Page | ||||||||
1. | 3 | |||||||
2. | 12 | |||||||
3. | 22 | |||||||
4. | 25 | |||||||
5. | Exhibit 99.1: Computation of Ratio of Earnings to Fixed Charges
|
26 | ||||||
Exhibit 99.2: Capitalization and Indebtedness
|
27 |
- 2 -
Three months ended | ||||||||||||
31 March | ||||||||||||
(Unaudited) | 2007 | |||||||||||
vs | ||||||||||||
2007 | 2006 | 2006 | ||||||||||
Profit for the period* ($ million) |
4,664 | 5,623 | (17 | %) | ||||||||
- per ordinary share (pence) |
12.34 | 15.66 | ||||||||||
- per ordinary share (cents) |
24.06 | 27.40 | ||||||||||
- per ADS (dollars) |
1.44 | 1.64 | (12 | %) |
* | Profit attributable to BP shareholders |
| The following discussion should be read in conjunction with the consolidated financial statements and the related notes provided elsewhere in this Form 6-K and with the information, including the consolidated financial statements and related notes, for the year ended 31 December 2006 in BP p.l.c.s Annual Report on Form 20-F for the year ended 31 December 2006. | |
| BPs first quarter profit was $4,664 million, compared with $5,623 million a year ago, a decrease of 17%. This included inventory holding gains of $303 million in the first quarter of 2007 compared with $358 million a year ago. Inventory holding gains or losses represent the difference between the cost of sales calculated using the average cost of supplies incurred during the year and the cost of sales calculated using the first-in first-out method. | |
| Net cash provided by operating activities for the quarter was $8.0 billion compared with $8.9 billion a year ago. | |
| The effective tax rate on profit of continuing operations for the quarter was 34%; the rate was also 34% a year earlier. | |
| Net debt at the end of the quarter was $21.8 billion. The ratio of net debt to net debt plus equity was 20% compared with 16% a year ago. | |
| Capital expenditure, excluding acquisitions, was $3.7 billion for the quarter. Total capital expenditure and acquisitions was $4.8 billion, which included $1.1 billion in respect of the acquisition of Chevrons Netherlands manufacturing company. Capital expenditure excluding acquisitions is expected to be around $18 billion for the year. Disposal proceeds were $0.9 billion for the quarter. | |
| The quarterly dividend, to be paid in June, is 10.325 cents per share ($0.6195 per ADS) compared with 9.375 cents per share a year ago, an increase of 10%. In sterling terms, the quarterly dividend is 5.151 pence per share, compared with 5.251 pence per share a year ago, a decrease of 2%. During the quarter, the company repurchased 238 million of its own shares for cancellation at a cost of $2.5 billion. |
- 3 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
Results for the period ($ million) |
||||||||
Profit(a) |
4,664 | 5,623 | ||||||
Shares in issue at period end (thousand)(b) |
19,290,540 | 20,341,135 | ||||||
ADS equivalent (thousand)(b) |
3,215,090 | 3,390,189 | ||||||
Average number of shares outstanding (thousand)(b) |
19,384,508 | 20,521,872 | ||||||
ADS equivalent (thousand)(b) |
3,230,751 | 3,420,312 | ||||||
Shares repurchased in the period (thousand) |
237,916 | 349,079 | ||||||
Per ordinary share (cents) |
||||||||
Profit for the period |
24.06 | 27.40 | ||||||
Per ADS (cents) |
||||||||
Profit for the period |
144.36 | 164.40 |
(a) | Profit attributable to BP shareholders. | |
(b) | Excludes treasury shares. |
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
Dividends paid per ordinary share |
||||||||
cents |
10.325 | 9.375 | ||||||
pence |
5.258 | 5.288 | ||||||
Dividends paid per ADS (cents) |
61.95 | 56.25 | ||||||
At 31 March | ||||||||
(Unaudited) | ||||||||
$ million | 2007 | 2006 | ||||||
Gross debt |
23,728 | 18,679 | ||||||
Cash and cash equivalents |
1,956 | 2,939 | ||||||
Net debt |
21,772 | 15,740 | ||||||
Equity |
85,749 | 80,566 | ||||||
Net debt ratio |
20 | % | 16 | % | ||||
- 4 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
$ million | 2007 | 2006 | ||||||
Profit before interest and tax(a) |
6,054 | 6,816 | ||||||
By region: |
||||||||
UK |
1,062 | 1,165 | ||||||
Rest of Europe |
720 | 303 | ||||||
US |
1,663 | 2,304 | ||||||
Rest of World |
2,609 | 3,044 | ||||||
6,054 | 6,816 | |||||||
Exploration expense |
||||||||
UK |
20 | 7 | ||||||
Rest of Europe |
| | ||||||
US |
77 | 66 | ||||||
Rest of World |
59 | 116 | ||||||
156 | 189 | |||||||
Liquids(b) |
||||||||
Average prices realized by BP(c) ($/bbl) |
53.43 | 55.88 | ||||||
Production for subsidiaries (mb/d) (net of royalties) |
1,366 | 1,398 | ||||||
Production for equity-accounted entities (mb/d) (net of royalties) |
1,080 | 1,135 | ||||||
Natural gas |
||||||||
Average prices realized by BP(c) ($/mcf) |
4.86 | 5.54 | ||||||
Production for subsidiaries (mmcf/d) (net of royalties) |
7,506 | 7,701 | ||||||
Production for equity-accounted entities (mmcf/d) (net of royalties) |
996 | 1,012 | ||||||
Total hydrocarbons(d) |
||||||||
Average prices realized by BP(c) ($/boe) |
41.06 | 44.20 | ||||||
Production for subsidiaries (mboe/d) |
2,660 | 2,726 | ||||||
Production for equity-accounted entities (mboe/d) |
1,252 | 1,309 |
(a) | Profit from continuing operations and includes profit after interest and tax of equity-accounted entities. | |
(b) | Crude oil and natural gas liquids. | |
(c) | Based on sales of consolidated subsidiaries only this excludes equity-accounted entities. | |
(d) | Natural gas is converted to oil equivalent at 5.8 billion cubic feet = 1 million barrels. |
- 5 -
- 6 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
$ million | 2007 | 2006 | ||||||
Profit (loss) before interest and tax(a) |
1,129 | 2,038 | ||||||
By region: |
||||||||
UK |
(64 | ) | (155 | ) | ||||
Rest of Europe |
481 | 686 | ||||||
US |
289 | 828 | ||||||
Rest of World |
423 | 679 | ||||||
1,129 | 2,038 | |||||||
Refinery throughputs (mb/d) |
||||||||
UK |
148 | 111 | ||||||
Rest of Europe |
640 | 639 | ||||||
US |
1,152 | 976 | ||||||
Rest of World |
292 | 296 | ||||||
Total throughput |
2,232 | 2,022 | ||||||
Refining availability (%)(b) |
81.6 | 79.9 | ||||||
Oil sales volumes (mb/d) |
||||||||
Refined products |
||||||||
UK |
335 | 345 | ||||||
Rest of Europe |
1,246 | 1,315 | ||||||
US |
1,564 | 1,599 | ||||||
Rest of World |
624 | 567 | ||||||
Total marketing sales |
3,769 | 3,826 | ||||||
Trading/supply sales |
2,026 | 2,204 | ||||||
Total refined product sales |
5,795 | 6,030 | ||||||
Crude oil |
2,017 | 2,571 | ||||||
Total oil sales |
7,812 | 8,601 | ||||||
Global Indicator Refining Margin ($/bbl)(c) |
||||||||
NWE |
4.16 | 2.88 | ||||||
USGC |
10.14 | 10.86 | ||||||
Midwest |
7.62 | 4.89 | ||||||
USWC |
22.21 | 11.22 | ||||||
Singapore |
4.84 | 3.54 | ||||||
BP Average |
9.45 | 6.28 | ||||||
Chemicals production (kte) |
||||||||
UK |
256 | 303 | ||||||
Rest of Europe |
748 | 842 | ||||||
US |
1,076 | 789 | ||||||
Rest of World |
1,520 | 1,687 | ||||||
Total production |
3,600 | 3,621 | ||||||
(a) | Profit from continuing operations and includes profit after interest and tax of equity-accounted entities. | |
(b) | Refining availability is defined as the ratio of units which are available for processing, regardless of whether they are actually being used, to total capacity. Where there is planned maintenance, such capacity is not regarded as being available. During 2006, there was planned maintenance of a substantial part of the Texas City refinery. | |
(c) | The Global Indicator Refining Margin (GIM) is the average of regional indicator margins weighted for BPs crude refining capacity in each region. Each regional indicator margin is based on a single representative crude with product yields characteristic of the typical level of upgrading complexity. The regional indicator margins may not be representative of the margins achieved by BP in any period because of BPs particular refinery configurations and crude and product slate. |
- 7 -
- 8 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
$ million | 2007 | 2006 | ||||||
Profit before interest and tax(a) |
206 | 238 | ||||||
By region: |
||||||||
UK |
48 | (72 | ) | |||||
Rest of Europe |
7 | 7 | ||||||
US |
24 | 168 | ||||||
Rest of World |
127 | 135 | ||||||
206 | 238 | |||||||
(a) | Profit from continuing operations and includes profit after interest and tax of equity-accounted entities. |
- 9 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
$ million | 2007 | 2006 | ||||||
Profit (loss) before interest and tax(a) |
(115 | ) | (215 | ) |
(a) | Profit from continuing operations and includes profit after interest and tax of equity-accounted entities. |
- 10 -
- 11 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million, except per | ||||||||
share amounts) | ||||||||
Sales and other operating revenues (Note 4) |
61,307 | 63,288 | ||||||
Earnings from jointly controlled entities after interest and tax |
333 | 573 | ||||||
Earnings from associates after interest and tax |
163 | 115 | ||||||
Interest and other revenues |
233 | 198 | ||||||
Total revenues |
62,036 | 64,174 | ||||||
Gains on sale of businesses and fixed assets |
680 | 597 | ||||||
Total revenues and other income |
62,716 | 64,771 | ||||||
Purchases |
42,660 | 43,819 | ||||||
Production and manufacturing expenses |
5,752 | 5,217 | ||||||
Production and similar taxes (Note 5) |
747 | 932 | ||||||
Depreciation, depletion and amortization |
2,519 | 2,184 | ||||||
Impairment and losses on sale of businesses and fixed assets |
223 | 23 | ||||||
Exploration expense |
156 | 189 | ||||||
Distribution and administration expenses |
3,457 | 3,096 | ||||||
Fair value (gain) loss on embedded derivatives |
(155 | ) | 442 | |||||
Profit before interest and taxation from continuing operations |
7,357 | 8,869 | ||||||
Finance costs (Note 6) |
264 | 191 | ||||||
Other finance income (Note 7) |
(93 | ) | (48 | ) | ||||
Profit before taxation from continuing operations |
7,186 | 8,726 | ||||||
Taxation |
2,440 | 2,929 | ||||||
Profit from continuing operations |
4,746 | 5,797 | ||||||
Profit (loss) from Innovene operations (Note 3) |
| (103 | ) | |||||
Profit for the period |
4,746 | 5,694 | ||||||
Attributable to: |
||||||||
BP shareholders |
4,664 | 5,623 | ||||||
Minority interest |
82 | 71 | ||||||
4,746 | 5,694 | |||||||
Earnings per ordinary share cents |
||||||||
Profit for the period attributable to BP shareholders |
||||||||
Basic |
24.06 | 27.40 | ||||||
Diluted |
23.94 | 27.13 | ||||||
Profit from continuing operations attributable to BP shareholders |
||||||||
Basic |
24.06 | 27.90 | ||||||
Diluted |
23.94 | 27.63 | ||||||
Earnings per American Depositary share cents |
||||||||
Profit attributable to BP shareholders |
||||||||
Basic |
144.36 | 164.40 | ||||||
Diluted |
143.64 | 162.78 |
- 12 -
31 March 2007 | 31 December 2006 | |||||||
(Unaudited) | (Audited) | |||||||
($ million) | ||||||||
Non-current assets |
||||||||
Property, plant and equipment |
92,307 | 90,999 | ||||||
Goodwill |
10,991 | 10,780 | ||||||
Intangible assets |
5,667 | 5,246 | ||||||
Investments in jointly controlled entities |
15,159 | 15,074 | ||||||
Investments in associates |
6,064 | 5,975 | ||||||
Other investments |
1,595 | 1,697 | ||||||
Fixed assets |
131,783 | 129,771 | ||||||
Loans |
769 | 817 | ||||||
Other receivables |
931 | 862 | ||||||
Derivative financial instruments |
2,486 | 3,025 | ||||||
Prepayments and accrued income |
1,025 | 1,034 | ||||||
Defined benefit pension plan surplus |
6,950 | 6,753 | ||||||
143,944 | 142,262 | |||||||
Current assets |
||||||||
Loans |
175 | 141 | ||||||
Inventories |
19,812 | 18,915 | ||||||
Trade and other receivables |
38,819 | 38,692 | ||||||
Derivative financial instruments |
7,550 | 10,373 | ||||||
Prepayments and accrued income |
3,392 | 3,006 | ||||||
Current tax receivable |
95 | 544 | ||||||
Cash and cash equivalents |
1,956 | 2,590 | ||||||
71,799 | 74,261 | |||||||
Assets classified as held for sale |
1,113 | 1,078 | ||||||
72,912 | 75,339 | |||||||
Total assets |
216,856 | 217,601 | ||||||
Current liabilities |
||||||||
Trade and other payables |
43,681 | 42,236 | ||||||
Derivative financial instruments |
7,508 | 9,424 | ||||||
Accruals and deferred income |
5,467 | 6,147 | ||||||
Finance debt |
11,597 | 12,924 | ||||||
Current tax payable |
3,322 | 2,635 | ||||||
Provisions |
1,934 | 1,932 | ||||||
73,509 | 75,298 | |||||||
Liabilities directly associated with the assets
classified as held for sale |
| 54 | ||||||
73,509 | 75,352 | |||||||
Non-current liabilities |
||||||||
Other payables |
1,319 | 1,430 | ||||||
Derivative financial instruments |
3,626 | 4,203 | ||||||
Accruals and deferred income |
949 | 961 | ||||||
Finance debt |
12,131 | 11,086 | ||||||
Deferred tax liabilities |
18,593 | 18,116 | ||||||
Provisions |
11,655 | 11,712 | ||||||
Defined benefit pension plan and other
post-retirement benefit plan deficits |
9,325 | 9,276 | ||||||
57,598 | 56,784 | |||||||
Total liabilities |
131,107 | 132,136 | ||||||
Net assets |
85,749 | 85,465 | ||||||
Equity |
||||||||
BP shareholders equity |
84,874 | 84,624 | ||||||
Minority interest |
875 | 841 | ||||||
85,749 | 85,465 | |||||||
- 13 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Currency translation differences |
174 | 153 | ||||||
Exchange gain on translation of foreign operations transferred to gain
on sale of businesses and fixed assets |
(19 | ) | | |||||
Availableforsale investments marked to market |
(109 | ) | 197 | |||||
Availableforsale investments recycled to the income statement |
| (346 | ) | |||||
Cash flow hedges marked to market |
28 | 57 | ||||||
Cash flow hedges recycled to the income statement |
(60 | ) | 57 | |||||
Cash flow hedges recycled to the balance sheet |
(7 | ) | | |||||
Taxation |
(77 | ) | 61 | |||||
Net income (expense) recognized directly in equity |
(70 | ) | 179 | |||||
Profit for the period |
4,746 | 5,694 | ||||||
Total recognized income and expense for the period |
4,676 | 5,873 | ||||||
Attributable to: |
||||||||
BP shareholders |
4,578 | 5,802 | ||||||
Minority interest |
98 | 71 | ||||||
4,676 | 5,873 | |||||||
(Unaudited) | ||||
($ million) | ||||
At 31 December 2006 |
84,624 | |||
Profit for the period |
4,664 | |||
Distribution to shareholders |
(2,001 | ) | ||
Currency translation differences (net of tax) |
142 | |||
Exchange gain on translation of foreign operations
transferred to gain on sale (net of tax) |
(19 | ) | ||
Sharebased payments (net of tax) |
104 | |||
Repurchase of ordinary share capital |
(2,499 | ) | ||
Availableforsale investments (net of tax) |
(121 | ) | ||
Cash flow hedges (net of tax) |
(20 | ) | ||
At 31 March 2007 |
84,874 | |||
- 14 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Operating activities |
||||||||
Profit before taxation from continuing operations |
7,186 | 8,726 | ||||||
Adjustments to reconcile profits before tax to net cash
provided by operating activities |
||||||||
Exploration expenditure written off |
55 | 114 | ||||||
Depreciation, depletion and amortization |
2,519 | 2,184 | ||||||
Impairment and (gain) loss on sale of businesses and fixed assets |
(457 | ) | (574 | ) | ||||
Earnings from jointly controlled entities and associates |
(496 | ) | (688 | ) | ||||
Dividends received from jointly controlled entities and associates |
229 | 1,011 | ||||||
Working capital and other movements |
(1,058 | ) | (1,850 | ) | ||||
Net cash provided by operating activities(a) |
7,978 | 8,923 | ||||||
Investing activities |
||||||||
Capital expenditures |
(3,645 | ) | (3,295 | ) | ||||
Acquisition, net of cash acquired |
(1,087 | ) | | |||||
Investment in jointly controlled entities |
(9 | ) | | |||||
Investment in associates |
(44 | ) | (157 | ) | ||||
Proceeds from disposal of fixed assets |
310 | 484 | ||||||
Proceeds from disposal of businesses, net of cash disposed |
608 | 166 | ||||||
Proceeds from loan repayments |
45 | 72 | ||||||
Net cash used in investing activities |
(3,822 | ) | (2,730 | ) | ||||
Financing activities |
||||||||
Net repurchase of shares |
(2,402 | ) | (3,861 | ) | ||||
Proceeds from long-term financing |
1,358 | 396 | ||||||
Repayments of long-term financing |
(1,134 | ) | (65 | ) | ||||
Net decrease in short-term debt |
(558 | ) | (710 | ) | ||||
Dividends
paid - BP shareholders |
(2,001 | ) | (1,922 | ) | ||||
- Minority interest |
(64 | ) | (66 | ) | ||||
Net cash used in financing activities |
(4,801 | ) | (6,228 | ) | ||||
Currency translation differences relating to cash and cash equivalents |
11 | 14 | ||||||
Decrease in cash and cash equivalents |
(634 | ) | (21 | ) | ||||
Cash and cash equivalents at beginning of period |
2,590 | 2,960 | ||||||
Cash and cash equivalents at end of period |
1,956 | 2,939 | ||||||
(a) | Operating cash flow is calculated from the starting point of profit before taxation which includes inventory holding gains and losses. Operating cash flow also reflects working capital movements including inventories, trade and other receivables and trade and other payables. The carrying value of these working capital items will change for various reasons, including movements in oil, gas and products prices. |
- 15 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Working capital and other movements |
||||||||
Interest receivable |
(95 | ) | (130 | ) | ||||
Interest received |
85 | 146 | ||||||
Finance costs |
264 | 191 | ||||||
Interest paid |
(333 | ) | (310 | ) | ||||
Other finance expense |
(93 | ) | (48 | ) | ||||
Share-based payments |
75 | 83 | ||||||
Net operating charge for pensions and other post-retirement benefits, less contributions |
(87 | ) | (50 | ) | ||||
Net charge for provisions, less payments |
(157 | ) | (207 | ) | ||||
(Increase) decrease in inventories |
(648 | ) | 1,008 | |||||
(Increase) decrease in other current and non-current assets |
3,139 | 335 | ||||||
Increase (decrease) in other current and non-current liabilities |
(2,000 | ) | (107 | ) | ||||
Income taxes paid |
(1,208 | ) | (2,761 | ) | ||||
(1,058 | ) | (1,850 | ) | |||||
- 16 -
Amended | Reported | |||||||
3 months ended | ||||||||
31 March 2006 | 31 March 2006 | |||||||
($ million) | ||||||||
Sales and other operating revenues |
||||||||
Exploration and Production |
13,918 | 13,918 | ||||||
Refining and Marketing |
54,537 | 55,880 | ||||||
Gas, Power and Renewables |
6,553 | 6,979 | ||||||
Other businesses and corporate |
206 | 206 | ||||||
75,214 | 76,983 | |||||||
Less: sales between businesses |
11,926 | 11,926 | ||||||
Total third party sales |
63,288 | 65,057 | ||||||
Purchases |
43,819 | 45,588 | ||||||
- 17 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Loss recognized on the remeasurement to fair value |
| (96 | ) | |||||
Taxation |
| (7 | ) | |||||
Profit (loss) from Innovene operations |
| (103 | ) | |||||
Earnings (loss) per share from Innovene operations cents |
||||||||
Basic |
| (0.50 | ) | |||||
Diluted |
| (0.50 | ) | |||||
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
By business |
||||||||
Exploration and Production |
12,219 | 13,918 | ||||||
Refining and Marketing |
53,119 | 54,537 | ||||||
Gas, Power and Renewables |
5,613 | 6,553 | ||||||
Other businesses and corporate |
206 | 206 | ||||||
Sales by continuing operations |
71,157 | 75,214 | ||||||
Less: sales between businesses |
9,850 | 11,926 | ||||||
Total third party sales |
61,307 | 63,288 | ||||||
By geographical area |
||||||||
UK |
24,055 | 27,733 | ||||||
Rest of Europe |
16,588 | 18,374 | ||||||
US |
23,034 | 22,066 | ||||||
Rest of World |
16,844 | 18,375 | ||||||
80,521 | 86,548 | |||||||
Less: sales between areas |
19,214 | 23,260 | ||||||
Total third party sales |
61,307 | 63,288 | ||||||
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Production and similar taxes |
||||||||
UK |
67 | 235 | ||||||
Overseas |
680 | 697 | ||||||
747 | 932 | |||||||
- 18 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Interest payable |
347 | 293 | ||||||
Capitalized |
(83 | ) | (102 | ) | ||||
264 | 191 | |||||||
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Interest on pension and other post-retirement
benefit plan liabilities |
538 | 471 | ||||||
Expected return on pension and other
post-retirement benefit plan assets |
(698 | ) | (582 | ) | ||||
Interest net of expected return on plan assets |
(160 | ) | (111 | ) | ||||
Unwinding of discount on provisions |
67 | 54 | ||||||
Unwinding of discount on deferred consideration
for acquisition of investment in TNK-BP |
| 9 | ||||||
(93 | ) | (48 | ) | |||||
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
Opening balance |
||||||||
Finance debt |
24,010 | 19,162 | ||||||
Less: Cash and cash equivalents |
2,590 | 2,960 | ||||||
Opening net debt |
21,420 | 16,202 | ||||||
Closing balance |
||||||||
Finance debt |
23,728 | 18,679 | ||||||
Less: Cash and cash equivalents |
1,956 | 2,939 | ||||||
Closing net debt |
21,772 | 15,740 | ||||||
Decrease (increase) in net debt |
(352 | ) | 462 | |||||
Movement in cash and cash equivalents (excluding exchange adjustments) |
(645 | ) | (35 | ) | ||||
Net cash outflow from financing (excluding share capital) |
334 | 379 | ||||||
Fair value hedge adjustment |
(30 | ) | 82 | |||||
Other movements |
(11 | ) | 32 | |||||
Movement in net debt before exchange effects |
(352 | ) | 458 | |||||
Exchange adjustments |
| 4 | ||||||
Decrease (increase) in net debt |
(352 | ) | 462 | |||||
- 19 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
Income statement (BP share) | ($ million) | |||||||
Profit before interest and tax |
356 | 852 | ||||||
Interest expense* |
(61 | ) | (43 | ) | ||||
Taxation |
(103 | ) | (350 | ) | ||||
Minority interest |
(30 | ) | (41 | ) | ||||
Net income |
162 | 418 | ||||||
* Excludes unwinding of discount on deferred consideration |
| 9 | ||||||
Cash flow |
||||||||
Dividends received(a) |
| 771 | ||||||
31 March | 31 December | |||||||
2007 | 2006 | |||||||
Investments in jointly controlled entities |
8,381 | 8,353 | ||||||
(a) | First quarter 2006 includes $771 million declared in fourth quarter 2005. |
- 20 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
By business |
||||||||
Exploration and Production |
||||||||
UK |
1,062 | 1,165 | ||||||
Rest of Europe |
720 | 303 | ||||||
US |
1,663 | 2,304 | ||||||
Rest of World |
2,609 | 3,044 | ||||||
6,054 | 6,816 | |||||||
Refining and Marketing |
||||||||
UK |
(64 | ) | (155 | ) | ||||
Rest of Europe |
481 | 686 | ||||||
US |
289 | 828 | ||||||
Rest of World |
423 | 679 | ||||||
1,129 | 2,038 | |||||||
Gas, Power and Renewables |
||||||||
UK |
48 | (72 | ) | |||||
Rest of Europe |
7 | 7 | ||||||
US |
24 | 168 | ||||||
Rest of World |
127 | 135 | ||||||
206 | 238 | |||||||
Other businesses and corporate |
||||||||
UK |
(46 | ) | (141 | ) | ||||
Rest of Europe |
21 | (1 | ) | |||||
US |
(113 | ) | (104 | ) | ||||
Rest of World |
23 | 31 | ||||||
(115 | ) | (215 | ) | |||||
7,274 | 8,877 | |||||||
Consolidation adjustment |
83 | (8 | ) | |||||
Total for continuing operations |
7,357 | 8,869 | ||||||
Innovene operations |
||||||||
UK |
| (55 | ) | |||||
Rest of Europe |
| (21 | ) | |||||
US |
| 7 | ||||||
Rest of World |
| (27 | ) | |||||
Total for Innovene operations |
| (96 | ) | |||||
Total for period |
7,357 | 8,773 | ||||||
By geographical area |
||||||||
UK |
998 | 772 | ||||||
Rest of Europe |
1,245 | 995 | ||||||
US |
1,932 | 3,245 | ||||||
Rest of World |
3,182 | 3,857 | ||||||
Total for continuing operations |
7,357 | 8,869 | ||||||
- 21 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
Average realizations(a) |
||||||||
Liquids realizations ($/bbl)(b) |
||||||||
UK |
55.42 | 60.00 | ||||||
US |
51.62 | 53.79 | ||||||
Rest of World |
54.09 | 55.02 | ||||||
BP average |
53.43 | 55.88 | ||||||
Natural gas ($/mcf) |
||||||||
UK |
7.28 | 7.87 | ||||||
US |
5.76 | 6.91 | ||||||
Rest of World |
3.90 | 3.94 | ||||||
BP average |
4.86 | 5.54 | ||||||
Average oil marker prices ($/bbl) |
||||||||
Brent |
57.76 | 61.79 | ||||||
West Texas Intermediate |
58.05 | 63.29 | ||||||
Alaska North Slope US West Coast |
55.78 | 60.89 | ||||||
Urals (NWE cif) |
54.36 | 58.15 | ||||||
Urals (Med cif) |
54.26 | 58.26 | ||||||
Russian domestic oil |
27.33 | 35.27 | ||||||
Average natural gas marker prices |
||||||||
Henry Hub gas price ($/mmbtu)(c) |
6.77 | 9.01 | ||||||
UK Gas National Balancing point (p/therm) |
22.33 | 70.00 |
(a) | Based on sales of consolidated subsidiaries only this excludes equity-accounted entities. | |
(b) | Crude oil and natural gas liquids. | |
(c) | Henry Hub First of Month Index. |
- 22 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
Liquids production for subsidiaries(a) (mb/d) (net of royalties) |
||||||||
UK |
236 | 281 | ||||||
Rest of Europe |
59 | 68 | ||||||
US |
526 | 566 | ||||||
Rest of World |
545 | 483 | ||||||
1,366 | 1,398 | |||||||
Natural gas production for subsidiaries (mmcf/d) (net of royalties) |
||||||||
UK |
907 | 1,196 | ||||||
Rest of Europe |
41 | 94 | ||||||
US |
2,163 | 2,485 | ||||||
Rest of World |
4,395 | 3,926 | ||||||
7,506 | 7,701 | |||||||
Total hydrocarbons for subsidiaries(b) (mboe/d) (net of royalties) |
||||||||
UK |
393 | 487 | ||||||
Rest of Europe |
66 | 83 | ||||||
US |
899 | 995 | ||||||
Rest of World |
1,302 | 1,161 | ||||||
2,660 | 2,726 | |||||||
Equity-accounted entities (BP share) |
||||||||
Total production(b) (mboe/d)
(net of royalties) |
1,252 | 1,309 | ||||||
TNK-BP operational data (BP share) |
||||||||
Production (net of royalties) |
||||||||
Liquids (mb/d) |
832 | 896 | ||||||
Natural gas (mmcf/d) |
566 | 567 | ||||||
Total hydrocarbons (mboe/d)(b) |
930 | 994 | ||||||
(a) | Crude oil and natural gas liquids. | |
(b) | Natural gas is converted to oil equivalent at 5.8 billion cubic feet =1 million barrels. |
- 23 -
Three months ended | ||||||||
31 March | ||||||||
(Unaudited) | ||||||||
2007 | 2006 | |||||||
($ million) | ||||||||
By business |
||||||||
Exploration and Production |
||||||||
UK |
221 | 182 | ||||||
Rest of Europe |
87 | 69 | ||||||
US |
1,050 | 1,021 | ||||||
Rest of World |
1,638 | 1,428 | ||||||
2,996 | 2,700 | |||||||
Refining and Marketing |
||||||||
UK |
73 | 61 | ||||||
Rest of Europe(a) |
1,210 | 65 | ||||||
US |
269 | 258 | ||||||
Rest of World |
80 | 107 | ||||||
1,632 | 491 | |||||||
Gas, Power and Renewables |
||||||||
UK |
7 | 1 | ||||||
Rest of Europe(a) |
7 | 5 | ||||||
US |
36 | 20 | ||||||
Rest of World |
13 | 14 | ||||||
63 | 40 | |||||||
Other businesses and corporate |
||||||||
UK |
35 | 19 | ||||||
Rest of Europe |
2 | | ||||||
US |
32 | 8 | ||||||
Rest of World |
| | ||||||
69 | 27 | |||||||
4,760 | 3,258 | |||||||
By geographical area |
||||||||
UK |
336 | 263 | ||||||
Rest of Europe |
1,306 | 139 | ||||||
US |
1,387 | 1,307 | ||||||
Rest of World |
1,731 | 1,549 | ||||||
4,760 | 3,258 | |||||||
Included above: |
||||||||
Acquisitions and asset exchanges (a) |
1,113 | 10 | ||||||
Exchange rates |
||||||||
US dollar/sterling average
rate for the period |
1.95 | 1.75 | ||||||
US dollar/sterling
period-end rate |
1.96 | 1.75 | ||||||
US dollar/euro
average rate for the period |
1.31 | 1.20 | ||||||
US dollar/euro
period-end rate |
1.33 | 1.21 | ||||||
(a) | First quarter 2007 includes $1,108 million for the acquisition of Chevrons Netherlands manufacturing company. |
- 24 -
Dated: 4 May 2007
|
/s/ D. J. PEARL | |||||
D. J. Pearl | ||||||
Deputy Company Secretary |
- 25 -
Three months ended | ||||
31 March 2007 | ||||
($ million, except ratios) | ||||
(Unaudited) | ||||
Profit before taxation |
7,186 | |||
Groups share of income in excess of dividends of equity-accounted entities |
(267 | ) | ||
Capitalized interest, net of amortization |
(52 | ) | ||
Profit as adjusted |
6,867 | |||
Fixed charges: |
||||
Interest expense |
264 | |||
Rental expense representative of interest |
288 | |||
Capitalized interest |
83 | |||
635 | ||||
Total adjusted earnings available for payment of fixed charges |
7,502 | |||
Ratio of earnings to fixed charges |
11.8 | |||
- 26 -
31 March 2007 | ||||
(Unaudited) | ||||
($ million) | ||||
Share Capital |
||||
Authorized share capital (1) |
9,021 | |||
Capital shares (2-3) |
5,330 | |||
Paid-in surplus (4) |
10,058 | |||
Merger reserve (4) |
27,204 | |||
Other reserves |
2 | |||
Shares held by ESOP trusts |
(135 | ) | ||
Available-for-sale investments |
265 | |||
Cash flow hedges |
19 | |||
Foreign currency translation reserve |
4,808 | |||
Treasury shares |
(22,151 | ) | ||
Share-based payment reserve |
766 | |||
Retained earnings |
58,708 | |||
BP shareholders equity |
84,874 | |||
Finance debt (5-7) |
||||
Due within one year |
11,597 | |||
Due after more than one year |
12,131 | |||
Total finance debt |
23,728 | |||
Total Capitalization (8) |
108,602 | |||
(1) | Authorized share capital comprises 36 billion ordinary shares, par value US$0.25 per share, and 12,750,000 cumulative preference shares, par value £1 per share. | |
(2) | Issued share capital as of 31 March 2007 comprised 19,290,540,097 ordinary shares, par value US$0.25 per share, and 12,706,252 preference shares, par value £1 per share. This excludes 1,943,965,179 ordinary shares which have been bought back and held in treasury by BP, and which are not taken into consideration in relation to the payment of dividends and voting at shareholders meetings. | |
(3) | Capital shares represent the common stock of BP which has been issued and is fully paid. | |
(4) | Paid-in surplus and merger reserve represent additional paid-in capital of BP which cannot normally be returned to shareholders. | |
(5) | Finance debt recorded in currencies other than U.S. dollars has been translated into US dollars at the relevant exchange rates existing on 31 March 2007. | |
(6) | Obligations under finance leases are included in the above table. | |
(7) | As of 31 March 2007, the parent company, BP p.l.c., had outstanding guarantees totaling US$20,486 million, of which US$20,430 million related to guarantees in respect of borrowings by its subsidiary undertakings. Thus 86% of the finance debt had been guaranteed by BP. BP has no material outstanding contingent liabilities. All of BPs debt is unsecured. | |
(8) | There has been no material change since 31 March 2007 in the consolidation capitalization, indebtedness or contingent liabilities of BP. |
- 27 -