UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF THE

SECURITIES EXCHANGE ACT OF 1934

 

April 27, 2016

Commission File Number 1-15200

Statoil ASA

(Translation of registrant’s name into English)

 

FORUSBEEN 50, N-4035, STAVANGER, NORWAY

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F X        Form 40-F

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):_____

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):_____

 

This Report on Form 6-K contains a report of the first quarter 2016 results of Statoil ASA.

 

 


 

Statoil reports adjusted earnings of

USD 857 million in the first quarter of 2016

·        Strong operational performance - financial results affected by low price environment

·        Continuing to capture cost reductions and efficiency gains

·       Maintaining competitive capital distribution of USD 0.2201 per share

“Our financial results were affected by low oil and gas prices in the quarter. We delivered strong operational performance across all business areas, high production efficiency and results in line with expectations from liquids trading and refining. The guidance for 2016 is maintained,” says Eldar Sætre, President and CEO of Statoil ASA. 

“The industry is facing challenges. However,  I am pleased to see progress consistent with the priorities we presented in February. We have a firm plan to improve efficiency and make faster and deeper cost reductions. We are radically improving our project break evens and we are on track to re-set costs and thereby impact the parameters that we can control”, says Sætre.

Adjusted earnings were USD 857 million in the first quarter compared to USD 2,945 million in the same period in 2015. The reduction was primarily a consequence of significantly lower liquids and gas prices, partially offset by good operational performance and reduced underlying operating costs. Adjusted earnings after tax were USD 122 million in the first quarter, down from USD 902 million in the same period last year.

IFRS net income was USD 611 million in the first quarter compared to a net loss of USD 4,571 million in the same period of 2015. Net impairment reversals of USD 308 million before tax in the first quarter of 2016 positively impacted the IFRS results compared to net impairment charges of USD 5,935 million before tax in the same period last year. 

Statoil delivered equity production of 2,054 mboe per day in the first quarter. The underlying production growth in the quarter, after adjusting for divestments, was 2% compared to the first quarter last year. Production from the Norwegian continental shelf (NCS) grew 2% in the first quarter of 2016 compared to last year, adjusted for divestments. Equity production outside of Norway was 734 mboe per day, in line with the first quarter last year, adjusted for transactions. In the first quarter Statoil made two small discoveries on the NCS. As of 31 March 2016, Statoil had completed seven wells, with four wells on-going. Adjusted exploration expenses in the quarter were USD 280 million, down from USD 351 million in the first quarter of 2015.

Cash flow from operations amounted to USD 2,205 million in the first quarter compared to USD 3,740 million in the same period last year. In light of the low liquids and gas prices in the quarter, Statoil maintained a strong capital structure, and net debt to capital employed at the end of the quarter was 28.1%. Organic capital expenditure was USD 2.4 billion in the first three months of 2016.

The board of directors has decided to pay a dividend of USD 0.2201 per ordinary share for the first quarter. Subject to approval of the proposed scrip dividend programme at the annual general meeting on 11 May 2016, shareholders will get the option to receive the dividend for the first quarter in newly issued shares in Statoil at a 5% discount. Further information on the scrip dividend programme for the first quarter will be published in due course.

The serious incidents frequency indicator was revised as from 2016, and caters now for Safety and Security incidents with an actual serious consequence. The twelve month average Actual Serious incident frequency (Actual SIF) was 0.21 per 31 March 2016, compared to 0.20 in the same period last year.

As from the first quarter 2016, Statoil changed its presentation currency to USD. For information purposes certain key figures are available in NOK in the Supplementary section to the total quarterly report.

 

Quarters

Change

 

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

IFRS Net operating income (USD million)

1,060

152

(3,303)

N/A

Adjusted earnings (USD million) [5]

857

1,778

2,945

(71%)

IFRS Net income (USD million)

611

(1,122)

(4,571)

N/A

Adjusted earnings after tax (USD million) [5]

122

(1,588)

902

(86%)

Total equity liquids and gas production (mboe per day) [4]

2,054

2,046

2,056

(0%)

Group average liquids price (USD/bbl) [1]

29

38

47

(39%)

 

Key events since fourth quarter 2015:

·        Drilling of the first of a total of 35 wells for the first phase of the Johan Sverdrup field development commenced early March

·        Statoil announced the acquisition of 11.93% of the shares and votes in Lundin Petroleum, increasing Statoil’s exposure to core field development projects and growth assets on NCS, including Johan Sverdrup and Edvard Grieg

·        In the Awards in Predefined Areas (APA) round 2015, Statoil was awarded interest in 24 licences on the NCS, the highest number of licences since 2005

·        In April, Statoil entered the German offshore wind market, through a 50% acquisition of the Arkona offshore wind farm, providing renewable energy for up to 400,000 households in Germany


Statoil 1st quarter 2016
       
2 


 

FIRST QUARTER 2016 GROUP REVIEW

The first quarter financial results continued to be characterised by the low price environment. Strong operational performance and a positive cost development affected earnings positively.

 

Total equity liquids and gas production [4]  was 2,054 mboe per day in the first quarter of 2016, at the same level as in the first  quarter of 2015. Expected natural decline on mature fields and lower ownership shares from divestments were offset by stronger operational performance and new production from ramp-up and start-up on various fields.

Total entitlement liquids and gas production [3] was slightly up by 2% to 1,909 mboe per day compared to 1,878 mboe per day in the first  quarter of 2015. The increase was due to a beneficial effect from production sharing agreements (PSA effect), mainly as a result of the decline in oil prices.  The PSA effect was 100 mboe per day in the first quarter of 2016 compared to 134 mboe per day in the first quarter of 2015.

Net operating income  (IFRS) was USD 1,060 million in the first quarter of 2016, compared to negative USD 3,303 million in the first quarter of 2015.

 

In the first quarter of 2016, net operating income was positively affected by net impairment reversals of USD 308 million, mainly due to improved production profiles and lower operating and capital expenditures on both conventional and un-conventional assets.

 

In the first quarter of 2015, net operating income was negatively impacted by net impairment charges of USD 5,935 million as a result of downward revisions of long term price assumptions.

 

Adjusted earnings [5] were USD 857 million in the first quarter of 2016, down 71% from USD 2,945 million in the first quarter of 2015 primarily due to the significant drop in liquids prices and the reduction in gas prices. Lower margins for gas sales and trading activity and lower refinery margins added to the decrease, which was only partially offset by lower adjusted expenses.

Adjusted operating and administrative expenses decreased by 20% to USD 2,400 million in the first quarter of 2016 compared to the first quarter of 2015, mainly due to reduced operational costs, lower maintenance activity and effects from on-going cost reduction initiatives. Lower transportation costs, diluent expenses and royalties as a result of the reduced prices and lower volumes, also contributed to the decrease. Excluding the positive effect from the exchange rate development in USD towards other currencies, adjusted operating and administrative expenses decreased by 15% compared to the first quarter of 2015.

 

Adjusted depreciation was down 13% in the first quarter of 2016 compared to the first quarter of 2015. The net impairment of assets in 2015, positive effect from the exchange rate development and revisions of proved reserves for certain assets led to decreased depreciation costs compared to the first quarter of 2015. The decrease was partially offset by higher production from ramp-up and start-up on various fields.

 

Adjusted exploration expenses decreased by 20% to USD 280 million in the first quarter of 2016, mainly due to lower drilling activity and relatively more expensive wells being drilled in the first quarter of 2015, partially offset by a lower capitalisation rate in the first quarter of 2016.

 

Adjusted earnings

Quarters

Change

(in USD million)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Adjusted total revenues and other income

 10,179  

 13,219  

 15,662  

(35%)

 

 

 

 

 

Adjusted purchases [6]

 (4,223) 

 (5,810) 

 (6,603) 

(36%)

Adjusted operating and administrative expenses

 (2,400) 

 (2,407) 

 (2,990) 

(20%)

Adjusted depreciation

 (2,418) 

 (2,735) 

 (2,772) 

(13%)

Adjusted exploration expenses

 (280) 

 (490) 

 (351) 

(20%)

 

 

 

 

 

Adjusted earnings [5]

 857  

 1,778  

 2,945  

(71%)

 

 

 

 

 

Adjusted earnings after tax [5]

 122  

 (1,588) 

 902  

(86%)


Statoil 1st quarter 2016
       
3 


 

Adjusted earnings after tax [5] were USD 122 million in the first quarter of 2016, which reflects an effective tax rate on adjusted earnings of 85.8%, compared to 69.4% in the first quarter of 2015. The effective tax rate increased mainly due to losses (including non-deductible exploration losses in the Development and Production International segment) and relatively higher adjusted earnings from the NCS in the first quarter of 2016. Adjusted earnings from the NCS are subject to higher than average tax rates. The increase was partially offset by low tax rates on adjusted earnings in the Marketing, Midstream and Processing segment.

Cash flows provided by operating activities were USD 2,205 million in the first quarter of 2016 compared to USD 3,740 million in the first quarter of 2015. Excluding working capital movements and taxes paid, cash flows provided by operating activities were USD 3,386 million in the first quarter of 2016 compared to USD 5,765 million in the first quarter of 2015. The 41% decrease was mainly due to reduced liquids and gas prices.

Cash flows used in investing activities were USD 2,337 million in the first quarter of 2016 compared to USD 8,338 million in the first quarter of 2015. The decrease of USD 6,001 million was mainly due an increase in financial investments of USD 4,857 million in the first quarter of 2015 compared to a decrease in financial investments of USD 451 million in the first quarter of 2016.

Cash flows used in financing activities were USD 248 million in the first quarter of 2016 compared to cash flows provided by financing activities of USD 2,742 million in the first quarter of 2015, a change of USD 2,990 million. The significant cash provided by financing activities in the first quarter of 2015 reflect mainly the issuance of new debt of USD 4,262 million which was partially offset by the repayment of debt of USD 1,427 million.

Free cash flow [11] in the first quarter of 2016 was negative USD 1,383 million compared to negative USD 144 million for the first quarter of 2015, mainly due to reduced liquids and gas prices.

 

OUTLOOK

 

·      Organic capital expenditures for 2016 (i.e. excluding acquisitions, capital leases and other investments with significant different cash flow pattern) are estimated at around USD 13 billion

·      Statoil intends to continue to mature its large portfolio of exploration assets and estimates a total exploration activity level of around
USD 2 billion for 2016, excluding signature bonuses

·      Statoil expects to deliver efficiency improvements with pre-tax cash flow effects of around USD 2.5 billion from 2016

·      Statoil’s ambition is to keep the unit of production cost in the top quartile of its peer group

·      For the period 2014 – 2017, organic production growth [7] is expected to come from new projects resulting in around 1% CAGR (Compound Annual Growth Rate) from a 2014 level rebased for divestments

·      The equity production for 2016 is estimated to be somewhat lower than the 2015 level due to Statoil’s value over volume-approach

·      Scheduled maintenance activity  is estimated to reduce quarterly production by approximately 55 mboe per day in the second quarter of 2016. In total, maintenance is estimated to reduce equity production by around 60 mboe per day for the full fiscal year 2016, which is higher than the 2015 impact

·      Indicative effects from Production Sharing Agreement (PSA-effect) and US royalties are estimated to be around 135 mboe per day in 2016 based on an oil price of USD 40 per barrel and 165 mboe per day based on an oil price of USD 70 per barrel [4]

·      Deferral of production to create future value, gas off-take, timing of new capacity coming on stream and operational regularity represent the most significant risks related to the foregoing production guidance

 

These forward-looking statements reflect current views about future events and are, by their nature, subject to significant risks and uncertainties because they relate to events and depend on circumstances that will occur in the future. For further information, see section Forward-Looking Statements

 


Statoil 1st quarter 2016
       
4 


 

DEVELOPMENT AND PRODUCTION NORWAY

 

First quarter 2016 review

 

Average daily production of liquids and gas increased by 2% to 1,320 mboe per day in the first quarter of 2016 compared to the first quarter of 2015. The increase was mainly due to stronger operational performance from several fields and ramp-up of new fields, partially offset by expected natural decline on mature fields and lower gas sales.

Net operating income for Development and Production Norway (DPN) was USD 1,325 million in the first quarter of 2016. In the first quarter of 2015, net operating income was USD 2,047 million, negatively impacted by lower fair value of derivatives of USD 298 million and impairment charges of USD 140 million.

 

Adjusted earnings [5] were USD 1,301 million, down 47% compared to the first quarter of 2015. The decrease was mainly due to drop in liquids and gas prices, partially offset by increased production and the NOK/USD exchange rate development.

 

Adjusted operating and administrative expenses decreased mainly due to the results of efficiency gains from improvement initiatives and the NOK/USD exchange rate development. Adjusted depreciation decreased mainly due to the NOK/USD exchange rate development and decreased asset retirement obligations, partially offset by ramp-up of new fields. Adjusted exploration expenses decreased mainly due to lower drilling activity and more expensive wells being drilled in the first quarter of 2015.

 

Adjusted earnings

Quarters

Change

(in USD million)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Adjusted total revenues and other income

 3,225  

 4,096  

 4,930  

(35%)

 

 

 

 

 

Adjusted operating and administrative expenses

 (628) 

 (682) 

 (904) 

(31%)

Adjusted depreciation

 (1,228) 

 (1,316) 

 (1,429) 

(14%)

Adjusted exploration expenses

 (69) 

 (90) 

 (154) 

(55%)

 

 

 

 

 

Adjusted earnings [5]

 1,301  

 2,008  

 2,443  

(47%)

 


Statoil 1st quarter 2016
       
5 


 

DEVELOPMENT AND PRODUCTION INTERNATIONAL


First quarter 2016 review

Average equity production of liquids and gas in the first quarter of 2016 decreased by 3% to 734 mboe per day compared to the first quarter of 2015. The divestment of the Shah Deniz project, natural decline on various fields and higher effect of planned turnarounds were offset by ramp-up on the Corrib and Jack/St. Malo –fields and positive operational effects on the Marcellus shale play.

Average daily entitlement production of liquids and gas  in the first quarter of 2016 increased by 1% to 589 mboe per day compared to the first quarter of 2015. The increase was due to a beneficial effect from production sharing agreements (PSA effect), mainly driven by the decline in prices. The PSA effect was 100 mboe per day in the first quarter of 2016 compared to 134 mboe per day in the first quarter of 2015. 

Net operating income for Development and Production International (DPI) was negative USD 473 million compared to negative USD 6,134 million in the first quarter of 2015. In the first quarter of 2016, net reversal of impairments of USD 314 million positively impacted net operating income. In the first  quarter of 2015, net operating income was negatively impacted by net impairment charges of USD 5,795 million.

Adjusted earnings [5] were negative USD 800 million in the first quarter of 2016, down from negative USD 282 million in the first  quarter of 2015. The negative development was mainly due to lower realised oil and gas prices, partially offset by lower operating expenses and depreciation.

Adjusted operating and administrative expenses decreased due to lower operation and maintenance costs relating to various fields, in addition to lower diluent expenses and royalties caused by reduced prices and lower volumes. Portfolio changes added further to the decrease. The decreases were partly offset by higher transportation expenses in the US and operating costs for new fields coming on stream. Adjusted depreciation decreased primarily due to higher reserves estimates and the effect from the net impairments of assets in 2015. Higher production volumes from the start-up and ramp-up of new fields partially offset the decrease in depreciation. Adjusted exploration expenses increased by 7% to USD 211 million in the first quarter of 2016, mainly due to a lower capitalisation rate as a result of unsuccessful drilling compared to first quarter of 2015. Lower drilling activity and less expensive wells being drilled in the first quarter of 2016  partially offset the increase.

 

Adjusted earnings

Quarters

Change

(in USD million)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Adjusted total revenues and other income

 1,198  

 1,747  

 1,962  

(39%)

 

 

 

 

 

Adjusted operating and administrative expenses

 (697) 

 (729) 

 (830) 

(16%)

Adjusted depreciation

 (1,087) 

 (1,284) 

 (1,215) 

(11%)

Adjusted exploration expenses

 (211) 

 (400) 

 (198) 

7%

 

 

 

 

 

Adjusted earnings [5]

 (800) 

 (674) 

 (282) 

>100%

 


Statoil 1st quarter 2016
       
6 


 

MARKETING, MIDSTREAM AND PROCESSING

 

First quarter 2016 review


Natural gas sales volumes
in the first quarter of 2016 amounted to 14.9 billion standard cubic meters (bcm), down 4% compared to the first quarter of 2015. The decrease was mainly due to lower third-party volumes and divestments. Of the total gas sales in the first quarter of 2016, entitlement gas was 12.2 bcm compared to 12.1 bcm in the first quarter of 2015.

Average invoiced European natural gas sales price [8] decreased by 31% due to abundant gas supply, combined with a comparatively mild winter. Average invoiced North American piped gas sales price [8] decreased by 48% due to abundant gas supply, combined with warmer weather conditions in the Northeast in the first quarter of 2016 compared to the first quarter of 2015.

Net operating income for Marketing, Midstream and Processing (MMP) for the first quarter of 2016 was USD 303 million compared to
USD 831 million in the first quarter of 2015. Net operating income was negatively impacted by changes in the market value of storage and future physical contracts of USD 149 million.

Adjusted earnings [5] were USD 431 million in the first quarter of 2016, compared to USD 890 million in the first quarter of 2015. The decrease was mainly due to lower margins for gas sales and trading activity, partially as a result of realised sales being less exposed to longer dated price markers than reflected in the transfer price formula. Lower refinery margins added to the decrease.  Adjusted operating and administrative expenses decreased as a result of lower transportation costs,  effects from the on-going cost initiatives and the NOK/USD exchange rate development.

 

Adjusted earnings

Quarters

Change

(in USD million)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Adjusted total revenues and other income

 10,052  

 12,805  

 15,508  

(35%)

 

 

 

 

 

Adjusted purchases [6]

 (8,525) 

 (11,198) 

 (13,318) 

(36%)

Adjusted operating and administrative expenses

 (1,023) 

 (1,089) 

 (1,208) 

(15%)

Adjusted depreciation

 (73) 

 (95) 

 (92) 

(21%)

 

 

 

 

 

Adjusted earnings [5]

 431  

 424  

 890  

(52%)

 


Statoil 1st quarter 2016
       
7 


 

CONDENSED INTERIM FINANCIAL STATEMENTS


First quarter 2016

With effect from the first quarter of 2016 the financial statements are presented in US dollars (USD). Comparative data has been converted from Norwegian kroner (NOK) to USD accordingly. For more information concerning this re-presentation see note 9 Change of presentation currency – re-presentation of comparative periods to these Condensed interim financial statements.

CONSOLIDATED STATEMENT OF INCOME

 

Quarters

Full year

(unaudited, in USD million)

Q1 2016

Q4 2015

Q1 2015

2015

 

 

 

 

 

Revenues

 10,087  

 12,809  

 15,404  

 57,900  

Net income from equity accounted investments

 20  

 (35) 

 39  

 (29) 

Other income

 8  

 320  

 70  

 1,770  

 

 

 

 

 

Total revenues and other income

 10,115  

 13,093  

 15,513  

 59,642  

 

 

 

 

 

Purchases [net of inventory variation]

 (4,170) 

 (5,974) 

 (6,586) 

 (26,254) 

Operating expenses

 (2,247) 

 (2,246) 

 (2,928) 

 (10,512) 

Selling, general and administrative expenses

 (247) 

 (270) 

 (244) 

 (921) 

Depreciation, amortisation and net impairment losses

 (2,039) 

 (3,972) 

 (7,338) 

 (16,715) 

Exploration expenses

 (351) 

 (480) 

 (1,721) 

 (3,872) 

 

 

 

 

 

Net operating income

 1,060  

 152  

 (3,303) 

 1,366  

 

 

 

 

 

Net financial items

 625  

 (625) 

 173  

 (1,311) 

 

 

 

 

 

Income before tax

 1,685  

 (473) 

 (3,129) 

 55  

 

 

 

 

 

Income tax

 (1,074) 

 (649) 

 (1,441) 

 (5,225) 

 

 

 

 

 

Net income

 611  

 (1,122) 

 (4,571) 

 (5,169) 

 

 

 

 

 

Attributable to equity holders of the company

 607  

 (1,126) 

 (4,578) 

 (5,192) 

Attributable to non-controlling interests

 4  

 4  

 8  

 22  

 

 

 

 

 

Basic earnings per share (in USD)

 0.19  

 (0.35) 

 (1.44) 

 (1.63) 

Diluted earnings per share (in USD)

 0.19  

 (0.35) 

 (1.44) 

 (1.63) 

Weighted average number of ordinary shares outstanding (in millions)

3,180

3,178

3,180

3,179

 

 

  


Statoil 1st quarter 2016
       
8 


 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

Quarters

Full year

(unaudited, in USD million)

Q1 2016

Q4 2015

Q1 2015

2015

 

 

 

 

 

Net income

 611  

 (1,122) 

 (4,571) 

 (5,169) 

 

 

 

 

 

Actuarial gain (loss) on defined benefit pension plans

 (221) 

 1,013  

 359  

 1,599  

Income tax effect on income and expenses recognised in OCI

 60  

 (290) 

 (101) 

 (461) 

Items that will not be reclassified to the Consolidated statement of income

 (161) 

 722  

 258  

 1,138  

 

 

 

 

 

Currency translation adjustments

 1,357  

 (656) 

 (2,266) 

 (3,976) 

Net gain (loss) from available for sale financial assets

 89  

 0  

 0  

 0  

Items that may be subsequently reclassified to the Consolidated statement of income

 1,445  

 (656) 

 (2,266) 

 (3,976) 

 

 

 

 

 

Other comprehensive income

 1,284  

 66  

 (2,008) 

 (2,838) 

 

 

 

 

 

Total comprehensive income

 1,895  

 (1,056) 

 (6,578) 

 (8,007) 

 

 

 

 

 

Attributable to the equity holders of the company

 1,891  

 (1,060) 

 (6,586) 

 (8,030) 

Attributable to non-controlling interests

 4  

 4  

 8  

 22  

 

 

 

 

 

 

 

 

 

 

 

  


Statoil 1st quarter 2016
       
9 


 

CONSOLIDATED BALANCE SHEET

 

At 31 March

At 31 December

At 31 March

At 31 December

(unaudited, in USD million)

2016

2015

2015

2014

 

 

 

 

 

ASSETS

 

 

 

 

Property, plant and equipment

 64,576  

 62,006  

 68,571  

 75,619  

Intangible assets

 9,494  

 9,452  

 9,447  

 11,458  

Equity accounted investments

 835  

 824  

 1,465  

 1,127  

Deferred tax assets

 1,775  

 2,022  

 2,037  

 1,732  

Pension assets

 1,242  

 1,284  

 916  

 1,072  

Derivative financial instruments

 3,294  

 2,697  

 3,557  

 4,023  

Financial investments

 3,037  

 2,336  

 2,364  

 2,634  

Prepayments and financial receivables

 849  

 967  

 971  

 766  

   

 

 

 

 

Total non-current assets

 85,102  

 81,588  

 89,328  

 98,430  

   

 

 

 

 

Inventories

 2,594  

 2,502  

 3,029  

 3,193  

Trade and other receivables

 6,868  

 6,671  

 9,699  

 11,212  

Derivative financial instruments

 407  

 542  

 844  

 717  

Financial investments

 9,292  

 9,817  

 12,110  

 7,968  

Cash and cash equivalents

 8,540  

 8,623  

 8,657  

 11,182  

   

 

 

 

 

Total current assets

 27,700  

 28,154  

 34,338  

 34,272  

   

 

 

 

 

Total assets

 112,802  

 109,742  

 123,666  

 132,702  

   

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

Shareholders' equity

 42,162  

 40,271  

 44,643  

 51,225  

Non-controlling interests

 36  

 36  

 53  

 57  

   

 

 

 

 

Total equity

 42,198  

 40,307  

 44,696  

 51,282  

   

 

 

 

 

Finance debt

 30,210  

 29,965  

 30,930  

 27,593  

Deferred tax liabilities

 7,553  

 7,421  

 8,259  

 9,613  

Pension liabilities

 3,213  

 2,979  

 3,486  

 3,752  

Provisions

 13,192  

 12,422  

 15,389  

 15,766  

Derivative financial instruments

 935  

 1,285  

 993  

 611  

   

 

 

 

 

Total non-current liabilities

 55,105  

 54,073  

 59,057  

 57,335  

   

 

 

 

 

Trade and other payables

 9,003  

 9,333  

 11,896  

 13,545  

Current tax payable

 3,151  

 2,740  

 5,532  

 5,321  

Finance debt

 2,796  

 2,326  

 2,306  

 3,561  

Dividends payable

 0  

 700  

 0  

 770  

Derivative financial instruments

 550  

 264  

 178  

 887  

   

 

 

 

 

Total current liabilities

 15,499  

 15,363  

 19,913  

 24,085  

   

 

 

 

 

Total liabilities

 70,604  

 69,436  

 78,970  

 81,420  

   

 

 

 

 

Total equity and liabilities

 112,802  

 109,743  

 123,666  

 132,702  


Statoil 1st quarter 2016
       
10 


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(unaudited, in USD million)

Share capital

Additional paid-in capital

Retained earnings

Currency translation adjustments

Available for sale financial assets

Shareholders' equity

Non-controlling interests

Total equity

 

 

 

 

 

 

 

 

 

At 31 December 2014

 1,139  

 5,714  

 45,677  

 (1,305) 

 (0) 

 51,225  

 57  

 51,282  

Net income for the period

 

 

 (4,578) 

 

 

 (4,578) 

 8  

 (4,571) 

Other comprehensive income

 

 

 258  

 (2,266) 

 0  

 (2,008) 

 

 (2,008) 

Total comprehensive income

 

 

 

 

 

 

 

 (6,578) 

Dividends

 

 

 1  

 

 

 1  

 

 1  

Other equity transactions

 

 2  

 0  

 

 

 2  

 (11) 

 (9) 

 

 

 

 

 

 

 

 

 

At 31 March 2015

 1,139  

 5,717  

 41,358  

 (3,571) 

 (0) 

 44,643  

 53  

 44,696  

 

 

 

 

 

 

 

 

 

At 31 December 2015

 1,139  

 5,720  

 38,693  

 (5,281) 

 (0) 

 40,271  

 36  

 40,307  

Net income for the period

 

 

 607  

 

 

 607  

 4  

 611  

Other comprehensive income

 

 

 (161) 

 1,357  

 89  

 1,284  

 

 1,284  

Total comprehensive income

 

 

 

 

 

 

 

 1,895  

Dividends

 

 

 0  

 

 

 0  

 

 0  

Other equity transactions

 

 1  

 (0) 

 

 

 0  

 (5) 

 (5) 

 

 

 

 

 

 

 

 

 

At 31 March 2016

 1,139  

 5,720  

 39,138  

 (3,924) 

 89  

 42,162  

 36  

 42,198  

 

  


Statoil 1st quarter 2016
       
11 


 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

Quarters

Full year

(unaudited, in USD million)

Q1 2016

Q4 2015

Q1 2015

2015

 

 

 

 

 

Income before tax

 1,685  

 (473) 

 (3,129) 

 55  

 

 

 

 

 

Depreciation, amortisation and net impairment losses

 2,039  

 3,972  

 7,338  

 16,715  

Exploration expenditures written off

 142  

 (108) 

 1,423  

 2,164  

(Gains) losses on foreign currency transactions and balances

 (614) 

 424  

 447  

 1,166  

(Gains) losses on sales of assets and businesses

 (5) 

 (301) 

 (59) 

 (1,716) 

(Increase) decrease in other items related to operating activities

 712  

 367  

 (299) 

 558  

(Increase) decrease in net derivative financial instruments

 (526) 

 262  

 12  

 1,551  

Interest received

 68  

 81  

 114  

 363  

Interest paid

 (115) 

 (137) 

 (81) 

 (443) 

 

 

 

 

 

Cash flows provided by operating activities before taxes paid and working capital items

 3,386  

 4,087  

 5,765  

 20,414  

 

 

 

 

 

Taxes paid

 (743) 

 (2,226) 

 (1,671) 

 (8,078) 

 

 

 

 

 

(Increase) decrease in working capital1)

 (438) 

 357  

 (354) 

 1,292  

 

 

 

 

 

Cash flows provided by operating activities

 2,205  

 2,218  

 3,740  

 13,628  

 

 

 

 

 

Additions through business combinations

 0  

 (398) 

 0  

 (398) 

Capital expenditures and investments

 (2,821) 

 (3,214) 

 (3,963) 

 (15,518) 

(Increase) decrease in financial investments

 451  

 2,810  

 (4,857) 

 (2,813) 

(Increase) decrease in other non-current items

 23  

 (136) 

 1  

 (22) 

Proceeds from sale of assets and businesses

 10  

 690  

 481  

 4,249  

 

 

 

 

 

Cash flows used in investing activities

 (2,337) 

 (248) 

 (8,338) 

 (14,501) 

 

 

 

 

 

New finance debt

 0  

 9  

 4,262  

 4,272  

Repayment of finance debt

 (3) 

 (11) 

 (1,427) 

 (1,464) 

Dividend paid

 (697) 

 (658) 

 (757) 

 (2,836) 

Net current finance debt and other

 452  

 (224) 

 665  

 (701) 

 

 

 

 

 

Cash flows provided by (used in) financing activities

 (248) 

 (884) 

 2,742  

 (729) 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 (379) 

 1,086  

 (1,856) 

 (1,602) 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 296  

 (194) 

 (580) 

 (871) 

Cash and cash equivalents at the beginning of the period (net of overdraft)

 8,613  

 7,721  

 11,085  

 11,085  

 

 

 

 

 

Cash and cash equivalents at the end of the period (net of overdraft)2)

 8,530  

 8,613  

 8,650  

 8,613  

 

1)       (Increase)/decrease in items under operating activities include currency effects.

2)       At 31 March 2016 cash and cash equivalents included a net bank overdraft of USD 10 million.  At 31 December 2015 and at 31 March 2015 cash and cash equivalents included a net bank overdraft of USD 10 million and USD 7 million, respectively.

 

 

  

 


Statoil 1st quarter 2016
       
12 


 

Notes to the Condensed interim financial statements

 

1 Organisation and basis of preparation


General information and organisation

Statoil ASA, originally Den Norske Stats Oljeselskap AS, was founded in 1972 and is incorporated and domiciled in Norway. The address of its registered office is Forusbeen 50, N-4035 Stavanger, Norway.

The Statoil group’s (Statoil) business consists principally of the exploration, production, transportation, refining and marketing of petroleum and petroleum-derived products. Statoil ASA is listed on the Oslo Børs (Norway) and the New York Stock Exchange (US).

All Statoil's oil and gas activities and net assets on the Norwegian continental shelf are owned by Statoil Petroleum AS, a 100% owned operating subsidiary of Statoil ASA. Statoil Petroleum AS is co-obligor or guarantor of certain debt obligations of Statoil ASA.

Statoil's Condensed interim financial statements for the first quarter of 2016 were authorised for issue by the board of directors on 26 April 2016.

Basis of preparation

These Condensed interim financial statements are prepared in accordance with International Accounting Standard 34 Interim Financial Reporting as issued by the International Accounting Standards Board (IASB) and as adopted by the European Union (EU). The Condensed interim financial statements do not include all of the information and disclosures required by International Financial Reporting Standards (IFRS) for a complete set of financial statements, and these Condensed interim financial statements should be read in conjunction with the Consolidated annual financial statements. IFRS as adopted by the EU differ in certain respects from IFRS as issued by the IASB, but the differences do not impact Statoil's financial statements for the periods presented. A description of the significant accounting policies applied in preparing these Consolidated interim financial statements is included in Statoil`s Consolidated annual financial statements for 2015.

On 1 January 2016 Statoil changed its presentation currency from Norwegian kroner (NOK) to US dollar (USD), mainly in order to better reflect the underlying USD exposure of Statoil’s business activities and to align with industry practice. See note 9 Change of presentation currency – re-presentation of comparative periods for further information about the change and its impact on the financial statements.

There have been no other changes to significant accounting policies in the first quarter of 2016 compared to the annual financial statements for 2015.

The Condensed interim financial statements reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the financial position, results of operations and cash flows for the dates and interim periods presented. Interim period results are not necessarily indicative of results of operations or cash flows for an annual period. Certain amounts in the comparative periods have been re-presented to conform to current period presentation. The subtotals and totals in some of the tables may not equal the sum of the amounts shown due to rounding.

The Condensed interim financial statements are unaudited.

Use of estimates

The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an on-going basis, considering current and expected future market conditions. A change in an accounting estimate is recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 


Statoil 1st quarter 2016
       
13 


 

2 Segments


Statoil’s operations are managed through the following operating segments: Development and Production Norway (DPN), Development and Production USA (DPUSA), Development and Production International (DPI), Marketing, Midstream and Processing (MMP), New Energy Solutions (NES) and Other.

Statoil reports its business through reporting segments which correspond to the operating segments, except for the operating segments DPUSA and DPI which have been aggregated into one reporting segment, Development and Production International. This aggregation has its basis in similar economic characteristics, the nature of products, services and production processes, the type and class of customers, the methods of distribution and regulatory environment. The operating segment NES is reported in the reporting segment Other.

As of 1 January 2016, certain assets and operations, with a book value of USD 1,487 million, previously included in the MMP operating segment are now managed as part of the DPUSA operating segment and are now reported as part of the Development and Production International reporting segment. Comparative periods have not been restated, as the impact on the segments has been considered immaterial.

The eliminations section includes the elimination of inter-segment sales and related unrealised profits, mainly from the sale of crude oil and products. Inter-segment revenues are based upon estimated market prices.

Segment data for the first quarter of 2016 and 2015 is presented below. The reported measure of segment profit is net operating income Deferred tax assets, pension assets and non-current financial assets are not allocated to the segments. The line item additions to PP&E, intangibles and equity accounted investments excludes movements related to changes in asset retirement obligations.

 

First quarter 2016

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(in USD million)

 

 

 

 

 

 

 

Revenues third party and other income

22

137

9,909

27

0

10,095

Revenues inter-segment

3,317

1,000

12

(2)

(4,327)

0

Net income from equity accounted investments

0

2

13

5

0

20

 

 

 

 

 

 

 

Total revenues and other income

3,338

1,139

9,934

31

(4,327)

10,115

 

 

 

 

 

 

 

Purchases [net of inventory variation]

0

(3)

(8,485)

(0)

4,318

(4,170)

Operating and SG&A expenses

(717)

(626)

(1,073)

(103)

24

(2,495)

Depreciation, amortisation and net impairment losses

(1,228)

(702)

(73)

(37)

0

(2,039)

Exploration expenses

(69)

(282)

0

0

0

(351)

 

 

 

 

 

 

 

Net operating income

1,325

(473)

303

(108)

14

1,060

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

1,234

1,016

118

115

0

2,482

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

6

437

123

269

0

835

Non-current segment assets

29,631

39,264

4,414

761

0

74,070

Non-current assets, not allocated to segments 

 

 

 

 

 

10,197

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

85,102

 


Statoil 1st quarter 2016
       
14 


 

First quarter 2015

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(in USD million)

 

 

 

 

 

 

 

Revenues third party and other income

(274)

303

15,356

90

0

15,474

Revenues inter-segment

5,057

1,648

60

0

(6,765)

0

Net income from equity accounted investments

3

13

27

(4)

0

39

 

 

 

 

 

 

 

Total revenues and other income

4,786

1,964

15,442

86

(6,765)

15,513

 

 

 

 

 

 

 

Purchases [net of inventory variation]

(0)

(1)

(13,301)

(0)

6,716

(6,586)

Operating and SG&A expenses

(1,016)

(888)

(1,218)

(100)

50

(3,172)

Depreciation, amortisation and net impairment losses

(1,569)

(5,641)

(92)

(35)

0

(7,338)

Exploration expenses

(154)

(1,567)

(0)

0

0

(1,721)

 

 

 

 

 

 

 

Net operating income

2,047

(6,134)

831

(49)

2

(3,303)

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

1,630

2,231

212

13

0

4,086

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

33

655

764

14

0

1,465

Non-current segment assets

32,692

39,445

5,240

642

0

78,018

Non-current assets, not allocated to segments 

 

 

 

 

 

9,844

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

89,328

 

In the first quarter of 2016, Statoil recognised net impairment reversals of USD 308 million, consisting of impairment reversals of USD 633 million and impairment charges of USD 325 million.

 

The impairment reversals relate to unconventional onshore assets in North America amounting to USD 413 million and two conventional assets in the DPI segment amounting to USD 220 million, and are mainly driven by updated business plans resulting in improved production profiles and lower operating and capital expenditures.

 

The impairment charges of USD 325 million relate to an unconventional onshore asset in North America as a result of a lower fair market valuation, a conventional asset in the DPI segment as a result of an updated business plan and acquisition costs of oil and gas prospects.

 

See also note 6 Property, plant and equipment and intangible assets for further information on impairments.

 

In the first quarter of 2015, Statoil recognised net impairment losses of USD 5,934 million, of which USD 140 million was recognised in the DPN segment and USD 5,767 million in the DPI segment. Of the impairment losses in the DPI segment, USD 3,910 million, including goodwill of USD 539 million, related to unconventional onshore assets in North America. Of the remaining USD 1,857 million, relating to conventional upstream assets, USD 1,419 million related to assets in the Gulf of Mexico. The impairments were mainly driven by a downward adjustment of the long term commodity price assumptions.


Statoil 1st quarter 2016
       
15 


 

Revenues by geographic areas

When attributing the line item revenues third party and other income to the country of the legal entity executing the sale for the first quarter of 2016, Norway constitutes 78% and the US constitutes 13%.

  

Non-current assets by country

 

 

 

 

 

 

 

 

At 31 March

At 31 December

At 31 March

(in USD million)

2016

2015

2015

 

 

 

 

Norway

33,396

31,487

36,198

US

20,594

20,531

19,490

Angola

5,203

5,350

6,668

Brazil

3,483

3,474

3,885

UK

3,227

2,883

2,303

Canada

2,495

2,270

2,286

Algeria

1,454

1,435

1,590

Azerbaijan

1,398

1,416

3,375

Other countries

3,655

3,435

3,688

 

 

 

 

Total non-current assets1)

74,905

72,282

79,484

 

1)       Excluding deferred tax assets, pension assets and non-current financial assets.

 

3 Acquisitions and disposals

 

Acquisition of shares and votes in Lundin Petroleum AB

In the first quarter of 2016 Statoil acquired 11.93% of the issued share capital and votes in Lundin Petroleum AB for a total purchase price of SEK 4.6 billion (USD 541 million). The shares are accounted for as a non-current financial investment at fair value with changes in fair value through other comprehensive income. The fair value as of 31 March 2016 was USD 630 million and an unrealised gain before and after tax of USD 89 million is presented in the line item net gain (loss) on available for sale financial assets in the Consolidated statement of comprehensive income.

 

4 Financial items

 

Quarters

Full year

(in USD million)

Q1 2016

Q4 2015

Q1 2015

2015

 

 

 

 

 

Net foreign exchange gains (losses)

8

(249)

32

(245)

Interest income and other financial items

48

137

171

396

Gains (losses) derivative financial instruments

824

(268)

208

(491)

Interest and other finance expenses

(255)

(246)

(238)

(971)

 

 

 

 

 

Net financial items

625

(625)

173

(1,311)

 

Statoil has available a US Commercial paper program with a limit of USD 4 billion.

At 31 March 2016 there are no outstanding amounts under the US Commercial paper program.

 

5 Income tax

 

Quarters

Full year

(in USD million)

Q1 2016

Q4 2015

Q1 2015

2015

 

 

 

 

 

Income before tax

1,685

(473)

(3,129)

55

Income tax

(1,074)

(649)

(1,441)

(5,225)

Equivalent to a tax rate of

63.7%

>(100%)

(46.1%)

>100%


Statoil 1st quarter 2016
       
16 


 

The tax rate for the Group for the first quarter of 2016 was primarily influenced by low tax rate on income from the Norwegian continental shelf caused by proportionally greater impact of uplift deduction and currency effects in entities that are taxable in other currencies than the functional currency. This was partially offset by write-off of deferred tax assets within Development and Production International segment, due to uncertainty related to future taxable income.

The tax rate for the first quarter of 2015 was primarily influenced by impairments with lower than average tax rates. The tax rate was partially offset by tax effect of foreign exchange losses in entities that are taxable in other currencies than the functional currency this quarter.

 

6 Property, plant and equipment and intangible assets

(in USD million)

Property, plant and equipment

Intangible assets

 

 

 

 

 

Balance at 31 December 2015

 62,006  

 9,452  

 

Additions

 2,506  

 137  

 

Transfers

 47  

 (47) 

 

Disposals and reclassifications

 (1) 

 (2) 

 

Expensed exploration expenditures and impairment losses

 0  

 (142) 

 

Depreciation, amortisation and net impairment losses

 (2,036) 

 (3) 

 

Effect of foreign currency translation adjustments

 2,054  

 99  

 

 

 

 

 

Balance at 31 March 2016

 64,576  

 9,494  

 

 

Impairments

 

In the first quarter of 2016, Statoil recognised net impairment reversals of USD 308 million, consisting of impairment reversals of USD 633 million and impairment charges of USD 325 million. See also note 2 Segments.   

 

First quarter 2016

Property, plant and equipment

Intangible assets

Total

(in USD million)

 

 

 

 

Producing and development assets

(379)

(14)

(393)

Acquisition costs related to oil and gas prospects

0

84

84

 

 

 

 

Total net impairment losses/(reversals) recognised

(379)

71

(308)

 

The impairment charges have been recognised in the Consolidated statement of income as depreciation, amortisation and net impairment losses and exploration expenses based on the impaired assets’ nature of property, plant and equipment and intangible assets, respectively. Recoverable amounts in the impairment assessments have been based on value in use as well as fair value less costs of disposal. The fair value estimates have been based on various market parameters derived from relevant transactions and assumed to be applied by market participants in the current market environment.

 

7 Provisions, commitments, contingent liabilities and contingent assets

 

During the normal course of its business Statoil is involved in legal and other proceedings, and several claims are unresolved and currently outstanding. The ultimate liability or asset, respectively, in respect of such litigation and claims cannot be determined at this time. Statoil has provided in its condensed interim financial statements for probable liabilities related to litigation and claims based on the company's best judgement. Statoil does not expect that its financial position, results of operations or cash flows will be materially affected by the resolution of these legal proceedings.

 

8 Subsequent events

 

On 20 April 2016, Statoil entered into a confidential agreement to divest unconventional non-core properties in the United States for a cash consideration of approximately USD 400 million. The closing of this transaction is subject to customary procedures, which are expected to be completed early third quarter 2016. Statoil does not expect to realise a gain or loss on this transaction, but Statoil impaired the carrying amount of these properties in first quarter of 2016 by USD 131 million. This impairment is reflected as part of depreciation, amortisation and net impairment losses and exploration expense in the Consolidated Statement of Income.


Statoil 1st quarter 2016
       
17 


 

On 26 April 2016 the board of directors resolved to declare a dividend for the first quarter of 2016 of USD 0.2201 per share. The shares will trade ex-dividend on 10 August 2016 on both the Oslo Børs (OSE) and for American depositary receipt (ADR) holders at the New York Stock Exchange (NYSE). Proposed dividend of USD 0.2201 per share for the fourth quarter of 2015 is expected to be adopted by the annual general meeting of shareholders on 11 May 2016 and the shares will trade ex-dividend on 12 May 2016 on OSE and for ADR holders at NYSE.

Subject to approval of the proposed scrip dividend programme at the annual general meeting (AGM) 11 May 2016, shareholders will get the option to receive the dividend for the first quarter in newly issued shares in Statoil at a 5% discount. Further information on the scrip programme for first quarter will be published in due course.

9 Change of presentation currency – re-presentation of comparative periods


On 1 January 2016 Statoil changed its presentation currency from Norwegian kroner (NOK) to US dollars (USD). The change was made mainly in order to better reflect the underlying USD exposure of Statoil’s business activities and to align with industry practice.

The change in presentation currency has been accounted for as a policy change, and comparative figures have been re-presented to USD, to reflect the change in presentation currency.

 

The re-presented Consolidated statement of income, Consolidated statement of other comprehensive income, Consolidated balance sheet, Consolidated statement of changes in equity, Consolidated statement of cash flows and the segment information are presented in USD in this note disclosure for the periods ending 31 December 2014, 31 December 2015 and for the four quarters of 2015. The changes made to each of the statements and to the segment information are described below. There are no policy changes other than the change in presentation currency.

 

The different components of assets and liabilities in USD correspond to the amount published in NOK translated at the USD/NOK closing rate applicable at the end of each reporting period. The same relates to the equity as a whole. As such, the change in presentation currency will not impact the valuation of assets, liabilities, equity or any ratios between these components, such as debt to equity ratios.

 

All currency translation adjustments have been set to zero as of 1 January 2006, which was the date of Statoil’s transition to IFRS. Translation adjustments and cumulative translation adjustments have been presented as if Statoil had used USD as the presentation currency from that date.

 

The recalculation of currency translation adjustments in USD has an impact on the distribution of shareholders’ equity for comparable periods, between currency translation adjustments and other components of equity. Together with changes in net income arising from the change in presentation currency, these effects are presented as re-presentations in the table below.

 

  


Statoil 1st quarter 2016
       
18 


 

EFFECT OF CHANGES IN REPORTED EQUITY

(unaudited)

Historical Consolidated financial statements in NOK billion

Historical Consolidated financial statements in USD million1)

Re-presentation in USD million

Consolidated financial statements in USD million

31 December, 2014

 

 

 

 

 

Share capital

 8.0  

 1,072  

 67  

 1,139  

Additional paid-in capital

 40.2  

 5,408  

 306  

 5,714  

Retained earnings

 268.4  

 36,097  

 9,580  

 45,677  

Currency translation adjustments

 64.3  

 8,650  

 (9,955) 

 (1,305) 

Non-controlling interests

 0.4  

 54  

 3  

 57  

 

 

 

 

 

Total equity

 381.2  

 51,282  

 0  

 51,282  

 

 

 

 

 

1)    Translated at exchange rate NOK 7,4332 : USD 1 as of 31 December 2014.

 

 

 

 

 

 

 

 

 

 

(unaudited)

Historical Consolidated financial statements in NOK billion

Historical Consolidated financial statements in USD million1)

Re-presentation in USD million

Consolidated financial statements in USD million

31 December, 2015

 

 

 

 

 

Share capital

 8.0  

 905  

 234  

 1,139  

Additional paid-in capital

 40.1  

 4,552  

 1,168  

 5,720  

Retained earnings

 215.1  

 24,417  

 14,276  

 38,693  

Currency translation adjustments

 91.6  

 10,398  

 (15,679) 

 (5,281) 

Non-controlling interests

 0.3  

 34  

 2  

 36  

 

 

 

 

 

Total equity

 355.1  

 40,307  

 0  

 40,307  

 

 

 

 

 

1)    Translated at exchange rate NOK 8,8090 : USD 1 as of 31 December 2015.


Statoil 1st quarter 2016
       
19 


 

The Consolidated statement of income, Consolidated statement of other comprehensive income, Consolidated statement of changes in equity and Consolidated statement of cash flows have been re-presented to reflect the currency rates of transactions in foreign currencies at the date of the transactions.

 

Upon disposal of a foreign operation accumulated currency translation adjustments arising from currency movements between the Group’s presentation currency and the operational currency of the foreign operation are reclassified from equity to profit or loss and included as part of the gain or loss from the disposal, presented as other income. When changing the Group’s presentation currency from NOK to USD, the gains or losses from such disposals have been changed to reflect accumulated currency gains or losses being calculated based on USD being the presentation currency rather than NOK. These effects are presented as re-presentations in the table below.

 

  

EFFECT OF CHANGES IN REPORTED NET INCOME

(unaudited)

Historical Consolidated financial statements in NOK billion

Historical Consolidated financial statements in USD million1)

Re-presentation in USD million

Consolidated financial statements in USD million

Net income

 

 

 

 

 

Full year 2014

 22  

 3,831  

 56  

 3,887  

 

 

 

 

 

Q4 2015

 (9) 

 (1,074) 

 (48) 

 (1,122) 

Q3 2015

 (3) 

 (341) 

 (2) 

 (343) 

Q2 2015

 10  

 1,299  

 (433) 

 866  

Q1 2015

 (35) 

 (4,568) 

 (2) 

 (4,571) 

Full year 2015

 (37) 

 (4,684) 

 (485) 

 (5,169) 

 

1)       Translated at average exchange rates for the quarters.

  

 

The disposal with most significant effect on the net income of the Group is the disposal of Statoil’s interests in Shah Deniz, presented within the DPI segment in the second quarter 2015, for which the gain presented in NOK included NOK 3.2 billion arising from reclassification of accumulated translation differences. As the disposed foreign operation had USD as functional currency, there are no accumulated translation differences when presented in USD for this transaction.

 

The Statement of cash flow has been re-presented to reflect the changes described above and based on the currency rates applicable at the transaction dates of relevant transactions. The re-presentation impacts the classification between the different lines in the statement of cash flow, between currency translation adjustments and other components of cash flow.

 

  


Statoil 1st quarter 2016
       
20 


 

CONSOLIDATED STATEMENT OF INCOME

Quarters

 

 

Full year

Q1 2015

Q2 2015

Q3 2015

Q4 2015

 

(unaudited, in USD million)

2015

2014

 

 

 

 

 

 

 

 

 15,404  

 16,041  

 13,647  

 12,809  

 

Revenues

 57,900  

 96,708  

 39  

 28  

 (60) 

 (35) 

 

Net income from equity accounted investments

 (29) 

 (34) 

 70  

 1,353  

 27  

 320  

 

Other income

 1,770  

 2,590  

 

 

 

 

 

 

 

 

 15,513  

 17,422  

 13,614  

 13,093  

 

Total revenues and other income

 59,642  

 99,264  

 

 

 

 

 

 

 

 

 (6,586) 

 (7,307) 

 (6,388) 

 (5,974) 

 

Purchases [net of inventory variation]

 (26,254) 

 (47,980) 

 (2,928) 

 (2,733) 

 (2,605) 

 (2,246) 

 

Operating expenses

 (10,512) 

 (11,657) 

 (244) 

 (189) 

 (219) 

 (270) 

 

Selling, general and administrative expenses

 (921) 

 (1,159) 

 (7,338) 

 (3,087) 

 (2,319) 

 (3,972) 

 

Depreciation, amortisation and net impairment losses

 (16,715) 

 (15,925) 

 (1,721) 

 (471) 

 (1,201) 

 (480) 

 

Exploration expenses

 (3,872) 

 (4,666) 

 

 

 

 

 

 

 

 

 (3,303) 

 3,635  

 883  

 152  

 

Net operating income

 1,366  

 17,878  

 

 

 

 

 

 

 

 

 173  

 (940) 

 80  

 (625) 

 

Net financial items

 (1,311) 

 20  

 

 

 

 

 

 

 

 

 (3,129) 

 2,695  

 963  

 (473) 

 

Income before tax

 55  

 17,898  

 

 

 

 

 

 

 

 

 (1,441) 

 (1,829) 

 (1,306) 

 (649) 

 

Income tax

 (5,225) 

 (14,011) 

 

 

 

 

 

 

 

 

 (4,571) 

 866  

 (343) 

 (1,122) 

 

Net income

 (5,169) 

 3,887  

 

 

 

 

 

 

 

 

 (4,578) 

 861  

 (348) 

 (1,126) 

 

Attributable to equity holders of the company

 (5,192) 

 3,871  

 8  

 5  

 5  

 4  

 

Attributable to non-controlling interests

 22  

 16  

 

 

 

 

 

 

 

 

 (1.44) 

 0.27  

 (0.11) 

 (0.35) 

 

Basic earnings per share (in USD)

 (1.63) 

 1.22  

 (1.44) 

 0.27  

 (0.11) 

 (0.35) 

 

Diluted earnings per share (in USD)

 (1.63) 

 1.21  

 3,180  

 3,180  

 3,179  

 3,178  

 

Weighted average number of ordinary shares outstanding (in millions)

 3,179  

 3,180  


Statoil 1st quarter 2016
       
21 


 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

Quarters

 

 

Full year

Q1 2015

Q2 2015

Q3 2015

Q4 2015

 

(unaudited, in USD million)

2015

2014

 

 

 

 

 

 

 

 

 (4,571) 

 866  

 (343) 

 (1,122) 

 

Net income

 (5,169) 

 3,887  

 

 

 

 

 

 

 

 

 359  

 240  

 (13) 

 1,013  

 

Actuarial gain (loss) on defined benefit pension plans

 1,599  

 636  

 (101) 

 (64) 

 (6) 

 (290) 

 

Income tax effect on income and expenses recognised in OCI

 (461) 

 (56) 

 258  

 176  

 (19) 

 722  

 

Items that will not be reclassified to the Consolidated statement of income

 1,138  

 580  

 

 

 

 

 

 

 

 

 (2,266) 

 833  

 (1,887) 

 (656) 

 

Currency translation adjustments

 (3,976) 

 (5,167) 

 (2,266) 

 833  

 (1,887) 

 (656) 

 

Items that may be subsequently reclassified to the Consolidated statement of income

 (3,976) 

 (5,167) 

 

 

 

 

 

 

 

 

 (2,008) 

 1,009  

 (1,905) 

 66  

 

Other comprehensive income

 (2,838) 

 (4,587) 

 

 

 

 

 

 

 

 

 (6,578) 

 1,875  

 (2,248) 

 (1,056) 

 

Total comprehensive income

 (8,007) 

 (701) 

 

 

 

 

 

 

 

 

 (6,586) 

 1,870  

 (2,253) 

 (1,060) 

 

Attributable to the equity holders of the company

 (8,030) 

 (717) 

 8  

 5  

 5  

 4  

 

Attributable to non-controlling interests

 22  

 16  


Statoil 1st quarter 2016
       
22 


 

CONSOLIDATED BALANCE SHEET

At 30 September

At 30 June

At 31 March

 

 

At 31 December

At 31 December

At 31 December

2015

2015

2015

 

(unaudited, in USD million)

2015

2014

2013

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 65,846  

 67,305  

 68,571  

 

Property, plant and equipment

 62,006  

 75,619  

 80,115  

 8,969  

 9,838  

 9,447  

 

Intangible assets

 9,452  

 11,458  

 15,039  

 1,083  

 1,196  

 1,465  

 

Equity accounted investments

 824  

 1,127  

 1,218  

 1,708  

 1,540  

 2,037  

 

Deferred tax assets

 2,022  

 1,732  

 1,355  

 721  

 1,045  

 916  

 

Pension assets

 1,284  

 1,072  

 863  

 2,931  

 2,786  

 3,557  

 

Derivative financial instruments

 2,697  

 4,023  

 3,625  

 2,310  

 2,285  

 2,364  

 

Financial investments

 2,336  

 2,634  

 2,703  

 910  

 928  

 971  

 

Prepayments and financial receivables

 967  

 766  

 1,402  

 

 

 

 

   

 

 

 

 84,477  

 86,924  

 89,328  

 

Total non-current assets

 81,588  

 98,430  

 106,321  

 

 

 

 

   

 

 

 

 2,855  

 3,362  

 3,029  

 

Inventories

 2,502  

 3,193  

 4,861  

 7,369  

 9,505  

 9,699  

 

Trade and other receivables

 6,671  

 11,212  

 13,452  

 388  

 456  

 844  

 

Derivative financial instruments

 542  

 717  

 476  

 12,948  

 13,658  

 12,110  

 

Financial investments

 9,817  

 7,968  

 6,446  

 7,722  

 7,003  

 8,657  

 

Cash and cash equivalents

 8,623  

 11,182  

 14,016  

 

 

 

 

   

 

 

 

 31,283  

 33,983  

 34,338  

 

Total current assets

 28,154  

 34,272  

 39,251  

 

 

 

 

   

 

 

 

 115,760  

 120,907  

 123,666  

 

Total assets

 109,742  

 132,702  

 145,572  

 

 

 

 

   

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 42,028  

 44,980  

 44,643  

 

Shareholders' equity

 40,271  

 51,225  

 58,432  

 40  

 48  

 53  

 

Non-controlling interests

 36  

 57  

 81  

 

 

 

 

   

 

 

 

 42,068  

 45,029  

 44,696  

 

Total equity

 40,307  

 51,282  

 58,513  

 

 

 

 

   

 

 

 

 31,082  

 31,194  

 30,930  

 

Finance debt

 29,965  

 27,593  

 27,197  

 7,789  

 8,366  

 8,259  

 

Deferred tax liabilities

 7,421  

 9,613  

 11,672  

 3,244  

 3,401  

 3,486  

 

Pension liabilities

 2,979  

 3,752  

 3,666  

 14,214  

 14,412  

 15,389  

 

Provisions

 12,422  

 15,766  

 16,722  

 1,041  

 1,076  

 993  

 

Derivative financial instruments

 1,285  

 611  

 366  

 

 

 

 

   

 

 

 

 57,369  

 58,449  

 59,057  

 

Total non-current liabilities

 54,073  

 57,335  

 59,622  

 

 

 

 

   

 

 

 

 9,915  

 11,130  

 11,896  

 

Trade and other payables

 9,333  

 13,545  

 15,712  

 3,740  

 3,842  

 5,532  

 

Current tax payable

 2,740  

 5,321  

 8,678  

 1,667  

 1,344  

 2,306  

 

Finance debt

 2,326  

 3,561  

 2,806  

 674  

 728  

 0  

 

Dividends payable

 700  

 770  

 0  

 327  

 386  

 178  

 

Derivative financial instruments

 264  

 887  

 241  

 

 

 

 

   

 

 

 

 16,323  

 17,430  

 19,913  

 

Total current liabilities

 15,363  

 24,085  

 27,437  

 

 

 

 

   

 

 

 

 73,692  

 75,879  

 78,970  

 

Total liabilities

 69,436  

 81,420  

 87,059  

 

 

 

 

   

 

 

 

 115,760  

 120,907  

 123,666  

 

Total equity and liabilities

 109,743  

 132,702  

 145,572  


Statoil 1st quarter 2016
       
23 


 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(unaudited, in USD million)

Share capital

Additional paid-in capital

Retained earnings

Currency translation adjustments

Shareholders' equity

Non-controlling interests

Total equity

 

 

 

 

 

 

 

 

At 31 December 2013

 1,139  

 5,741  

 47,690  

 3,863  

 58,432  

 81  

 58,513  

Net income for the period

 

 

 3,871  

 

 3,871  

 16  

 3,887  

Other comprehensive income

 

 

 580  

 (5,167) 

 (4,587) 

 

 (4,587) 

Dividends

 

 

 (6,517) 

 

 (6,517) 

 

 (6,517) 

Other equity transactions

 

 (26) 

 54  

 

 27  

 (39) 

 (12) 

 

 

 

 

 

 

 

 

At 31 December 2014

 1,139  

 5,714  

 45,677  

 (1,305) 

 51,225  

 57  

 51,282  

 

 

 

 

 

 

 

 

At 31 December 2014

 1,139  

 5,714  

 45,677  

 (1,305) 

 51,225  

 57  

 51,282  

Net income for the period

 

 

 (5,192) 

 

 (5,192) 

 22  

 (5,169) 

Other comprehensive income

 

 

 1,138  

 (3,976) 

 (2,838) 

 

 (2,838) 

Dividends

 

 

 (2,930) 

 

 (2,930) 

 

 (2,930) 

Other equity transactions

 

 6  

 0  

 

 6  

 (43) 

 (38) 

 

 

 

 

 

 

 

 

At 31 December 2015

 1,139  

 5,720  

 38,693  

 (5,281) 

 40,271  

 36  

 40,307  




 

(unaudited, in USD million)

Share capital

Additional paid-in capital

Retained earnings

Currency translation adjustments

Shareholders' equity

Non-controlling interests

Total equity

At 31 December 2014

 1,139  

 5,714  

 45,677  

 (1,305) 

 51,225  

 57  

 51,282  

Net income for the period

 

 

 (4,578) 

 

 (4,578) 

 8  

 (4,571) 

Other comprehensive income

 

 

 258  

 (2,266) 

 (2,008) 

 

 (2,008) 

Dividends

 

 

 1  

 

 1  

 

 1  

Other equity transactions

 

 2  

 -    

 

 2  

 (11) 

 (9) 

At 31 March 2015

 1,139  

 5,717  

 41,358  

 (3,571) 

 44,643  

 53  

 44,696  

Net income for the period

 

 

 861  

 

 861  

 5  

 866  

Other comprehensive income

 

 

 176  

 833  

 1,009  

 

 1,009  

Dividends

 

 

 (1,532) 

 

 (1,532) 

 

 (1,532) 

Other equity transactions

 

 -    

 -    

 

 -    

 (10) 

 (11) 

At 30 June 2015

 1,139  

 5,716  

 40,863  

 (2,738) 

 44,980  

 48  

 45,029  

Net income for the period

 

 

 (348) 

 

 (348) 

 5  

 (343) 

Other comprehensive income

 

 

 (19) 

 (1,887) 

 (1,905) 

 

 (1,905) 

Dividends

 

 

 (700) 

 

 (700) 

 

 (700) 

Other equity transactions

 

 1  

 -    

 

 1  

 (14) 

 (12) 

At 30 September 2015

 1,139  

 5,718  

 39,797  

 (4,625) 

 42,028  

 40  

 42,068  

Net income for the period

 

 

 (1,126) 

 

 (1,126) 

 4  

 (1,122) 

Other comprehensive income

 

 

 722  

 (656) 

 66  

 

 66  

Dividends

 

 

 (700) 

 

 (700) 

 

 (700) 

Other equity transactions

 

 2  

 -    

 

 2  

 (8) 

 (6) 

At 31 December 2015

 1,139  

 5,720  

 38,693  

 (5,281) 

 40,271  

 36  

 40,307  


Statoil 1st quarter 2016
       
24 


 

CONSOLIDATED STATEMENT OF CASH FLOWS

Quarters

 

 

Full year

Q1 2015

Q2 2015

Q3 2015

Q4 2015

 

(unaudited, in USD million)

2015

2014

 

 

 

 

 

 

 

 

 (3,129) 

 2,695  

 963  

 (473) 

 

Income before tax

 55  

 17,898  

 

 

 

 

 

 

 

 

 7,338  

 3,087  

 2,319  

 3,972  

 

Depreciation, amortisation and net impairment losses

 16,715  

 15,925  

 1,423  

 (53) 

 902  

 (108) 

 

Exploration expenditures written off

 2,164  

 2,097  

 447  

 (729) 

 1,024  

 424  

 

(Gains) losses on foreign currency transactions and balances

 1,166  

 883  

 (59) 

 (1,346) 

 (9) 

 (301) 

 

(Gains) losses on sales of assets and businesses

 (1,716) 

 (1,998) 

 (299) 

 424  

 65  

 367  

 

(Increase) decrease in other items related to operating activities

 558  

 (1,671) 

 12  

 1,449  

 (171) 

 262  

 

(Increase) decrease in net derivative financial instruments

 1,551  

 254  

 114  

 84  

 84  

 81  

 

Interest received

 363  

 341  

 (81) 

 (134) 

 (91) 

 (137) 

 

Interest paid

 (443) 

 (551) 

 

 

 

 

 

 

 

 

 5,765  

 5,476  

 5,085  

 4,087  

 

Cash flows provided by operating activities before taxes paid and working capital items

 20,414  

 33,178  

 

 

 

 

 

 

 

 

 (1,671) 

 (3,033) 

 (1,149) 

 (2,226) 

 

Taxes paid

 (8,078) 

 (15,308) 

 

 

 

 

 

 

 

 

 (354) 

 94  

 1,195  

 357  

 

(Increase) decrease in working capital

 1,292  

 2,335  

 

 

 

 

 

 

 

 

 3,740  

 2,538  

 5,132  

 2,218  

 

Cash flows provided by operating activities

 13,628  

 20,205  

 

 

 

 

 

 

 

 

 0  

 0  

 0  

 (398) 

 

Additions through business combinations

 (398) 

 0  

 (3,963) 

 (4,363) 

 (3,978) 

 (3,214) 

 

Capital expenditures and investments

 (15,518) 

 (19,497) 

 (4,857) 

 (456) 

 (310) 

 2,810  

 

(Increase) decrease in financial investments

 (2,813) 

 (1,919) 

 1  

 108  

 6  

 (136) 

 

(Increase) decrease in other non-current items

 (22) 

 128  

 481  

 2,650  

 429  

 690  

 

Proceeds from sale of assets and businesses

 4,249  

 3,514  

 

 

 

 

 

 

 

 

 (8,338) 

 (2,061) 

 (3,854) 

 (248) 

 

Cash flows used in investing activities

 (14,501) 

 (17,775) 

 

 

 

 

 

 

 

 

 4,262  

 2  

 0  

 9  

 

New finance debt

 4,272  

 3,010  

 (1,427) 

 (18) 

 (8) 

 (11) 

 

Repayment of finance debt

 (1,464) 

 (1,537) 

 (757) 

 (735) 

 (687) 

 (658) 

 

Dividend paid

 (2,836) 

 (5,499) 

 665  

 (1,460) 

 317  

 (224) 

 

Net current finance debt and other

 (701) 

 (2) 

 

 

 

 

 

 

 

 

 2,742  

 (2,210) 

 (378) 

 (884) 

 

Cash flows provided by (used in) financing activities

 (729) 

 (4,028) 

 

 

 

 

 

 

 

 

 (1,856) 

 (1,733) 

 900  

 1,086  

 

Net increase (decrease) in cash and cash equivalents

 (1,602) 

 (1,598) 

 

 

 

 

 

 

 

 

 (580) 

 70  

 (166) 

 (194) 

 

Effect of exchange rate changes on cash and cash equivalents

 (871) 

 (1,329) 

 11,085  

 8,650  

 6,987  

 7,721  

 

Cash and cash equivalents at the beginning of the period (net of overdraft)

 11,085  

 14,013  

 

 

 

 

 

 

 

 

 8,649  

 6,986  

 7,721  

 8,613  

 

Cash and cash equivalents at the end of the period (net of overdraft)

 8,613  

 11,085  


Statoil 1st quarter 2016
       
25 


 

REPORTING SEGMENTS

Fourth quarter 2015

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(unaudited, in USD million)

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

Revenues third party and other income

150

(117)

13,049

47

0

13,128

Revenues inter-segment

3,937

1,373

39

1

(5,350)

(0)

Net income from equity accounted investments

0

(47)

3

8

0

(35)

Total revenues and other income

4,087

1,209

13,091

57

(5,350)

13,093

 

 

 

 

 

 

 

Purchases [net of inventory variation]

(0)

(8)

(11,362)

(0)

5,396

(5,974)

Operating and SG&A expenses

(600)

(702)

(1,157)

(103)

45

(2,516)

Depreciation, amortisation and net impairment losses

(1,666)

(2,168)

(98)

(40)

0

(3,972)

Exploration expenses

(117)

(363)

0

0

0

(480)

Net operating income

1,704

(2,031)

474

(87)

92

152

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

1,385

1,946

291

49

0

3,670

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

5

333

214

272

0

824

Non-current segment assets

27,706

37,475

5,588

690

0

71,458

Non-current assets, not allocated to segments 

 

 

 

 

 

9,305

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

81,588

 

Third quarter 2015

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(unaudited, in USD million)

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

Revenues third party and other income

(36)

(114)

13,802

23

0

13,674

Revenues inter-segment

4,093

1,588

37

(1)

(5,718)

0

Net income from equity accounted investments

0

(70)

12

(3)

0

(60)

Total revenues and other income

4,057

1,404

13,851

20

(5,718)

13,614

 

 

 

 

 

 

 

Purchases [net of inventory variation]

(0)

0

(12,212)

0

5,825

(6,388)

Operating and SG&A expenses

(814)

(917)

(1,047)

(76)

31

(2,823)

Depreciation, amortisation and net impairment losses

(1,419)

(1,249)

383

(35)

0

(2,319)

Exploration expenses

(133)

(1,068)

(0)

0

0

(1,201)

Net operating income

1,690

(1,829)

975

(91)

137

883

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

1,518

1,958

137

185

0

3,798

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

5

555

237

285

0

1,083

Non-current segment assets

30,455

38,036

5,554

770

0

74,815

Non-current assets, not allocated to segments 

 

 

 

 

 

8,579

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

84,477

 


Statoil 1st quarter 2016
       
26 


 

Second quarter 2015

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(unaudited, in USD million)

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

Revenues third party and other income

38

1,505

15,662

188

0

17,394

Revenues inter-segment

4,371

2,105

48

0

(6,525)

0

Net income from equity accounted investments

(0)

12

13

3

0

28

Total revenues and other income

4,409

3,623

15,723

191

(6,525)

17,422

 

 

 

 

 

 

 

Purchases [net of inventory variation]

0

(1)

(13,672)

(0)

6,366

(7,307)

Operating and SG&A expenses

(792)

(884)

(1,243)

(63)

60

(2,922)

Depreciation, amortisation and net impairment losses

(1,725)

(1,174)

(156)

(32)

0

(3,087)

Exploration expenses

(173)

(299)

0

0

0

(471)

Net operating income

1,720

1,265

652

96

(98)

3,635

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

1,760

1,985

259

26

0

4,030

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

6

626

550

14

0

1,196

Non-current segment assets

32,718

38,503

5,400

522

0

77,143

Non-current assets, not allocated to segments 

 

 

 

 

 

8,585

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

86,924

 

First quarter 2015

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(unaudited, in USD million)

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

Revenues third party and other income

(274)

303

15,356

90

0

15,474

Revenues inter-segment

5,057

1,648

60

0

(6,765)

0

Net income from equity accounted investments

3

13

27

(4)

0

39

Total revenues and other income

4,786

1,964

15,442

86

(6,765)

15,513

 

 

 

 

 

 

 

Purchases [net of inventory variation]

(0)

(1)

(13,301)

(0)

6,716

(6,586)

Operating and SG&A expenses

(1,016)

(888)

(1,218)

(100)

50

(3,172)

Depreciation, amortisation and net impairment losses

(1,569)

(5,641)

(92)

(35)

0

(7,338)

Exploration expenses

(154)

(1,567)

(0)

0

0

(1,721)

Net operating income

2,047

(6,134)

831

(49)

2

(3,303)

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

1,630

2,231

212

13

0

4,086

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

33

655

764

14

0

1,465

Non-current segment assets

32,692

39,445

5,240

642

0

78,018

Non-current assets, not allocated to segments 

 

 

 

 

 

9,844

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

89,328

 


Statoil 1st quarter 2016
       
27 


 

Full year 2015

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(unaudited, in USD million)

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

Revenues third party and other income

(123)

1,576

57,869

349

0

59,671

Revenues inter-segment

17,459

6,715

183

1

(24,357)

(0)

Net income from equity accounted investments

3

(91)

55

4

0

(29)

Total revenues and other income

17,339

8,200

58,107

354

(24,357)

59,642

 

 

 

 

 

 

 

Purchases [net of inventory variation]

(0)

(10)

(50,547)

(0)

24,303

(26,254)

Operating and SG&A expenses

(3,223)

(3,391)

(4,664)

(342)

187

(11,433)

Depreciation, amortisation and net impairment losses

(6,379)

(10,231)

37

(142)

0

(16,715)

Exploration expenses

(576)

(3,296)

(0)

0

0

(3,872)

Net operating income

7,161

(8,729)

2,932

(130)

133

1,366

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

6,293

8,119

900

273

0

15,584

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

5

333

214

272

0

824

Non-current segment assets

27,706

37,475

5,588

690

0

71,458

Non-current assets, not allocated to segments 

 

 

 

 

 

9,305

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

81,588

 

Full year 2014

Development and Production Norway

Development and Production International

Marketing, Midstream and Processing

Other

Eliminations

Total

(unaudited, in USD million)

 

 

 

 

 

 

 

Income statement

 

 

 

 

 

 

Revenues third party and other income

1,347

3,017

94,814

120

0

99,299

Revenues inter-segment

27,568

10,757

286

1

(38,612)

0

Net income from equity accounted investments

11

(113)

73

(5)

0

(34)

Total revenues and other income

28,926

13,661

95,174

116

(38,612)

99,264

 

 

 

 

 

 

 

Purchases [net of inventory variation]

(0)

(2)

(86,689)

0

38,711

(47,980)

Operating and SG&A expenses

(4,034)

(3,654)

(5,287)

(161)

321

(12,815)

Depreciation, amortisation and net impairment losses

(6,301)

(8,885)

(583)

(156)

0

(15,925)

Exploration expenses

(838)

(3,824)

(4)

0

0

(4,666)

Net operating income

17,753

(2,703)

2,610

(202)

420

17,878

 

 

 

 

 

 

 

Additions to PP&E, intangibles and equity accounted investments

8,817

9,750

1,225

132

0

19,924

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

 

 

Equity accounted investments

32

640

434

20

0

1,127

Non-current segment assets

35,243

44,912

6,234

688

0

87,077

Non-current assets, not allocated to segments 

 

 

 

 

 

10,226

 

 

 

 

 

 

 

Total non-current assets

 

 

 

 

 

98,430

 


Statoil 1st quarter 2016
       
28 


 

Supplementary disclosures

 

OPERATIONAL DATA

 

 

 

 

 

 

 

Quarters

Change

Operational data

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Prices

 

 

 

 

Average Brent oil price (USD/bbl)

33.9

43.8

53.9

(37%)

DPN average liquids price (USD/bbl)

30.7

40.7

50.1

(39%)

DPI average liquids price (USD/bbl)

25.6

35.5

42.7

(40%)

Group average liquids price (USD/bbl)

28.7

38.4

47.0

(39%)

Group average liquids price (NOK/bbl) [1]

248.0

327.7

364.5

(32%)

Transfer price natural gas (USD/mmbtu) [9]

4.00

4.75

5.90

(32%)

Average invoiced gas prices - Europe (USD/mmbtu) [8]

5.45

6.18

7.88

(31%)

Average invoiced gas prices - North America (USD/mmbtu) [8]

2.29

1.99

4.38

(48%)

Refining reference margin (USD/bbl) [2]

4.3

5.7

7.1

(39%)

 

 

 

 

 

Entitlement production (mboe per day)

 

 

 

 

DPN entitlement liquids production

 602  

 610  

 599  

1%

DPI entitlement liquids production

 434  

 463  

 445  

(2%)

Group entitlement liquids production

 1,036  

 1,073  

 1,044  

(1%)

DPN entitlement gas production

 719  

 699  

 698  

3%

DPI entitlement gas production

 155  

 149  

 136  

14%

Group entitlement gas production

 873  

 848  

 834  

5%

Total entitlement liquids and gas production [3]

 1,909  

 1,921  

 1,878  

2%

 

 

 

 

 

Equity production (mboe per day)

 

 

 

 

DPN equity liquids production

 602  

 610  

 599  

1%

DPI equity liquids production

 552  

 569  

 582  

(5%)

Group equity liquids production

 1,154  

 1,179  

 1,181  

(2%)

DPN equity gas production

 719  

 699  

 698  

3%

DPI equity gas production

 182  

 168  

 177  

3%

Group equity gas production

 901  

 867  

 875  

3%

Total equity liquids and gas production [4]

 2,054  

 2,046  

 2,056  

(0%)

 

 

 

 

 

MMP sales volumes

 

 

 

 

Crude oil sales volumes (mmbl)

205.0

209.0

202.0

1%

Natural gas sales Statoil entitlement (bcm)

12.2

11.9

12.1

0%

Natural gas sales third-party volumes (bcm)

2.7

1.7

3.4

(21%)

 

EXCHANGE RATES

 

 

 

 

 

 

 

Quarters

Change

Exchange rates

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

NOK/USD average daily exchange rate

0.1156

0.1173

0.1289

(10%)

NOK/USD period-end exchange rate

0.1209

0.1135

0.1236

(2%)

USD/NOK average daily exchange rate

8.6482

8.5273

7.7594

11%

USD/NOK period-end exchange rate

8.2692

8.8090

8.0895

2%

EUR/USD average daily exchange rate

1.1015

1.0948

1.1253

(2%)

EUR/USD period-end exchange rate

1.1385

1.0920

1.0759

6%

 


Statoil 1st quarter 2016
       
29 


 

EXPLORATION EXPENSES

 

 

 

 

 

 

Adjusted exploration expenses

Quarters

Change

(in USD million)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

DPN exploration expenditures (activity)

 105  

 136  

 204  

(49%)

DPI exploration expenditures (activity)

 239  

 640  

 506  

(53%)

 

 

 

 

 

Group exploration expenditures (activity)

 344  

 776  

 710  

(52%)

Expensed, previously capitalised exploration expenditure

 71  

 23  

 54  

32%

Capitalised share of current period's exploration activity

 (135) 

 (189) 

 (413) 

(67%)

Impairment (reversal of impairment)

 71  

 (131) 

 1,369  

(95%)

 

 

 

 

 

Exploration expenses IFRS

 351  

 480  

 1,721  

(80%)

 

 

 

 

 

Adjustments

 (71) 

 10  

 (1,369) 

-

 

 

 

 

 

Adjusted exploration expenses

 280  

 490  

 351  

(20%)

 

NET ADJUSTED FINANCIAL ITEMS 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income and other financial items

Net foreign exchange gains (losses)

Gains (losses) derivative financial instruments

Interest and other finance expenses

Net before tax

Estimated tax effect

Net after tax

 
 

Net adjusted financial items in the first quarter of 2016

 

(in USD million)  

 

 

 

 

 

 

 

 

 

 

Financial items according to IFRS

48

8

824

(255)

625

(402)

223

 

 

 

 

 

 

  

 

 

 

Foreign exchange (FX) impacts (incl. derivatives)

31

(8)

-

-

23

-

-

 

Interest rate (IR) derivatives

-

-

(824)

-

(824)

-

-

 

 

 

 

 

 

 

 

 

 

Adjusted financial items excluding FX and IR derivatives

79

0

0

(255)

(176)

78

(98)

 

 

NET ADJUSTED FINANCIAL ITEMS 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income and other financial items

Net foreign exchange gains (losses)

Gains (losses) derivative financial instruments

Interest and other finance expenses

Net before tax

Estimated tax effect

Net after tax

 
 

Net adjusted financial items in the first quarter of 2015

 

(in USD million)

 

 

 

 

 

 

 

 

 

 

Adjusted financial items excluding FX and IR derivatives

158

0

0

(238)

(80)

(17)

(97)

 


Statoil 1st quarter 2016
       
30 


 

ADJUSTED EARNINGS AFTER TAX BY SEGMENT [5]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First quarter

 

2016

 

 

 

2015

 

(in USD million)

Adjusted earnings

Tax on adjusted earnings

Adjusted earnings after tax

 

Adjusted earnings

Tax on adjusted earnings

Adjusted earnings after tax

 

 

 

 

 

 

 

 

 

DPN

 1,301  

 (838) 

 463  

 

 2,443  

 (1,713) 

 730  

DPI

 (800) 

 152  

 (647) 

 

 (282) 

 (107) 

 (389) 

MMP

 431  

 (76) 

 355  

 

 890  

 (262) 

 628  

Other

 (76) 

 27  

 (49) 

 

 (106) 

 39  

 (67) 

 

 

 

 

 

 

 

 

Group

 857  

 (735) 

 122  

 

 2,945  

 (2,043) 

 902  

 

 

 

 

 

 

 

 

Effective tax rates on adjusted earnings

 

 

85.8%

 

 

 

69.4%

 

HEALTH, SAFETY AND THE ENVIRONMENT (HSE)

 

 

 

 

HSE

Quarters

Twelve month average per

Q1 2016

Q1 2015

 

 

 

Total recordable injury frequency (TRIF)

2.7

3.0

Actual serious incident frequency (Actual SIF)

0.21

0.20

Accidental oil spills

139

213

Accidental oil spills (cubic metres)

22

86


Statoil 1st quarter 2016
       
31 


 

USE AND RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Non-GAAP financial measures are defined as numerical measures that either exclude or include amounts that are not excluded or included in the comparable measures calculated and presented in accordance with GAAP (i.e. IFRS).

For more information on our use of non-GAAP financial measures, see report section - Financial analysis and review - Non-GAAP measures in Statoil's 2015 Annual Report on Form 20-F.

The following financial measures may be considered non-GAAP financial measures:

·      Adjusted earnings (including Adjusted revenues and other income, Adjusted purchases, Adjusted operating expenses and selling, general and administrative expenses, Adjusted depreciation, amortisation and net impairment losses and Adjusted exploration expenses)

·      Adjusted earnings after tax

·      Net interest-bearing debt adjusted

·      Net debt to capital employed ratio

·      Net debt to capital employed ratio adjusted

·      Organic capital expenditures

Adjusted earnings are based on net operating income and adjusts for certain items affecting the income for the period in order to separate out effects that management considers may not be well correlated to Statoil's underlying operational performance in the individual reporting period. Management considers adjusted earnings to be a supplemental measure to Statoil's IFRS measures that provides an indication of Statoil's underlying operational performance in the period and facilitates a better understanding of operational trends between the periods. Adjusted earnings adjusts for the following items:

·        Certain gas contracts are, due to pricing or delivery conditions, deemed to contain embedded derivatives, required to be carried at fair value. Certain transactions related to historical divestments include contingent consideration, carried at fair value. The accounting impacts of changes in fair value of the aforementioned are excluded from Adjusted Earnings. In addition, adjustments are also made for changes in the unrealised fair value of derivatives related to some natural gas trading activities, where only the realised gains and losses on derivatives are reflected in adjusted earnings. The gains and losses on derivatives are then reflected in the period in which they impact our cash flows and generally match the associated cash flow of the exposure being managed

·        Periodisation of inventory hedging effect: Commercial storage is hedged in the paper market. Commercial storage is accounted for by using the lower of cost and market price. If market prices increase above cost price, there will be a loss in the IFRS income statement since the derivatives always reflect changes in the market price. An adjustment is made to reflect the unrealised market value of the commercial storage. As a result, loss on derivatives is matched by a similar adjustment for the exposure being managed. If market prices decrease below cost price, the write-down and the derivative effect in the IFRS income statement will offset each other and no adjustment is made

·        Over/underlift  is accounted for using the sales method and therefore revenues are reflected in the period the product is sold rather than in the period it is produced. The over/underlift position depends on a number of factors related to our lifting programme and the way it corresponds to our entitlement share of production. The effect on income for the period is therefore adjusted, to show estimated revenues and associated costs based upon the production for the period which management believes reflects operational performance and increase comparability with peers

·        Statoil holds operational storage which is not hedged in the paper market due to inventory strategies. Cost of goods sold is measured based on the FIFO (first-in, first-out) method, and includes realised gains or losses that arise due to changes in market prices. These gains or losses will fluctuate from one period to another and are not considered part of the underlying operations for the period

·        Impairment and  reversal of impairment are excluded from adjusted earnings since they affect the economics of an asset for the lifetime of that asset; not only the period in which it is impaired or the impairment is reversed. Impairment and reversal of impairment can impact both the exploration expenses and the depreciation, amortisation and impairment line items

·        Gain or loss from sales is eliminated from the measure since the gain or loss does not give an indication of future performance or periodic performance; such a gain or loss is related to the cumulative value creation from the time the asset is acquired until it is sold

·        Internal unrealised profit on inventories: Volumes derived from equity oil inventory will vary depending on several factors and inventory strategies, i.e. level of crude oil in inventory, equity oil used in the refining process and level of in-transit cargoes. Internal profit related to volumes sold between entities in the group, and still in inventory at period end, is eliminated according to IFRS (write down to production cost). The proportion of realised versus unrealised gain will fluctuate from one period to another due to inventory strategies and accordingly impact net operating income. This impact is not assessed to be a part of the underlying operational performance, and elimination of internal profit related to equity volumes is excluded in adjusted earnings

·        Other items of income and expense are adjusted when the impacts on income in the period are not reflective of Statoil's underlying operational performance in the reporting period. Such items may be unusual or infrequent transactions but they may also include transactions that are significant which would not necessarily qualify as either unusual or infrequent. Other items can include transactions such as provisions related to reorganisation, early retirement, etc

The measure adjusted earnings after tax excludes net financial items and the associated tax effects on net financial items. It is based on adjusted earnings less the tax effects on all elements included in adjusted earnings (or calculated tax on operating income and on each of the adjusting items using an estimated marginal tax rate). In addition, tax effect related to tax exposure items not related to the individual reporting period is excluded from adjusted earnings after tax. Management considers adjusted earnings after tax, which reflects a normalised tax charge associated with its operational performance excluding the impact of financing, to be a supplemental measure to Statoil's net income. Certain net USD denominated financial positions are held by group companies that have a USD functional currency that is different from the currency


Statoil 1st quarter 2016
       
32 


 

in which the taxable income is measured. As currency exchange rates change between periods, the basis for measuring net financial items for IFRS will change disproportionally with taxable income which includes exchange gains and losses from translating the net USD denominated financial positions into the currency of the applicable tax return. Therefore, the effective tax rate may be significantly higher or lower than the statutory tax rate for any given period.

Management considers that adjusted earnings after tax provides a better indication of the taxes associated with underlying operational performance in the period (excluding financing), and therefore better facilitates a comparison between periods. However, the adjusted taxes included in adjusted earnings after tax should not be considered indicative of the amount of current or total tax expense (or taxes payable) for the period.

Adjusted earnings and adjusted earnings after tax should be considered additional measures rather than substitutes for net operating income and net income, which are the most directly comparable IFRS measures. There are material limitations associated with the use of adjusted earnings and adjusted earnings after tax compared with the IFRS measures since they do not include all the items of revenues/gains or expenses/losses of Statoil which are needed to evaluate its profitability on an overall basis. Adjusted earnings and adjusted earnings after tax are only intended to be indicative of the underlying developments in trends of our on-going operations for the production, manufacturing and marketing of our products and exclude pre and post-tax impacts of net financial items. We reflect such underlying development in our operations by eliminating the effects of certain items that may not be directly associated with the period's operations or financing. However, for that reason, adjusted earnings and adjusted earnings after tax are not complete measures of profitability. The measures should therefore not be used in isolation.

Adjusted earnings equal the sum of net operating income less all applicable adjustments. Adjusted earnings after tax equals the sum of net operating income less income tax in business areas and adjustments to operating income taking the applicable marginal tax into consideration. See the tables in the following section for details.

 


Statoil 1st quarter 2016
       
33 


 

Calculation of capital employed and net debt to capital employed ratio

 

At 31 March

At 31 December

At 31 March

(in USD million)

 

2016

2015

2015

 

 

 

 

 

Shareholders' equity

 

 42,162  

 40,271  

 44,643  

Non-controlling interests

 

 36  

 36  

 53  

 

 

 

 

 

Total equity

A

 42,198  

 40,307  

 44,696  

 

 

 

 

 

Current finance debt

 

 2,796  

 2,326  

 2,306  

Non-current finance debt

 

 30,210  

 29,965  

 30,930  

 

 

 

 

 

Gross interest-bearing debt

B

 33,006  

 32,291  

 33,236  

 

 

 

 

 

Cash and cash equivalents

 

 8,540  

 8,623  

 8,657  

Current financial investments

 

 9,292  

 9,817  

 12,110  

 

 

 

 

 

Cash and cash equivalents and financial investment

C

 17,831  

 18,440  

 20,767  

 

 

 

 

 

Net interest-bearing debt before adjustments [10]

B1 = B-C

 15,175  

 13,852  

 12,469  

 

 

 

 

 

Other interest-bearing elements 1)

 

 1,191  

 1,111  

 1,142  

Marketing instruction adjustment 2)

 

 (211) 

 (215) 

 (226) 

Adjustment for project loan 3)

 

 -    

 -    

 (18) 

 

 

 

 

 

Net interest-bearing debt adjusted [5]

B2

 16,155  

 14,748  

 13,366  

 

 

 

 

 

Normalisation for cash-build up before tax payment (50% of Tax Payment) 4)

 

 345  

 -    

 730  

 

 

 

 

 

Net interest-bearing debt adjusted [5]

B3

 16,500  

 14,748  

 14,096  

 

 

 

 

 

Calculation of capital employed [5]:

 

 

 

 

Capital employed before adjustments to net interest-bearing debt

A+B1

 57,373  

 54,159  

 57,165  

Capital employed before normalisation for cash build up for tax payment

A+B2

 58,353  

 55,055  

 58,062  

Capital employed adjusted

A+B3

 58,698  

 55,055  

 58,792  

 

 

 

 

 

Calculated net debt to capital employed [5]:

 

 

 

 

Net debt to capital employed before adjustments

(B1)/(A+B1)

26.5%

25.6%

21.8%

Net debt to capital employed before normalisation for tax payment

(B2)/(A+B2)

27.7%

26.8%

23.0%

Net debt to capital employed adjusted

(B3)/(A+B3)

28.1%

26.8%

24.0%

 

1)       Cash and cash equivalents adjustments regarding collateral deposits classified as cash and cash equivalents in the Consolidated balance sheet but considered as non-cash in the non-GAAP calculations as well as financial investments in Statoil Forsikring AS classified as current financial investments.

2)       Adjustment to gross interest-bearing debt due to the Norwegian state`s financial interest (SDFI) part of the financial lease in the Snøhvit vessels which are included in Statoil’s Consolidated balance sheet.

3)       Adjustment to gross interest-bearing debt due to the Baku-Tbilisi-Ceyhan project loan structure.

4)       Normalisation for cash-build-up before tax payment adjusts to exclude 50% of the cash-build-up related to tax payments due in the beginning of February, April, August, October and December, which were USD 690 million and USD 1,503 million as of March 2016 and 2015, respectively.


Statoil 1st quarter 2016
       
34 


 

Reconciliation of net operating income to adjusted earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The table specifies the adjustments made to each of the profit and loss line item included in the net operating income subtotal.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items impacting net operating income in the first quarter of 2016

Statoil group

 

Development and Production Norway

 

Development and Production International

 

Marketing, Midstream and Processing

 

Other

(in USD million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 1,060  

 

 1,325  

 

 (473) 

 

 303  

 

 (95) 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

 64  

 

 (113) 

 

 59  

 

 118  

 

 -    

Changes in fair value of derivatives

 (36) 

 

 (6) 

 

 -    

 

 (30) 

 

 -    

Periodisation of inventory hedging effect

 149  

 

 -    

 

 -    

 

 149  

 

 -    

Over-/underlift

 (48) 

 

 (107) 

 

 59  

 

 -    

 

 -    

 

 

 

 

 

 

 

 

 

 

Purchases [net of inventory variation]

 (53) 

 

 -    

 

 -    

 

 (39) 

 

 (14) 

Operational storage effects

 (39) 

 

 -    

 

 -    

 

 (39) 

 

 -    

Eliminations

 (14) 

 

 -    

 

 -    

 

 -    

 

 (14) 

 

 

 

 

 

 

 

 

 

 

Operating and administrative expenses

 94  

 

 89  

 

 (72) 

 

 50  

 

 27  

Over-/underlift

 16  

 

 88  

 

 (72) 

 

 -    

 

 -    

Other adjustments

 19  

 

 1  

 

 -    

 

 -    

 

 18  

Provisions

 59  

 

 -    

 

 -    

 

 50  

 

 9  

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment

 (379) 

 

 -    

 

 (385) 

 

 -    

 

 6  

Impairment

 152  

 

 -    

 

 147  

 

 -    

 

 6  

Reversal of Impairment

 (531) 

 

 -    

 

 (531) 

 

 -    

 

 -    

 

 

 

 

 

 

 

 

 

 

Exploration expenses

 71  

 

 -    

 

 71  

 

 -    

 

 -    

Impairment

 173  

 

 -    

 

 173  

 

 -    

 

 -    

Reversal of Impairment

 (102) 

 

 -    

 

 (102) 

 

 -    

 

 -    

 

 

 

 

 

 

 

 

 

 

Sum of adjustments to net operating income

 (203) 

 

 (24) 

 

 (327) 

 

 129  

 

 19  

 

 

 

 

 

 

 

 

 

 

Adjusted earnings [5]

 857  

 

 1,301  

 

 (800) 

 

 431  

 

 (76) 

 

 

 

 

 

 

 

 

 

 

Tax on adjusted earnings

 (735) 

 

 (838) 

 

 152  

 

 (76) 

 

 27  

 

 

 

 

 

 

 

 

 

 

Adjusted earnings after tax [5]

 122  

 

 463  

 

 (647) 

 

 355  

 

 (49) 


Statoil 1st quarter 2016
       
35 


 

Items impacting net operating income in the first quarter of 2015

Statoil group

 

Development and Production Norway

 

Development and Production International

 

Marketing, Midstream and Processing

 

Other

(in USD million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 (3,303) 

 

 2,047  

 

 (6,134) 

 

 831  

 

 (47) 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

 148  

 

 143  

 

 (2) 

 

 66  

 

 (59) 

Changes in fair value of derivatives

 307  

 

 298  

 

 -    

 

 10  

 

 -    

Periodisation of inventory hedging effect

 56  

 

 -    

 

 -    

 

 56  

 

 -    

Over-/underlift

 (156) 

 

 (154) 

 

 (2) 

 

 -    

 

 -    

Gain/loss on sale of assets

 (57) 

 

 -    

 

 -    

 

 -    

 

 (57) 

Eliminations

 (2) 

 

 -    

 

 -    

 

 -    

 

 (2) 

 

 

 

 

 

 

 

 

 

 

Purchases [net of inventory variation]

 (17) 

 

 -    

 

 -    

 

 (17) 

 

 -    

Operational storage effects

 (17) 

 

 -    

 

 -    

 

 (17) 

 

 -    

 

 

 

 

 

 

 

 

 

 

Operating expenses

 178  

 

 112  

 

 59  

 

 7  

 

 -    

Over-/underlift

 144  

 

 85  

 

 59  

 

 -    

 

 -    

Other adjustments

 34  

 

 27  

 

 -    

 

 7  

 

 -    

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 3  

 

 -    

 

 -    

 

 3  

 

 -    

Other adjustments

 3  

 

 -    

 

 -    

 

 3  

 

 -    

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment

 4,566  

 

 140  

 

 4,426  

 

 -    

 

 -    

Impairment

 4,566  

 

 140  

 

 4,426  

 

 -    

 

 -    

 

 

 

 

 

 

 

 

 

 

Exploration expenses

 1,369  

 

 -    

 

 1,369  

 

 -    

 

 -    

Impairment

 1,369  

 

 -    

 

 1,369  

 

 -    

 

 -    

 

 

 

 

 

 

 

 

 

 

Sum of adjustments to net operating income

 6,248  

 

 396  

 

 5,852  

 

 59  

 

 (59) 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings [5]

 2,945  

 

 2,443  

 

 (282) 

 

 890  

 

 (106) 

 

 

 

 

 

 

 

 

 

 

Tax on adjusted earnings

 (2,043) 

 

 (1,713) 

 

 (107) 

 

 (262) 

 

 39  

 

 

 

 

 

 

 

 

 

 

Adjusted earnings after tax [5]

 902  

 

 730  

 

 (389) 

 

 628  

 

 (67) 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings Marketing, Midstream and Processing (MMP) break down

 

 

 

 

 

 

 

 

 

Adjusted earnings break down

Quarters

Change

(in USD million)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Natural Gas Europe

 24  

 180  

 274  

(91.2%)

Natural Gas US

 82  

 45  

 182  

(54.9%)

Liquids

 196  

 20  

 197  

(0.5%)

Other

 129  

 179  

 237  

(45.6%)

 

 

 

 

 

Adjusted earnings MMP

 431  

 424  

 890  

(51.6%)

 


Statoil 1st quarter 2016
       
36 


 

Reconciliation of adjusted earnings after tax to net income

 

 

 

 

 

 

 

Reconciliation of adjusted earnings after tax to net income

 

Quarters

(in USD million)

 

Q1 2016

Q1 2015

 

 

 

 

Net operating income (NOI)

A

 1,060  

 (3,303) 

Tax on NOI

B

 672  

 1,909  

 

 

 

 

NOI after tax

C = A-B

 388  

 (5,212) 

 

 

 

 

Adjustments

D

 (203) 

 6,248  

Tax on adjustments

E

 63  

 134  

 

 

 

 

Adjusted earnings after tax [5]

F = C+D-E

 122  

 902  

 

 

 

 

Net financial items

G

 625  

 173  

Tax on net financial items

H

 402  

 (467) 

 

 

 

 

Net income

I = C+G-H

 611  

 (4,571) 

 


Statoil 1st quarter 2016
       
37 


 

Results presented in NOK for comparison purposes

 

The below NOK translated income statement numbers is provided for information purposes only, and is not to be considered a factual re-presentation as if the presentation currency of Statoil was NOK. See note 9 Change of presentation currency – re-presentation of comparative periods for effects of changing presentation currency.

The first quarter 2016 USD numbers have been translated to NOK using the NOK/USD average daily exchange rate for the quarter of 8.6482, while numbers for historic periods are presented as previously reported in NOK.

 

 

Quarters

Change

 

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

IFRS Net operating income (NOK billion)

9.2

1.7

(25.6)

N/A

Adjusted earnings (NOK billion) [5]

7.4

15.2

22.9

(68%)

IFRS Net income (NOK billion)

5.3

(9.2)

(35.4)

N/A

Adjusted earnings after tax (NOK billion) [5]

1.1

1.6

7.0

(84%)

Total equity liquids and gas production (mboe per day) [4]

 2,054  

 2,046  

 2,056  

(0%)

Group average liquids price (USD/bbl) [1]

29

38

47

(39%)



 

Adjusted earnings

Quarters

Change

(in NOK billion)

Q1 2016

Q4 2015

Q1 2015

Q1 on Q1

 

 

 

 

 

Adjusted total revenues and other income

 88.0  

 112.7  

 121.5  

(28%)

 

 

 

 

 

Adjusted purchases [6]

 (36.5) 

 (49.5) 

 (51.2) 

(29%)

Adjusted operating and administrative expenses

 (20.8) 

 (20.5) 

 (23.2) 

(10%)

Adjusted depreciation

 (20.9) 

 (23.3) 

 (21.5) 

(3%)

Adjusted exploration expenses

 (2.4) 

 (4.2) 

 (2.7) 

(11%)

 

 

 

 

 

Adjusted earnings [5]

 7.4  

 15.2  

 22.9  

(68%)

 

 

 

 

 

Adjusted earnings after tax [5]

 1.1  

 1.6  

 7.0  

(84%)

 


Statoil 1st quarter 2016
       
38 


 

FORWARD-LOOKING STATEMENTS


This report contains certain forward-looking statements that involve risks and uncertainties. In some cases, we use words such as "ambition", "continue", "could", "estimate", "expect", "focus", "likely", "may", "outlook", "plan", "strategy", "will", "guidance" and similar expressions to identify forward-looking statements. All statements other than statements of historical fact, including, among others, statements regarding future financial position, results of operations and cash flows; changes in the fair value of derivatives; future financial ratios and information; future financial or operational portfolio or performance; future market position and conditions; business strategy; growth strategy; future impact of accounting policy judgments; sales, trading and market strategies; research and development initiatives and strategy; projections and future impact related to efficiency programmes, market outlook and future economic projections and assumptions; competitive position; projected regularity and performance levels; expectations related to our recent transactions and projects, completion and results of acquisitions, disposals and other contractual arrangements; reserve information; future margins; projected returns; future levels, timing or development of capacity, reserves or resources; future decline of mature fields; planned maintenance (and the effects thereof); oil and gas production forecasts and reporting; domestic and international growth, expectations and development of production, projects, pipelines or resources; estimates related to production and development levels and dates; operational expectations, estimates, schedules and costs; exploration and development activities, plans and expectations; projections and expectations for upstream and downstream activities; oil, gas, alternative fuel and energy prices; oil, gas, alternative fuel and energy supply and demand; natural gas contract prices; timing of gas off-take; technological innovation, implementation, position and expectations; projected operational costs or savings; projected unit of production cost; our ability to create or improve value; future sources of financing; exploration and project development expenditure; effectiveness of our internal policies and plans; our ability to manage our risk exposure; our liquidity levels and management; estimated or future liabilities, obligations or expenses and how such liabilities, obligations and expenses are structured; expected impact of currency and interest rate fluctuations; expectations related to contractual or financial counterparties; capital expenditure estimates and expectations; projected outcome, objectives of management for future operations; impact of PSA effects; projected impact or timing of administrative or governmental rules, standards, decisions, standards or laws (including taxation laws); estimated costs of removal and abandonment; estimated lease payments, gas transport commitments and future impact of legal proceedings are forward-looking statements. You should not place undue reliance on these forward-looking statements. Our actual results could differ materially from those anticipated in the forward-looking statements for many reasons.

These forward-looking statements reflect current views about future events and are, by their nature, subject to significant risks and uncertainties because they relate to events and depend on circumstances that will occur in the future. There are a number of factors that could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements, including levels of industry product supply, demand and pricing; price and availability of alternative fuels; currency exchange rate and interest rate fluctuations; the political and economic policies of Norway and other oil-producing countries; EU directives; general economic conditions; political and social stability and economic growth in relevant areas of the world; the sovereign debt situation in Europe; global political events and actions, including war, terrorism and sanctions; security breaches; the situation in Ukraine; changes or uncertainty in or non-compliance with laws and governmental regulations; the timing of bringing new fields on stream; an inability to exploit growth or investment opportunities; material differences from reserves estimates; unsuccessful drilling; an inability to find and develop reserves; ineffectiveness of crisis management systems; adverse changes in tax regimes; the development and use of new technology; geological or technical difficulties; operational problems; operator error; inadequate insurance coverage; the lack of necessary transportation infrastructure when a field is in a remote location and other transportation problems; the actions of competitors; the actions of field partners; the actions of governments (including the Norwegian state as majority shareholder); counterparty defaults; natural disasters and adverse weather conditions, climate change, and other changes to business conditions; an inability to attract and retain personnel; relevant governmental approvals; industrial actions by workers and other factors discussed elsewhere in this report. Additional information, including information on factors that may affect Statoil's business, is contained in Statoil's Annual Report on Form 20-F for the year ended December 31, 2015, filed with the U.S. Securities and Exchange Commission, which can be found on Statoil's website at www.statoil.com.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot assure you that our future results, level of activity, performance or achievements will meet these expectations. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements. Unless we are required by law to update these statements, we will not necessarily update any of these statements after the date of this report, either to make them conform to actual results or changes in our expectations.


Statoil 1st quarter 2016
       
39 


 

END NOTES

 

1.     The Group's average liquids price is a volume-weighted average of the segment prices of crude oil, condensate and natural gas liquids (NGL).

2.     The refining reference margin is a typical average gross margin of our two refineries, Mongstad and Kalundborg. The reference margin will differ from the actual margin, due to variations in type of crude and other feedstock, throughput, product yields, freight cost, inventory, etc.

3.     Liquids volumes include oil, condensate and NGL, exclusive of royalty oil.

4.     Equity volumes represent produced volumes under a Production Sharing Agreement (PSA) that correspond to Statoil's ownership percentage in a particular field. Entitlement volumes, on the other hand, represent Statoil's share of the volumes distributed to the partners in the field, which are subject to deductions for, among other things, royalty and the host government's share of profit oil. Under the terms of a PSA, the amount of profit oil deducted from equity volumes will normally increase with the cumulative return on investment to the partners and/or production from the license. As a consequence, the gap between entitlement and equity volumes will likely increase in times of high liquids prices. The distinction between equity and entitlement is relevant to most PSA regimes, whereas it is not applicable in most concessionary regimes such as those in Norway, the UK, the US, Canada and Brazil.

5.     These are non-GAAP figures. See report section Use and reconciliation of non-GAAP financial measures for details.

6.     Transactions with the Norwegian State. The Norwegian State, represented by the Ministry of Petroleum and Energy (MPE), is the majority shareholder of Statoil and also holds major investments in other entities. This ownership structure means that Statoil participates in transactions with many parties that are under a common ownership structure and therefore meet the definition of a related party. Statoil purchases liquids and natural gas from the Norwegian State, represented by SDFI (the State's Direct Financial Interest). In addition, Statoil sell the State's natural gas production in its own name, but for the Norwegian State's account and risk as well as related expenditures refunded by the State. All transactions are considered to be priced on an arms-length basis.

7.     The production guidance reflects our estimates of proved reserves calculated in accordance with US Securities and Exchange Commission (SEC) guidelines and additional production from other reserves not included in proved reserves estimates.

8.     The Group's average invoiced gas prices include volumes sold by the MMP segment.

9.     The internal transfer price paid from MMP to DPN.

10.  Since different legal entities in the group lend to projects and others borrow from banks, project financing through external bank or similar institutions will not be netted in the balance sheet and will over-report the debt stated in the balance sheet compared to the underlying exposure in the Group. Similarly, certain net interest-bearing debt incurred from activities pursuant to the Marketing Instruction of the Norwegian government are off-set against receivables on the SDFI. Some interest-bearing elements are classified together with non-interest bearing elements, and are therefore included when calculating the net interest-bearing debt.

11.  Free cash flow includes the following line items in the Consolidated statement of cash flows: Cash flows provided by operating activities before taxes paid and working capital items, taxes paid, capital expenditures and investments, (increase) decrease in other non-current items, proceeds from sale of assets and businesses and dividend paid. In Q1 2016 Lundin acquisition of USD 541 million is included as part of capital expenditures and investments.

 

 

 

  

 

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

STATOIL ASA

(Registrant)

 

Dated: April 27, 2016

By: ___/s/ Hans Jakob Hegge

Name: Hans Jakob Hegge

Title:    Chief Financial Officer

 


Statoil 1st quarter 2016
       
40 


 

EXHIBITS

 

The following exhibit is filed as part of this quarterly report:

EXHIBIT 12.1 Calculation of ratio of earnings to fixed charges

 


Statoil 1st quarter 2016
       
41