9 2008 Forecast Production Performance 2008 : 31,800 boepd after minority interest Actual Capital Markets Day (CMD) January 2008 Net boe/d 50,000 40,000 30,000 20,000 10,000 0 Q1 Q2 Q3 Q4 WF10013 01.08
10 2008 Forecast Production Performance 2008 : 31,800 boepd after minority interest Actual Capital Markets Day (CMD) January 2008 Net boe/d 50,000 Norway- Alvheim delay 40,000 30,000 20,000 10,000 0 Q1 Q2 Q3…
11 2008 Forecast Production Performance 2008 : 31,800 boepd after minority interest Actual Capital Markets Day (CMD) January 2008 Net boe/d 50,000 Russia- PNG Recher Komi production reduced Norway- Alvheim delay Norway-…
12 2008 Forecast Margin Netback [USD/boe] Forecast CMD 2008 Jan 08 oil price 97.00 85.00 Production (mmboe) 11.90 13.70 before minority Revenue 81.75 74.50 Cost of operations -21.00 -19.40 Tariffs -2.70 -2.40 Production…
13 2008 Forecast Revenue Netback [USD/boe] Forecast CMD 2008 Jan 08 Average Brent oil price 97.00 85.00 Sales differential Russia -6.45 -5.75 Gas price differential -2.60 -2.80 Other -1.40 -0.40 Sales price achieved…
14 2008 Forecast Cost of Operations MMBOE USD/boe MUSD Capital Markets Day 2008 13.7 X 19.40 = 266.7 Forecast 2008 11.9 X 21.00 = 249.6 % Change -14% X 8% = -6% WF10094c 01.09
15 2008 Forecast Cost of Operations FX rates 2008 F/C 2008 CMD USD : GBP 1.85 2.10 2008 CMD USD : EUR 1.47 1.47 2008 CMD FX adjusted NOK : USD 5.59 5.30 2008 Forecast 50 50 41.05 Increase primarily driven by 38.45…
16 2008 Forecast Exploration Costs Q4 2008 Forecast 2008 Q4 2008 after Deferred Tax Forecast (1) Forecast (1) & Minority Interest MUSD MUSD MUSD Sudan including Nyal, Wan Machar, Muny Deng wells 64.6 45.0 37.3 UK…
17 2008 Forecast Impairments 2008 Deferred Tax and Impact on 2008 Profit Forecast Minority Interest atributable to LUPE MUSD MUSD MUSD Russia - Kalmeastern(1) 39.0 -20.0 19.0 Russia - Oilgaztet(2) 12.5 -7.9 4.6 Tunisia…
19 2008 Forecast Financial Items - Other Revus Shares Bought 9.2% of issued shares 57 NOK/share Sold NOK 110/share Profit MUSD 31.8 No tax charge recorded Thistle Incident Insurance Claim MUSD 14.4 gain booked in Q4…
20 2008 Forecast Taxation 2008 effective rate of tax 101% Current tax charge (0.50) USD/boe Deferred tax charge 11.70 USD/boe Note: Norway 2008 exploration cash tax refund to be received Dec 2009 350 MNOK (5.30…
21 Effective Forecast Tax Rate Reconciliation 2008 effective tax rate before one-off items: 52% Exploration costs - Sudan and Russia Impairments - Russia, Tunisia and Indonesia Financial items - Exchange Movements, Revus…