Standardized measure of discounted future net cash flows relating to proven oil and gas reserves

The following information was calculated in accordance with the rules of U.S. GAAP standard SFAS 69 and the Securities and Exchange Commission. Based on this, a standardized measure of discounted future net cash flows with the relevant revenues, costs and income tax rates is to be made. The proven reserves are valued at the average price calculated from the prices on the first day of the month. The values thus determined are discounted at a 10% annual discount rate.

The projected values should not be understood as a realistic estimate of future cash flows. Furthermore, the total value of future net cash flows should not be interpreted as representing the current enterprise value.

In the future, expected proven reserves may differ significantly from current estimates. Development and production of the reserves may not occur in the period assumed and actual prices and costs may vary considerably.

BASF’s operating decisions and the implementation of its investment projects are not based on the information presented below, but on a wider range of reserve estimates, as well as on different price and cost assumptions.

Beyond the above considerations, the “standardized measure of future net cash flows” is also not directly comparable with asset balances appearing elsewhere in the Consolidated Financial Statements because any such comparison would require a reconciliation adjustment.

Standardized measure of discounted future net cash flows 2015 (in million €)

 

 

Germany

Rest of Europe

Russia

North Africa, Middle East

South America

Total

Future revenues

 

1,861

10,154

7,992

4,245

4,051

28,303

Future production/development costs

 

1,761

6,593

1,766

1,304

1,359

12,783

Future income taxes

 

(60)

1,413

1,092

2,494

702

5,641

Future net cash flows, not discounted

 

160

2,148

5,134

447

1,990

9,879

10% discount rate

 

(49)

743

2,109

143

639

3,585

Standardized measure of discounted future net cash flows

 

209

1,405

3,025

304

1,351

6,294

Thereof equity-accounted companies

 

28

686

265

979

Total excluding equity-accounted companies

 

209

1,377

2,339

39

1,351

5,315

Standardized measure of discounted future net cash flows 2014 (in million €)

 

 

Germany

Rest of Europe

Russia

North Africa, Middle East

South America

Total

Future revenues

 

3,726

9,521

12,193

6,960

2,461

34,861

Future production/development costs

 

2,366

5,055

2,766

1,762

1,225

13,174

Future income taxes

 

273

2,722

1,663

4,564

294

9,516

Future net cash flows, not discounted

 

1,087

1,744

7,764

634

942

12,171

10% discount rate

 

353

406

3,409

(289)

264

4,143

Standardized measure of discounted future net cash flows

 

734

1,338

4,355

923

678

8,028

Thereof equity-accounted companies

 

652

656

1,308

Total excluding equity-accounted companies

 

734

1,338

3,703

267

678

6,720

Summary of changes in standardized measure of discounted future net cash flows 2015 (in million €)

 

 

Germany

Rest of Europe

Russia

North Africa, Middle East

South America

Total

Balance as of January 1

 

734

1,338

4,355

923

678

8,028

Sales and transfers of oil and gas produced, net of production costs in the current period

 

(174)

(835)

(631)

(98)

(222)

(1,960)

Net changes in prices and production costs at balance sheet date

 

(730)

(1,726)

(2,132)

(2,111)

730

(5,969)

Net changes from extensions, discoveries and improved recovery, less related costs

 

50

50

Revisions of previous quantity estimates

 

43

539

197

(55)

278

1,002

Investments in the period

 

72

898

133

8

289

1,400

Changes in estimated investments in future periods

 

(26)

(603)

313

20

(226)

(522)

Puchase/sale of reserves

 

(32)

(32)

Net change in income taxes

 

206

1,464

295

1,288

(262)

2,991

Accretion of discount

 

84

312

495

329

86

1,306

Other

 

Standardized measure of discounted future net cash flows

 

209

1,405

3,025

304

1,351

6,294

Thereof equity-accounted companies

 

28

686

265

979

Total excluding equity-accounted companies

 

209

1,377

2,339

39

1,351

5,315

Summary of changes in standardized measure of discounted future net cash flows 2014 (in million €)

 

 

Germany

Rest of Europe

Russia

North Africa, Middle East

South America

Total

Balance as of January 1

 

1,075

758

4,391

1,086

765

8,075

Sales and transfers of oil and gas produced, net of production costs in the current period

 

(304)

(718)

(782)

(202)

(207)

(2,213)

Net changes in prices and production costs at balance sheet date

 

(402)

(751)

(623)

(466)

(245)

(2,487)

Net changes from extensions, discoveries and improved recovery, less related costs

 

Revisions of previous quantity estimates

 

106

1,298

1,435

(376)

20

2,483

Investments in the period

 

97

503

183

13

207

1,003

Changes in estimated investments in future periods

 

(93)

(262)

(691)

79

(123)

(1,090)

Puchase/sale of reserves

 

923

923

Net change in income taxes

 

130

(626)

(44)

363

109

(68)

Accretion of discount

 

127

213

486

426

102

1,354

Other

 

(2)

50

48

Standardized measure of discounted future net cash flows

 

734

1,338

4,355

923

678

8,028

Thereof equity-accounted companies

 

652

656

1,308

Total excluding equity-accounted companies

 

734

1,338

3,703

267

678

6,720