Attached files

file filename
8-K - FORM 8-K - MURPHY OIL CORPd8k.htm

Exhibit 99.1

MURPHY OIL ANNOUNCES FIRST QUARTER 2010 EARNINGS

AND RESULTS OF DRILLING WELLS

EL DORADO, Arkansas, May 5, 2010 – Murphy Oil Corporation (NYSE: MUR) announced today that net income in the first quarter of 2010 was $148.9 million ($0.77 per diluted share), compared to net income of $171.1 million ($0.89 per diluted share) in the first quarter of 2009. The 2010 quarterly results included net after-tax losses of $41.3 million ($0.21 per diluted share) on transactions denominated in foreign currencies, while the 2009 results included after-tax gains of $26.1 million ($0.14 per diluted share) on these transactions. Net income in 2009 included income from discontinued operations of $99.9 million ($0.52 per diluted share) associated with Ecuador operations that were sold at a preliminary after-tax gain of $104.0 million in March 2009. Income from continuing operations for the three months ended March 31, 2010 and 2009 was $148.9 million ($0.77 per diluted share) and $71.2 million ($0.37 per diluted share), respectively.

The 109% improvement of income from continuing operations in 2010 compared to 2009 was primarily due to a 50% higher average realized crude oil sales price, which led to significantly higher earnings in the Company’s exploration and production business. Operating results for the Company’s refining and marketing business in the 2010 first quarter were significantly weaker than the prior year due to lower refining margins in the current period and planned shutdowns for major turnarounds at the Company’s two largest refineries at Meraux, Louisiana and Milford Haven, Wales. The turnarounds reduced production of refined products, and therefore, corresponding products sales volumes. The net cost of Corporate activities was $68.4 million in the 2010 quarter compared to a net benefit of $10.1 million in the prior year’s quarter. The unfavorable 2010 Corporate variance was primarily caused by significant losses on transactions denominated in foreign currencies in 2010, while 2009 included benefits from these foreign currency transactions.

Exploration and Production (E&P)

Murphy’s income contribution from continuing E&P operations was $247.0 million in the first quarter of 2010 compared to $50.3 million in the same quarter of 2009. Higher realized sales prices for crude oil were the primary driver for the improvement, but the current period also benefited from higher natural gas sales volumes, higher natural gas sales prices and lower exploration expenses compared to 2009.


The Company’s worldwide crude oil, condensate and natural gas liquid sales prices averaged $64.89 per barrel for the 2010 first quarter compared to $43.15 per barrel in the 2009 first quarter. Total crude oil, condensate and gas liquids production of 139,060 barrels per day in the first quarter of 2010 was slightly below the 139,318 barrels per day produced in the 2009 quarter. Excluding production in 2009 from discontinued operations in Ecuador, which the Company sold in the first quarter 2009, quarterly oil production increased 4% in 2010. The increase in oil production volumes from continuing operations in 2010 was mostly attributable to production that started up in the third quarter 2009 at the Thunder Hawk field in the Gulf of Mexico and the Azurite field, offshore Republic of the Congo. Despite higher oil production from continuing operations in 2010, net oil production volumes declined at several areas in the current period. Heavy oil production in Western Canada declined primarily due to a higher royalty rate resulting from project payout and higher net profits at properties in the Seal area. Net oil production volumes were also lower offshore Eastern Canada where the Terra Nova field experienced production decline and Hibernia and Terra Nova had higher net profits royalty rates. Synthetic net oil production at Syncrude in Alberta was lower in 2010 primarily due to a higher net profits royalty rate. Oil production declined in Malaysia in the 2010 quarter compared to 2009 due to a lower percentage of the Kikeh field’s gross production being allocable to the Company under the production sharing contract. But this impact was somewhat offset in Malaysia by new condensate volumes associated with a natural gas field offshore Sarawak. Total sales volumes of crude oil, condensate and natural gas liquids from continuing operations averaged 145,783 barrels per day in the first quarter 2010 compared to 129,595 barrels per day in the 2009 quarter. Oil sales volumes exceeded oil production volumes in the 2010 first quarter primarily at the Kikeh field due to the timing of periodic large oil tanker sales. North American natural gas sales prices averaged $5.14 per thousand cubic feet (MCF) in the 2010 first quarter compared to $4.66 per MCF in the same quarter of 2009. Natural gas sales volumes were a quarterly record for the Company of 343 million cubic feet per day in the first quarter of 2010 compared to 111 million cubic feet per day in the 2009 period. The more than 200% increase in natural gas sales volumes was due to continued ramp-up of natural gas production at the Tupper field in British Columbia, the third quarter 2009 start-up of natural gas production offshore Sarawak Malaysia and at Thunder Hawk in the Gulf of Mexico, and higher natural gas sales volumes at the Kikeh field offshore Sabah due to more uptime at the onshore processing plant owned by a third party.

Exploration expense in the 2010 period was $66.3 million compared to $111.1 million in 2009. Dry hole expense was lower by $45.2 million in the 2010 period mostly due to


unsuccessful drilling offshore Western Australia in 2009. Geological and geophysical expense was $2.2 million higher in 2010 compared to 2009 due to more seismic work in the Gulf of Mexico, but mostly offset by significant spending in the 2009 quarter for 3-D seismic covering offshore Block 37 in Suriname. Undeveloped leasehold amortization expense in 2010 was $4.9 million less than in 2009 as lower amortization costs for the Tupper area in Western Canada were somewhat offset by higher costs for leases in the Eagle Ford shale area of South Texas.

Refining and Marketing (R&M)

Murphy’s R&M operations had a loss of $29.7 million in the 2010 first quarter compared to income of $10.8 million in the 2009 quarter. In the United States, R&M operations lost $14.7 million in 2010 compared to earnings of $14.6 million in 2009. U.S. manufacturing operations reflected a loss of $23.6 million in the 2010 quarter, a decrease of $31.9 million compared to the first quarter 2009. Very weak refining margins were caused by higher prices for crude oil feedstocks and shutdown of the Meraux, Louisiana refinery for a planned turnaround for approximately six weeks during the 2010 quarter. U.S. marketing operations posted a profit of $8.9 million in the 2010 quarter, an increase of $2.6 million compared to the same quarter in 2009, as margins for U.S. retail marketing operations were stronger in the 2010 quarter compared to a year earlier. Refining and marketing operations in the United Kingdom incurred a loss of $15.0 million in the first quarter 2010 compared to a loss of $3.8 million in the same quarter of 2009, with the decline primarily due to a combination of weaker refining results in the most recent quarter and downtime associated with a turnaround at the Milford Haven, Wales, refinery during a portion of the 2010 quarter.

Corporate

Corporate functions had net costs of $68.4 million in the 2010 first quarter compared to a net benefit of $10.1 million in the 2009 first quarter. The significant unfavorable variance in 2010 was due to after-tax losses of $41.3 million in 2010 on transactions denominated in foreign currencies compared to after-tax gains of $26.1 million in 2009. The charges in 2010 were generated due to a combination of a stronger U.S. dollar versus the British pound and a weaker dollar versus the Malaysian ringgit. The stronger U.S. dollar led to foreign currency losses on dollar based liabilities in the sterling functional U.K. downstream operations, and the stronger Malaysian ringgit led to foreign currency losses on ringgit based income tax liabilities in the dollar functional Malaysian oil and gas operations. The 2009 quarter benefited from a stronger U.S. dollar compared to the Malaysian ringgit, which led to foreign currency gains on Malaysian


income tax liabilities. The Company had higher net interest expense in 2010 than in 2009 due to a combination of higher average borrowings and a smaller portion of interest capitalized to ongoing oil and natural gas development projects in 2010.

Exploration Activities

Murphy also announces successful well results at DC4 in the Gulf of Mexico, at the Dolfin prospect, offshore Sabah, Malaysia, and in the Eagle Ford shale, onshore Texas.

In the Gulf of Mexico, the DC4 well in De Soto Canyon was drilled to a total depth of 13,195 feet and encountered 156 feet of oil pay in three zones. Murphy is the operator of DC4 with a working interest of 64.2%.

The Dolfin well drilled in Block H, offshore Sabah, Malaysia, found 33 feet of natural gas pay. The Batai well, also drilled offshore Block H, found noncommercial quantities of hydrocarbons and has been plugged and abandoned. Murphy is operator of the Dolfin and Batai wells and has a 60% working interest along with PETRONAS Carigali, with a 40% interest.

In the Eagle Ford shale play in South Texas, the Drees A-79 1-H well in Karnes County was drilled to a measured depth of 17,340 feet and following a 15-stage fracture treatment along a lateral section of 4,985 feet, flowed at initial rates of 1,462 barrels of oil per day and 1.25 million cubic feet of gas per day. The Company currently has two rigs drilling in the trend, where Murphy has accumulated over 200,000 net acres. Murphy has a 100% working interest in the Drees well.

David Wood, Murphy’s President and Chief Executive Officer, commented, “This is an active exploration year for us and it is off to a good start, with bigger targets ahead. In Block H, we continue to prove up additional natural gas volumes across the block and are studying development options. The DC4 well, offsetting last year’s natural gas discovery at Dalmatian, shows oil upside in that block that may hold additional prospective potential. The onshore Drees well had a 30-day production average of 1,264 barrels of oil and 1.1 million cubic feet of gas per day–clearly a strong result. Our focus is on appraising and ultimately developing this part of our Eagle Ford acreage as we continue to assess our other holdings across the play.

“In downstream, our construction team continues the expansion of the retail marketing network with about 20 new builds in progress. In the U.K. the Milford Haven refinery continues its planned turnaround and should be running in early May. We are using the associated downtime to complete the upgrade of the facility as the plant will come out of the turnaround with the capability to run 130,000 barrels of crude oil per day, up from the present 108,000 barrel per day capacity.


“We anticipate total worldwide production volumes of about 188,000 barrels of oil equivalent per day is in the second quarter of 2010. Production volumes are projected to be lower in the second quarter 2010 than in the first quarter primarily in Malaysia due to a mechanical issue at a third party operated LNG facility that will reduce Sarawak gas sales and due to well intervention work on a subsea oil producing well that will reduce oil production at the Kikeh field. Sales volumes of oil and natural gas are projected to average 184,000 barrels of oil equivalent per day in the second quarter 2010. We anticipate full year 2010 production volumes of 200,000 barrels of oil equivalent per day. At the current time, we expect consolidated earnings in the second quarter to range between $1.15 and $1.25 per diluted share. Exploration expense should total between $60 million and $90 million during the quarter. The estimate includes projected earnings from our downstream businesses of approximately $28 million. Results could vary based on commodity prices, drilling results and timing of crude oil and natural gas sales, refining and marketing margins, and foreign exchange movements.”

The public is invited to access the Company’s conference call to discuss first quarter 2010 results on Thursday, May 6, at 12:00 p.m. CDT either via the Internet through the Investor Relations section of Murphy’s website at http://www.murphyoilcorp.com/ir or via the telephone by dialing 1-877-941-2927. The telephone reservation number for the call is 4281227. Replays of the call will be available through the same address on the Murphy website, and a recording of the call will be available through May 10 by dialing 1-800-406-7325. Audio downloads will be available on the Murphy website through June 1 and via Thomson StreetEvents for their service subscribers.

Summary financial data and operating statistics for the first quarter 2010 with comparisons to 2009 are contained in the attached tables.

This press release contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. These statements, which express management’s current views concerning future events or results, are subject to inherent risks and uncertainties. Factors that could cause actual results to differ materially from those expressed or implied in our forward-looking statements include, but are not limited to, the volatility and level of crude oil and natural gas prices, the level and success rate of our exploration programs, our ability to maintain production rates and replace reserves, political and regulatory instability, and uncontrollable natural hazards. For further discussion of risk factors, see Murphy’s 2009 Annual Report on Form 10-K on file with the U.S. Securities and Exchange Commission. Murphy undertakes no duty to publicly update or revise any forward-looking statements.

####


MURPHY OIL CORPORATION

FUNCTIONAL RESULTS OF OPERATIONS (Unaudited)

(Millions of dollars)

 

     Three Months Ended
March 31, 2010
    Three Months Ended
March 31, 2009*
 
     Revenues     Income     Revenues     Income  

Exploration and production

        

United States

   $ 175.0      18.7      71.0      (7.3

Canada

     222.9      49.2      134.5      .6   

Malaysia

     503.9      173.5      337.4      117.5   

United Kingdom

     52.4      16.6      11.7      3.4   

Republic of the Congo

     28.3      2.5      —        .3   

Other

     2.3      (13.5   .5      (64.2
                          
     984.8      247.0      555.1      50.3   
                          

Refining and marketing

        

United States manufacturing

     756.4      (23.6   577.9      8.3   

United States marketing

     3,605.6      8.9      2,331.4      6.3   

United Kingdom

     542.4      (15.0   485.9      (3.8
                          
     4,904.4      (29.7   3,395.2      10.8   
                          
     5,889.2      217.3      3,950.3      61.1   

Intersegment transfers elimination

     (659.8   —        (533.8   —     
                          
     5,229.4      217.3      3,416.5      61.1   

Corporate

     (49.2   (68.4   29.1      10.1   
                          

Revenue/income from continuing operations

     5,180.2      148.9      3,445.6      71.2   

Discontinued operations, net of tax

     —        —        —        99.9   
                          

Total revenues/net income

   $ 5,180.2      148.9      3,445.6      171.1   
                          

 

* Reclassified to conform to current presentation.


MURPHY OIL CORPORATION

OIL AND GAS OPERATING RESULTS (Unaudited)

THREE MONTHS ENDED MARCH 31, 2010 AND 2009

 

(Millions of dollars)

   United
States
    Canada     Malaysia     United
Kingdom
   Republic
of the
Congo
    Other     Synthetic
Oil –
Canada
    Total

Three Months Ended March 31, 2010

                 

Oil and gas sales and other operating revenues

   $ 175.0      135.2      503.9      52.4    28.3      2.3      87.7      984.8

Production expenses

     32.8      25.8      83.8      9.2    11.9      —        51.8      215.3

Depreciation, depletion and amortization

     75.4      46.1      105.9      8.3    9.4      .3      10.0      255.4

Accretion of asset retirement obligations

     1.7      1.2      2.3      .5    .1      .1      1.6      7.5

Exploration expenses

                 

Dry holes

     .1      —        22.6      —      (.4   —        —        22.3

Geological and geophysical

     12.4      .6      .2      .4    .3      2.1      —        16.0

Other

     2.6      .1      —        .1    .3      4.1      —        7.2
                                               
     15.1      .7      22.8      .5    .2      6.2      —        45.5

Undeveloped lease amortization

     12.9      6.7      —        —      —        1.2      —        20.8
                                               

Total exploration expenses

     28.0      7.4      22.8      .5    .2      7.4      —        66.3
                                               

Terra Nova working interest redetermination

     —        5.5      —        —      —        —        —        5.5

Selling and general expenses

     8.0      3.6      .1      .9    (.9   7.2      .2      19.1
                                               

Results of operations before taxes

     29.1      45.6      289.0      33.0    7.6      (12.7   24.1      415.7

Income tax provisions

     10.4      13.6      115.5      16.4    5.1      .8      6.9      168.7
                                               

Results of operations (excluding corporate overhead and interest)

   $ 18.7      32.0      173.5      16.6    2.5      (13.5   17.2      247.0
                                               

Three Months Ended March 31, 2009*

                 

Oil and gas sales and other operating revenues

   $ 71.0      80.4      337.4      11.7    —        .5      54.1      555.1

Production expenses

     15.2      21.7      49.5      1.9    —        —        44.9      133.2

Depreciation, depletion and amortization

     43.3      34.5      73.7      2.1    —        .4      6.3      160.3

Accretion of asset retirement obligations

     1.7      1.0      1.7      .5    —        .1      1.0      6.0

Exploration expenses

                 

Dry holes

     11.4      —        13.7      —      —        42.4      —        67.5

Geological and geophysical

     .8      1.0      (.2   —      —        12.2      —        13.8

Other

     1.6      .1      —        —      (.3   2.7      —        4.1
                                               
     13.8      1.1      13.5      —      (.3   57.3      —        85.4

Undeveloped lease amortization

     5.9      19.2      —        —      —        .6      —        25.7
                                               

Total exploration expenses

     19.7      20.3      13.5      —      (.3   57.9      —        111.1
                                               

Selling and general expenses

     5.4      3.5      .1      .8    —        6.3      .2      16.3
                                               

Results of operations before taxes

     (14.3   (.6   198.9      6.4    .3      (64.2   1.7      128.2

Income tax provisions (benefits)

     (7.0   2.0      81.4      3.0    —        —        (1.5   77.9
                                               

Results of operations (excluding corporate overhead and interest)

   $ (7.3   (2.6   117.5      3.4    .3      (64.2   3.2      50.3
                                               

 

* Reclassified to conform to current presentation.


MURPHY OIL CORPORATION

SUMMARIZED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Thousands of dollars, except per share amounts)

 

     Three Months Ended
March 31,
 
     2010     2009  

Revenues

   $ 5,180,160      3,445,552   
              

Costs and expenses

    

Crude oil and product purchases

     3,978,959      2,556,044   

Operating expenses

     465,607      362,361   

Exploration expenses

     66,364      111,105   

Selling and general expenses

     65,131      56,832   

Depreciation, depletion and amortization

     292,680      194,769   

Accretion of asset retirement obligations

     7,613      6,253   

Redetermination of Terra Nova working interest

     5,516      —     

Interest expense

     14,809      11,988   

Interest capitalized

     (2,665   (10,323
              
     4,894,014      3,289,029   
              

Income from continuing operations before income taxes

     286,146      156,523   

Income tax expense

     137,255      85,283   
              

Income from continuing operations

     148,891      71,240   

Income from discontinued operations, net of tax

     —        99,864   
              

Net income

   $ 148,891      171,104   
              

Per Common share – Basic

    

Continuing operations

   $ 0.78      0.37   

Discontinued operations

     —        0.53   
              

Total

   $ 0.78      0.90   
              

Per Common share – Diluted

    

Continuing operations

   $ 0.77      0.37   

Discontinued operations

     —        0.52   
              

Total

   $ 0.77      0.89   
              

Cash dividends per Common share

   $ 0.25      0.25   

Average Common shares outstanding (thousands)

    

Basic

     191,219      190,546   

Diluted

     192,930      192,282   


MURPHY OIL CORPORATION

SUMMARIZED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(Thousands of dollars)

 

     Three Months Ended
March 31,
 
     2010     2009  

Operating Activities

    

Net income

   $ 148,891      171,104   

Income from discontinued operations

     —        99,864   
              

Income from continuing operations

     148,891      71,240   

Adjustments to reconcile income from continuing operations to net cash provided by operating activities

    

Depreciation, depletion and amortization

     292,680      194,769   

Amortization of deferred major repair costs

     7,181      6,501   

Expenditures for asset retirement obligations

     (7,521   (2,098

Dry hole costs

     22,274      67,471   

Amortization of undeveloped leases

     20,857      25,734   

Accretion of asset retirement obligations

     7,613      6,253   

Deferred and noncurrent income tax charges (benefits)

     18,272      (785

Pretax gains from disposition of assets

     (676   (15

Net decrease in noncash operating working capital

     244,327      44,970   

Other

     75,499      (36,589
              

Net cash provided by continuing operations

     829,397      377,451   

Net cash provided by discontinued operations

     —        2,576   
              

Net cash provided by operating activities

     829,397      380,027   
              

Investing Activities

    

Property additions and dry hole costs

     (481,005   (511,358

Purchases of investment securities*

     (630,169   (599,751

Proceeds from maturity of investment securities*

     513,551      406,528   

Expenditures for major repairs

     (50,516   (7,408

Proceeds from sale of assets

     1,545      116   

Other - net

     (7,580   (1,836

Investing activities of discontinued operations

    

Sales proceeds

     —        78,908   

Other

     —        (845
              

Net cash required by investing activities

     (654,174   (635,646
              

Financing Activities

    

Repayment of notes payable

     (122,000   (30,000

Repayment of nonrecourse debt of a subsidiary

     —        (2,572

Proceeds from exercise of stock options and employee stock purchase plans

     5,620      4,420   

Withholding tax on stock-based incentive awards

     (4,930   —     

Excess tax benefits related to exercise of stock options

     191      1,957   

Cash dividends paid

     (47,811   (47,639
              

Net cash required by financing activities

     (168,930   (73,834
              

Effect of exchange rate changes on cash and cash equivalents

     (7,464   (9,254
              

Net decrease in cash and cash equivalents

     (1,171   (338,707

Cash and cash equivalents at January 1

     301,144      666,110   
              

Cash and cash equivalents at March 31

   $ 299,973      327,403   
              

 

* Represents cash invested in Canadian government securities with maturities greater than 90 days at the date of acquisition.


MURPHY OIL CORPORATION

OTHER FINANCIAL DATA

(Unaudited, except for December 31, 2009)

(Millions of dollars)

 

     March 31,
2010
   Dec. 31,
2009

Total current assets

   $ 3,486.0    3,375.7

Total current liabilities

     2,451.4    2,181.6

Total assets

     13,169.8    12,756.4

Long-term debt

     1,231.2    1,353.2

Stockholders’ equity

     7,553.6    7,346.0
     Three Months Ended
March 31,
     2010    2009

Capital expenditures - continuing operations

     

Exploration and production

     

United States

   $ 148.4    72.8

Canada

     157.6    91.9

Malaysia

     92.9    160.1

Other international

     43.3    106.1
           
     442.2    430.9
           

Refining and marketing

     

United States

     

Manufacturing

     15.8    18.8

Marketing

     30.2    15.8

United Kingdom

     34.8    14.0
           
     80.8    48.6
           

Corporate

     1.7    1.2
           

Total capital expenditures - continuing operations

     524.7    480.7
           

Charged to exploration expenses*

     

United States

     15.1    13.8

Canada

     0.7    1.1

Malaysia

     22.8    13.5

Other international

     6.9    57.0
           

Total charged to exploration expenses

     45.5    85.4
           

Total capitalized

   $ 479.2    395.3
           

 

* Excludes amortization of undeveloped leases of $20.8 million in 2010 and $25.7 million in 2009.


MURPHY OIL CORPORATION

STATISTICAL SUMMARY

 

     Three Months Ended
March 31,
     2010    2009

Exploration and Production

     

Net crude oil, condensate and gas liquids produced – barrels per day

     139,060      139,318

Continuing operations

     139,060      133,977

United States

     21,648      13,268

Canada – light

     51      —  

             – heavy

     6,483      7,436

             – offshore

     12,600      15,542

             – synthetic

     12,379      13,464

Malaysia

     78,098      79,498

United Kingdom

     4,087      4,769

Republic of the Congo

     3,714      —  

Discontinued operations

     —        5,341

Net crude oil, condensate and gas liquids sold – barrels per day

     145,783      134,306

Continuing operations

     145,783      129,595

United States

     21,648      13,268

Canada – light

     51      —  

             – heavy

     6,483      7,436

             – offshore

     12,181      13,459

             – synthetic

     12,379      13,464

Malaysia

     82,585      79,504

United Kingdom

     7,220      2,464

Republic of the Congo

     3,236      —  

Discontinued operations

     —        4,711

Net natural gas sold – thousands of cubic feet per day

     342,995      111,309

United States

     43,803      53,307

Canada

     79,783      29,711

Malaysia – Sarawak

     158,576      —  

                – Kikeh

     55,119      25,799

United Kingdom

     5,714      2,492

Total net hydrocarbons produced – equivalent barrels per day1

     196,226      157,870

Total net hydrocarbons sold – equivalent barrels per day1

     202,949      152,858

Weighted average sales prices

     

Crude oil, condensate and gas liquids – dollars per barrel2

     

United States

   $ 75.57    $ 37.55

Canada3 – light

     78.06      —  

               – heavy

     54.97      22.30

               – offshore

     75.38      42.17

               – synthetic

     78.71      44.63

Malaysia4

     58.16      45.90

United Kingdom

     75.75      44.79

Republic of the Congo

     68.19      —  

Natural gas – dollars per thousand cubic feet

     

United States2

   $ 5.76    $ 5.12

Canada3

     4.80      3.84

Malaysia – Sarawak

     4.58      —  

                – Kikeh

     0.23      0.23

United Kingdom3

     5.78      7.40

 

1

Natural gas converted on an energy equivalent basis of 6:1.

2

Includes intracompany transfers at market prices.

3

U.S. dollar equivalent.

4

Prices are net of payments under the terms of the production sharing contracts for Blocks SK 309 and K.


MURPHY OIL CORPORATION

STATISTICAL SUMMARY (Continued)

     Three Months Ended
March 31,
 
     2010     2009  

Refining and Marketing

    

Refinery inputs – barrels per day

     169,600        235,274   

United States

     102,822        136,719   

Crude oil - Meraux, Louisiana

     66,777        99,799   

                - Superior, Wisconsin

     31,868        31,549   

Other feedstocks

     4,177        5,371   

United Kingdom

     66,778        98,555   

Crude oil - Milford Haven, Wales

     61,042        97,129   

Other feedstocks

     5,736        1,426   

Refinery yields – barrels per day

     169,600        235,274   

United States

     102,822        136,719   

Gasoline

     43,677        55,916   

Kerosine

     7,469        13,239   

Diesel and home heating oils

     25,282        37,501   

Residuals

     13,918        15,735   

Asphalt, LPG and other

     11,336        13,035   

Fuel and loss

     1,140        1,293   

United Kingdom

     66,778        98,555   

Gasoline

     18,281        22,838   

Kerosine

     9,819        12,313   

Diesel and home heating oils

     18,279        33,859   

Residuals

     7,180        8,149   

Asphalt, LPG and other

     10,735        17,009   

Fuel and loss

     2,484        4,387   

Petroleum products sold – barrels per day

     478,692        503,878   

Total United States

     410,674        406,243   

United States Manufacturing

     99,883        126,634   

Gasoline

     50,770        55,920   

Kerosine

     7,469        13,239   

Diesel and home heating oils

     25,282        37,501   

Residuals

     13,356        15,601   

Asphalt, LPG and other

     3,006        4,373   

United States Marketing

     394,310        386,263   

Gasoline

     316,588        300,464   

Kerosine

     7,183        15,210   

Diesel and other

     70,539        70,589   

United States Intercompany Elimination

     (83,519     (106,654

Gasoline

     (50,768     (55,914

Kerosine

     (7,469     (13,239

Diesel and other

     (25,282     (37,501

United Kingdom

     68,018        97,635   

Gasoline

     16,943        27,515   

Kerosine

     9,882        10,767   

Diesel and home heating oils

     21,697        34,876   

Residuals

     8,276        7,575   

LPG and other

     11,220        16,902   

Unit margins per barrel:

    

United States refining1

     (4.23     1.09   

United Kingdom refining and marketing

     (3.23     0.08   

United States retail marketing:

    

Fuel margin per gallon2

   $ 0.081      $ 0.050   

Gallons sold per store month

     292,122        299,192   

Merchandise sales revenue per store month

   $ 138,456      $ 116,869   

Merchandise margin as a percentage of merchandise sales

     12.3     13.9

Store count at end of period (Company operated)

     1,055        1,027   

 

1

Represents refinery sales realizations less cost of crude and other feedstocks and refinery operating and depreciation expenses.

2

Represents net sales prices for fuel less purchased cost of fuel.