JPMorgan - KASE
JPMorgan - KASE
JPMorgan - KASE
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Selected Historical Consolidated Financial Data<br />
The selected consolidated financial data presented below for the three years ended December<br />
31, 2001 have been derived from our audited consolidated financial statements and the related<br />
notes that are included in this offering memorandum. Our annual consolidated financial<br />
statements for the periods presented below have been audited by Deloitte & Touche. Our<br />
selected consolidated financial data presented below for each of the nine-month periods ended<br />
September 30, 2001 and 2002 are derived from our unaudited consolidated financial statements<br />
for such periods included elsewhere in this offering memorandum which, in the opinion of<br />
management, include all adjustments (consisting solely of normal recurring adjustments)<br />
necessary to present fairly the financial results for such periods. Interim results are not necessarily<br />
indicative of the results which may be expected for any other interim period or for the full year.<br />
You should read the selected consolidated financial data in conjunction with “Risk Factors”,<br />
“Capitalization”, “Selected Historical Financial Data”, “Management’s Discussion and Analysis of<br />
Financial Condition and Results of Operations”, “Business and Properties”, our consolidated<br />
financial statements, including the related notes, and the other financial data appearing in this<br />
offering memorandum.<br />
Nine Months<br />
Ended<br />
Year Ended December 31, September 30,<br />
1999 2000 2001 2001 2002<br />
(unaudited)<br />
($ in thousands, except ratios)<br />
Consolidated Statement of Income Data:<br />
Canadian GAAP:<br />
Revenue:<br />
Crudeoil ........................................... 153,047 301,216 252,981 193,342 319,606<br />
Refinedproducts.................................... — 203,728 328,958 264,774 240,476<br />
Processing fees ...................................... — 11,884 11,008 8,623 2,112<br />
Interestandotherincome ............................ 2,196 6,373 10,109 8,094 6,497<br />
Total revenue ....................................... 155,243 523,201 603,056 474,833 568,691<br />
Expenses:<br />
Production ......................................... 34,443 35,302 43,040 29,681 41,669<br />
Royalties ........................................... 16,652 33,709 35,504 30,748 43,709<br />
Transportation...................................... 17,016 25,152 50,237 34,218 100,131<br />
Refining ........................................... 2,197 12,583 20,562 14,606 17,607<br />
Crude oil and refined product purchases ............... — 48,100 78,788 60,862 50,414<br />
Selling ............................................. — 7,728 19,277 15,057 18,724<br />
General and administrative ........................... 35,039 44,565 55,204 35,355 42,270<br />
Interestandfinancingcosts........................... 23,874 18,708 19,530 12,126 26,078<br />
Depletion and depreciation .......................... 4,991 14,680 34,254 24,618 29,064<br />
Foreign exchange loss (gain) .......................... 7,647 (2,266) 1,453 435 1,771<br />
Total Expenses ...................................... 141,859 238,261 357,849 257,706 371,437<br />
Income before unusual items 13,384 284,940 245,207 217,127 197,254<br />
Unusual items:<br />
Defense costs related to potential takeover ............. — — 5,546 6,000 —<br />
Gainrecognizedonsaleofassets...................... (12,800) — — — —<br />
Arbitration settlement ............................... — — — — 7,134<br />
Waiver fees and debt restructuring costs ............... — 20,373 — — —<br />
Incomebeforeincometaxes .......................... 26,184 264,567 239,661 211,127 190,120<br />
Income taxes:<br />
Current provision ................................... 17,671 100,708 79,679 67,377 64,706<br />
Futureincometax ................................... — (1,051) (11,285) (3,699) 6,312<br />
Totalincometaxes .................................. 17,671 99,657 68,394 63,678 71,018<br />
Net income before minority interest ,513 ............... 8,513 164,910 171,267 147,449 119,102<br />
Minority interest .................................... — 9,980 1,927 1,153 1,672<br />
Netincome......................................... 8,513 154,930 169,340 146,296 117,430<br />
U.S. GAAP:<br />
Netincome......................................... 6,502 165,971 162,643 146,296 117,401<br />
29