicals 49 56 99 109 313 187 84 (3) 268
Emerging Businesses (34) (42) (44) (34) (154) (13) (13) (2) (28)
Corporate and Other (249) (279) (239) (277) (1,044) (267) (243) (283) (793)
- --------------------------------------------------------------------------- ---------------------------------------
Consolidated 2,964 3,470 3,660 4,275 14,369 4,940 5,432 6,554 16,926
=========================================================================== =======================================
Income from Continuing Operations
Effective Tax Rates
U.S. E&P 35.7% 36.0% 33.7% 34.8% 35.0% 35.7% 35.8% 35.9% 35.8%
International E&P 55.9% 49.8% 56.5% 56.3% 54.8% 55.7% 55.3% 54.0% 54.9%
- --------------------------------------------------------------------------- ---------------------------------------
Total E&P 47.6% 43.8% 47.6% 46.4% 46.4% 47.6% 47.2% 46.7% 47.1%
- --------------------------------------------------------------------------- ---------------------------------------
Midstream 36.0% 36.4% 38.7% 36.7% 36.8% 14.3% 36.4% 36.2% 22.0%
- --------------------------------------------------------------------------- ---------------------------------------
U.S. R&M 36.6% 36.1% 37.1% 37.3% 36.7% 36.7% 37.0% 37.9% 37.3%
International R&M 22.8% 24.3% 24.3% 24.4% 24.2% 18.8% 14.3% 20.1% 18.2%
- --------------------------------------------------------------------------- ---------------------------------------
Total R&M 35.1% 35.1% 33.9% 33.2% 34.3% 34.0% 34.2% 34.9% 34.5%
- --------------------------------------------------------------------------- ---------------------------------------
LUKOIL Investment n/a n/a n/a 0.0% 0.0% 4.3% 3.3% 2.9% 3.3%
Chemicals 20.4% 17.9% 18.2% 23.9% 20.4% 28.9% 25.0% -- 22.0%
Emerging Businesses 35.3% 31.0% 38.6% 29.4% 33.8% 38.5% 38.5% -- 42.9%
Corporate and Other 23.7% 21.9% 12.6% 36.1% 23.9% 31.1% 26.3% 14.5% 23.7%
- --------------------------------------------------------------------------- ---------------------------------------
Consolidated 45.9% 42.0% 45.1% 42.0% 43.6% 40.8% 42.4% 42.0% 41.8%
=========================================================================== =======================================
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) - (5) (4) (9)
Pending claims and settlements - - - - - - 15 - 15
- ----------------------------------------------------------------------------- ---------------------------------------
Total (3) - 22 2 21 90 10 (4) 96
- ----------------------------------------------------------------------------- ---------------------------------------
International E&P
Gain (loss) on asset sales 56 (13) - - 43 - 15 - 15
Property impairments - - (1) (29) (30) - - - -
Insurance premium adjustment - - - (17) (17) - (10) (12) (22)
Canada tax law change - 31 - 41 72 - - - -
Pending claims and settlements - - - - - - - - -
- ----------------------------------------------------------------------------- ---------------------------------------
Total 56 18 (1) (5) 68 - 5 (12) (7)
- ----------------------------------------------------------------------------- ---------------------------------------
Total E&P 53 18 21 (3) 89 90 15 (16) 89
- ----------------------------------------------------------------------------- ---------------------------------------
Midstream
Property impairments (12) (10) - - (22) (6) (7) - (13)
DEFS' sale of TEPPCO general partnership - - - - - 306 - - 306
- ----------------------------------------------------------------------------- ---------------------------------------
Total (12) (10) - - (22) 300 (7) - 293
- ----------------------------------------------------------------------------- ---------------------------------------
U.S. R&M
Gain (loss) on asset sales - - - - - 31 - - 31
Property impairments (5) - (6) (28) (39) - - - -
Insurance premium adjustment - - - (6) (6) - (7) (9) (16)
Discontinuation of a marketing
incentive program - - - - - - - (16) (16)
Pending claims and settlements - - (34) - (34) - - - -
- ----------------------------------------------------------------------------- ---------------------------------------
Total (5) - (40) (34) (79) 31 (7) (25) (1)
- ----------------------------------------------------------------------------- ---------------------------------------
International R&M
Gain (loss) on asset sales - - - - - - 25 - 25
Property impairments - - - - - - - - -
Other - - - - - - - - -
- ----------------------------------------------------------------------------- ---------------------------------------
Total - - - - - - 25 - 25
- ----------------------------------------------------------------------------- ---------------------------------------
Total R&M (5) - (40) (34) (79) 31 18 (25) 24
- ----------------------------------------------------------------------------- ---------------------------------------
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) - (42) (50)
Other - - - - - - - - -
- ----------------------------------------------------------------------------- ---------------------------------------
Total (14) - (43) - (57) (8) - (42) (50)
- ----------------------------------------------------------------------------- ---------------------------------------
Total Company 22 8 (62) (37) (69) 413 26 (83) 356
============================================================================= =======================================
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 3,131 3,804 9,858
DD&A and property impairments 949 932 950 1,131 3,962 1,063 994 1,049 3,106
Dry hole costs and leasehold impairments 87 105 150 75 417 109 47 55 211
Accretion on discounted liabilities 36 41 49 45 171 48 41 46 135
Deferred income taxes 360 310 328 27 1,025 123 369 261 753
Undistributed equity earnings (181) (97) (263) (236) (777) (805) (414) (463) (1,682)
Net (gain) loss on asset dispositions (82) (6) 6 (34) (116) (177) (65) (22) (264)
Other 70 65 (30) (295) (190) (78) (113) 192 1
Net working capital changes (777) (1,101) 1,267 10 (601) 888 (1,224) 1,177 841
Discontinued operations 8 14 (55) (6) (39) (5) 2 (3) (6)
- ------------------------------------------------------------------------------------------ ---------------------------------------
Net Cash Provided by
Operating Activities 2,073 2,276 4,413 3,197 11,959 4,089 2,768 6,096 12,953
- ------------------------------------------------------------------------------------------ ---------------------------------------
Cash Flows from Investing Activities
Capital expenditures and investments:
E&P (1,210) (1,239) (1,248) (1,552) (5,249) (1,206) (2,337)(1,475) (5,018)
Midstream (3) (2) (1) (1) (7) (1) - (838) (839)
R&M (215) (278) (277) (574) (1,344) (275) (360) (440) (1,075)
LUKOIL Investment - - - (2,649) (2,649) (324) (384) (815) (1,523)
Chemicals - - - - - - - - -
Emerging Businesses (28) (27) (19) (1) (75) 4 (7) (2) (5)
Corporate and Other (25) (38) (49) (60) (172) (20) (37) (56) (113)
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total capital expend. & investments (1,481) (1,584) (1,594) (4,837) (9,496) (1,822) (3,125)(3,626) (8,573)
Acquisitions - adoption & application of FIN 46 - - 11 - 11 - - - -
Proceeds from asset dispositions 449 905 73 164 1,591 87 221 300 608
Long-term advances to/collections from
affiliates and other investments (44) 9 30 112 107 25 4 (58) (29)
Discontinued operations (1) (1) - 1 (1) - - - -
- ------------------------------------------------------------------------------------------ ---------------------------------------
Net Cash Used for Investing Activities (1,077) (671) (1,480) (4,560) (7,788) (1,710) (2,900)(3,384) (7,994)
- ------------------------------------------------------------------------------------------ ---------------------------------------
Cash Flows from Financing Activities
Net issuance (repayment) of debt (722) (1,361) (221) (471) (2,775) (986) (13) (513) (1,512)
Issuance of stock 112 95 62 161 430 155 108 114 377
Repurchase of stock - - - - - (194) (382) (588) (1,164)
Dividends (294) (296) (296) (346) (1,232) (348) (432) (430) (1,210)
Other 89 94 (66) 61 178 64 33 (11) 86
- ------------------------------------------------------------------------------------------ ---------------------------------------
Net Cash Provided by (Used for)
Financing Activities (815) (1,468) (521) (595) (3,399) (1,309) (686)(1,428) (3,423)
- ------------------------------------------------------------------------------------------ ---------------------------------------
Effect of Exchange Rate Changes (12) 8 47 82 125 (36) (62) (22) (120)
- ------------------------------------------------------------------------------------------ ---------------------------------------
Net Change in Cash
and Cash Equivalents 169 145 2,459 (1,876) 897 1,034 (880) 1,262 1,416
Cash and cash equivalents
at beginning of period 490 659 804 3,263 490 1,387 2,421 1,541 1,387
- ------------------------------------------------------------------------------------------ ---------------------------------------
Cash and Cash Equivalents
at End of Period 659 804 3,263 1,387 1,387 2,421 1,541 2,803 2,803
========================================================================================== =======================================
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 1,929 2,288 6,004
====================================================================================== =======================================
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D) 1,611 1,563 1,484 1,596 1,563 1,600 1,537 1,521 1,553
- -------------------------------------------------------------------------------------- ---------------------------------------
E&P segment plus LUKOIL Investment segment: 1,611 1,563 1,484 1,755 1,603 1,801 1,760 1,787 1,784
- -------------------------------------------------------------------------------------- ---------------------------------------
Crude Oil and Condensate (MB/D)
Consolidated 828 809 733 821 797 822 780 766 790
Equity affiliates 113 104 111 103 108 120 123 124 122
- -------------------------------------------------------------------------------------- ---------------------------------------
Total 941 913 844 924 905 942 903 890 912
====================================================================================== =======================================
Sales of crude oil produced (MB/D) 927 888 875 903 898 940 932 883 918
- -------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids (MB/D) 76 79 87 92 84 94 80 92 88
- --------------------------------------------------------------------------------------------------------------------------------
Natural Gas (MMCF/D)
Consolidated 3,415 3,299 3,179 3,356 3,312 3,295 3,191 3,099 3,194
Equity affiliates 9 4 4 4 5 5 7 10 8
- -------------------------------------------------------------------------------------- ---------------------------------------
Total 3,424 3,303 3,183 3,360 3,317 3,300 3,198 3,109 3,202
====================================================================================== =======================================
Canadian Syncrude (MB/D) 23 20 22 20 21 14 21 21 19
- -------------------------------------------------------------------------------------- ---------------------------------------
Industry Prices (Platt's)
Crude Oil ($/bbl)
WTI spot 35.23 38.31 43.86 48.29 41.42 49.70 53.03 63.05 55.26
Brent dated 31.95 35.36 41.54 44.00 38.21 47.50 51.59 61.54 53.54
Natural Gas--Henry Hub 1st of month ($/mcf) 5.69 6.00 5.75 7.07 6.13 6.27 6.74 8.53 7.18
- -------------------------------------------------------------------------------------- ---------------------------------------
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated 32.08 35.32 40.41 42.79 37.65 44.89 48.88 58.49 50.61
Equity affiliates 19.27 25.48 26.19 26.55 24.18 30.38 36.11 45.25 37.45
Total 30.44 34.17 38.78 40.96 36.06 43.15 46.93 56.64 48.80
- -------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids ($/bbl) 25.43 26.71 30.73 35.37 30.02 33.44 35.10 41.54 36.76
- -------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas ($/mcf)
Consolidated 4.41 4.43 4.48 5.13 4.62 5.24 5.53 6.40 5.71
Equity affiliates 3.91 0.31 0.31 0.25 2.19 0.25 0.32 0.20 0.25
Total 4.41 4.43 4.48 5.13 4.61 5.24 5.52 6.38 5.70
- -------------------------------------------------------------------------------------- ---------------------------------------
Exploration Charges ($ Millions)
Dry Holes 67 42 82 51 242 88 30 32 150
Lease Impairments 20 63 68 24 175 20 18 23 61
- -------------------------------------------------------------------------------------- ---------------------------------------
Total Non-Cash Charges 87 105 150 75 417 108 48 55 211
Other (G&G and Lease Rentals) 56 58 55 117 286 63 73 85 221
- -------------------------------------------------------------------------------------- ---------------------------------------
Total Exploration Charges 143 163 205 192 703 171 121 140 432
====================================================================================== =======================================
Depreciation, Depletion and
Amortization (DD&A) ($ Millions) 704 720 711 783 2,918 819 755 823 2,397
- -------------------------------------------------------------------------------------- ---------------------------------------
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 2,942 892 966 1,107 2,965
========================================================================================== =======================================
Alaska ($ Millions) 403 397 451 581 1,832 532 572 730 1,834
- ------------------------------------------------------------------------------------------ ---------------------------------------
Lower 48 ($ Millions) 232 274 250 354 1,110 360 394 377 1,131
- ------------------------------------------------------------------------------------------ ---------------------------------------
Production
Total U.S. (MBOE/D) 659 637 579 642 629 648 631 617 632
- ------------------------------------------------------------------------------------------ ---------------------------------------
Crude Oil and Condensate (MB/D)
Alaska 320 307 253 313 298 309 297 281 296
Lower 48 53 52 50 50 51 62 63 56 60
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total 373 359 303 363 349 371 360 337 356
========================================================================================== =======================================
Sales of crude oil produced (MB/D) 373 354 312 356 349 386 352 352 363
- ------------------------------------------------------------------------------------------ ---------------------------------------
Natural Gas Liquids (MB/D)*
Alaska 26 23 19 24 23 24 16 18 19
Lower 48 24 26 26 26 26 27 31 30 30
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total 50 49 45 50 49 51 47 48 49
========================================================================================== =======================================
*Includes reinjection volumes sold lease-to-lease: 16 15 10 14 14 13 1 8 7
- ------------------------------------------------------------------------------------------ ---------------------------------------
Natural Gas (MMCF/D)
Alaska 185 147 164 163 165 185 148 173 169
Lower 48 1,233 1,226 1,220 1,214 1,223 1,169 1,195 1,218 1,194
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total 1,418 1,373 1,384 1,377 1,388 1,354 1,343 1,391 1,363
========================================================================================== =======================================
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Alaska
North Slope 28.00 31.69 35.66 39.53 33.61 38.93 43.92 53.30 45.24
- ------------------------------------------------------------------------------------------ ---------------------------------------
West Coast 32.93 36.53 40.48 44.37 38.47 44.15 49.22 58.70 50.54
- ------------------------------------------------------------------------------------------ ---------------------------------------
Lower 48 31.86 34.39 39.56 42.30 36.95 41.29 43.58 50.00 44.83
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total U.S. 32.78 36.22 40.33 44.08 38.25 43.69 48.21 57.31 49.59
- ------------------------------------------------------------------------------------------ ---------------------------------------
Natural Gas Liquids ($/bbl)
Alaska 32.93 36.38 40.52 43.78 38.64 44.33 49.20 57.11 49.86
- ------------------------------------------------------------------------------------------ ---------------------------------------
Lower 48 24.19 25.82 29.40 32.80 28.14 30.96 31.22 39.92 34.16
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total U.S. 26.80 28.38 32.22 36.21 31.05 34.68 37.26 43.95 38.64
- ------------------------------------------------------------------------------------------ ---------------------------------------
Natural Gas ($/mcf)
Alaska 2.54 2.31 2.22 2.23 2.35 2.96 2.49 2.57 2.66
- ------------------------------------------------------------------------------------------ ---------------------------------------
Lower 48 5.00 5.49 5.29 6.04 5.46 5.66 6.20 7.67 6.53
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total U.S. 4.88 5.35 5.19 5.92 5.33 5.57 6.07 7.48 6.40
- ------------------------------------------------------------------------------------------ ---------------------------------------
Kenai, Alaska LNG Sales
Volume (MMCF/D) 118 82 115 107 105 132 96 123 117
- ------------------------------------------------------------------------------------------ ---------------------------------------
Sales price per MCF 4.51 4.80 5.06 5.25 4.90 5.27 5.24 5.90 5.48
- ------------------------------------------------------------------------------------------ ---------------------------------------
U.S. Exploration Charges ($ Millions)
Dry Holes 32 32 (5) - 59 74 8 (2) 80
Lease Impairments 11 11 10 10 42 10 9 9 28
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total Non-Cash Charges 43 43 5 10 101 84 17 7 108
Other (G&G and Lease Rentals) 15 19 15 37 86 12 17 19 48
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total U.S. Exploration Charges 58 62 20 47 187 96 34 26 156
========================================================================================== =======================================
Alaska Only 17 43 7 14 81 85 13 11 109
- ------------------------------------------------------------------------------------------ ---------------------------------------
DD&A ($ Millions)
Alaska 119 125 122 144 510 133 134 126 393
Lower 48 146 145 157 150 598 219 172 243 634
- ------------------------------------------------------------------------------------------ ---------------------------------------
Total U.S. 265 270 279 294 1,108 352 306 369 1,027
========================================================================================== =======================================
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 2,760 895 963 1,181 3,039
======================================================================================= =======================================
Production
Total, Including Equity Affiliates
and Canadian Syncrude (MBOE/D) 952 926 905 954 934 952 906 904 921
- --------------------------------------------------------------------------------------- ---------------------------------------
Crude Oil and Condensate (MB/D)
Consolidated
Norway 215 212 189 211 207 207 195 198 200
United Kingdom 67 64 59 66 64 61 60 56 59
Canada 27 25 24 24 25 23 23 22 23
China 32 28 25 17 25 22 25 22 23
Indonesia 15 14 14 18 15 21 16 10 16
Vietnam 31 31 35 33 33 27 26 30 27
Timor Sea 5 15 29 34 21 36 21 38 32
Other 63 61 55 55 58 54 54 53 54
Equity affiliates 113 104 111 103 108 120 123 124 122
- --------------------------------------------------------------------------------------- ---------------------------------------
Total 568 554 541 561 556 571 543 553 556
======================================================================================= =======================================
Sales of crude oil produced (MB/D) 554 534 563 547 549 554 580 531 555
- --------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids (MB/D)
Norway 9 8 8 9 8 10 9 10 9
Canada 10 10 10 11 10 10 10 10 10
Timor Sea - 4 14 16 9 17 9 20 15
Other 7 8 10 6 8 6 5 4 5
- --------------------------------------------------------------------------------------- ---------------------------------------
Total 26 30 42 42 35 43 33 44 39
======================================================================================= =======================================
Natural Gas (MMCF/D)
Consolidated
Norway 319 303 274 306 301 298 268 259 275
United Kingdom 879 821 720 852 818 824 741 588 717
Canada 428 437 425 442 433 417 422 429 422
Timor Sea 40 32 35 35 35 35 35 35 35
Indonesia 248 237 248 266 250 273 287 303 288
Vietnam 17 15 15 19 16 18 14 20 17
Other 66 81 78 59 71 76 81 74 77
Equity affiliates 9 4 4 4 5 5 7 10 8
- --------------------------------------------------------------------------------------- ---------------------------------------
Total 2,006 1,930 1,799 1,983 1,929 1,946 1,855 1,718 1,839
======================================================================================= =======================================
Canadian Syncrude (MB/D) 23 20 22 20 21 14 21 21 19
- --------------------------------------------------------------------------------------- ---------------------------------------
Average Realized Prices
Crude Oil and Condensate ($/bbl)
Consolidated
Norway 32.13 34.72 40.70 41.82 37.55 45.52 50.21 60.42 52.11
United Kingdom 31.27 34.19 39.57 44.79 37.00 49.47 48.02 60.83 52.30
Canada 28.95 30.58 36.16 38.44 32.92 36.96 41.09 54.74 44.12
China 29.91 33.02 37.99 32.87 33.31 41.51 46.95 51.89 47.15
Indonesia 32.21 36.20 42.71 45.43 39.21 46.51 47.57 61.77 50.20
Vietnam 31.76 36.42 41.36 42.94 38.31 47.77 53.32 58.52 53.45
Timor Sea 35.49 37.32 46.65 45.95 43.91 47.99 50.90 59.03 52.97
Other 30.89 34.87 39.54 39.28 36.05 44.56 50.11 60.99 51.63
Equity affiliates 19.27 25.48 26.19 26.55 24.18 30.38 36.11 45.25 37.45
Total 28.86 32.81 37.92 38.93 34.67 42.77 46.16 56.19 48.28
- --------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids ($/bbl)
Norway 24.34 24.22 27.79 37.64 28.92 30.63 28.20 37.29 31.91
Canada 26.38 28.58 31.15 36.61 30.77 37.37 37.66 44.22 39.73
Timor Sea - 29.13 33.96 37.11 34.94 34.40 35.99 40.45 37.37
Other 18.43 18.03 22.76 19.64 19.99 21.34 22.30 26.63 23.09
Total 23.53 24.69 29.53 34.59 28.96 32.35 32.03 39.29 34.78
- --------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas ($/mcf)
Consolidated
Norway 4.37 3.99 4.12 4.45 4.24 5.03 5.30 5.13 5.15
United Kingdom 4.04 3.47 3.79 4.76 4.03 5.54 5.01 4.92 5.18
Canada 4.88 5.01 4.64 5.43 5.00 5.33 6.14 7.54 6.36
Timor Sea 0.43 0.45 0.46 0.49 0.46 0.52 0.52 0.56 0.53
Indonesia 4.38 4.28 5.02 4.74 4.61 5.08 5.96 6.73 5.96
Vietnam 1.10 0.99 1.01 1.05 1.04 1.04 1.04 1.05 1.04
Other 0.66 0.59 0.62 0.97 0.69 0.70 0.59 0.66 0.65
Equity affiliates 3.91 0.31 0.31 0.25 2.19 0.25 0.32 0.20 0.25
Total 4.11 3.81 3.98 4.63 4.14 5.03 5.15 5.57 5.24
- --------------------------------------------------------------------------------------- ---------------------------------------
International Exploration Charges ($ Millions)
Dry Holes 35 10 87 51 183 14 22 34 70
Lease Impairments 9 52 58 14 133 10 9 14 33
- --------------------------------------------------------------------------------------- ---------------------------------------
Total Non-Cash Charges 44 62 145 65 316 24 31 48 103
Other (G&G and Lease Rentals) 41 39 40 80 200 51 56 66 173
- --------------------------------------------------------------------------------------- ---------------------------------------
Total International Exploration Charges 85 101 185 145 516 75 87 114 276
======================================================================================= =======================================
DD&A ($ Millions) 439 450 432 489 1,810 467 449 454 1,370
- --------------------------------------------------------------------------------------- ---------------------------------------
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 1,110 1,390 3,200
======================================================================================== =======================================
United States ($ Millions) 403 734 505 484 2,126 570 936 1,096 2,602
- ---------------------------------------------------------------------------------------- ---------------------------------------
International ($ Millions) 61 84 203 269 617 130 174 294 598
- ---------------------------------------------------------------------------------------- ---------------------------------------
Market Indicators
U.S. East Coast Crack Spread ($/bbl) 6.87 9.14 7.00 5.73 7.19 6.40 8.80 14.81 10.00
U.S. Gulf Coast Crack Spread ($/bbl) 6.36 9.17 6.33 4.09 6.49 6.37 9.63 17.42 11.14
U.S. Group Central Crack Spread ($/bbl) 6.91 11.65 8.09 5.52 8.04 7.92 11.51 17.06 12.16
U.S. West Coast Crack Spread ($/bbl) 16.10 24.13 17.92 17.25 18.85 19.61 22.20 26.61 22.81
U.S. Weighted 3:2:1 Crack Spread ($/bbl) 8.39 12.60 9.10 7.24 9.33 9.24 12.35 18.51 13.37
NW Europe Crack Spread ($/bbl) 7.78 10.43 11.76 15.24 11.30 11.14 15.09 16.53 14.25
Singapore 3:2:1 Crack Spread ($/bbl) 10.33 9.48 13.11 17.22 12.54 13.23 13.95 16.70 14.63
U.S. Wholesale Gasoline Mktg Mrgn ($/bbl) 0.69 1.83 1.50 1.97 1.50 0.16 2.20 0.42 0.92
- ---------------------------------------------------------------------------------------- ---------------------------------------
Realized Margins
Refining Margin ($/bbl)
U.S. 7.12 9.88 8.84 8.38 8.56 10.11 11.23 14.61 12.01
International* 4.51 6.57 8.36 10.03 7.56 8.26 8.79 10.44 9.19
- ---------------------------------------------------------------------------------------- ---------------------------------------
Marketing Margin ($/bbl)
U.S. 1.08 1.49 1.15 1.85 1.39 0.46 2.01 0.18 0.87
International 6.50 8.20 7.69 8.13 7.66 5.61 8.56 6.80 7.02
- ---------------------------------------------------------------------------------------- ---------------------------------------
* 2004 and first-quarter 2005 amounts restated to include equity affiliates.
DD&A ($ Millions) 186 172 202 212 772 194 197 197 588
- ---------------------------------------------------------------------------------------- ---------------------------------------
Turnaround Expense ($ Millions) 59 78 57 73 267 108 106 53 267
- ---------------------------------------------------------------------------------------- ---------------------------------------
Eastern U.S.
Crude Oil Charge Input (MB/D) 413 375 368 346 375 403 414 409 409
Total Charge Input (MB/D) 440 421 415 407 421 449 454 456 453
Crude Oil Capacity Utilization (%) 96% 87% 87% 82% 88% 95% 98% 97% 97%
Clean Product Yield (%) 87% 84% 87% 90% 87% 92% 88% 89% 90%
- ---------------------------------------------------------------------------------------- ---------------------------------------
U.S. Gulf Coast
Crude Oil Charge Input (MB/D) 699 709 617 689 678 659 715 596 657
Total Charge Input (MB/D) 774 789 717 779 765 733 835 674 746
Crude Oil Capacity Utilization (%) 97% 99% 88% 98% 96% 92% 100% 83% 92%
Clean Product Yield (%) 79% 75% 78% 82% 78% 73% 79% 80% 77%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Central U.S.
Crude Oil Charge Input (MB/D) 601 638 634 583 614 538 594 620 584
Total Charge Input (MB/D) 636 673 669 614 648 577 625 653 619
Crude Oil Capacity Utilization (%) 96% 102% 99% 91% 97% 84% 93% 97% 91%
Clean Product Yield (%) 83% 83% 85% 84% 84% 86% 84% 85% 85%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Western U.S.
Crude Oil Charge Input (MB/D) 392 397 392 387 392 357 410 415 394
Total Charge Input (MB/D) 409 419 409 409 412 382 431 439 418
Crude Oil Capacity Utilization (%) 100% 101% 99% 98% 99% 90% 101% 102% 98%
Clean Product Yield (%) 81% 81% 82% 83% 82% 80% 82% 79% 80%
- ---------------------------------------------------------------------------------------- ---------------------------------------
TOTAL UNITED STATES
Crude Oil Charge Input (MB/D) 2,105 2,119 2,011 2,005 2,059 1,957 2,133 2,040 2,044
Total Charge Input (MB/D) 2,259 2,302 2,210 2,209 2,246 2,141 2,345 2,222 2,236
Crude Oil Capacity Utilization (%) 97% 98% 93% 93% 95% 90% 98% 93% 94%
Clean Product Yield (%) 82% 80% 82% 84% 82% 82% 83% 83% 83%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Refined Products Production (MB/D)
Gasoline 1,059 1,043 1,060 1,072 1,059 968 1,071 1,030 1,023
Distillates 604 591 574 619 597 599 655 640 631
Aviation Fuel 167 177 164 158 167 166 174 153 164
Other 415 489 400 383 422 414 449 400 420
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,245 2,300 2,198 2,232 2,245 2,147 2,349 2,223 2,238
======================================================================================== =======================================
Petroleum Products Sales (MB/D)
Gasoline 1,315 1,328 1,366 1,415 1,356 1,302 1,426 1,397 1,376
Distillates 570 538 544 562 553 642 680 725 683
Aviation Fuel 178 191 200 195 191 198 214 203 205
Other 517 573 553 613 564 461 566 526 518
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,580 2,630 2,663 2,785 2,664 2,603 2,886 2,851 2,782
======================================================================================== =======================================
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) 289 197 291 298 269 294 259 289 280
Total Charge Input (MB/D) 299 216 300 308 280 307 266 305 293
Crude Oil Capacity Utilization (%) 94% 64% 100% 102% 90% 101% 89% 99% 96%
Clean Product Yield (%) 84% 81% 83% 81% 82% 79% 76% 82% 79%
- ---------------------------------------------------------------------------------------- ---------------------------------------
International - Equity Affiliates - Net Share*
Crude Oil Charge Input (MB/D) 120 112 134 140 127 134 143 142 140
Total Charge Input (MB/D) 121 113 138 145 130 137 147 145 143
Crude Oil Capacity Utilization (%) 87% 81% 99% 103% 92% 98% 105% 105% 103%
Clean Product Yield (%) 82% 83% 81% 81% 82% 83% 82% 80% 81%
- ---------------------------------------------------------------------------------------- ---------------------------------------
TOTAL INTERNATIONAL
Crude Oil Charge Input (MB/D) 409 309 425 438 396 428 402 431 420
Total Charge Input (MB/D) 420 329 438 453 410 444 413 450 436
Crude Oil Capacity Utilization (%) 92% 69% 99% 102% 91% 100% 94% 101% 98%
Clean Product Yield (%) 84% 82% 82% 81% 82% 80% 78% 81% 80%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Refined Products Production (MB/D)
Gasoline 124 109 138 144 129 141 115 143 133
Distillates 181 136 190 190 174 186 178 191 185
Aviation Fuel 24 16 22 25 22 21 21 24 22
Other 81 57 89 94 80 95 96 90 94
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 410 318 439 453 405 443 410 448 434
======================================================================================== =======================================
Petroleum Products Sales (MB/D)
Gasoline 185 180 173 180 180 185 176 178 180
Distillates 228 184 207 222 210 221 212 216 216
Aviation Fuel 6 9 10 8 8 7 10 12 10
Other 82 67 82 83 79 82 79 64 75
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 501 440 472 493 477 495 477 470 481
======================================================================================== =======================================
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 2,535 2,471 2,464
Total Charge Input (MB/D) 2,679 2,631 2,648 2,662 2,656 2,585 2,758 2,672 2,672
Crude Oil Capacity Utilization (%) 96% 93% 94% 94% 94% 92% 97% 95% 95%
Clean Product Yield (%) 82% 80% 82% 84% 82% 82% 82% 83% 82%
- ---------------------------------------------------------------------------------------- ---------------------------------------
Refined Products Production (MB/D)
Gasoline 1,183 1,152 1,198 1,216 1,188 1,109 1,186 1,173 1,156
Distillates 785 727 764 809 771 785 833 831 816
Aviation Fuel 191 193 186 183 189 187 195 177 186
Other 496 546 489 477 502 509 545 490 514
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 2,655 2,618 2,637 2,685 2,650 2,590 2,759 2,671 2,672
======================================================================================== =======================================
Petroleum Products Sales (MB/D)
Gasoline 1,500 1,508 1,539 1,595 1,536 1,487 1,602 1,575 1,556
Distillates 798 722 751 784 763 863 892 941 899
Aviation Fuel 184 200 210 203 199 205 224 215 215
Other 599 640 635 696 643 543 645 590 593
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 3,081 3,070 3,135 3,278 3,141 3,098 3,363 3,321 3,263
==================================================================================================================================
* 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 74 110 148 267 525
======================================================================================== =======================================
Upstream
Production*
Net crude oil production (MB/D) - - - 150 38 190 215 253 220
Net natural gas production (MMCF/D) - - - 51 13 67 50 79 65
BOE Total (MBOE/D) - - - 159 40 201 223 266 231
- ----------------------------------------------------------------------------------------------------------------------------------
* Represents our estimated net share of LUKOIL's production.
Industry Prices
Crude Oil ($/bbl)
Urals crude (CIF Mediterranean) - - - 38.82 38.82 43.21 48.49 57.39 49.81
- ---------------------------------------------------------------------------------------- ---------------------------------------
Downstream
Refinery Throughput*
Crude Processed (MB/D) - - - 77 19 92 102 138 110
- ---------------------------------------------------------------------------------------- ---------------------------------------
* Represents our estimated net share of LUKOIL's crude processed.
MIDSTREAM
2004 2005
----------------------------------------- ---------------------------------------
1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD 1st Qtr 2nd Qtr 3rd Qtr 4th Qtr YTD
----------------------------------------- ---------------------------------------
Midstream Net Income ($ Millions) 55 42 38 100 235 385 68 88 541
======================================================================================== =======================================
U.S. Equity Affiliate ($ Millions)* 33 33 26 51 143 359 51 76 486
- ---------------------------------------------------------------------------------------- ---------------------------------------
Natural Gas Liquids Extracted (MB/D)
Consolidated
United States 54 24 28 23 32 23 21 23 22
International 47 33 49 49 45 53 44 5 34
Equity Affiliates
United States* 109 112 111 113 111 110 112 171 131
International 6 5 6 7 6 6 6 6 6
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 216 174 194 192 194 192 183 205 193
======================================================================================== =======================================
* Represents 30.3 percent interest in Duke Energy Field Services, LLC (DEFS),
through June 30, 2005, and 50 percent interest beginning in July 2005.
Natural Gas Liquids Fractionated (MB/D)
United States* 158 144 145 140 147 149 131 123 135
International 63 43 62 62 58 64 55 15 44
- ---------------------------------------------------------------------------------------- ---------------------------------------
Total 221 187 207 202 205 213 186 138 179
======================================================================================== =======================================
* Excludes DEFS.
Product Prices
Weighted Average NGL ($/bbl)*
Consolidated 25.68 26.42 31.03 34.40 29.38 31.95 32.49 39.60 34.68
DEFS 24.81 25.61 30.27 33.69 28.60 30.61 31.33 38.31 33.42
- ---------------------------------------------------------------------------------------- ---------------------------------------
* Prices are based on index prices from the Mont Belvieu and Conway market hubs
that are weighted by natural gas liquids component and location mix.
DD&A ($ Millions) 13 9 11 10 43 9 8 7 24
- ---------------------------------------------------------------------------------------- ---------------------------------------
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 63 13 209
======================================================================================== =======================================
Industry Margins (Cents/Lb)*
Ethylene industry cash margin 9.38 10.70 8.27 12.22 10.14 18.11 12.76 8.78 13.22
HDPE industry contract sales margin 9.43 9.21 9.23 11.68 9.89 12.09 12.01 8.16 10.76
Styrene industry contract sales margin 13.06 13.33 13.73 13.40 13.38 13.91 13.63 12.44 13.33
- ---------------------------------------------------------------------------------------- ---------------------------------------
* 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) - (16)
======================================================================================= =======================================
Detail of Net Income (Loss) ($ Millions)
Technology Solutions (4) (4) (3) (7) (18) (2) (4) (5) (11)
Gas-to-Liquids (9) (7) (9) (8) (33) (7) (7) (4) (18)
Power (4) (16) (8) (3) (31) 2 9 17 28
Other (5) (2) (7) (6) (20) (1) (6) (8) (15)
- --------------------------------------------------------------------------------------- ---------------------------------------
Total (22) (29) (27) (24) (102) (8) (8) - (16)
======================================================================================= =======================================
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) (172) (246) (613)
======================================================================================= =======================================
Detail of Net Income (Loss) ($ Millions)
Net interest expense (113) (143) (149) (109) (514) (101) (84) (123) (308)
Corporate overhead (48) (52) (51) (61) (212) (58) (46) (64) (168)
Discontinued operations 13 62 (5) (48) 22 (11) 7 (4) (8)
Merger-related costs (14) - - - (14) - - - -
Accounting change - - - - - - - - -
Other (15) (23) (9) (7) (54) (25) (49) (55) (129)
- --------------------------------------------------------------------------------------- ---------------------------------------
Total (177) (156) (214) (225) (772) (195) (172) (246) (613)
======================================================================================= =======================================
Before-Tax Net Interest Expense ($ Millions)
Interest expense (260) (263) (222) (231) (976) (226) (219) (223) (668)
Capitalized interest 115 104 121 90 430 88 91 102 281
Interest revenue 16 12 8 11 47 25 24 28 77
Receivables monetization related (1) (1) 3 1 2 (1) - - (1)
Premium on early debt retirement - - (58) - (58) (9) - (50) (59)
- --------------------------------------------------------------------------------------- ---------------------------------------
(130) (148) (148) (129) (555) (123) (104) (143) (370)
======================================================================================= =======================================
Debt
Total Debt ($ Millions) 17,109 15,619 15,486 15,002 15,002 14,012 14,013 13,497 13,497
Debt-to-Capital Ratio 32% 29% 28% 26% 26% 23% 22% 21% 21%
- --------------------------------------------------------------------------------------- ---------------------------------------
Page 11 of 11