2nd May 2013 07:00
2013 FIRST QUARTER RESULTS
First Quarter Key Points
·; Earnings down 3% to $1.2 billion
·; Production down 3%; LNG segment total operating profit up 3%; both in line with guidance
·; Cash flow from operations up 3% to $2.7 billion; gearing at 23.5%
·; Q1 project milestones delivered: Sapinhoá and Everest East start-ups; Elgin/Franklin re-start
·; De-risking future milestones: FPSO 3 on location at Lula NE; all Jasmine modules installed
·; QCLNG remains on track: critical Narrows Crossing pipe-pull safely completed
·; FPSO 2 onstream in Brazil bringing total gross production to around 140 000 boed
·; Successful appraisal results in Tanzania: very good results from Jodari and Mzia drill stem tests
·; Completion of long-term sales agreement for up to 2.5 mtpa of LNG to India
| First Quarter |
| |
Business Performance(a) | 2013$m | 2012(b)$m |
|
Total operating profit including share of pre-tax operating results from joint ventures and associates | 2 147 | 2 260 | -5% |
Earnings for the period | 1 183 | 1 225 | -3% |
Earnings per share | 34.8c | 36.1c | -4% |
|
|
|
|
Total results for the period (including disposals, re-measurements and impairments) |
|
|
|
Operating profit before share of results from joint ventures and associates | 2 121 | 2 077 | +2% |
Total operating profit including share of pre-tax operating results from joint ventures and associates | 2 250 | 2 206 | +2% |
Earnings for the period continuing operations | 1 208 | 1 170 | +3% |
Earnings per share continuing operations | 35.5c | 34.4c | +3% |
a) 'Business Performance' excludes disposals, certain re-measurements and impairments as exclusion of these items provides a clear and consistent presentation of the underlying operating performance of the Group's ongoing business. For further information see Presentation of Non-GAAP measures (page 9) and notes 1 to 3(pages 16 to 19). Unless otherwise stated, the results discussed in this release relate to BG Group's Business Performance.
b) 2012 results have been restated to reflect the presentation of the majority of the businesses that comprised the Transmission & Distribution segment as discontinued operations and the adoption of the amended IAS 19 in respect of defined benefit pension obligations (see note 1, page 16).
BG Group's Chief Executive, Chris Finlayson said:
"As I outlined in February, we continue a relentless focus on safety as well as excellence in execution across our growth projects and base assets. We have made a good start to the year, delivering the three key milestones for the first quarter, whilst also making progress with our project execution programme for the year.
"First quarter results were consistent with our expectations and guidance. Earnings were down 3%, reflecting the impact of lower production volumes and increased costs in the Upstream segment. LNG Shipping & Marketing total operating profit was up 3% at $742 million, which is in line with our 2013 outlook. Additionally, cash flow from operations was up 3% to $2.7 billion and gearing ended the quarter at 23.5%.
"We set three key project milestones for the first quarter and we have delivered on those commitments. In Brazil, the second FPSO began operations on time and on budget, while in the UK, Elgin/Franklin resumed production from three wells and our Everest East expansion project was brought onstream. Additionally, future 2013 project milestones remain on target, most notably with FPSO 3 now moored on location and all modules for Jasmine installed ahead of expected start-up in the fourth quarter."
On the Group's major growth projects, Chris highlighted continuing progress saying: "In Australia, despite the impact of heavy rain throughout the first quarter on our drilling activities and pipeline construction, we made good progress on the QCLNG project and remain on target for both first LNG in 2014 and the $20.4 billion Phase 1 cost estimate. We were slightly behind our first quarter well target; however, we have already recovered the impact on drilling activities and expect to make up the pipeline schedule impacts during the course of the year.
"We achieved a critical milestone by safely connecting Curtis Island to the mainland via Australia's longest large-diameter underwater pipe-pull beneath the Narrows Crossing. At the terminal on Curtis Island, all 62 modules required for Train 1 and the common facilities have been delivered, and the 900 tonne steel dome roof on the first LNG storage tank has been raised.
"In Brazil, the start-up of our second FPSO, on schedule and budget, has increased total gross production from our interests in the Santos Basin to around 140 000 barrels of oil equivalent per day. The third FPSO is on schedule to start production in the second quarter, while work on the fourth and fifth FPSOs is around 60% complete, with one en route from China to Brazil."
Chris added: "Elsewhere in our portfolio, we completed a successful appraisal at the Jodari and Mzia fields offshore Tanzania with results showing better than expected reservoir properties. We also finalised the agreement for the long-term sale of up to 2.5 million tonnes per annum of LNG to India, and in Egypt, as part of our recovery plan, we sanctioned the next development phase for the West Delta Deep Marine concession with drilling now started ahead of new production in 2014. While our receivable balance in respect of domestic gas sales was reduced by $0.1 billion from year end, we continue to monitor the business environment in Egypt closely."
In conclusion Chris said: "I am pleased with the delivery of our key milestones in the first quarter. We have made a good start to the year and while there is still more to accomplish, I am encouraged by the progress we are making against our remaining 2013 targets."
Business Review - Group
| First Quarter |
| |||
Business Performance | 2013 $m |
| 2012 Restated(a)$m |
|
|
Revenue and other operating income | 4 917 |
| 4 876 |
| +1% |
|
|
|
|
| |
|
|
|
|
| |
Upstream | 1 431 |
| 1 542 |
| -7% |
LNG Shipping & Marketing | 742 |
| 720 |
| +3% |
Other activities | (26) |
| (2) |
| - |
Total operating profit including share of pre-tax results from joint ventures and associates | 2 147 |
| 2 260 |
| -5% |
|
|
|
|
| |
Net finance costs | (35) |
| (21) |
| +67% |
Taxation for the period | (929) |
| (1 014) |
| -8% |
Earnings for the period | 1 183 |
| 1 225 |
| -3% |
|
|
|
|
| |
Earnings per share (cents) | 34.8c |
| 36.1c |
| -4% |
|
|
|
|
| |
Cash generated by operations | 2 734 |
| 2 645 |
| +3% |
|
|
|
|
| |
Capital investment on a cash basis(b) | 2 636 |
| 2 505 |
| +5% |
a) See note 1 (page 16).
b) Includes capital investment relating to discontinued operations for the quarter of $5 million (2012 $85 million).
First quarter
Revenue and other operating income increased 1% to $4 917 million, reflecting the benefit of higher realised gas prices partially offset by a 3% decrease in production volumes and fewer LNG cargo deliveries.
Total operating profit of $2 147 million was 5% lower as the increase in revenue and other operating income was more than offset by higher operating costs and depreciation in the Upstream segment.
Net finance costs of $35 million included foreign exchange gains of $5 million (2012 included $21 million of interest received on tax refunds and foreign exchange losses of $9 million).
The Group's effective tax rate (including BG Group's share of joint venture and associates' tax) was 44% for the quarter, slightly lower than the rate of 45% for the first quarter of 2012.
Cash generated by operations increased 3% to $2 734 million reflecting a lower working capital cash outflow.
As of 31 March 2013, the Group's net debt was $10 609 million, and the gearing ratio was 23.5%. The average maturity of the Group's gross borrowings remains around 17 years.
Capital investment (excluding acquisitions and on a cash basis) of $2 636 million was predominantly in the Upstream segment ($2 628 million). This investment was focused primarily on the Group's major projects in Australia, Brazil, the UK and Egypt. Further details on key project developments are provided in the first quarter business highlights section.
Disposals, re-measurements and impairments - continuing operations
Total results included a pre-tax gain of $35 million ($25 million post-tax; 2012 pre-tax charge of $77 million,$55 million post-tax) for the first quarter in respect of disposals, re-measurements and impairments. This comprised a pre-tax gain of $93 million (2012 $53 million charge) in relation to mark-to-market movements on long-term commodity contracts and economic hedges, a pre-tax gain of $10 million (2012 $1 million charge) in respect of disposals and impairments, and $68 million of net finance costs (2012 $23 million). For further information see Presentation ofNon-GAAP measures (page 9) and notes 1 to 3 (pages 16 to 19).
First quarter business highlights
Australia
Good progress continues to be made on Queensland Curtis LNG (QCLNG) with Phase 1 of the project on track for both first LNG in 2014 and the $20.4 billion cost estimate.
In the upstream, despite severe wet weather throughout the quarter, the pace of drilling was good with 126 wells drilled against a target of 130. With better weather in April and 11 rigs in operation, the Group is now back on schedule.
Construction of the pipeline infrastructure achieved a critical milestone in February when the 2.3 kilometre Narrows Crossing pipeline was laid across Gladstone harbour without injury or incident. This was a significant engineering achievement being Australia's longest large-diameter underwater pipe-pull, and it is the first pipeline to connect Curtis Island with the mainland. While the severe weather and flooding slowed pipeline construction, those activities are back to a normal level, and the Group expects to make up lost time in the coming months. More than 90% of the 200 kilometre gas collection system is now in the ground and has been backfilled. Around 80% of the mainline welding for the 340 kilometre export pipeline is complete, with around 60% of the pipeline lowered into the ground.
On Curtis Island, the liquefaction plant and common facilities are on track. The 900 tonne steel dome roof was raised to the top of the first LNG storage tank in February. Additionally, all 62 modules required for Train 1 have been delivered, and the remaining 18 modules that support Train 2 are scheduled to be delivered by year end.
Brazil
Development in the Santos Basin proceeded as expected with the delivery of the second of 15 planned floating production, storage and offloading (FPSO) vessels. The FPSO Cidade de São Paulo (FPSO 2) came onstream on the Sapinhoá field in January on time and on budget. Following commissioning of the gas processing and reinjection systems in April, the facility is producing around 25 000 barrels of oil equivalent per day (boed). Gross production from BG Group's first two FPSOs increased to around 140 000 boed during April.
In February, an extended well test started in the Sapinhoá North area of the BM-S-9 concession using the FPSO Cidade de São Vicente. The FPSO will operate for up to six months, gathering technical information on reservoir behaviour and oil flow in the subsea lines, among other data, in preparation for the northern development. During this initial test phase the well is expected to produce around 15 000 barrels of oil per day (bopd).
Development of the remainder of the FPSO fleet remains on track, with FPSO 3 moored on location scheduled for start-up on the Lula field as planned in the second quarter. Work continues on FPSOs 4 and 5 planned for Sapinhoá and Iracema respectively, with one en route to Brazil. Both FPSOs are on budget and are around 60% complete, ahead of planned start-up in 2014.
To ensure continued timely delivery of the pre-salt development programme, BG Group and partners in BM-S-11 signed letters of intent to charter two FPSOs for deployment at Lula Alto and Lula Central. These FPSOs will replace the last two of the eight replicant FPSOs. The two new chartered FPSOs are planned to commence production in the first quarter of 2016, each with capacity of 150 000 bopd and 212 million standard cubic feet per day (mmscfd) of natural gas.
Further exploration and appraisal activity is also being undertaken in the Santos Basin. In February, BG Group made a discovery with the Sagitário well, the first to be drilled on the BM-S-50 concession. The well confirmed the presence of good quality oil and continues to be drilled to evaluate deeper targets. On BM-S-11, the Iara appraisal programme continues with the drilling of the Iara-4 well. Initial results have confirmed good quality oil in the reservoirs.
Egypt
In February, BG Group and its partner approved the next phase of development for the West Delta Deep Marine concession (WDDM), offshore the Nile Delta. The Phase 9a development is one element of the recovery plan for arresting production decline in the WDDM concession. Drilling has now commenced, with first production in 2014. Phase 9a includes drilling nine new wells during 2013 and 2014 as part of a wider plan for new wells in the field.
First quarter business highlights (continued)
Egypt (continued)
As at 31 March 2013, the Group's receivable balance from Egypt General Petroleum Corporation (EGPC) in respect of domestic gas sales was $1.2 billion, a reduction of $0.1 billion from year end. The overdue balance remained at$0.6 billion. Based on repayment terms agreed with EGPC, the Group expects this balance and all future forecast receivables to be current by 2017, in line with previous guidance. However, the recovery of receivables in this timeframe, and the full realisation of the carrying value of the Group's Egyptian operations, remain dependent on the business environment in Egypt, which BG Group continues to monitor closely.
Honduras
In April, BG Group signed an Operating Contract, subject to approval by the National Congress, for an exploration licence covering approximately 35 000 square kilometres, offshore Honduras.
India
In March, BG Group continued its expansion in Asia-Pacific markets with the completion of an agreement for thelong-term sale of LNG to Gujarat State Petroleum Corporation Limited (GSPC) in India, concluding negotiations announced in September 2011. The Group will supply GSPC with 1.25 mtpa of LNG for 20 years beginning in 2015, potentially increasing to 2.5 mtpa after two years. GSPC will be supplied from the Group's global LNG portfolio.
Tanzania
The Group continued its successful exploration and appraisal record offshore Tanzania with the completion in March of its appraisal programme on the Jodari field in Block 1. The drill stem test on the original gas discovery well confirmed the excellent quality of the Tertiary reservoir, which flowed at a maximum rate of 70 mmscfd. The results, which were constrained by the test equipment, showed better than expected reservoir properties, including high connectivity, and demonstrated that future development wells could produce at higher rates.
In April, a further successful drill stem test was also completed on the Mzia-2 well in Block 1. The test flowed at57 mmscfd, constrained by equipment, indicating better than expected reservoir properties and demonstrating the potential of the deeper Cretaceous play.
The drillship Deepsea Metro-1 is now drilling the Ngisi-1 prospect in Block 4 and will subsequently appraise the easterly extension of the Chewa discovery.
Further 3-D seismic data has now been acquired, and this data, along with results from the current drilling programme, will be used to develop the next exploration and appraisal campaign expected to commence later in 2013.
United Kingdom
In March, the non-operated Elgin/Franklin area resumed operations with three wells back onstream, having beenshut down since March 2012 due to a gas leak on the G4 well. However, it is not expected to recover to pre shut-down production levels until 2015, which will require new infill wells to be drilled.
Additionally, the Everest East expansion project started production in March. The development comprises twosub-sea wells tied back to the North Everest platform. It is expected that the project will provide initial peak production of more than 10 000 boed with total gross reserves of around 20 million boe.
All modules on the Jasmine project have now been installed on location ahead of schedule, substantially de-risking the project prior to start-up in the fourth quarter.
Portfolio rationalisation programme
In the quarter, BG Group signed and completed a sale and purchase agreement with EXCO Resources for the divestment of all its interests in the non-core conventional producing assets and acreage in the Cotton Valley formation in East Texas and North Louisiana for approximately $131 million. The net contribution to BG Group expected from these assets in 2013 was 3 000 boed.
First quarter business highlights (continued)
Board changes
In February, Fabio Barbosa was appointed Chairman BG South America, reporting to Chief Executive Chris Finlayson. Mr. Barbosa stepped down as Chief Financial Officer (CFO) and Executive Director. Den Jones, BG GroupFinancial Controller, who acted as Mr. Barbosa's alternate director during his leave of absence, was appointed a director of BG Group plc. Mr. Jones will continue as Interim CFO pending the conclusion of a succession process for the role of CFO, which encompasses both internal and external candidates.
In February, Philippe Varin stepped down from the Board after almost seven years as a Non-Executive Director.
In March, Lim Haw-Kuang was appointed as a Non-Executive Director, filling the vacancy left by Mr. Varin.Mr. Lim is the former Executive Chairman of Shell companies in China.
Upstream
| First Quarter |
|
| ||
Business Performance | 2013 $m |
| 2012 Restated(a)$m |
|
|
Production volumes (mmboe) | 59.3 |
| 60.9 |
| -3% |
|
|
|
|
| |
Revenue and other operating income | 3 072 |
| 2 987 |
| +3% |
|
|
|
|
| |
E&P operating profit before exploration charge | 1 432 |
| 1 562 |
| -8% |
Exploration charge | (106) |
| (112) |
| -5% |
E&P operating profit | 1 326 |
| 1 450 |
| -9% |
Liquefaction operating profit | 105 |
| 92 |
| +14% |
Total operating profit | 1 431 |
| 1 542 |
| -7% |
|
|
|
|
| |
Capital investment on a cash basis | 2 628 |
| 2 410 |
| +9% |
a) See note 1 (page 16).
Additional operating and financial data is given on page 25.
First quarter
Revenue and other operating income increased 3% to $3 072 million, reflecting higher realised gas prices partially offset by lower production volumes, which were in line with the Group's expectations. Volumes were 3% lower due to the shutdown at Elgin/Franklin in the UK, which resumed production in March, and reservoir decline in Egypt. These reductions were partially offset by new developments onstream in Thailand and Bolivia, continued ramp-up of production in Brazil, including first production from the Sapinhoá field in January, and first production from theEverest East expansion project in the UK in March.
The Group's average realised gas price increased 12% to 46.10 cents per therm. International gas price realisations were 9% higher at 41.23 cents per therm, reflecting generally higher market prices and changes in the production mix. The average realised gas price in the UK increased 25% to 58.40 pence per therm due to higher market prices.The Group's realised oil price decreased 6% to $110 per barrel, while realised liquids prices were 5% lower at$95 per barrel, both reflecting lower market prices.
Total E&P operating profit of $1 326 million was 9% lower as the increase in revenue and other operating income was more than offset by higher operating costs and an increase in the depreciation charge. Unit operating expenditure increased $1.54 per boe to $11.08 per boe, principally reflecting the impact of higher royalty costs as production increased from new developments at royalty-paying fields in Brazil and Bolivia. The unit depreciation charge increased $2.55 per boe to $11.08 per boe primarily due to new developments coming onstream.
The exploration charge decreased 5% to $106 million primarily due to lower well write-offs, partially offset by higher seismic acquisition costs. Gross exploration expenditure of $335 million included Tanzania ($100 million),Brazil ($54 million), Egypt ($45 million), Australia ($37 million) and the UK ($29 million).
BG Group's share of operating profit from liquefaction activities increased 14% to $105 million, primarily as a result of higher processing fee income at Egyptian LNG and higher prices at Atlantic LNG.
Capital investment on a cash basis of $2 628 million included investment in Australia ($1 490 million),Brazil ($455 million), the UK ($208 million) and Egypt ($117 million).
LNG Shipping & Marketing
| First Quarter |
|
| ||
Business Performance | 2013 $m |
| 2012 Restated(a)$m |
|
|
LNG delivered volumes (mt) | 3.0 |
| 3.2 |
| -6% |
|
|
|
|
| |
Revenue and other operating income | 2 046 |
| 2 178 |
| -6% |
|
|
|
|
| |
Shipping and marketing | 785 |
| 748 |
| +5% |
Business development and other | (43) |
| (28) |
| +54% |
Total operating profit | 742 |
| 720 |
| +3% |
|
|
|
|
| |
Capital investment on a cash basis | 2 |
| 9 |
| -78% |
a) See note 1 (page 16).
Additional operating and financial data is given on page 25.
First quarter
LNG Shipping & Marketing total operating profit increased 3% to $742 million, as the benefit of lower hedging losses was partially offset by the impact of reduced margins, predominantly as a result of the pricing change on cargoes delivered to Chile, and fewer cargo deliveries.
During the quarter, BG Group delivered 49 LNG cargoes, four fewer than 2012. Cargo deliveries comprised 33 to Asia, 10 to South America, 4 to the USA and 2 to Europe (2012: 53 cargoes: 34 Asia, 12 South America, 5 USA and2 Europe).
These results were in line with BG Group's expectations and reflect the quarterly phasing underpinning the Group'sfull year outlook for total operating profit of $2.5 billion to $2.7 billion.
Presentation of Non-GAAP measures
Business Performance'Business Performance' excludes discontinued operations and disposals, certain re-measurements and impairments (see below) as exclusion of these items provides a clear and consistent presentation of the underlying operating performance of the Group's ongoing business. BG Group uses commodity instruments to manage price exposures associated with its marketing and optimisation activity. This activity enables the Group to take advantage of commodity price movements. It is considered more appropriate to include both unrealised and realised gains and losses arising from the mark-to-market of derivatives associated with this activity in 'Business Performance'. Disposals, certain re-measurements and impairmentsBG Group's commercial arrangements for marketing gas include the use of long-term gas sales contracts. Whilstthe activity surrounding these contracts involves the physical delivery of gas, certain gas sales contracts are classified as derivatives under the rules of IAS 39 and are required to be measured at fair value at the balance sheet date. Unrealised gains and losses on these contracts reflect the comparison between current market gas prices and the actual prices to be realised under the gas sales contract and are disclosed separately as 'disposals,re-measurements and impairments'. BG Group also uses commodity instruments to manage certain price exposures in respect of optimising the timing and location of its physical gas and LNG sales commitments. These instruments are also required to be measuredat fair value at the balance sheet date under IAS 39 and where practical have been designated as formal hedges. However, IAS 39 does not always allow the matching of fair values to the economically hedged value of the related commodity, resulting in unrealised movements in fair value being recorded in the income statement. These movements in fair value, together with any unrealised gains and losses associated with discontinued hedge accounting relationships that continue to represent economic hedges, are disclosed separately as 'disposals,re-measurements and impairments'. BG Group also uses financial instruments, including derivatives, to manage foreign exchange and interest rate exposure. These instruments are required to be recognised at fair value or amortised cost on the balance sheet in accordance with IAS 39. Most of these instruments have been designated either as hedges of foreign exchange movements associated with the Group's net investments in foreign operations, or as hedges of interest rate risk. Where these instruments represent economic hedges but cannot be designated as hedges under IAS 39, unrealised movements in fair value, together with foreign exchange movements associated with the underlying borrowings and foreign exchange movements on monetary items that form part of the Group's net investment in foreign operations, are recorded in the income statement and disclosed separately as 'disposals, re-measurements and impairments'. Realised gains and losses relating to the instruments referred to above are included in Business Performance. This presentation best reflects the underlying performance of the business since it distinguishes between the temporary timing differences associated with re-measurements under IAS 39 rules and actual realised gains and losses. BG Group has also separately identified profits and losses associated with the disposal of non-current assets, impairments of non-current assets and certain other exceptional items, as they require separate disclosure in order to provide a clearer understanding of the results for the period. For a reconciliation between the overall results and Business Performance and details of disposals,re-measurements and impairments, see the consolidated income statement (page 11), note 2 (page 18) and note 3 (page 19). Joint ventures and associatesUnder IFRS, the results from jointly controlled entities (joint ventures) and associates, accounted for under the equity method, are required to be presented net of finance costs and tax on the face of the income statement. Given the relevance of these businesses within BG Group, the results of joint ventures and associates are presented before interest and tax, and after tax. This approach provides additional information on the source of BG Group's operating profits. For a reconciliation between operating profit and earnings including and excluding the results of joint ventures and associates, see note 3 (page 19). Net borrowingsBG Group provides a reconciliation of net borrowings and an analysis of the amounts included within net borrowings as this is an important liquidity measure for the Group. |
Legal Notice
Certain statements included in these results contain forward-looking information concerning BG Group's strategy, operations, financial performance or condition, outlook, growth opportunities or circumstances in the countries, sectors or markets in which BG Group operates. By their nature, forward-looking statements involve uncertainty because they depend on future circumstances, and relate to events, not all of which are within BG Group's control or can be predicted by BG Group. Although BG Group believes that the expectations and opinions reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations and opinions will prove to have been correct. Actual results and market conditions could differ materially from those set out in the forward-looking statements. For a detailed analysis of the factors that may affect our business, financial performance or results of operations, we urge you to look at the 'Principal risks and uncertainties' included in BG Group plc's Annual Report and Accounts 2012. No part of these results constitutes, or shall be taken to constitute, an invitation or inducement to invest in BG Group plc or any other entity, and must not be relied upon in any way in connection with any investment decision. BG Group undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent legally required. |
Consolidated Income Statement
First Quarter
|
|
| 2013 |
| 2012 Restated(a) |
| ||||
|
| Notes | Business Perform- ance(b)$m | Disposals,re-measure-ments and impairments(Note 2)(b)$m | TotalResult$m | Business Perform- ance(b)$m | Disposals,re-measure-ments and impairments(Note 2)(b)$m | TotalResult$m |
| |
| Group revenue |
| 4 910 | - | 4 910 |
| 4 881 | - | 4 881 |
|
| Other operating income | 2 | 7 | 93 | 100 |
| (5) | (53) | (58) |
|
| Group revenue and other operating income | 3 | 4 917 | 93 | 5 010 |
| 4 876 | (53) | 4 823 |
|
| Operating costs |
| (2 899) | - | (2 899) |
| (2 745) | - | (2 745) |
|
| Profits and losses on disposal of non-current assets and impairments | 2 | - | 10 | 10 |
| - | (1) | (1) |
|
| Operating profit/(loss)(c) | 3 | 2 018 | 103 | 2 121 |
| 2 131 | (54) | 2 077 |
|
| Finance income | 2, 4 | 29 | 132 | 161 |
| 47 | (3) | 44 |
|
| Finance costs | 2, 4 | (57) | (200) | (257) |
| (53) | (20) | (73) |
|
| Share of post-tax results from joint venturesand associates | 3 | 80 | - | 80 |
| 81 | - | 81 |
|
| Profit/(loss) before tax |
| 2 070 | 35 | 2 105 |
| 2 206 | (77) | 2 129 |
|
| Taxation | 2, 5 | (887) | (10) | (897) |
| (981) | 22 | (959) |
|
| Profit/(loss) for the period from continuing operations | 3 | 1 183 | 25 | 1 208 |
| 1 225 | (55) | 1 170 |
|
| Profit/(loss) for the period from discontinued operations |
| - | 3 | 3 |
| - | 67 | 67 |
|
| Profit/(loss) for the period |
| 1 183 | 28 | 1 211 |
| 1 225 | 12 | 1 237 |
|
| Profit attributable to: |
|
|
|
|
|
|
| ||
| Shareholders (earnings) |
| 1 183 | 24 | 1 207(d) |
| 1 225 | (8) | 1 217(d) |
|
| Non-controlling interest |
| - | 4 | 4 |
| - | 20 | 20 |
|
|
|
| 1 183 | 28 | 1 211 |
| 1 225 | 12 | 1 237 |
|
| Earnings per share continuing operations - basic | 7 | 34.8c | 0.7c | 35.5c |
| 36.1c | (1.7c) | 34.4c |
|
| Earnings per share discontinued operations - basic |
| - | - | - |
| - | 1.4c | 1.4c |
|
| Earnings per share continuing operations - diluted | 7 | 34.6c | 0.7c | 35.3c |
| 35.9c | (1.7c) | 34.2c |
|
| Earnings per share discontinued operations - diluted |
| - | - | - |
| - | 1.4c | 1.4c |
|
| Total operating profit/(loss) including share of pre-tax operating results from joint ventures and associates(e) | 3 | 2 147 | 103 | 2 250 |
| 2 260 | (54) | 2 206 |
|
a) See note 1 (page 16).
b) See Presentation of Non-GAAP measures (page 9) for an explanation of results excluding disposals, certain re-measurements and impairments and presentation of the results of joint ventures and associates.
c) Operating profit/(loss) is before share of results from joint ventures and associates.
d) Comprises earnings from continuing operations of $1 208 million (2012 $1 170 million) and from discontinued operations of $(1) million (2012 $47 million).
e) This measurement is shown by BG Group as it is used as a means of measuring the underlying performance of the business.
The notes on pages 16 to 24 form an integral part of these condensed financial statements.
Consolidated Statement of Comprehensive Income
| First Quarter |
| |
| 2013 $m | 2012 Restated(a)$m |
|
Profit for the period | 1 211 | 1 237 |
|
|
|
| |
Other comprehensive income: |
|
| |
Items that may be reclassified to the income statement: |
|
| |
Hedge adjustments net of tax(b) | (568) | 127 |
|
Fair value movements on 'available-for-sale' assets net of tax(c) | (11) | 45 |
|
Currency translation adjustments | 810 | (45) |
|
|
|
| |
Other items: |
|
| |
Re-measurement of defined benefit pension obligations net of tax(d) | (41) | 80 |
|
Other comprehensive income, net of tax | 190 | 207 |
|
|
|
| |
Total comprehensive income for the period | 1 401 | 1 444 |
|
|
|
| |
Attributable to: |
|
| |
BG Group shareholders | 1 397 | 1 418 |
|
Non-controlling interest | 4 | 26 |
|
| 1 401 | 1 444 |
|
a) See note 1 (page 16).
b) Income tax relating to hedge adjustments is a $170 million credit for the quarter (2012 $57 million charge).
c) Income tax relating to fair value movements on 'available-for-sale' assets is $nil for the quarter (2012 $20 million charge).
d) Income tax relating to the re-measurement of defined benefit pension obligations is a $12 million credit for the quarter (2012 $26 million charge).
The notes on pages 16 to 24 form an integral part of these condensed financial statements.
Consolidated Balance Sheet
| As at 31 Mar 2013 $m | As at 31 Dec 2012 Restated(a)$m | As at 31 Mar 2012 Restated(a)$m |
Assets |
|
|
|
Non-current assets |
|
|
|
Goodwill | 22 | 24 | 769 |
Other intangible assets | 4 611 | 4 469 | 6 471 |
Property, plant and equipment | 45 386 | 43 925 | 39 449 |
Investments | 2 565 | 2 488 | 3 057 |
Deferred tax assets | 987 | 821 | 576 |
Trade and other receivables | 861 | 896 | 668 |
Commodity contracts and other derivative financial instruments | 330 | 532 | 397 |
| 54 762 | 53 155 | 51 387 |
Current assets |
| ||
Inventories | 754 | 792 | 743 |
Trade and other receivables | 6 578 | 6 369 | 7 882 |
Current tax receivable | 18 | 25 | 124 |
Commodity contracts and other derivative financial instruments | 54 | 129 | 288 |
Cash and cash equivalents | 4 300 | 4 434 | 3 496 |
| 11 704 | 11 749 | 12 533 |
Assets classified as held for sale | 304 | 386 | 186 |
Total assets | 66 770 | 65 290 | 64 106 |
Liabilities |
| ||
Current liabilities |
| ||
Borrowings | (1 033) | (1 064) | (1 291) |
Trade and other payables | (5 461) | (5 301) | (5 809) |
Current tax liabilities | (1 682) | (1 377) | (1 514) |
Commodity contracts and other derivative financial instruments | (394) | (423) | (1 395) |
| (8 570) | (8 165) | (10 009) |
Non-current liabilities |
| ||
Borrowings | (14 073) | (14 443) | (14 142) |
Trade and other payables | (126) | (123) | (134) |
Commodity contracts and other derivative financial instruments | (347) | (347) | (562) |
Deferred income tax liabilities | (4 651) | (4 636) | (4 163) |
Retirement benefit obligations | (327) | (288) | (347) |
Provisions for other liabilities and charges | (4 138) | (4 182) | (3 658) |
| (23 662) | (24 019) | (23 006) |
Liabilities associated with assets classified as held for sale | (157) | (158) | (100) |
Total liabilities | (32 389) | (32 342) | (33 115) |
Net assets | 34 381 | 32 948 | 30 991 |
Equity |
| ||
Total shareholders' equity | 34 320 | 32 891 | 30 674 |
Non-controlling interest in equity | 61 | 57 | 317 |
Total equity | 34 381 | 32 948 | 30 991 |
a) See note 1 (page 16).
The notes on pages 16 to 24 form an integral part of these condensed financial statements.
Consolidated Statement of Changes in Equity
|
| Called up share capital$m | Share premium account $m | Hedging reserve$m | Translation reserve$m | Other reserves$m | Retained earnings$m | Total$m | Non-con-trolling interest$m | Total$m |
| Equity as at 31 December 2012, as previously reported | 578 | 619 | (191) | 1 934 | 2 710 | 27 387 | 33 037 | 57 | 33 094 |
| Impact of change in accounting policy(a) | - | - | - | (7) | - | (139) | (146) | - | (146) |
| Equity as at 31 December 2012 (restated) | 578 | 619 | (191) | 1 927 | 2 710 | 27 248 | 32 891 | 57 | 32 948 |
| Total comprehensive income for the period | - | - | 35 | 207 | - | 1 155 | 1 397 | 4 | 1 401 |
| Issue of shares | - | 8 | - | - | - | - | 8 | - | 8 |
| Net purchase of own shares | - | - | - | - | - | (13) | (13) | - | (13) |
| Adjustment in respect of employee share schemes | - | - | - | - | - | 37 | 37 | - | 37 |
| Equity as at 31 March 2013 | 578 | 627 | (156) | 2 134 | 2 710 | 28 427 | 34 320 | 61 | 34 381 |
|
|
|
|
|
|
|
|
|
|
|
|
| Called up share capital$m | Share premium account $m | Hedging reserve$m | Translation reserve$m | Other reserves$m | Retained earnings$m | Total$m | Non-con-trolling interest$m | Total$m |
| Equity as at 31 December 2011, as previously reported | 577 | 584 | (642) | 2 508 | 2 710 | 23 647 | 29 384 | 291 | 29 675 |
| Impact of change in accounting policy(a) | - | - | - | 1 | - | (165) | (164) | - | (164) |
| Equity as at 31 December 2011 (restated) | 577 | 584 | (642) | 2 509 | 2 710 | 23 482 | 29 220 | 291 | 29 511 |
| Total comprehensive income for the period | - | - | (63) | 139 | - | 1 342 | 1 418 | 26 | 1 444 |
| Issue of shares | - | 11 | - | - | - | - | 11 | - | 11 |
| Net purchase of own shares | - | - | - | - | - | (16) | (16) | - | (16) |
| Adjustment in respect of employee share schemes | - | - | - | - | - | 41 | 41 | - | 41 |
| Equity as at 31 March 2012 (restated) | 577 | 595 | (705) | 2 648 | 2 710 | 24 849 | 30 674 | 317 | 30 991 |
a) See note 1 (page 16).
The notes on pages 16 to 24 form an integral part of these condensed financial statements.
Consolidated Cash Flow Statement
| First Quarter | |
| 2013 $m | 2012 Restated(a)$m |
Cash flows from operating activities |
|
|
Profit before tax(b) | 2 110 | 2 233 |
Share of post-tax results from joint ventures and associates | (80) | (81) |
Depreciation of property, plant and equipment and amortisation of intangible assets | 744 | 641 |
Fair value movements in commodity based contracts | (75) | 5 |
(Profits) and losses on disposal of non-current assets and impairments | (6) | 2 |
Unsuccessful exploration expenditure written off | 5 | 40 |
Increase/(decrease) in provisions for liabilities and retirement benefit obligations | 10 | (78) |
Finance income | (163) | (69) |
Finance costs | 258 | 105 |
Share-based payments | 20 | 20 |
Increase in working capital | (89) | (173) |
Cash generated by operations | 2 734 | 2 645 |
Income taxes paid | (509) | (593) |
Net cash inflow from operating activities | 2 225 | 2 052 |
Cash flows from investing activities |
| |
Dividends received | 17 | 17 |
Proceeds from disposal of property, plant and equipment, intangible assets and investments | 221 | - |
Purchase of property, plant and equipment and intangible assets | (2 542) | (2 429) |
Loans to joint ventures and associates | - | (1) |
Repayments from joint ventures and associates | 46 | 299 |
Interests in subsidiaries, joint ventures and associates and other investments | (94) | (75) |
Other loan repayments/(advances) | 27 | - |
Net cash outflow from investing activities | (2 325) | (2 189) |
Cash flows from financing activities |
| |
Net interest paid(c) | (20) | (50) |
Dividends paid | (1) | (1) |
Dividends paid to non-controlling interest | - | (1) |
Net proceeds from issue and repayment of borrowings | (16) | 99 |
Issue of shares | 8 | 11 |
Movements in own shares | (13) | (16) |
Net cash (outflow)/inflow from financing activities | (42) | 42 |
Net decrease in cash and cash equivalents(d) | (142) | (95) |
Cash and cash equivalents at beginning of period(e) | 4 520 | 3 601 |
Effect of foreign exchange rate changes | 9 | (10) |
Cash and cash equivalents at end of period(e) | 4 387 | 3 496 |
The cash flows above are inclusive of discontinued operations (see note 6, page 22)
a) See note 1 (page 16).
b) Includes profit before tax from discontinued operations for the quarter of $5 million (2012 $104 million).
c) Includes capitalised interest for continuing and discontinued operations for the quarter of $133 million (2012 $99 million).
d) Cash and cash equivalents comprise cash and short-term liquid investments that are readily convertible to cash.
e) The balance at 31 March 2013 includes cash and cash equivalents of $4 300 million (31 December 2012 $4 434 million; 31 March 2012 $3 496 million) and cash included within assets held for sale of $87 million (31 December 2012 $86 million; 31 March 2012 $nil).
The notes on pages 16 to 24 form an integral part of these condensed financial statements.
Notes
1. Basis of preparation
These primary statements are the condensed financial statements ('the financial statements') of BG Group plc for the quarter ended 31 March 2013. The financial statements do not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006, and should be read in conjunction with the Annual Report and Accounts for the year ended 31 December 2012 which have been prepared in accordance with IFRS as adopted by the EU, as they provide an update of previously reported information. The latest statutory accounts delivered to the registrar were for the year ended 31 December 2012 which were audited by PricewaterhouseCoopers LLP and on which the Auditors' Report was unqualified and did not contain statements under Sections 498(2) or 498(3) of the Companies Act 2006. These financial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the EU and the accounting policies, methods of computation and presentation as set out in the Annual Report and Accounts 2012, except as stated below.
The preparation of the financial statements requires management to make estimates and assumptions that affect the reported amount of revenues, expenses, assets and liabilities at the date of the financial statements. If in the future such estimates and assumptions, which are based on management's best judgement at the date of the financial statements, deviate from the actual circumstances, the original estimates and assumptions will be modified as appropriate in the period in which the circumstances change.
In the fourth quarter of 2012, BG Group announced agreements to sell both the Group's interest in Gujarat Gas Company Limited in India and the Group's interest in the Brazil-Bolivia Pipeline as well as the disposals of Comgás in Brazil and BG Italia Power in Italy. As a result, these operations, which represented the majority of the Group's Transmission and Distribution business segment and were considered to be a separate major line of business forBG Group, have been treated as discontinued.
The Transmission and Distribution businesses remaining with BG Group, principally Mahanagar Gas in India, are now included within the Other business segment.
A single amount is presented on the income statement for discontinued operations, comprising the post-tax results of these businesses and the post-tax profit or loss recognised on re-measurement to fair value less costs to sell and on disposal of the businesses. Comparative information has also been restated to reflect the presentation of discontinued operations as a separate line item.
In its 2012 fourth quarter and full year results, BG Group announced that following a review of the remaining business segments, the liquefaction businesses were combined with the previous E&P segment to form the 'Upstream' segment, and the remaining businesses which comprised the LNG segment were renamed 'LNG Shipping & Marketing'. The new segmental presentation is consistent with the basis used to present information for internal reporting purposes.
Presentation of results
The presentation of BG Group's results separately identifies the effect of:
·; The re-measurement of certain financial instruments; and
·; Profits and losses on the disposal and impairment of non-current assets and businesses and certain other exceptional items.
These items, which are detailed in note 2 to the financial statements (page 18), are excluded from Business Performance in order to provide readers with a clear and consistent presentation of the underlying operating performance of the Group's ongoing businesses.
New accounting standards and interpretations
The IASB issued an amended IAS 19 'Employee Benefits' in June 2011. The main amendment is to eliminate the option to defer the recognition of actuarial gains and losses, known as the 'corridor method'. The impact on the Group is that all actuarial gains and losses will be recognised in other comprehensive income as they occur. In addition, net interest expense will be calculated based on applying a single discount rate to the net deficit, replacing interest cost and expected return on plan assets. The amended standard has been adopted by the Group for the year ended31 December 2013 and comparative information has been restated. The impact on the balance sheet as at1 January 2012 is a reduction in net assets of $164 million. For the period ended 31 March 2012, the impact on profit before tax was a $6 million reduction and the impact on other comprehensive income was a $77 million gain. The impact on the balance sheet as at 1 January 2013 is a reduction in net assets of $146 million. The impact on the balance sheet as at 31 March 2012 is a reduction in net assets of $91 million.
The IASB issued an amended IAS 1 'Presentation of Financial Statements' in June 2011. The main amendment is a requirement to group items presented in other comprehensive income on the basis of whether they are potentially reclassifiable to the income statement. The amended standard has been adopted by the Group as of 1 January 2013 and has not had a material impact on the Group's financial statements for the quarter ended 31 March 2013.
A number of other amendments to accounting standards issued by the IASB are applicable from 1 January 2013. They have not had a material impact on the Group's financial statements for the quarter ended 31 March 2013.2. Disposals, re-measurements and impairments
| First Quarter |
| |
| 2013 $m | 2012 Restated(a)$m |
|
Revenue and other operating income - re-measurements of commodity based contracts | 93 | (53) |
|
Profits and (losses) on disposal of non-current assets and impairments | 10 | (1) |
|
Net finance (costs)/income - re-measurements of financial instruments | (68) | (23) |
|
Taxation | (10) | 22 |
|
Impact on earnings - continuing operations | 25 | (55) |
|
a) See note 1 (page 16).
Revenue and other operating income
Re-measurements included within revenue and other operating income amount to a credit of $93 million for the quarter (2012 $53 million charge), of which a credit of $6 million (2012 $23 million charge) represents non-cash mark-to-market movements on certain long-term gas contracts. Whilst the activity surrounding these contracts involves the physical delivery of gas, the contracts fall within the scope of IAS 39 and meet the definition of a derivative instrument. In addition, re-measurements include an $87 million credit for the quarter (2012 $30 million charge) representing unrealised mark-to-market movements associated with economic hedges.
Disposals of non-current assets and impairments
During the first quarter, disposals and impairments resulted in a pre and post-tax credit to the income statement of$10 million (2012 pre and post-tax charge of $1 million).
Net finance costs
Re-measurements presented in net finance costs/income includes foreign exchange movements on certain borrowings and movements on monetary items that form part of the Group's net investment in foreign operations, offset bymark-to-market movements on certain derivatives used to hedge foreign exchange and interest rate risk.
3. Segmental analysis
Profit for the period | Business Performance | Disposals,re-measurements and impairments | Total Result | ||||||
Analysed by operating segment | |||||||||
First Quarter | 2013 $m | 2012 Restated(a)$m | 2013 $m | 2012 Restated(a)$m | 2013 $m | 2012 Restated(a)$m | |||
Group revenue(b) |
|
|
|
|
|
| |||
Upstream | 3 070 | 2 991 | - | - | 3 070 | 2 991 | |||
LNG Shipping & Marketing | 2 041 | 2 179 | - | - | 2 041 | 2 179 | |||
Other activities | 1 | 3 | - | - | 1 | 3 | |||
Less: intra-group sales | (202) | (292) | - | - | (202) | (292) | |||
Group revenue | 4 910 | 4 881 | - | - | 4 910 | 4 881 | |||
Other operating income(c) | 7 | (5) | 93 | (53) | 100 | (58) | |||
Group revenue and other operating income | 4 917 | 4 876 | 93 | (53) | 5 010 | 4 823 | |||
Operating profit/(loss) before share of results from joint ventures and associates |
|
|
|
|
|
| |||
Upstream | 1 316 | 1 438 | 16 | (27) | 1 332 | 1 411 | |||
LNG Shipping & Marketing | 736 | 703 | 87 | (27) | 823 | 676 | |||
Other activities | (34) | (10) | - | - | (34) | (10) | |||
| 2 018 | 2 131 | 103 | (54) | 2 121 | 2 077 | |||
Share of pre-tax operating results from joint ventures and associates |
|
|
|
|
|
| |||
Upstream | 115 | 104 | - | - | 115 | 104 | |||
LNG Shipping & Marketing | 6 | 17 | - | - | 6 | 17 | |||
Other activities | 8 | 8 | - | - | 8 | 8 | |||
| 129 | 129 | - | - | 129 | 129 | |||
Total operating profit/(loss) |
|
|
|
| |||||
Upstream | 1 431 | 1 542 | 16 | (27) | 1 447 | 1 515 | |||
LNG Shipping & Marketing | 742 | 720 | 87 | (27) | 829 | 693 | |||
Other activities | (26) | (2) | - | - | (26) | (2) | |||
| 2 147 | 2 260 | 103 | (54) | 2 250 | 2 206 | |||
Net finance (costs)/income |
|
|
| ||||||
Finance income | 29 | 47 | 132 | (3) | 161 | 44 | |||
Finance costs | (57) | (53) | (200) | (20) | (257) | (73) | |||
Share of joint ventures and associates | (7) | (15) | - | - | (7) | (15) | |||
| (35) | (21) | (68) | (23) | (103) | (44) | |||
Taxation |
|
|
| ||||||
Taxation | (887) | (981) | (10) | 22 | (897) | (959) | |||
Share of joint ventures and associates | (42) | (33) | - | - | (42) | (33) | |||
| (929) | (1 014) | (10) | 22 | (939) | (992) | |||
Profit/(loss) for the period from continuing operations attributable to Shareholders (earnings) | 1 183 | 1 225 | 25 | (55) | 1 208 | 1 170 | |||
a) See note 1 (page 16).
b) External sales are attributable to segments as follows: Upstream $2 877 million (2012 $2 770 million), LNG Shipping & Marketing $2 032 million (2012 $2 108 million) and Other $1 million (2012 $3 million). Intra-group sales are attributable to segments as follows: Upstream $193 million (2012 $221 million) and LNG Shipping & Marketing$9 million (2012 $71 million).
c) Business Performance Other operating income is attributable to segments as follows: Upstream $2 million (2012 $(4) million) and LNG Shipping & Marketing $5 million (2012 $(1) million).
3. Segmental analysis continued
| Business Performance | Disposals,re-measurements and impairments | Total Result | |||
First Quarter | 2013 $m | 2012 Restated(a)$m | 2013 $m | 2012 Restated(a)$m | 2013 $m | 2012 Restated(a)$m |
Total operating profit/(loss) |
|
|
|
|
|
|
Upstream | 1 431 | 1 542 | 16 | (27) | 1 447 | 1 515 |
LNG Shipping & Marketing | 742 | 720 | 87 | (27) | 829 | 693 |
Other activities | (26) | (2) | - | - | (26) | (2) |
| 2 147 | 2 260 | 103 | (54) | 2 250 | 2 206 |
Less: Share of pre-tax operating resultsfrom joint ventures and associates |
|
|
|
| (129) | (129) |
Add: Share of post-tax results fromjoint ventures and associates |
|
|
|
| 80 | 81 |
Net finance (costs)/income |
|
|
|
| (96) | (29) |
Profit before tax |
|
|
|
| 2 105 | 2 129 |
Taxation |
|
|
|
| (897) | (959) |
Profit for the period from continuing operations attributable to Shareholders (earnings) | 1 208 | 1 170 |
a) See note 1 (page 16).
4. Net finance (costs)/income
| First Quarter | |
| 2013 $m | 2012 Restated(a)$m |
Interest payable(b) | (133) | (93) |
Interest on obligations under finance leases | (25) | (26) |
Interest capitalised | 133 | 95 |
Unwinding of discount on provisions(c) | (32) | (29) |
Disposals, re-measurements and impairments(d) | (200) | (20) |
Finance costs | (257) | (73) |
Interest receivable(b) | 29 | 47 |
Disposals, re-measurements and impairments(d) | 132 | (3) |
Finance income | 161 | 44 |
Net finance (costs)/income(e) | (96) | (29) |
a) See note 1 (page 16).
b) In 2013 interest receivable includes foreign exchange gains of $5 million (2012 interest payable includes losses of $9 million).
c) Relates to the unwinding of the discount on provisions and amounts in respect of pension obligations which represent the unwinding of discount on the plans' net deficit.
d) Net finance (costs)/income on disposals, re-measurements and impairments for the quarter of $(68) million (2012 $(23) million) is included in note 2 (page 18) and principally reflects foreign exchange movements on certain borrowings partly offset by mark-to-market movements on certain derivatives used to hedge foreign exchange and interest rate risk.
e) Excludes the Group's share of net finance costs from joint ventures and associates for the quarter of $7 million (2012 $15 million).
5. Taxation
The tax charge for the quarter was as follows: | Business Performance | Disposals,re-measurements and impairments | Total Result | |||
| ||||||
First Quarter | 2013 $m | 2012 Restated(a)$m | 2013 $m | 2012 Restated(a)$m | 2013 $m | 2012 Restated(a)$m |
Tax charge/(credit) for the quarter excluding share of taxation from joint ventures and associates | 887 | 981 | 10 | (22) | 897 | 959 |
Share of taxation from joint ventures and associates | 42 | 33 | - | - | 42 | 33 |
Total including share of taxation from joint ventures and associates | 929 | 1 014 | 10 | (22) | 939 | 992 |
a) See note 1 (page 16).
Business Performance taxation for the first quarter, including share of taxation from joint ventures and associates, is$929 million (2012 $1 014 million). The effective tax rate of 44% for the first quarter is based on the best estimate of the weighted average annual income tax rate expected for the full year (first quarter 2012 45%).
6. Discontinued operations
The post-tax profit of the businesses comprising discontinued operations for the quarter was $3 million(2012 $67 million).
In October 2012, BG Group announced it had reached agreement to sell its 65.12% interest in Gujarat Gas Company Limited in India for Indian Rupees 24.6 billion (approximately $450 million) to GSPC Distribution Networks Limited,a subsidiary of Gujarat State Petroleum Corporation. This transaction is expected to complete during the first half of 2013.
7. Earnings per ordinary share - continuing operations
| First Quarter | |||
| 2013 | 2012 Restated(a) | ||
| $m | cents per share | $m | cents per share |
Earnings - continuing operations excluding disposals, re-measurements and impairments | 1 183 | 34.8 | 1 225 | 36.1 |
Disposals, re-measurements and impairments (after tax and non-controlling interest) | 25 | 0.7 | (55) | (1.7) |
Earnings - continuing operations | 1 208 | 35.5 | 1 170 | 34.4 |
a) See note 1 (page 16).
.
Basic earnings per share calculations in 2013 are based on the weighted average number of shares in issue of3 399 million for the quarter.
The earnings figure used to calculate diluted earnings per ordinary share is the same as that used to calculate earnings per ordinary share given above, divided by 3 418 million for the quarter, being the weighted average number of ordinary shares in issue during the period as adjusted for dilutive equity instruments.
8. Reconciliation of net borrowings(a) - First Quarter
| $m |
Net borrowings as at 31 December 2012 | (10 624) |
Net decrease in cash and cash equivalents | (142) |
Cash outflow from changes in borrowings | 16 |
Inception of finance lease liabilities/assets | (41) |
Foreign exchange and other re-measurements | 183 |
Net borrowings classified as held for sale | (1) |
Net borrowings as at 31 March 2013 | (10 609) |
As at 31 March 2013, BG Group's share of the net borrowings in joint ventures and associates amounted to approximately $1.2 billion, including BG Group shareholder loans of approximately $0.7 billion. These net borrowings are included in BG Group's share of the net assets in joint ventures and associates which are consolidated inBG Group's accounts.
a) Net borrowings are defined on page 28.
Net borrowings comprise:
| As at31 Mar2013$m | As at31 Dec2012$m |
Amounts receivable/(due) within one year |
|
|
Cash and cash equivalents | 4 300 | 4 434 |
Overdrafts, loans and finance leases | (1 033) | (1 064) |
Derivative financial instruments(a) | (61) | (71) |
| 3 206 | 3 299 |
Amounts receivable/(due) after more than one year |
|
|
Loans and finance leases(b) | (13 877) | (14 248) |
Derivative financial instruments(a) | 62 | 325 |
| (13 815) | (13 923) |
Net borrowings | (10 609) | (10 624) |
a) These items are included within commodity contracts and other derivative financial instrument balances on the balance sheet.
b) Includes finance lease receivable of $196 million (2012 $195 million) included within non-current assets on the balance sheet.
Liquidity and Capital Resources
All the information below is as at 31 March 2013
The Group's principal borrowing entities are BG Energy Holdings Limited and certain wholly owned subsidiary undertakings, the majority of whose borrowings are guaranteed by BG Energy Holdings Limited (collectively BGEH).
BGEH had a $4.0 billion US Commercial Paper Programme and a $2.0 billion Eurocommercial Paper Programme, both of which were unutilised. During 2012, BGEH also had a $15.0 billion Euro Medium Term Note Programme, of which $8.4 billion was unutilised. This programme is expected to be renewed in 2013.
BGEH had aggregate undrawn committed revolving bank borrowing facilities of $5.2 billion, of which $2.18 billion expires in 2016 and $3.04 billion expires in 2017. BGEH also had $2.3 billion of undrawn credit facilities provided by export credit agencies, $1.8 billion of which is subject to documentation.
In addition, BGEH had uncommitted borrowing facilities including multicurrency lines, overdraft facilities of £45 million and credit facilities of $20 million, all of which were unutilised.
9. Quarterly information: earnings and earnings per share
| 2013
| 2012 Restated(a) | 2013
| 2012 Restated(a) |
| $m | $m | cents per share | cents per share |
First quarter |
|
|
|
|
Total Result - continuing operations | 1 208 | 1 170 | 35.5 | 34.4 |
Total Result - discontinued operations | (1) | 47 | - | 1.4 |
Business Performance | 1 183 | 1 225 | 34.8 | 36.1 |
Second quarter |
|
| ||
Total Result - continuing operations |
| (20) |
| (0.6) |
Total Result - discontinued operations |
| 300 |
| 8.8 |
Business Performance |
| 1 020 |
| 30.0 |
Third quarter |
|
| ||
Total Result - continuing operations |
| 1 208 |
| 35.5 |
Total Result - discontinued operations |
| 77 |
| 2.3 |
Business Performance |
| 1 109 |
| 32.6 |
Fourth quarter |
|
| ||
Total Result - continuing operations |
| 935 |
| 27.5 |
Total Result - discontinued operations |
| 806 |
| 23.7 |
Business Performance |
| 1 025 |
| 30.2 |
Full year |
|
| ||
Total Result - continuing operations |
| 3 293 |
| 97.0 |
Total Result - discontinued operations |
| 1 230 |
| 36.2 |
Business Performance |
| 4 379 |
| 128.9 |
a) See note 1 (page 16).
.
10. Commitments and contingencies
Details of the Group's commitments and contingent liabilities as at 31 December 2012 can be found in note 24,page 120 of the Annual Report and Accounts 2012. The Group's capital expenditure commitments have decreased by approximately $1 billion in the three month period to 31 March 2013, primarily due to progress on the Group's major growth projects. There have been no material changes to the Group's other commitments or contingent liabilities in the period.
11. Related party transactions
The Group provides goods and services to, and receives goods and services from, its joint ventures and associates. In addition, the Group provides financing to some of these parties by way of loans. Details of related party transactions for the year ended 31 December 2012 can be found in note 25, page 122 of the Annual Report and Accounts 2012. There have been no material changes in these relationships in the three month period to 31 March 2013. No related party transactions have taken place in the first three months of the current financial year that have materially affected the financial position or the performance of the Group during that period.
Supplementary information: Operating and financial data
| First Quarter | Fourth Quarter | |
| 2013 | 2012 | 2012 |
E&P Production volumes (mmboe) |
|
|
|
Oil | 8.0 | 8.1 | 6.3 |
Liquids | 8.7 | 8.4 | 8.5 |
Gas | 42.6 | 44.4 | 44.1 |
Total | 59.3 | 60.9 | 58.9 |
|
| ||
E&P Production volumes (boed in thousands) |
| ||
Oil | 89 | 89 | 69 |
Liquids | 97 | 92 | 92 |
Gas | 473 | 488 | 479 |
Total | 659 | 669 | 640 |
Average realised oil price per barrel | $110.47 | $116.96 | $109.62 |
|
| ||
Average realised liquids price per barrel | $95.10 | $99.78 | $94.85 |
|
| ||
Average realised UK gas price per produced therm | 58.40p | 46.59p | 51.37p |
(91.75c) | (73.56c) | (82.65c) | |
|
| ||
Average realised International gas price per produced therm | 41.23c | 37.79c | 42.98c |
|
| ||
Average realised gas price per produced therm | 46.10c | 41.15c | 46.03c |
|
| ||
E&P lifting costs per boe | $6.31 | $6.22 | $6.31 |
|
| ||
E&P operating expenditure per boe | $11.08 | $9.54 | $11.03 |
|
| ||
E&P depreciation per boe | $11.08 | $8.53 | $9.44 |
|
| ||
E&P development expenditure (including acquisitions) ($m) | 1 912 | 1 437 | 1 951 |
|
| ||
Gross exploration expenditure ($m) |
| ||
Capitalised expenditure (including acquisitions) | 234 | 240 | 258 |
Other expenditure | 101 | 72 | 128 |
Total | 335 | 312 | 386 |
|
| ||
Gross exploration expenditure by country ($m) |
| ||
Australia | 37 | 40 | 68 |
Brazil | 54 | 74 | 28 |
Egypt | 45 | 12 | 70 |
Tanzania | 100 | 97 | 77 |
UK | 29 | 35 | 43 |
Other | 70 | 54 | 100 |
Total | 335 | 312 | 386 |
Supplementary information: Operating and financial data continued | |||
| First Quarter | Fourth Quarter | |
| 2013 | 2012 | 2012 |
Exploration expenditure charge ($m) |
| ||
Capitalised expenditure written off | 5 | 40 | 132 |
Other expenditure | 101 | 72 | 128 |
Total | 106 | 112 | 260 |
Capital investment ($m) |
|
| |
Australia | 1 490 | 1 094 | 1 330 |
Brazil | 455 | 313 | 534 |
Egypt | 117 | 173 | 186 |
UK | 208 | 298 | 230 |
USA | 40 | 218 | 76 |
Other | 318 | 314 | 351 |
Upstream | 2 628 | 2 410 | 2 707 |
LNG Shipping & Marketing | 2 | 9 | 3 |
Other | 1 | 1 | 2 |
Discontinued operations | 5 | 85 | 35 |
Capital investment on a cash basis ($m) | 2 636 | 2 505 | 2 747 |
Other items(a) | 180 | 250 | 504 |
Total capital investment ($m) | 2 816 | 2 755 | 3 251 |
Upstream | 2 808 | 2 663 | 3 210 |
LNG Shipping & Marketing | 2 | 6 | 2 |
Other | 1 | 1 | 2 |
Discontinued operations | 5 | 85 | 37 |
Total capital investment ($m) | 2 816 | 2 755 | 3 251 |
a) Other items include movements in accruals and prepayments, capitalised financing costs and movements in finance leases.
| |||
|
|
Supplementary information: Operating and financial data continued
| First Quarter | Fourth Quarter | |
| 2013 | 2012 | 2012 |
Depreciation and amortisation by segment ($m) |
| ||
Upstream | 704 | 558 | 606 |
LNG Shipping & Marketing | 39 | 39 | 40 |
Other | 1 | 1 | 1 |
Total | 744 | 598 | 647 |
|
| ||
LNG cargo deliveries by country |
| ||
Argentina | - | 2 | 1 |
Brazil | - | - | 2 |
Chile | 10 | 10 | 10 |
China | 2 | - | 3 |
India | 1 | 1 | 1 |
Japan | 18 | 16 | 15 |
Netherlands | - | 1 | - |
Portugal | 1 | 1 | - |
South Korea | 12 | 14 | 8 |
Taiwan | - | 3 | 3 |
Turkey | - | - | 1 |
UK | 1 | - | - |
USA | 4 | 5 | 4 |
Total | 49 | 53 | 48 |
|
| ||
LNG delivered volumes (thousand tonnes) | 2 980 | 3 166 | 2 955 |
|
| ||
|
|
Historical supplementary information is available on the BG Group plc website: www.bg-group.com
Glossary
In BG Group's results some or all of the following definitions are used: | |||
bcf | billion cubic feet | ||
bcfd | billion cubic feet per day | ||
boe | barrels of oil equivalent | ||
boed | barrels of oil equivalent per day | ||
bopd | barrels of oil per day | ||
Capital investment | Comprises expenditure on property, plant and equipment, other intangible assets and investments, including business combinations | ||
Capital investment on a cash basis | Comprises cash flows on purchase of property, plant and equipment and intangible assets, loans to joint ventures and associates and investments in subsidiaries, joint ventures and associates | ||
Delivered volumes | Comprise all LNG volumes discharged in a given period, excluding LNG utilised by the ships | ||
E&P | Exploration and Production | ||
FPSO | Floating Production, Storage and Offloading system | ||
Gearing ratio | net borrowings as a percentage of total shareholders' funds (excluding the re-measurementof commodity financial instruments and associated deferred tax) plus net borrowings | ||
IAS | International Accounting Standard issued by the IASB | ||
IASB | International Accounting Standards Board | ||
IFRIC | International Financial Reporting Interpretations Committee | ||
IFRS | International Financial Reporting Standards | ||
kboed | thousand barrels of oil equivalent per day | ||
LNG | Liquefied Natural Gas | ||
LNG Shipping & Marketing | LNG shipping, marketing and interests in regasification businesses | ||
m | million | ||
mmboe | million barrels of oil equivalent | ||
mmbtu | million british thermal units | ||
mmcfd | million cubic feet per day | ||
mmcmd | million cubic metres per day | ||
mmscfd | million standard cubic feet per day | ||
mmscm | million standard cubic metres | ||
mmscmd | million standard cubic metres per day | ||
mtpa | million tonnes per annum | ||
Net borrowings | Comprise cash and cash equivalents, finance leases, currency and interest rate derivative financial instruments and short and long-term borrowings | ||
PSC | production sharing contract | ||
SEC | US Securities and Exchange Commission | ||
Tbtu | trillion british thermal units | ||
tcf | trillion cubic feet | ||
Total operating profit | Group operating profit plus share of pre-tax operating results of joint ventures and associates | ||
Unit operating expenditure per boe | Production costs and royalties incurred over the period divided by the net production for the period. This measure does not include the impact of depreciation and amortisation costs and exploration costs as they are not considered to be costs associated with the operation of producing assets | ||
Unit lifting costs per boe | 'Unit operating expenditure' as defined above, excluding royalty, tariff and insurance costs incurred over the period divided by the net production for the period | ||
Upstream | Exploration & Production and LNG liquefaction businesses |
| Enquiries |
|
Enquiries relating to BG Group's results, businessand financial position should be made to: | General enquiries about shareholder mattersshould be made to: | |
Investor Relations DepartmentBG Group plcThames Valley Park DriveReadingBerkshireRG6 1PT
| Equiniti LimitedAspect HouseSpencer RoadLancingWest SussexBN99 6DA
| |
Tel: 0118 929 3025e-mail: [email protected] | Tel: 0871 384 2064e-mail: [email protected] | |
Media Enquiries:Neil Burrows Tel: 0118 929 2462
|
| |
Mark Todd Tel: 0118 929 3110
Kim Blomley Tel: 0118 938 6568 High resolution images are available at www.flickr.com/bggroup |
| |
|
| |
BG Group is listed on the US over-the-counter market knownas the International OTCQX. Enquiries should be made to: |
| |
OTC Markets Group Inc.304 Hudson Street3rd FloorNew York, NY 10013USA |
| |
e-mail: [email protected] | ||
Financial calendar |
| |
Strategy Presentation | 14 May 2013 | |
Annual General Meeting | 23 May 2013 | |
Payment of 2012 final dividend | 31 May 2013 | |
Announcement of 2013 second quarter and half year results | 26 July 2013 | |
|
| |
| BG Group plc website: www.bg-group.com |
|
|
| |
Registered office 100 Thames Valley Park Drive, Reading RG6 1PTRegistered in England No. 3690065 |
|
Related Shares:
BG..L