Advertisement
Finding and Development Costs ("F&D")
--------------------------------------------------------------------------------------------------------------------------------------------------------Total Proved Finding and Development Cost Including FDC, excluding Acquisitions, Dispositions, Revisions, and Three Economic Factors ($ thousands, year except per unit amounts) 2012 2011 2010 total----------------------------------------------------------------------------Capital expenditures excluding acquisitions and dispositions abandonment and furniture and fixtures (unaudited) (1) 84,316 124,981 59,139 268,436Net change from previously allocated future development capital 52,099 12,685 4,782 69,566----------------------------------------------------------------------------Total capital including the net change in future capital 136,415 137,666 63,921 338,002----------------------------------------------------------------------------Reserve additions including acquisitions, dispositions and revisions (mboe) 2,145 3,942 2,353 8,439All-in total proved finding and development costs (per boe) $ 63.61 $ 34.92 $ 27.17 $ 40.05--------------------------------------------------------------------------------------------------------------------------------------------------------Note: (1) Excludes non-cash costs, including decommissioning liabilities.--------------------------------------------------------------------------------------------------------------------------------------------------------Total Proved Plus Probable Finding and Development Cost Including FDC, excluding Acquisitions, Dispositions, Revisions, and Economic Factors Three ($ thousands, except per unit year amounts) 2012 2011 2010 total----------------------------------------------------------------------------Capital expenditures excluding acquisitions and dispositions,abandonment and furniture and fixtures (unaudited) (1) 84,316 124,981 59,139 268,436Net change from previously allocated future development capital 95,915 39,390 9,232 144,537----------------------------------------------------------------------------Total capital including the net change in future capital 180,230 164,371 68,371 412,972----------------------------------------------------------------------------Reserve additions including acquisitions, dispositions and revisions (mboe) 4,339 6,480 3,654 14,472All-in total proved plus probable finding and development costs (per boe) $ 41.54 $ 25.37 $ 18.71 $ 28.54--------------------------------------------------------------------------------------------------------------------------------------------------------Note: (1) Excludes non-cash costs, including decommissioning liabilities.
Total exploration and development costs incurred in the most recent financial year and the change during that year in estimated future development costs, generally will not reflect the total cost of reserve additions in that year.
Recycle Ratio
The recycle ratio is calculated as the annual netback per barrel divided by the NI 51-101 calculated finding and development costs (excluding acquisitions and dispositions, abandonment and furniture and fixtures).
--------------------------------------------------------------------------------------------------------------------------------------------------------Total Proved Consolidated Canada Tunisia----------------------------------------------------------------------------Operating netback before commodity price contracts ($/boe)(unaudited) (1) 23.31 11.86 81.8351-101 F&D costs ($/boe)(unaudited) 39.27 47.87 38.17----------------------------------------------------------------------------Recycle ratio 0.6x 0.2x 2.1x------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------Total Proved Plus Probable Consolidated Canada Tunisia----------------------------------------------------------------------------Operating netback before commodity price contracts ($/boe)(unaudited) (1) 23.31 11.86 81.8351-101 F&D costs ($/boe)(unaudited) 40.19 96.22 36.20----------------------------------------------------------------------------Recycle ratio 0.6x 0.1x 2.3x--------------------------------------------------------------------------------------------------------------------------------------------------------Note: (1) Operating netback is calculated by deducting royalties and net production expenses from revenue.



