EvaluateEnergy - Hellenic Petroleum (IFRS) Sample Information

;

Evaluate Energy tracks the strategic, financial and operating performance of the world's 110 top oil and gas companies. We give you forecasts, quarterly data, strategic profiles, and comprehensive historic data on the full range of each company's activities. And we work with our clients to tailor information to their particular needs. Evaluate Energy

covers all important operating data (for example oil and gas production, reserves, product sales, finding and development costs) which can then be used in conjunction with financials to generate performance ratios. This data is also broken down by region.
covers all business segments that are important to the company
contains detailed segmental financial data,
presents the data in a more comparable way than the original source data because it sorts the data into a defined methodology
has consistent data going back to 1989 and forecasts and quarterly data for the top 30 companies in the industry.
contains defunct companies (that have been merged or acquired by other firms) enabling clients to recreate historical performance
presents the data in a way that ensures transparency of definition and highlights possible differences in definition between companies

Below is a taster of the kind of data we cover for a particular company that may be interested in.

Hellenic Petroleum (IFRS) more companies...

Key Corporate Financials (Sample Data ($US))

Hellenic Petroleum (IFRS)	Data			Growth
	2003	2004	2005	2004	2005
Corporate Financials
Summary Financials
Summary Income Statement (mln)
Net Sales Revenues	4,438.4	6,112.7	8,250.0	37.7%	35.0%
EBITDA	328.7	305.0	620.8	(7.2%)	103.6%
Net Income	239.9	159.7	413.7	(33.4%)	159.0%

Balance Sheet Items (mln)
Net (Debt) Cash	(278.2)	(528.8)	(831.7)	90.1%	57.3%

Cash Flow Items (mln)
Operating Cash Flow	326.1	183.4	(13.9)	(43.8%)	n/a

Per Share Data
EBITDA per Share	1.21	1.00	2.03	(17.24%)	103.52%

Key Ratios(%)
Retn on ave. Cap. Employed (pre-tax)	-	10.5%	17.3%	-	64.6%
Net Debt to Equity	12.4%	20.9%	32.6%	68.8%	55.9%

Valuation Measures
Price Earnings Ratio (x)	9.9	20.9	10.2	110.3%	(51.3%)
Enterprise Value - Net (mln)	2,946.8	3,862.6	5,037.4	31.1%	30.4%

Key R & M Data (Sample)

Hellenic Petroleum (IFRS)	Data			Growth
	2003	2004	2005	2004	2005
Oil & Gas Operational
Refining & Marketing
Oil Product Sales (000 b/d)
Total by Country (000 b/d)
Total World	104	98	97	(5%)	(1%)

United States by Type (000 b/d)
Total	-	-	-	-	-

Non-US by Type (000 b/d)
Total	104	98	97	(5%)	(1%)

Refining
Distillation Cap. by Region (000 b/d)
Total World	202	302	318	50%	5%

Refinery Runs (000 b/d)
Total World	268	302	n/a	13%	n/a

Marketing
Service Stations
Total World	1,512	1,493	1,481	(1%)	(1%)

Key Segmental Financials (Sample Data ($US))

Hellenic Petroleum (IFRS)	Data			Growth
	2003	2004	2005	2004	2005
Segmental & Geographical Financials
Segment Financial Analysis
Segment Earnings (Reported) (mln)
Oil & Gas
Upstream Oil & Gas	(12.8)	(21.2)	(25.0)	65.5%	17.8%
Oil Refining & Marketing	209.4	314.8	684.4	50.3%	117.4%

Segment Earnings (Adjusted) (mln)
Upstream Oil & Gas	(13)	(21)	(25)	65%	18%
Oil Refining & Marketing	209	315	684	50%	117%

Segment Capex (mln)
Total Capex (Inc. Expl. & Associates)	304	370	229	22%	(38%)

Segment Financial Ratios (Adjusted)
Upstream Oil & Gas
Return on Net PP&E (%)	-	-	-	-	-

Oil Refining & Marketing
Return on Net PP&E (%)	-	-	-	-	-

Geographical Financial Analysis
E&P Results of Operations (per boe)
World Summary
Production costs	-	-	-	-	-

Finding & Development Costs - SEC basis
World (Exc. Associates & Syncrude) (boe)
Expl/ext+disc	-	-	-	-	-

Source: EvaluateEnergy ®

Generated at 15:00:38 (GMT) on 14-Dec-2006