| CONSOLIDATED STATEMENT OF INCOME |
|
|
|
|
|
|
For the year ended 31 December |
| (in NOK million) |
Note |
2010 |
2009 |
2008 |
| |
|
|
|
|
| REVENUES AND OTHER INCOME |
|
|
|
|
| Revenues |
|
526,718 |
462,292 |
651,977 |
| Net income from equity accounted investments |
16 |
1,133 |
1,778 |
1,283 |
| Other income |
|
1,797 |
1,363 |
2,760 |
| |
|
|
|
|
| Total revenues and other income |
3 |
529,648 |
465,433 |
656,020 |
| |
|
|
|
|
| OPERATING EXPENSES |
|
|
|
|
| Purchases [net of inventory variation] |
|
(257,427) |
(205,870) |
(329,182) |
| Operating expenses |
|
(57,531) |
(56,860) |
(59,349) |
| Selling, general and administrative expenses |
|
(11,081) |
(10,321) |
(10,964) |
| Depreciation, amortisation and net impairment losses |
14,15 |
(50,608) |
(54,056) |
(42,996) |
| Exploration expenses |
|
(15,773) |
(16,686) |
(14,697) |
| |
|
|
|
|
| Total operating expenses |
|
(392,420) |
(343,793) |
(457,188) |
| |
|
|
|
|
| Net operating income |
3 |
137,228 |
121,640 |
198,832 |
| |
|
|
|
|
| FINANCIAL ITEMS |
|
|
|
|
| Net foreign exchange gains (losses) |
|
(1,836) |
1,993 |
(32,563) |
| Interest income and other financial items |
|
3,175 |
3,708 |
12,207 |
| Interest and other finance expenses |
|
(1,751) |
(12,451) |
1,991 |
| |
|
|
|
|
| Net financial items |
11 |
(412) |
(6,750) |
(18,365) |
| |
|
|
|
|
| Income before tax |
|
136,816 |
114,890 |
180,467 |
| |
|
|
|
|
| Income tax |
12 |
(99,169) |
(97,175) |
(137,197) |
| |
|
|
|
|
| Net income |
|
37,647 |
17,715 |
43,270 |
| |
|
|
|
|
| Attributable to: |
|
|
|
|
| Equity holders of the company |
|
38,082 |
18,313 |
43,265 |
| Non-controlling interest (Minority interest) |
|
(435) |
(598) |
5 |
| |
|
|
|
|
| |
|
37,647 |
17,715 |
43,270 |
| |
|
|
|
|
| Earnings per share for income attributable to equity holders of the company - basic and diluted |
13 |
11.94 |
5.75 |
13.58 |
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|
|
For the year ended 31 December |
| (in NOK million) |
Note |
2010 |
2009 |
2008 |
| |
|
|
|
|
| Net income |
|
37,647 |
17,715 |
43,270 |
| |
|
|
|
|
| Foreign currency translation differences |
|
2,039 |
(13,637) |
30,880 |
| Actuarial gains (losses) on employee retirement benefit plans |
24 |
(33) |
3,191 |
(7,945) |
| Change in fair value of available for sale financial assets |
17 |
209 |
(66) |
(1,362) |
| Income tax on income and expense recognised directly in OCI |
|
16 |
(742) |
(802) |
| |
|
|
|
|
| Other comprehensive income |
|
2,231 |
(11,254) |
20,771 |
| |
|
|
|
|
| Total comprehensive income |
|
39,878 |
6,461 |
64,041 |
| |
|
|
|
|
| Attributable to: |
|
|
|
|
| Equity holders of the parent company |
|
40,313 |
7,059 |
64,036 |
| Non-controlling interest (Minority interest) |
|
(435) |
(598) |
5 |
| |
|
39,878 |
6,461 |
64,041 |
| CONSOLIDATED BALANCE SHEET |
|
|
|
| |
|
At 31 December |
At 31 December |
| (in NOK million) |
Note |
2010 |
2009 |
| |
|
|
|
| ASSETS |
|
|
|
| Non-current assets |
|
|
|
| Property, plant and equipment |
14 |
348,204 |
340,835 |
| Intangible assets |
15 |
39,695 |
54,253 |
| Equity accounted investments |
16 |
13,884 |
10,056 |
| Deferred tax assets |
12 |
1,878 |
1,960 |
| Pension assets |
24 |
5,265 |
2,694 |
| Financial investments |
17 |
15,357 |
13,267 |
| Derivative financial instruments |
31 |
20,563 |
17,644 |
| Financial receivables |
17 |
4,510 |
5,747 |
| |
|
|
|
| Total non-current assets |
|
449,356 |
446,456 |
| |
|
|
|
| Current assets |
|
|
|
| Inventories |
18 |
23,627 |
20,196 |
| Trade and other receivables |
19 |
76,139 |
58,895 |
| Current tax receivable |
|
1,076 |
179 |
| Derivative financial instruments |
31 |
6,074 |
5,369 |
| Financial investments |
20 |
11,509 |
7,022 |
| Cash and cash equivalents |
21 |
30,337 |
24,723 |
| |
|
|
|
| Total current assets |
|
148,762 |
116,384 |
| |
|
|
|
| Assets classified as held for sale |
4 |
44,890 |
0 |
| |
|
|
|
| TOTAL ASSETS |
|
643,008 |
562,840 |
| CONSOLIDATED BALANCE SHEET |
|
|
|
| |
|
At 31 December |
At 31 December |
| (in NOK million) |
Note |
2010 |
2009 |
| |
|
|
|
| EQUITY AND LIABILITIES |
|
|
|
| Equity |
|
|
|
| Share capital |
|
7,972 |
7,972 |
| Treasury shares |
|
(18) |
(15) |
| Additional paid-in capital |
|
41,789 |
41,732 |
| Additional paid-in capital related to treasury shares |
|
(952) |
(847) |
| Retained earnings |
|
164,935 |
145,909 |
| Other reserves |
|
5,816 |
3,568 |
| |
|
|
|
| Statoil shareholders' equity |
|
219,542 |
198,319 |
| |
|
|
|
| Non-controlling interest (Minority interest) |
|
6,853 |
1,799 |
| |
|
|
|
| Total equity |
22 |
226,395 |
200,118 |
| |
|
|
|
| Non-current liabilities |
|
|
|
| Financial liabilities |
23 |
99,797 |
95,962 |
| Derivative financial instruments |
31 |
3,386 |
1,657 |
| Deferred tax liabilities |
12 |
78,052 |
76,322 |
| Pension liabilities |
24 |
22,110 |
21,142 |
| Asset retirement obligations, other provisions and other liabilities |
25 |
67,910 |
55,834 |
| |
|
|
|
| Total non-current liabilities |
|
271,255 |
250,917 |
| |
|
|
|
| Current liabilities |
|
|
|
| Trade and other payables |
26 |
73,551 |
59,801 |
| Current tax payable |
|
46,693 |
40,994 |
| Financial liabilities |
27 |
11,730 |
8,150 |
| Derivative financial instruments |
31 |
4,161 |
2,860 |
| |
|
|
|
| Total current liabilities |
|
136,135 |
111,805 |
| |
|
|
|
| Liabilities directly associated with the assets classified as held for sale |
4 |
9,223 |
0 |
| |
|
|
|
| Total liabilities |
|
416,613 |
362,722 |
| |
|
|
|
| TOTAL EQUITY AND LIABILITIES |
|
643,008 |
562,840 |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
|
|
|
|
|
|
|
Other reserves |
|
|
|
| (in NOK million, except share data) |
Number of shares issued |
Share capital |
Treasury shares |
Additional paid-in capital |
Additional paid-in capital related to treasury shares |
Retained earnings |
Available for sale financial assets |
Currency translation adjustments |
Statoil shareholders' equity |
Non-controlling interest (Minority interest) |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
| At 31 December 2009 |
3,188,647,103 |
7,972 |
(15) |
41,732 |
(847) |
145,909 |
0 |
3,568 |
198,319 |
1,799 |
200,118 |
|
|
|
|
|
|
|
|
|
|
|
|
| Net income for the period |
|
|
|
|
|
38,082 |
|
|
38,082 |
(435) |
37,647 |
| Income and expense recognised directly in OCI |
|
|
|
|
|
(17) |
209 |
2,039 |
2,231 |
|
2,231 |
| Total comprehensive income for the period* |
|
|
|
|
|
|
|
|
|
|
39,878 |
| Dividend paid |
|
|
|
|
|
(19,095) |
|
|
(19,095) |
|
(19,095) |
| Cash distributions (to) from non-controlling interest |
|
|
|
|
|
|
|
|
|
5,489 |
5,489 |
| Equity settled share based payments |
|
|
|
57 |
|
56 |
|
|
113 |
|
113 |
| (net of allocated shares) |
|
|
|
|
|
|
|
|
|
|
|
| Treasury shares purchased (net of allocated shares) |
|
|
(3) |
|
(105) |
|
|
|
(108) |
|
(108) |
|
|
|
|
|
|
|
|
|
|
|
|
| At 31 December 2010 |
3,188,647,103 |
7,972 |
(18) |
41,789 |
(952) |
164,935 |
209 |
5,607 |
219,542 |
6,853 |
226,395 |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
|
|
|
|
|
|
|
Other reserves |
|
|
|
| (in NOK million, except share data) |
Number of shares issued |
Share capital |
Treasury shares |
Additional paid-in capital |
Additional paid-in capital related to treasury shares |
Retained earnings |
Available for sale financial assets |
Currency translation adjustments |
Statoil shareholders' equity |
Non-controlling interest (Minority interest) |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
| At 31 December 2008 |
3,188,647,103 |
7,972 |
(9) |
41,450 |
(586) |
147,998 |
49 |
17,205 |
214,079 |
1,976 |
216,055 |
|
|
|
|
|
|
|
|
|
|
|
|
| Net income for the period |
|
|
|
|
|
18,313 |
|
|
18,313 |
(598) |
17,715 |
| Income and expense recognised directly in OCI |
|
|
|
|
|
2,432 |
(49) |
(13,637) |
(11,254) |
|
(11,254) |
| Total comprehensive income for the period* |
|
|
|
|
|
|
|
|
|
|
6,461 |
| Dividend paid |
|
|
|
|
|
(23,085) |
|
|
(23,085) |
|
(23,085) |
| Cash distributions (to) from non-controlling interest |
|
|
|
|
|
|
|
|
|
421 |
421 |
| Merger related adjustments |
|
|
|
|
|
251 |
|
|
251 |
|
251 |
| Equity settled share based payments |
|
|
|
|
|
|
|
|
|
|
|
| (net of allocated shares) |
|
|
|
282 |
|
|
|
|
282 |
|
282 |
| Treasury shares purchased (net of allocated shares) |
|
|
(6) |
|
(261) |
|
|
|
(267) |
|
(267) |
|
|
|
|
|
|
|
|
|
|
|
|
| At 31 December 2009 |
3,188,647,103 |
7,972 |
(15) |
41,732 |
(847) |
145,909 |
0 |
3,568 |
198,319 |
1,799 |
200,118 |
*For detailed information, see Consolidated statement of comprehensive income.
Refer to note 22 for Transactions impacting shareholders equity.
| CONSOLIDATED STATEMENT OF CASH FLOWS |
| |
|
For the year ended 31 December |
| (in NOK million) |
Note |
2010 |
|
2009 |
|
2008 |
| |
|
|
|
|
|
|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
| Income before tax |
|
136,816 |
|
114,890 |
|
180,467 |
| |
|
|
|
|
|
|
| Adjustments to reconcile net income to net cash flows |
|
|
|
|
|
|
| provided by operating activities: |
|
|
|
|
|
|
| Depreciation, amortisation and impairment losses |
14, 15 |
50,608 |
|
54,056 |
|
42,996 |
| Exploration expenditures written off |
|
2,916 |
|
6,998 |
|
3,872 |
| (Gains) losses on foreign currency transactions and balances |
|
1,481 |
|
6,512 |
|
15,243 |
| (Gains) losses on sales of assets and other items |
|
(1,104) |
|
(526) |
|
(2,704) |
| |
|
|
|
|
|
|
| Changes in working capital (other than cash and cash equivalents): |
|
|
|
|
|
|
| • (Increase) decrease in inventories |
|
(3,431) |
|
(5,045) |
|
2,470 |
| • (Increase) decrease in trade and other receivables |
|
(16,584) |
|
11,036 |
|
(1,129) |
| • Increase (decrease) in trade and other payables |
|
9,667 |
|
(1,365) |
|
(5,466) |
| |
|
|
|
|
|
|
| (Increase) decrease in current financial investments |
|
(4,487) |
|
2,725 |
|
(6,388) |
| (Increase) decrease in net financial derivative instruments |
31 |
(594) |
|
(9,360) |
* |
4,934 |
| Taxes paid |
|
(92,266) |
|
(100,473) |
|
(139,604) |
| (Increase) decrease in non-current items related to operating activities |
|
(2,207) |
|
(6,447) |
* |
7,842 |
| |
|
|
|
|
|
|
| Cash flows provided by operating activities |
|
80,815 |
|
73,001 |
|
102,533 |
|
|
|
|
|
|
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
| Additions through business combinations |
|
0 |
|
0 |
|
(13,120) |
| Additions to property, plant and equipment |
|
(66,710) |
|
(67,152) |
|
(58,529) |
| Exploration expenditures capitalised |
|
(3,941) |
|
(7,203) |
|
(6,821) |
| Additions to other intangibles |
|
(7,628) |
|
(795) |
|
(10,828) |
| Change in non-current loans granted and other non-current items |
|
(3,972) |
|
(1,636) |
|
(1,910) |
| Proceeds from sale of assets |
|
1,909 |
|
1,430 |
|
5,371 |
| Prepayment received related to the held for sale transactions |
|
4,124 |
|
0 |
|
0 |
| |
|
|
|
|
|
|
| Cash flows used in investing activities |
|
(76,218) |
|
(75,356) |
|
(85,837) |
| CONSOLIDATED STATEMENT OF CASH FLOWS |
| |
|
For the year ended 31 December |
| (in NOK million) |
Note |
2010 |
|
2009 |
|
2008 |
| |
|
|
|
|
|
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
| New non-current loans |
|
15,562 |
|
46,318 |
|
2,596 |
| Repayment of non-current loans |
|
(3,249) |
|
(4,905) |
|
(2,864) |
| Payment (to)/from non-controlling interests |
|
5,489 |
** |
421 |
|
179 |
| Dividend paid |
22 |
(19,095) |
|
(23,085) |
|
(27,082) |
| Treasury shares purchased |
22 |
(294) |
|
(343) |
|
(308) |
| Net current loans, bank overdrafts and other |
|
2,154 |
|
(7,115) |
|
10,450 |
| |
|
|
|
|
|
|
| Cash flows provided by (used in) financing activities |
|
567 |
|
11,291 |
|
(17,029) |
| |
|
|
|
|
|
|
| Net increase (decrease) in cash and cash equivalents |
|
5,164 |
|
8,936 |
|
(333) |
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
450 |
|
(2,851) |
|
707 |
| Cash and cash equivalents at the beginning of the period |
|
24,723 |
|
18,638 |
|
18,264 |
| |
|
|
|
|
|
|
| Cash and cash equivalents at the end of the period |
21 |
30,337 |
|
24,723 |
|
18,638 |
| |
|
|
|
|
|
|
| Interest paid |
|
2,591 |
|
2,912 |
|
2,771 |
| Interest received |
|
2,080 |
|
3,962 |
|
4,544 |
*Reclassifications between the indicated line items of NOK 3,678 million and NOK (6,924) for the year ended 31 December 2009 and for the year ended 31 December 2008, respectively have been made in order to be consistent with the classification for the year ended 31 December 2010. The reclassifications did not impact the Cash flow provided by operations and was deemed immaterial to the previously issued financial statements.
**Including net cash of NOK 5,195 million received from non-controlling interests related to the listing of Statoil's subsidiary Statoil Fuel and Retail ASA as a separate company on the Oslo Stock Exchange on 22 October 2010. For more information see note 22 Transactions impacting shareholders equity.