Neste Oil's Interim Report for January-September 2009


Stock Exchange Release                                                          
Neste Oil Corporation                                                           
29 October 2009 at 10.00 am (EET) 



Neste Oil's Interim Report for January-September 2009                           
- Comparable operating profit in Q3 came in at EUR 42 million (Q3/2008: 199     
million)                                                                        

Third quarter in brief:                                                         
- Weak refining market continued through the quarter                            
- Neste Oil's total refining margin was USD 5.97 /bbl (7-9/08: 13.54)           
- Comparable operating profit was EUR 42 million (7-9/08: 199 million)          
- IFRS operating profit was EUR 113 million (7-9/08: 44 million)                
- Cash flow from operations totaled EUR 162 million (7-9/08: -175 million),     
driven by reduced working capital                                               
- Capital expenditure totaled EUR 216 million, of which 161 million was         
allocated to Renewable Fuels                                                    
- Announced cost-savings of EUR 60 million are moving ahead as planned          


President & CEO Matti Lievonen:                                                 
“The market environment for refiners was unchanged and refining margins were    
even lower during the third quarter than the second quarter, which itself was   
poor. In July, we expected our third-quarter results to be weaker               
quarter-on-quarter and that proved to be true in our core refining business. We 
benefited, however, from lower costs and good profitability at our joint venture
Nynas, which enjoyed healthy seasonal demand for bitumen over the summer.       

“Looking forward, it's difficult to see a rapid recovery in refining margins.   
Demand for diesel fuel, our key product, is driven by industrial output, which  
has been very weak. The indications are that industrial output has leveled off  
in Europe, but this has still not been seen on our home markets. In this        
environment, we will vigorously continue our efforts to enhance internal        
efficiencies, implement our savings plans and focus on working capital          
management, in parallel to proceeding with our growth projects in Singapore and 
Rotterdam.”                                                                     


Further information:                                                            
Matti Lievonen, President & CEO, tel. +358 10 458 11                            
Ilkka Salonen, CFO, tel. +358 10 458 4490                                       

News conference and conference call                                             
A press conference in Finnish on the third quarter results will be held today,  
29 October 2009, at 11:30 am EET at the company's headquarters, Keilaranta 21,  
Espoo. www.nesteoil.com will feature English versions of the presentation       
materials. A conference call in English for investors and analysts will be held 
today, 29 October 2009, at 3:00 pm Finland / 1:00 pm London / 8:00 am New York. 
The call-in numbers are as follows: Europe: +44 (0)20 3023 4426, US: +1 866 966 
5335. A webcast of the call can be found at company's website. An instant replay
of the call will be available for one week at +44 (0)20 8196 1998 for Europe and
+1 866 583 1035 for the US, using access code 725434.                           
NESTE OIL FINANCIAL STATEMENTS, 1 JANUARY - 30 SEPTEMBER 2009	                  
1-9/2009 and 1-9/2008 unaudited, full year 2008 audited                         

Figures in parentheses refer to the third quarter of 2008, unless otherwise     
stated.                                                                         


KEY FIGURES                                                                     

EUR million (unless otherwise noted)                                            
--------------------------------------------------------------------------------
|                       | 7-9/09 | 7-9/08 | 4-6/09 | 1-9/09 | 1-9/08 |    2008 |
--------------------------------------------------------------------------------
| Revenue               |  2,500 |  4,521 |  2,592 |  7,145 | 12,238 |  15,043 |
--------------------------------------------------------------------------------
| Operating profit      |    171 |    100 |    174 |    495 |    706 |     409 |
| before depreciation   |        |        |        |        |        |         |
--------------------------------------------------------------------------------
| Depreciation,         |        |        |        |        |        |         |
| amortization,         |        |        |        |        |        |         |
--------------------------------------------------------------------------------
| and impairments       |     58 |     56 |     56 |    169 |    168 |     223 |
--------------------------------------------------------------------------------
| Operating profit      |    113 |     44 |    118 |    326 |    538 |     186 |
--------------------------------------------------------------------------------
| Comparable operating  |     42 |    199 |     47 |    145 |    499 |     602 |
| profit *              |        |        |        |        |        |         |
--------------------------------------------------------------------------------
| Profit before income  |    102 |     36 |    109 |    292 |    511 |     129 |
| tax                   |        |        |        |        |        |         |
--------------------------------------------------------------------------------
| Earnings per share,   |   0.29 |   0.13 |   0.35 |   0.87 |   1.51 |    0.38 |
| EUR                   |        |        |        |        |        |         |
--------------------------------------------------------------------------------
| Capital expenditure   |    216 |    131 |    210 |    600 |    323 |     508 |
--------------------------------------------------------------------------------
| Net cash from         |    162 |   -175 |    223 |    402 |     26 |     512 |
| operating activities  |        |        |        |        |        |         |
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
|                                               |  30 Sep |  30 Sep |   31 Dec |
--------------------------------------------------------------------------------
|                                               |    2009 |    2008 |     2008 |
--------------------------------------------------------------------------------
| Total equity                                  |   2,231 |   2,503 |    2,179 |
--------------------------------------------------------------------------------
| Interest-bearing net debt                     |   1,414 |   1,295 |    1,004 |
--------------------------------------------------------------------------------
| Capital employed                              |   3,714 |   3,905 |    3,237 |
--------------------------------------------------------------------------------
| Return on capital employed pre-tax (ROCE), %  |    12.6 |    20.7 |      6.1 |
--------------------------------------------------------------------------------
| Return on average capital employed after tax  |     5.1 |    13.1 |     13.1 |
| (ROACE)**, %                                  |         |         |          |
--------------------------------------------------------------------------------
| Return on equity (ROE), %                     |    13.6 |    21.1 |      4.4 |
--------------------------------------------------------------------------------
| Equity per share, EUR                         |    8.68 |    9.75 |     8.48 |
--------------------------------------------------------------------------------
| Cash flow per share, EUR                      |    1.57 |    0.10 |     2.00 |
--------------------------------------------------------------------------------
| Equity-to-assets ratio, %                     |    41.8 |    45.1 |     46.3 |
--------------------------------------------------------------------------------
| Leverage ratio, %                             |    38.8 |    34.1 |     31.5 |
--------------------------------------------------------------------------------
| Gearing, %                                    |    63.4 |    51.7 |     46.1 |
--------------------------------------------------------------------------------
* Comparable operating profit is calculated by excluding inventory gains/losses,
capital gains/losses, and unrealized changes in the fair value of oil and       
freight derivative contracts from the reported operating profit. As from 1 April
2009, the calculation of comparable operating profit has been amended by        
including the change in fair value of all trading inventories to inventory      
gains/losses. This amendment has no effect on previously reported figures.      
** Rolling 12 months                                                            

The Group's third-quarter financial results                                     

Revenue at the Neste Oil Group totaled EUR 2,500 million in the third quarter of
2009, compared to EUR 4,521 million in the same period in 2008. This significant
reduction was the result of lower oil prices.                                   

The Group's comparable operating profit was EUR 42 million (199 million) in the 
third quarter. This significantly weaker figure was largely due to a 56% drop in
total refining margin year-on-year. Only a small proportion of this was         
compensated for by cost reductions. The Group's hedged EUR/USD exchange rate was
1.40 in the third quarter.                                                      

Oil Products' third-quarter comparable operating profit was EUR 15 million (173 
million), Renewable Fuels' EUR -6 million (-3 million), Oil Retail's EUR 19     
million (7 million), and Others' EUR 16 million (21 million). Others includes   
profits from associated companies and joint ventures (mainly Nynas AB), which   
totaled EUR 19 million (28 million).                                            

Operating profit under IFRS was EUR 113 million (44 million) in the third       
quarter, as inventory gains were EUR 62 million, compared to an inventory loss  
of EUR 180 million a year earlier.                                              

The third-quarter profit before taxes was EUR 102 million (36 million), net     
profit for the period was EUR 74 million (34 million), and earnings per share   
were EUR 0.29 (0.13).                                                           


The Group's January-September financial results                                 

The impact of lower oil prices is reflected in the Group's revenue for the first
nine months, which totaled EUR 7,145, compared to EUR 12,238 during the same    
period in 2008.                                                                 

The comparable operating profit in January-September was significantly lower    
year-on-year, at EUR 145 million (1-9/08: 499 million), and resulted from a     
substantially weaker total refining margin. Lower fixed costs and Oil Retail's  
higher comparable operating profit compensated in part for this. The company's  
hedged EUR/USD exchange rate was 1.43 in January-September.                     

Oil Products' nine-month comparable operating profit was EUR 116 million        
(1-9/08: 448 million), Renewable Fuels' EUR -20 million (1-9/08: 12 million),   
Oil Retail's EUR 45 million (1-9/08: 27 million), and Others' EUR 4 million     
(1-9/08: 9 million). Others includes profits from associated companies and joint
ventures (mainly Nynas AB), which totaled EUR 21 million (1-9/08: 39 million).  

Operating profit under IFRS was EUR 326 million (1-9/08: 538 million) between   
January and September, profit before taxes was EUR 292 million (1-9/08: 511     
million), net profit for the period was EUR 224 million (1-9/08: 390 million),  
and earnings per share were EUR 0.87 (1-9/08: 1.51).                            

Given the capital-intensive nature of its business, Neste Oil uses return on    
average capital employed after tax (ROACE) as its primary financial target,     
based on comparable results. At the end of September, the rolling twelve-month  
ROACE was 5.1% (30 Sept 2008: 13.1%).                                           


--------------------------------------------------------------------------------
|                            | 7-9/0 | 7-9/0 | 4-6/0 | 1-9/09 | 1-9/08 |  2008 |
|                            |     9 |     8 |     9 |        |        |       |
--------------------------------------------------------------------------------
| COMPARABLE OPERATING       |    42 |   199 |    47 |    145 |    499 |   602 |
| PROFIT                     |       |       |       |        |        |       |
--------------------------------------------------------------------------------
| - inventory gains/losses   |    62 |  -180 |    65 |    203 |     14 |  -453 |
--------------------------------------------------------------------------------
| - changes in the fair      |     8 |    22 |     6 |    -23 |     14 |    24 |
| value of open oil          |       |       |       |        |        |       |
| derivatives                |       |       |       |        |        |       |
--------------------------------------------------------------------------------
| - capital gains/losses     |     1 |     3 |     0 |      1 |     11 |    13 |
--------------------------------------------------------------------------------
| OPERATING PROFIT           |   113 |    44 |   118 |    326 |    538 |   186 |
--------------------------------------------------------------------------------



Capital expenditure and financing                                               

Capital expenditure totaled EUR 600 million during the first nine months        
(1-9/08: 323 million). Oil Products' capital spending was EUR 139 million       
(1-9/08: 118 million), Renewable Fuels' EUR 434 million (1-9/08: 141 million),  
and Oil Retail's EUR 19 million (1-9/08: 41 million). Depreciation was EUR 169  
million (1-9/08: 168 million).                                                  

The Group's interest-bearing net debt was EUR 1,414 million at the end of       
September (31 Dec 2008: EUR 1,004 million). Net financial expenses between      
January and September were EUR 34 million (1-9/08: 27 million). The Group will  
continue to capitalize interest costs related to major investment projects      
during 2009. The average interest rate of borrowings at the end of September was
2.7%, and the average maturity 4.1 years.                                       

Net cash from operating activities between January and September was EUR 402    
million (1-9/08: 26 million). This increase in cash flow was the result of both 
lower oil prices and more effective working capital management. Around USD 85   
million was tied up in contango storage of petroleum products at the end of     
September. The equity-to-assets ratio was 41.8% at the end of September (31 Dec 
2008: 46.3%), the leverage ratio 38.8% (31 Dec 2008: 31.5%), and the gearing    
ratio 63.4% (31 Dec 2008: 46.1%).                                               

Cash and cash equivalents and committed, unutilized credit facilities amounted  
to EUR 1,559 million at the end of the period (31 Dec 2008: 1,536 million).     
There are no financial covenants in existing loan agreements.                   

In September, Neste Oil issued a EUR 300 million seven-year domestic bond with  
an annual coupon of 6.00%. The proceeds of the offering were used for general   
corporate and refinancing purposes.                                             

In accordance with its hedging policy, Neste Oil has hedged the majority of its 
net foreign currency exposure for the next 12 months, mainly using forward      
contracts and currency options. The most important hedged currency is the US    
dollar.                                                                         


Market overview                                                                 

Crude oil prices fell somewhat at the beginning of the third quarter but        
recovered to the level reached in the previous quarter. Brent Dated remained    
around the USD 70/bbl mark. Prices were mainly driven by news of a recovery in  
the global economy, strengthening stock markets, and a weaker US dollar -       
although oil market fundamentals remained weak. OPEC production quotas were     
unchanged and the supply of sour crude oil remained limited, resulting in very  
narrow differentials between sweet and sour crude.                              

Refining margins continued to be weak due to poor demand for petroleum products.
Refinery runs also remained low because of seasonal maintenance activity and    
economic run cuts.                                                              

Gasoline margins weakened towards the end of the quarter due to decreasing      
demand ahead of the winter season and the switch to winter qualities. Demand for
gasoline remained relatively stable compared to the same period in 2008.        
Gasoline exports from Europe to the US were low.                                

Middle distillate margins were stable at a low level, as distillate stocks      
continued to build up and global demand for diesel decreased. Large volumes were
exported from the US and Asia to Europe.                                        

Fuel oil margins were again strong, supported by reduced production due to run  
cuts. Demand in Asia and the US encouraged exports from Europe.                 

Biofuel prices and margins have remained lower compared to 2008. Crude freight  
rates were approximately 65% weaker in the third quarter compared to the same   
period last year.                                                               

Key drivers                                                                     
--------------------------------------------------------------------------------
|                     | 7-9/0 | 7-9/0 | 4-6/0 | 1-9/0 | 1-9/0 |  2008 | Oct 09 |
|                     |     9 |     8 |     9 |     9 |     8 |       |        |
--------------------------------------------------------------------------------
| Reference refining  |  2.18 | 10.48 |  3.65 |  3.56 | 10.21 |  9.84 |   2.36 |
| margin, USD/bbl     |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
| Neste Oil total     |  5.97 | 13.54 |  7.87 |  7.80 | 12.65 | 13.39 |   n.a. |
| refining margin,    |       |       |       |       |       |       |        |
| USD/bbl             |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
| Urals-Brent price   | -0.46 | -2.61 | -0.94 | -0.85 | -3.32 | -2.95 |  -0.44 |
| differential,       |       |       |       |       |       |       |        |
| USD/bbl             |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
| NWE Gasoline        | 10.09 |  6.50 | 12.84 |  9.77 |  6.22 |  5.34 |    8.0 |
| margin*, USD/bbl    |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
| NWE Diesel margin*, |  9.24 | 32.43 |  9.98 | 11.53 | 32.30 | 31.23 |   11.6 |
| USD/bbl             |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
| NWE Heavy fuel oil  | -5.95 | -19.8 | -8.61 | -7.78 | -28.1 | -25.1 |   -6.3 |
| margin*, USD/bbl    |       |     2 |       |       |     6 |     6 |        |
--------------------------------------------------------------------------------
| Brent Dated crude   | 68.27 | 114.7 | 58.79 | 57.15 | 111.0 | 96.98 |  72.28 |
| oil, USD/bbl        |       |     8 |       |       |     2 |       |        |
--------------------------------------------------------------------------------
| USD/EUR exchange    |  1.43 |  1.51 |  1.36 |  1.36 |  1.52 |  1.47 |   1.48 |
| rate                |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
| Crude freights,     |    70 |   198 |    74 |    76 |   191 |   179 |     76 |
| Aframax WS points   |       |       |       |       |       |       |        |
--------------------------------------------------------------------------------
*Product  margins Platt's fob Rotterdam                                         

Production and sales                                                            

Neste Oil refined a total of 3.7 million tons (3.7 million) of crude oil and    
feedstocks in the third quarter, of which 3.1 million tons (3.0 million) at     
Porvoo and 0.6 million tons (0.7 million) at Naantali. The Porvoo refinery      
operated at an average capacity utilization rate of 84% (77%), while Naantali   
reached 91% (94%). Utilization at the Porvoo refinery was negatively affected by
a fire on Production Line 4 in early August, which resulted in the line only    
returning to normal operation in late September. The proportion of Russian      
Export Blend in Neste Oil's total refinery input increased to 63% (52%) in the  
third quarter.                                                                  

Sales from contango storage were minimal during the third quarter, and contango 
storage, mainly consisting of middle distillates, stood at approximately 170,000
tons, or 1.3 million barrels, at the end of the quarter. Refinery production    
costs decreased to USD 3.9/bbl (5.3), thanks to higher output and lower utility 
costs.                                                                          

Neste Oil's sales from in-house production, by product category (1,000 t)       

--------------------------------------------------------------------------------
|           | 7-9 | % | 7-9 | % | 4-6 |  % | 1-9/ |  % | 1-9/ |  % | 2008 |  % |
|           | /09 |   | /08 |   | /09 |    |   09 |    |   08 |    |      |    |
--------------------------------------------------------------------------------
| Motor     | 1,1 | 3 | 1,0 | 2 | 1,2 | 35 | 3,38 | 32 | 3,20 | 29 | 4,05 | 28 |
| gasoline  |  46 | 3 |  89 | 9 |  94 |    |    0 |    |    5 |    |    6 |    |
--------------------------------------------------------------------------------
| Gasoline  |  62 | 2 |  67 | 2 |  92 |  3 |  219 |  2 |  220 |  2 |  253 |  2 |
| component |     |   |     |   |     |    |      |    |      |    |      |    |
| s         |     |   |     |   |     |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------
| Diesel    | 1,2 | 3 | 1,3 | 3 | 1,1 | 32 | 3,77 | 36 | 3,99 | 37 | 5,58 | 38 |
| fuel      |  92 | 7 |  85 | 6 |  81 |    |    9 |    |    1 |    |    3 |    |
--------------------------------------------------------------------------------
| Jet fuel  | 136 | 4 | 198 | 5 | 137 |  4 |  422 |  4 |  504 |  5 |  658 |  5 |
--------------------------------------------------------------------------------
| Base oils |  66 | 2 |  70 | 2 |  73 |  2 |  195 |  2 |  220 |  2 |  278 |  2 |
--------------------------------------------------------------------------------
| Heating   |  99 | 3 | 203 | 5 | 131 |  4 |  453 |  4 |  518 |  5 |  763 |  5 |
| oil       |     |   |     |   |     |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------
| Heavy     | 308 | 9 | 245 | 6 | 346 |  9 | 1,00 |  9 |  761 |  7 |  981 |  7 |
| fuel oil  |     |   |     |   |     |    |    8 |    |      |    |      |    |
--------------------------------------------------------------------------------
| LPG       |  27 | 1 |  85 | 2 |  83 |  2 |  169 |  2 |  270 |  2 |  340 |  2 |
--------------------------------------------------------------------------------
| NExBTL    |  68 | 2 |  23 | 1 |  43 |  1 |  143 |  1 |   76 |  1 |   94 |  1 |
| renewable |     |   |     |   |     |    |      |    |      |    |      |    |
| diesel    |     |   |     |   |     |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------
| Other     | 318 | 9 | 449 | 1 | 286 |  8 |  851 |  8 | 1,11 | 10 | 1,56 | 11 |
| products  |     |   |     | 2 |     |    |      |    |    1 |    |    5 |    |
--------------------------------------------------------------------------------
| TOTAL     | 3,5 | 1 | 3,8 | 1 | 3,6 | 10 | 10,6 | 10 | 10,8 | 10 | 14,5 | 10 |
|           |  52 | 0 |  14 | 0 |  66 |  0 |   19 |  0 |   75 |  0 |   71 |  0 |
|           |     | 0 |     | 0 |     |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------
Neste Oil's sales from in-house production, by market area (1,000 t)            
--------------------------------------------------------------------------------
|          | 7-9 | % | 7-9 | % | 4-6/ |  % | 1-9/ |  % | 1-9/ |  % | 2008 |  % |
|          | /09 |   | /08 |   |   09 |    |   09 |    |   08 |    |      |    |
--------------------------------------------------------------------------------
| Finland  | 1,8 | 5 | 2,0 | 5 | 1,85 | 51 | 5,54 | 52 | 5,65 | 52 | 7,53 | 52 |
|          |  31 | 2 |  82 | 5 |    4 |    |    6 |    |    3 |    |    7 |    |
--------------------------------------------------------------------------------
| Other    | 580 | 1 | 521 | 1 |  512 | 14 | 1,62 | 15 | 1,44 | 13 | 2,05 | 14 |
| Nordic   |     | 6 |     | 4 |      |    |    7 |    |    9 |    |    6 |    |
| countrie |     |   |     |   |      |    |      |    |      |    |      |    |
| s        |     |   |     |   |      |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------
| Other    | 692 | 2 | 800 | 2 |  610 | 16 | 1,86 | 17 | 2,29 | 21 | 3,02 | 20 |
| Europe   |     | 0 |     | 1 |      |    |    0 |    |    3 |    |    8 |    |
--------------------------------------------------------------------------------
| USA &    | 357 | 1 | 394 | 1 |  627 | 17 | 1,45 | 14 | 1,38 | 13 | 1,85 | 13 |
| Canada   |     | 0 |     | 0 |      |    |    7 |    |    9 |    |    7 |    |
--------------------------------------------------------------------------------
| Other    |  62 | 2 |  16 | 0 |   63 |  2 |  130 |  1 |   91 |  1 |   94 |  1 |
| countrie |     |   |     |   |      |    |      |    |      |    |      |    |
| s        |     |   |     |   |      |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------
| TOTAL    | 3,5 | 1 | 3,8 | 1 | 3,66 | 10 | 10,6 | 10 | 10,8 | 10 | 14,5 | 10 |
|          |  52 | 0 |  14 | 0 |    6 |  0 |   19 |  0 |   75 |  0 |   71 |  0 |
|          |     | 0 |     | 0 |      |    |      |    |      |    |      |    |
--------------------------------------------------------------------------------



SEGMENT REVIEWS                                                                 

As of 1 April 2009, Neste Oil's businesses have been grouped into four reporting
segments: Oil Products, Renewable Fuels, Oil Retail, and Others. Quarterly      
figures for 2008 based on these segments were published on 23 April 2009.       


Oil Products                                                                    

Key figures                                                                     
--------------------------------------------------------------------------------
|                          | 7-9/0 | 7-9/0 | 4-6/09 | 1-9/09 | 1-9/08 |   2008 |
|                          |     9 |     8 |        |        |        |        |
--------------------------------------------------------------------------------
| Revenue, MEUR            | 1,971 | 3,907 |  2,091 |  5,644 | 10,420 | 12,641 |
--------------------------------------------------------------------------------
| Comparable operating     |    15 |   173 |     37 |    116 |    448 |    602 |
| profit, MEUR             |       |       |        |        |        |        |
--------------------------------------------------------------------------------
| Operating profit, MEUR   |    80 |    15 |    105 |    291 |    484 |    183 |
--------------------------------------------------------------------------------
| Total refining margin,   |  5.97 | 13.54 |   7.87 |   8.65 |  12.65 |  13.39 |
| USD/bbl                  |       |       |        |        |        |        |
--------------------------------------------------------------------------------
Oil Products' third-quarter comparable operating profit was EUR 15 million (173 
million). This drop resulted from a lower total refining margin, which, at USD  
5.97/bbl, was less than half of the USD 13.54/bbl achieved in the same quarter  
of 2008. The largest negative impact in terms of total refining margin came from
weak diesel margins and a very narrow price differential between Urals and Brent
crude. Neste Oil's reference refining margin averaged USD 2.18/bbl (10.48) in   
the third quarter.                                                              

Base oil sales volumes have recovered from early 2009, but margins were still   
significantly weaker year-on-year. On the other hand, gasoline components had a 
good quarter, thanks to healthy margins and good demand for iso-octane in       
particular.                                                                     

The profitability of the oil tanker chartering business continued to be         
depressed by poor freight rates.                                                

Oil Products' 12-month comparable return on net assets was 10.0% (18.1%).       








Renewable Fuels                                                                 
--------------------------------------------------------------------------------
|                          | 7-9/0 | 7-9/0 | 4-6/09 | 1-9/09 | 1-9/08 |   2008 |
|                          |     9 |     8 |        |        |        |        |
--------------------------------------------------------------------------------
| Revenue, MEUR            |    59 |    27 |     38 |    121 |     96 |    116 |
--------------------------------------------------------------------------------
| Comparable operating     |    -6 |    -3 |     -7 |    -20 |     12 |      2 |
| profit, MEUR             |       |       |        |        |        |        |
--------------------------------------------------------------------------------
| Operating profit, MEUR   |    -1 |    -2 |     -3 |    -14 |     11 |      2 |
--------------------------------------------------------------------------------

Renewable Fuels' third-quarter comparable operating profit was EUR -6 million   
(-3 million). The start-up of the second NExBTL plant at Porvoo had a positive  
impact on sales volumes, but this was offset by lower margins and higher costs  
year-on-year. The price premium of NExBTL renewable diesel over biodiesel       
remained healthy.                                                               

Renewable Fuels' 12-month comparable return on net assets was -6.1% (8.3%).     


Oil Retail                                                                      

Key figures                                                                     
--------------------------------------------------------------------------------
|                          | 7-9/0 | 7-9/0 | 4-6/09 | 1-9/09 | 1-9/08 |   2008 |
|                          |     9 |     8 |        |        |        |        |
--------------------------------------------------------------------------------
| Revenue, MEUR            |   789 | 1,132 |    727 |  2,207 |  3,158 |  4,073 |
--------------------------------------------------------------------------------
| Comparable operating     |    19 |     7 |     14 |     45 |     27 |     22 |
| profit, MEUR             |       |       |        |        |        |        |
--------------------------------------------------------------------------------
| Operating profit, MEUR   |    19 |     9 |     13 |     44 |     31 |     25 |
--------------------------------------------------------------------------------
| Total sales volume*,     |   986 | 1,104 |    964 |  2,973 |  3,211 |  4,353 |
| 1,000 m3                 |       |       |        |        |        |        |
--------------------------------------------------------------------------------
| - gasoline station       |   374 |   388 |    370 |  1,073 |  1,103 |  1,479 |
| sales, 1,000 m3          |       |       |        |        |        |        |
--------------------------------------------------------------------------------
| - diesel station sales,  |   340 |   359 |    326 |    986 |  1,051 |  1,406 |
| 1,000 m3                 |       |       |        |        |        |        |
--------------------------------------------------------------------------------
| - heating oil, 1,000 m3  |   156 |   180 |    145 |    514 |    539 |    759 |
--------------------------------------------------------------------------------
| - heavy fuel oil, 1,000  |    57 |    76 |     61 |    208 |    251 |    356 |
| m3                       |       |       |        |        |        |        |
--------------------------------------------------------------------------------
*includes both station and terminal sales                                       

Oil Retail's comparable operating profit stood at EUR 19 million (7 million) in 
the third quarter. The corresponding quarter in 2008 included an exceptional EUR
11 million write-down on receivables.                                           
Sales volumes on the Finnish market                                             
dropped in practically all product categories, due to low demand, but this was  
compensated for by lower costs.                                                 
Volumes and gasoline margins on the Russian                                     
market were lower year-on-year.                                                 

Business in Estonia, Latvia, and Lithuania was stable compared to the third     
quarter of 2008, whereas that in Poland showed a somewhat better result.        

Oil Retail's 12-month comparable return on net assets was 12.3% (10.0%).        


Shares, share trading, and ownership                                            

A total of 72,355,251 Neste Oil shares were traded in the third quarter,        
totaling EUR 0.8 billion. The share price reached EUR 12.81 at its highest and  
EUR 9.07 at its lowest, and closed the quarter at EUR 12.62, giving the company 
a market capitalization of EUR 3.2 billion as of 30 September 2009. An average  
of 1.1 million shares was traded daily, equivalent to 0.4% of shares            
outstanding.                                                                    

Neste Oil's share capital registered with the Company Register as of 30         
September 2009 totaled EUR 40 million, and the total number of shares           
outstanding is 256,403,686. The company does not hold any of its own shares, and
the Board of Directors has no authorization to buy back company shares or to    
issue convertible bonds, share options, or new shares.                          

At the end of September, the Finnish state owned 50.1% of outstanding shares,   
foreign institutions 17.0%, Finnish institutions 18.5%, and Finnish households  
14.4%.                                                                          


Personnel                                                                       

Neste Oil employed an average of 5,336 (5,162) employees during the first nine  
months. At the end of September, the company had 5,205 employees (30 Sep 2008:  
5,182).                                                                         


Health, safety, and the environment                                             

The indicator for safety performance used by Neste Oil - total recordable injury
frequency (TRIF, number of cases per million hours worked) for all work done for
the company, combining the company's own personnel and contractors - stood at   
2.9 (5.2) at the end of September 2009. The target for 2009 is below 4.         

Lost workday injury frequency (LWIF) stood at 2.0.  LWIF last year was 3.2. The 
target for 2009 is below 2.                                                     

The Porvoo refinery experienced excessive short-term sulfur dioxide emissions in
July, resulting from flaring due to technical and operational problems. The     
regional environmental authority has requested an official investigation into   
the incidents.                                                                  

In September, Neste Oil was re-selected for inclusion in the Dow Jones          
Sustainability World Index for a third year in a row.                           


Legal proceedings                                                               

The Finnish Court of Arbitration issued a final arbitration award on the        
contract dispute between Neste Oil and YIT Industrial and Network Services on 30
September. The Court found that the contract was not completed according to the 
agreed timetable for reasons attributable to YIT and ruled, as a result, that   
YIT must pay Neste Oil the full delay penalties specified in the contract       
between the two companies, a total of some EUR 6.5 million. The Court limited   
YIT's liability for delay, however, to the maximum amount allowed for under the 
delay penalties. This limitation was based on the general terms for construction
contracts in Finland. The Court of Arbitration also ruled that YIT must pay     
damages to Neste Oil in the sum of EUR 500,000 for failing to inform Neste Oil  
of the delays affecting the contract that YIT was aware of. Under the terms of  
the ruling, YIT will also be required to pay Neste Oil a total of some EUR      
370,000 in respect of other breaches of contract. The Court of Arbitration      
rejected all the claims lodged by YIT related to prolongation of the contract   
period. The Court also ruled that Neste Oil must pay a total of approximately   
EUR 5.1 million to YIT in respect of contested contractual payments due to YIT. 
Neste Oil had also withheld uncontested contractual payments due to YIT totaling
some EUR 3.6 million. The dispute between Neste Oil and YIT relates to          
disagreements linked to the final financial settlement of mechanical            
installation work on Production Line 4 at Neste Oil's Porvoo refinery, which was
completed and came on stream in summer 2007. The dispute was put before the     
Court of Arbitration in April 2008.                                             
                                                                                
Strategy implementation                                                         

Neste Oil's current capital projects consist of new plants designed to increase 
production of renewable diesel and high-quality base oil.                       

Strategic projects                                                              

Construction of renewable diesel plants in Singapore and Rotterdam has proceeded
according to plan. Mechanical completion of the Singapore plant is expected to  
be achieved in summer 2010. The project is proceeding in line with its original 
budget of EUR 550 million. The Rotterdam plant is proceeding according to       
schedule for completion in the first half of 2011 and its original budget of EUR
670 million.                                                                    
                                                                                
A joint venture between Neste Oil and the Bahrain Petroleum Company (Bapco) is  
continuing construction of a high-quality lubricant base oil plant in Bahrain.  
The plant will have an annual capacity of 400,000 tons of VHVI (Very High       
Viscosity Index) base oil for use in blending top-tier lubricants. Completion is
scheduled for the second half of 2011. Neste Oil's share of the JV is 45% and   
its estimated share of the investment cost is EUR 130 million.                  



Events after the reporting period                                               

Neste Oil announced on 13 October that it had completed the statutory           
employer-employee negotiations covering Finnish-based personnel employed by the 
company and its subsidiaries that began on 5 August.                            

As a result of the negotiations, the company's personnel in Finland will be     
reduced by a total of 351. Of these, around 240 people will leave the company   
through voluntary retirement. A number of temporary layoffs will take place at  
Neste Jacobs as well; the exact number of these has yet to be finalized. In     
addition, the majority of temporary jobs will end as the contracts covering them
expire.                                                                         

The reductions will be implemented immediately, beginning in October 2009. The  
last job losses related to these reductions will take place during 2010.        
Temporary layoffs will be made on a phased basis during 2009 and 2010.          

Total expenses related to the outcome of the employee consultation process are  
estimated to be approximately EUR 15 million, most of which will be booked in   
2009.                                                                           


Potential short-term and long-term risks                                        

The oil market has been and is expected to continue to be very volatile. Oil    
refiners are exposed to a variety of political and economic trends and events,  
as well as natural phenomena that affect the short- and long-term supply of and 
demand for the products that they produce and sell.                             

The largest uncertainty short-term continues to be the pace of the anticipated  
recovery of the world economy, which is likely to have an effect on the demand  
for petroleum products generally and diesel fuel in particular.                 

Sudden and unplanned outages at Neste Oil's production units or facilities      
continue to represent a short-term risk.                                        

Rapid and large changes in feedstock and product prices may lead to significant 
inventory gains or losses, or changes in working capital that may have a        
material impact on the company's IFRS operating profit and net cash from        
operations.                                                                     

Over the longer term, access to funding and rising capital costs, as well as    
challenges in procuring and developing new competitive and reasonably priced raw
materials, may impact the company's growth plans.                               

The implementation of biofuel legislation in the EU and other key market areas  
may influence the speed at which the demand for these fuels develops and the use
of the feedstocks employed in producing them.                                   

The key market drivers for Neste Oil's financial performance continue to be     
international refining margins, the price differential between Russian Export   
Blend (REB) and Brent crude, and the USD/EUR exchange rate.                     

For more detailed information on Neste Oil's risks and risk management, please  
refer to the company's Annual Report and Financial Statements for 2008.         


Outlook                                                                         

Despite some initial positive signs in macroeconomic indicators, the fundamental
drivers for oil refining profitability have not improved materially since the   
previous outlook was published in July. The International Energy Agency's global
oil demand forecast for 2009 was increased to -1.9% in October from -2.9% in    
July. The IEA predicts a 1.7% increase in oil demand in 2010.                   
Low demand, high inventory levels, and new refining capacity now on stream have 
kept refining margins weak during 2009. An anticipated increase in demand and   
refinery closures and run cuts should help margins recover gradually. Improved  
demand is expected to be driven by middle distillates, but will probably not    
take place before the first half of 2010. Stronger middle distillate and diesel 
margins would need to be driven by an increase in industrial production, but    
there has been only little sign of this so far in Europe and globally.          

Weak refining margins are anticipated to impact the Oil Products business for   
the remainder of 2009. In preparation for the Porvoo major turnaround in spring 
2010, Neste Oil will maintain existing contango storages and build new during   
the fourth quarter. This will be reflected in lower sales volumes and higher    
working capital during the last quarter.                                        

Demand for base oils is expected to see a continued gradual recovery and margins
seem set to continue improving in the fourth quarter compared to the third      
quarter. The outlook for oil tanker freight rates continues to be gloomy.       
The Renewable Fuels business will continue to see higher sales volumes compared 
to 2008, but the segment's costs will remain higher than last year due to the   
expansion of the business.                                                      

Demand for both gasoline and diesel on the oil retail market will be dictated by
general economic developments.                                                  

The Group's fixed costs are forecast to be approximately EUR 630 million in 2009
(2008: 679 million).                                                            

The Group's investments are estimated to be around EUR 890 million in 2009.     
Maintenance investments will account for around EUR 160 million, productivity   
investments around EUR 40 million, and strategic investments around EUR 690     
million.                                                                        


Reporting date for the fourth-quarter and full-year 2009 results                

Neste Oil will publish its fourth-quarter and full-year results for 2009 on 4   
February 2010 at approximately 9:00 a.m. EET.                                   
Espoo, 28 October 2009                                                          

Neste Oil Corporation                                                           
Board of Directors                                                              


The preceding information contains, or may be deemed to contain,                
“forward-looking statements”. These statements relate to future events or our   
future financial performance, including, but not limited to, strategic plans,   
potential growth, planned operational changes, expected capital expenditures,   
future cash sources and requirements, liquidity and cost savings that involve   
known and unknown risks, uncertainties, and other factors that may cause Neste  
Oil Corporation's or its businesses' actual results, levels of activity,        
performance or achievements to be materially different from those expressed or  
implied by any forward-looking statements.  In some cases, such forward-looking 
statements can be identified by terminology such as “may,”  “will,” “could,”    
“would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,”         
“estimate,” “predict,” “potential,” or “continue,” or the negative of those     
terms or other comparable terminology. By their nature, forward-looking         
statements involve risks and uncertainties because they relate to events and    
depend on circumstances that may or may not occur in the future. Future results 
may vary from the results expressed in, or implied by, the forward-looking      
statements, possibly to a material degree. All forward-looking statements made  
in this report are based on information presently available to management and   
Neste Oil Corporation assumes no obligation to update any forward-looking       
statements. Nothing in this report constitutes investment advice and this report
shall not constitute an offer to sell or the solicitation of an offer to buy any
securities or otherwise to engage in any investment activity.                   

--------------------------------------------------------------------------------
| NESTE OIL GROUP  |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| JANUARY-         |     |     |      |       |       |        |       |       |
| SEPTEMBER 2009   |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Unaudited        |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED  INCOME STATEMENT      |       |       |        |       |       |
--------------------------------------------------------------------------------
| MEUR             |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
|                  |     | Not |      |       |       |        |       |  Last |
|                  |     |   e |      |       |       |        |       |    12 |
--------------------------------------------------------------------------------
|                  |     |     | 7-9/ | 7-9/2 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                  |     |     | 2009 |   008 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Revenue          |     |   3 |    2 | 4 521 | 7 145 | 12 238 |    15 | 9 950 |
|                  |     |     |  500 |       |       |        |   043 |       |
--------------------------------------------------------------------------------
| Other income     |     |     |    9 |    12 |    23 |     37 |    44 |    30 |
--------------------------------------------------------------------------------
| Share of profit (loss) |     |      |       |       |        |       |       |
| of associates and      |     |      |       |       |        |       |       |
| joint                  |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| ventures         |     |   3 |   19 |    28 |    21 |     39 |    13 |    -5 |
--------------------------------------------------------------------------------
| Materials and    |     |     |   -2 |    -4 |    -5 |    -10 |   -13 |    -8 |
| services         |     |     |  164 |   228 |   987 |    868 |   657 |   776 |
--------------------------------------------------------------------------------
| Employee benefit |     |     |  -59 |   -77 |  -221 |   -231 |  -315 |  -305 |
| costs            |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Depreciation,    |     |   3 |  -58 |   -56 |  -169 |   -168 |  -223 |  -224 |
| amortization and |     |     |      |       |       |        |       |       |
| impairments      |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Other expenses   |     |     | -134 |  -156 |  -486 |   -509 |  -719 |  -696 |
--------------------------------------------------------------------------------
| Operating profit |     |     |  113 |    44 |   326 |    538 |   186 |   -26 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial income and         |      |       |       |        |       |       |
| expenses                     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Financial income |     |     |    2 |     2 |     6 |      6 |     8 |     8 |
--------------------------------------------------------------------------------
| Financial        |     |     |  -11 |   -18 |   -36 |    -42 |   -70 |   -64 |
| expenses         |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Exchange rate and fair value |      |       |       |        |       |       |
| gains and                    |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| losses           |     |     |   -2 |     8 |    -4 |      9 |     5 |    -8 |
--------------------------------------------------------------------------------
| Total financial income and   |  -11 |    -8 |   -34 |    -27 |   -57 |   -64 |
| expenses                     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit before income taxes   |  102 |    36 |   292 |    511 |   129 |   -90 |
--------------------------------------------------------------------------------
| Income tax       |     |     |  -28 |    -2 |   -68 |   -121 |   -28 |    25 |
| expense          |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Profit for the   |     |     |   74 |    34 |   224 |    390 |   101 |   -65 |
| period           |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit           |     |     |      |       |       |        |       |       |
| attributable to: |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Owners of the parent   |     |   74 |    33 |   222 |    387 |    97 |   -68 |
--------------------------------------------------------------------------------
| Minority         |     |     |    0 |     1 |     2 |      3 |     4 |     3 |
| interest         |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
|                  |     |     |   74 |    34 |   224 |    390 |   101 |   -65 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings per share     |     |      |       |       |        |       |       |
| from profit            |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| attributable to the    |     |      |       |       |        |       |       |
| owners                 |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| of the parent basic    |     |      |       |       |        |       |       |
| and                    |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| diluted (in euro per   |     | 0,29 |  0,13 |  0,87 |   1,51 |  0,38 | -0,27 |
| share)                 |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| STATEMENT OF           |     |      |       |       |        |       |       |
| COMPREHENSIVE  INCOME  |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| MEUR             |     |     |      |       |       |        |       |  Last |
|                  |     |     |      |       |       |        |       |    12 |
--------------------------------------------------------------------------------
|                  |     |     | 7-9/ | 7-9/2 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                  |     |     | 2009 |   008 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Profit for the   |     |     |   74 |    34 |   224 |    390 |   101 |   -65 |
| period           |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Other            |     |     |      |       |       |        |       |       |
| comprehensive    |     |     |      |       |       |        |       |       |
| income for the   |     |     |      |       |       |        |       |       |
| period,          |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| net of tax:      |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Translation      |     |     |    9 |     5 |     6 |    -10 |   -44 |   -28 |
| differences and  |     |     |      |       |       |        |       |       |
| other changes    |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Cash flow hedges |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| recorded in      |     |     |    9 |   -38 |     5 |     -1 |   -23 |   -17 |
| equity           |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| transferred to   |     |     |   -4 |    -7 |    26 |    -46 |   -25 |    47 |
| income statement |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Net investment   |     |     |    0 |     0 |     0 |      0 |     0 |     0 |
| hedges           |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Hedging reserves in    |     |    0 |     0 |    -2 |     -1 |    -1 |    -2 |
| associates and joint   |     |      |       |       |        |       |       |
| ventures               |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Other comprehensive    |     |   14 |   -40 |    35 |    -58 |   -93 |     0 |
| income for the period, |     |      |       |       |        |       |       |
| net of tax             |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total            |     |     |   88 |    -6 |   259 |    332 |     8 |   -65 |
| comprehensive    |     |     |      |       |       |        |       |       |
| income for the   |     |     |      |       |       |        |       |       |
| period           |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total            |     |     |      |       |       |        |       |       |
| comprehensive    |     |     |      |       |       |        |       |       |
| income           |     |     |      |       |       |        |       |       |
| attributable to: |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Owners of the    |     |     |   85 |    -7 |   254 |    329 |     4 |   -71 |
| parent           |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
| Minority         |     |     |    0 |     1 |     2 |      3 |     4 |     3 |
| interest         |     |     |      |       |       |        |       |       |
--------------------------------------------------------------------------------
|                  |     |     |   85 |    -6 |   256 |    332 |     8 |   -68 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED    |     |     |      |        |       |        |       |       |
| BALANCE SHEET   |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     |     |      |        |       | 30 Sep |    30 |    31 |
|                 |     |     |      |        |       |        |   Sep |   Dec |
--------------------------------------------------------------------------------
| MEUR            |     | Not |      |        |       |   2009 |  2008 |  2008 |
|                 |     |   e |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| ASSETS          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Non-current     |     |     |      |        |       |        |       |       |
| assets          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Intangible      |     |   4 |      |        |       |     49 |    52 |    51 |
| assets          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Property, plant and   |   4 |      |        |       |  3 069 | 2 578 | 2 675 |
| equipment             |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Investments in        |     |      |        |       |        |       |       |
| associates and joint  |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| ventures        |     |     |      |        |       |    202 |   190 |   152 |
--------------------------------------------------------------------------------
| Non-current receivables     |      |        |       |      3 |    10 |    13 |
--------------------------------------------------------------------------------
| Pension assets  |     |     |      |        |       |    111 |    86 |   105 |
--------------------------------------------------------------------------------
| Deferred tax    |     |     |      |        |       |     12 |    12 |    16 |
| assets          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Derivative financial  |   5 |      |        |       |     10 |    30 |    16 |
| instruments           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Available-for-s |     |     |      |        |       |      2 |     2 |     1 |
| ale financial   |     |     |      |        |       |        |       |       |
| assets          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total non-current     |     |      |        |       |  3 458 | 2 960 | 3 029 |
| assets                |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current assets  |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Inventories     |     |     |      |        |       |    932 | 1 070 |   637 |
--------------------------------------------------------------------------------
| Trade and other       |     |      |        |       |    769 | 1 303 |   786 |
| receivables           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Derivative financial  |   5 |      |        |       |    115 |   130 |   213 |
| instruments           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Cash and cash         |     |      |        |       |     69 |   107 |    55 |
| equivalents           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total current   |     |     |      |        |       |  1 885 | 2 610 | 1 691 |
| assets          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total assets    |     |     |      |        |       |  5 343 | 5 570 | 4 720 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EQUITY          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Capital and reserves        |      |        |       |        |       |       |
| attributable to the owners  |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| of the parent   |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Share capital   |     |     |      |        |       |     40 |    40 |    40 |
--------------------------------------------------------------------------------
| Other equity    |     |   2 |      |        |       |  2 181 | 2 456 | 2 131 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |  2 221 | 2 496 | 2 171 |
--------------------------------------------------------------------------------
| Minority        |     |     |      |        |       |     10 |     7 |     8 |
| interest        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total equity    |     |     |      |        |       |  2 231 | 2 503 | 2 179 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| LIABILITIES     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Non-current     |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Interest-bearin |     |     |      |        |       |  1 213 | 1 165 |   926 |
| g liabilities   |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Deferred tax    |     |     |      |        |       |    325 |   283 |   297 |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Provisions      |     |     |      |        |       |     26 |    22 |    24 |
--------------------------------------------------------------------------------
| Pension         |     |     |      |        |       |     10 |    11 |    12 |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Derivative financial  |   5 |      |        |       |     27 |    35 |    32 |
| instruments           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Other non-current     |     |      |        |       |      0 |     3 |     3 |
| liabilities           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total non-current     |     |      |        |       |  1 601 | 1 519 | 1 294 |
| liabilities           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current         |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Interest-bearing      |     |      |        |       |    270 |   237 |   133 |
| liabilities           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Current tax     |     |     |      |        |       |     14 |    26 |     1 |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Derivative financial  |   5 |      |        |       |     84 |   183 |   197 |
| instruments           |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Trade and other |     |     |      |        |       |  1 143 | 1 102 |   916 |
| payables        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total current   |     |     |      |        |       |  1 511 | 1 548 | 1 247 |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |  3 112 | 3 067 | 2 541 |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total equity    |     |     |      |        |       |  5 343 | 5 570 | 4 720 |
| and liabilities |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CONSOLIDATED STATEMENT OF CHANGES IN TOTAL  |       |        |       |       |
| EQUITY                                      |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|                 |     |     | Attributable to equity holders of the  |       |
|                 |     |     | Company                                |       |
--------------------------------------------------------------------------------
|                 |     | Sha | Rese |   Fair | Trans |    Re- |   Mi- | Total |
|                 |     |  re |  rve |        | latio |        |       |       |
|                 |     |     |      |        |     n |        |       |       |
--------------------------------------------------------------------------------
|                 |     | ca- | fund |  value | diffe | tained | norit | equit |
|                 |     |     |      |        |     - |        |     y |     y |
--------------------------------------------------------------------------------
|                 |     | pit |      |    and | rence |   ear- | inte- |       |
|                 |     |  al |      |        |     s |        |       |       |
--------------------------------------------------------------------------------
|                 |     |     |      |  other |       |  nings |  rest |       |
--------------------------------------------------------------------------------
| MEUR            |     |     |      | reserv |       |        |       |       |
|                 |     |     |      |     es |       |        |       |       |
--------------------------------------------------------------------------------
| Total equity at 1     |  40 |   10 |     42 |   -11 |   2342 |     4 | 2 427 |
| January 2008          |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Dividend paid   |     |     |      |        |       |   -256 |       |  -256 |
--------------------------------------------------------------------------------
| Share-based     |     |     |      |      0 |       |        |       |     0 |
| compensation    |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Transfer from   |     |     |    1 |        |       |     -1 |       |     0 |
| retained        |     |     |      |        |       |        |       |       |
| earnings        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Change in minority    |     |      |        |       |        |     0 |     0 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |        |       |       |
| comprehensive   |     |     |      |        |       |        |       |       |
| income          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| for the period  |     |     |      |    -48 |   -10 |    387 |     3 |   332 |
--------------------------------------------------------------------------------
| Total equity at |     |     |      |        |       |        |       |       |
| 30 September    |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| 2008            |     |  40 |   11 |     -6 |   -21 |  2 472 |     7 | 2 503 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|                 |     | Sha | Rese |   Fair | Trans |    Re- |   Mi- | Total |
|                 |     |  re |  rve |        | latio |        |       |       |
|                 |     |     |      |        |     n |        |       |       |
--------------------------------------------------------------------------------
|                 |     | ca- | fund |  value | diffe | tained | norit | equit |
|                 |     |     |      |        |     - |        |     y |     y |
--------------------------------------------------------------------------------
|                 |     | pit |      |    and | rence |   ear- | inte- |       |
|                 |     |  al |      |        |     s |        |       |       |
--------------------------------------------------------------------------------
|                 |     |     |      |  other |       |  nings |  rest |       |
--------------------------------------------------------------------------------
| MEUR            |     |     |      | reserv |       |        |       |       |
|                 |     |     |      |     es |       |        |       |       |
--------------------------------------------------------------------------------
| Total equity at 1     |  40 |   10 |     -7 |   -54 |  2 182 |     8 | 2 179 |
| January 2009          |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Dividend paid   |     |     |      |        |       |   -205 |       |  -205 |
--------------------------------------------------------------------------------
| Share-based     |     |     |      |     -2 |       |        |       |    -2 |
| compensation    |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Transfer from   |     |     |    1 |        |       |     -1 |       |     0 |
| retained        |     |     |      |        |       |        |       |       |
| earnings        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Change in minority    |     |      |        |       |        |     0 |     0 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |        |       |       |
| comprehensive   |     |     |      |        |       |        |       |       |
| income          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| for the period  |     |     |      |     29 |     6 |    222 |     2 |   259 |
--------------------------------------------------------------------------------
| Total equity at |     |     |      |        |       |        |       |       |
| 30 September    |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| 2009            |     |  40 |   11 |     20 |   -48 |  2 198 |    10 | 2 231 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| CONDENSED CONSOLIDATED CASH FLOW STATEMENT   |       |       |       |       |
--------------------------------------------------------------------------------
|                             |  |  |  |   7-9 |   7-9 |   1-9 |   1-9 |  1-12 |
--------------------------------------------------------------------------------
| MEUR                        |  |  |  | /2009 | /2008 | /2009 | /2008 | /2008 |
--------------------------------------------------------------------------------
| Cash flow from operating          |  |       |       |       |       |       |
| activities                        |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Profit before taxes               |  |   102 |    36 |   292 |   511 |   129 |
--------------------------------------------------------------------------------
| Adjustments, total                |  |    26 |    21 |   187 |   156 |   249 |
--------------------------------------------------------------------------------
| Change in working capital         |  |    27 |  -268 |  -105 |  -588 |   248 |
--------------------------------------------------------------------------------
| Cash generated from operations    |  |   155 |  -211 |   374 |    79 |   626 |
--------------------------------------------------------------------------------
| Finance cost, net                 |  |     0 |    70 |    -9 |    38 |   -29 |
--------------------------------------------------------------------------------
| Income taxes paid                 |  |     7 |   -34 |    37 |   -91 |   -85 |
--------------------------------------------------------------------------------
| Net cash generated from operating |  |   162 |  -175 |   402 |    26 |   512 |
| activities                        |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Capital expenditure               |  |  -184 |  -131 |  -568 |  -313 |  -497 |
--------------------------------------------------------------------------------
| Acquisition of subsidiary         |  |     - |     0 |     - |   -10 |   -10 |
--------------------------------------------------------------------------------
| Acquisition of associates and     |  |   -32 |     - |   -32 |     - |    -1 |
| joint ventures                    |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Proceeds from sales of fixed      |  |     1 |     1 |     6 |     4 |     9 |
| assets                            |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Proceeds from sales of shares     |  |     0 |     3 |     0 |    10 |    12 |
--------------------------------------------------------------------------------
| Change in other investments       |  |    48 |    30 |   -13 |     4 |    -8 |
--------------------------------------------------------------------------------
| Cash flow before financing        |  |    -5 |  -272 |  -205 |  -279 |    17 |
| activities                        |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Net change in loans and other     |  |       |       |       |       |       |
| financing                         |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| activities                        |  |   -33 |   304 |   424 |   590 |   244 |
--------------------------------------------------------------------------------
| Dividends paid to the owners      |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| of the parent                     |  |     0 |     0 |  -205 |  -256 |  -256 |
--------------------------------------------------------------------------------
| Net increase (+)/decrease (-) in  |  |   -38 |    32 |    14 |    55 |     5 |
| cash                              |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| and cash equivalents              |  |       |       |       |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| KEY FINANCIAL INDICATORS    |  |  |  |       |       |       |       |       |
--------------------------------------------------------------------------------
|                             |  |  |  |       |    30 |    30 |    31 |  Last |
|                             |  |  |  |       |   Sep |   Sep |   Dec |    12 |
--------------------------------------------------------------------------------
|                             |  |  |  |       |  2009 |  2008 |  2008 | month |
|                             |  |  |  |       |       |       |       |     s |
--------------------------------------------------------------------------------
| Capital employed, MEUR            |  |       |  3714 |  3905 |  3237 |  3714 |
--------------------------------------------------------------------------------
| Interest-bearing net debt, MEUR   |  |       |  1414 |  1295 |  1004 |     - |
--------------------------------------------------------------------------------
| Capital expenditure and acquisition  |       |   600 |   323 |   508 |   785 |
| of subsidiary, MEUR                  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Return on average capital employed,  |       |     - |     - |  13,1 |   5,1 |
| after tax, ROACE %                   |       |       |       |       |       |
--------------------------------------------------------------------------------
| Return on capital employed,       |  |       |  12,6 |  20,7 |   6,1 |  -0,7 |
| pre-tax, ROCE %                   |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| Return on  equity, %              |  |       |  13,6 |  21,1 |   4,4 |  -2,8 |
--------------------------------------------------------------------------------
| Equity per share, EUR             |  |       |  8,68 |  9,75 |  8,48 |     - |
--------------------------------------------------------------------------------
| Cash flow per share, EUR          |  |       |  1,57 |  0,10 |  2,00 |  3,47 |
--------------------------------------------------------------------------------
| Equity-to-assets ratio, %         |  |       |  41,8 |  45,1 |  46,3 |     - |
--------------------------------------------------------------------------------
| Gearing, %                        |  |       |  63,4 |  51,7 |  46,1 |     - |
--------------------------------------------------------------------------------
| Leverage ratio, %                 |  |       |  38,8 |  34,1 |  31,5 |     - |
--------------------------------------------------------------------------------
| Average number of shares          |  |       | 25590 | 25590 | 25590 | 25590 |
|                                   |  |       |  3686 |  3686 |  3686 |  3686 |
--------------------------------------------------------------------------------
| Number of shares at the end of    |  |       | 25590 | 25590 | 25590 | 25590 |
| the period                        |  |       |  3686 |  3686 |  3686 |  3686 |
--------------------------------------------------------------------------------
| Average number of personnel       |  |       |  5336 |  5162 |  5174 |     - |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS     |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1. BASIS OF PREPARATION AND ACCOUNTING       |       |       |       |       |
| POLICIES                                     |       |       |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| The interim financial statements has been prepared in accordance with IAS    |
| 34, Interim Financial Reporting, as adopted by EU. The interim report should |
| be read in conjunction with the annual financial statements for the period   |
| ended 31 December 2008.                                                      |
--------------------------------------------------------------------------------
| The accounting policies adopted are consistent with those of the Group's     |
| annual financial statements for the year ended 31 December 2008.             |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| The Group applies revised standard IAS 1 Presentation of Financial           |
| Statements as of 1 January 2009. This revised standard separates changes in  |
| equity of an entity arising from transactions with owners from other changes |
| in equity.                                                                   |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| The following interpretations are mandatory for the financial year ending 31 |
| December 2009, but not relevant for the Group:                               |
--------------------------------------------------------------------------------
| - IFRIC 12 Service Concession Arrangements                           |       |
--------------------------------------------------------------------------------
| - IFRIC 13 Customer Loyalty |  |  |  |       |       |       |       |       |
| Programs                    |  |  |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| - IFRIC 15 Agreements for the     |  |       |       |       |       |       |
| Constructions of Real Estate      |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| - IFRIC 16 Hedges of a Net        |  |       |       |       |       |       |
| Investment in a Foreign Operation |  |       |       |       |       |       |
--------------------------------------------------------------------------------
| - Amendment to IFRS 2 Share based payments:  |       |       |       |       |
| Vesting Conditions and Calcellations         |       |       |       |       |
--------------------------------------------------------------------------------
| - Amendments to IFRS 1 and IAS 27 Cost of an Investment in a |       |       |
| Subsidiary, Jointly-Controlled Entity or Associate           |       |       |
--------------------------------------------------------------------------------
| - Amendments to IAS 32 and IAS 1 Puttable Financial          |       |       |
| Instruments and Obligations Arising on Liquidation           |       |       |
--------------------------------------------------------------------------------
| - Annual improvements 2008. |  |  |  |       |       |       |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 2. TREASURY SHARES          |  |  |  |       |       |       |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| In 2007 Neste Oil entered into an agreement with a third party service       |
| provider concerning the administration of the new share-based management     |
| share performance arrangement for key management personnel. As part of the   |
| agreement, the service provider purchased a total of 500,000 Neste Oil       |
| shares in February 2007 in order to hedge part of Neste Oil's cash flow risk |
| in relation to the future payment of the rewards, which will take place      |
| partly in Neste Oil shares and partly in cash during 2010 and 2013. Despite  |
| the legal form of the hedging arrangement, it has been accounted for as if   |
| the share purchases had been conducted directly by Neste Oil, as required by |
| IFRS 2, Share based payments and SIC-12, Consolidation - Special purpose     |
| entities. The consolidated balance sheet and the consolidated changes in     |
| total equity reflect the substance of the arrangement with a deduction       |
| amounting to EUR 12 million in equity. This amount represents the            |
| consideration paid for the shares by the third party service provider.       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 3. SEGMENT      |     |     |      |        |       |        |       |       |
| INFORMATION     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Neste Oil's operations are grouped into four segments: Oil Products,         |
| Renewable Fuels, Oil Retail and Others.                                      |
--------------------------------------------------------------------------------
| Group administration, shared service functions as well as Research and       |
| Technology, Neste Jacobs and Nynas AB are included in the Others segment.    |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| REVENUE         |     |     |      |        |       |        |       |  Last |
|                 |     |     |      |        |       |        |       |    12 |
--------------------------------------------------------------------------------
| MEUR            |     |     | 7-9/ | 7-9/20 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                 |     |     | 2009 |     08 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     | 1971 |   3907 |  5644 |  10420 | 12641 |  7865 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |   59 |     27 |   121 |     96 |   116 |   141 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |  789 |   1132 |  2207 |   3158 |  4073 |  3122 |
--------------------------------------------------------------------------------
| Others          |     |     |   37 |     36 |   120 |    100 |   143 |   163 |
--------------------------------------------------------------------------------
| Eliminations    |     |     | -356 |   -581 |  -947 |  -1536 | -1930 | -1341 |
--------------------------------------------------------------------------------
| Total           |     |     | 2500 |   4521 |  7145 |  12238 | 15043 |  9950 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| OPERATING       |     |     |      |        |       |        |       |  Last |
| PROFIT          |     |     |      |        |       |        |       |    12 |
--------------------------------------------------------------------------------
| MEUR            |     |     | 7-9/ | 7-9/20 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                 |     |     | 2009 |     08 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     |   80 |     15 |   291 |    484 |   183 |   -10 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |   -1 |     -2 |   -14 |     11 |     2 |   -23 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |   19 |      9 |    44 |     31 |    25 |    38 |
--------------------------------------------------------------------------------
| Others          |     |     |   17 |     21 |     5 |      9 |   -29 |   -33 |
--------------------------------------------------------------------------------
| Eliminations    |     |     |   -2 |      1 |     0 |      3 |     5 |     2 |
--------------------------------------------------------------------------------
| Total           |     |     |  113 |     44 |   326 |    538 |   186 |   -26 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| COMPARABLE      |     |     |      |        |       |        |       |  Last |
| OPERATING       |     |     |      |        |       |        |       |    12 |
| PROFIT          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| MEUR            |     |     | 7-9/ | 7-9/20 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                 |     |     | 2009 |     08 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     |   15 |    173 |   116 |    448 |   602 |   270 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |   -6 |     -3 |   -20 |     12 |     2 |   -30 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |   19 |      7 |    45 |     27 |    22 |    40 |
--------------------------------------------------------------------------------
| Others          |     |     |   16 |     21 |     4 |      9 |   -29 |   -34 |
--------------------------------------------------------------------------------
| Eliminations    |     |     |   -2 |      1 |     0 |      3 |     5 |     2 |
--------------------------------------------------------------------------------
| Total           |     |     |   42 |    199 |   145 |    499 |   602 |   248 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| DEPRECIATION, AMORTIZATION AND     |        |       |        |       |  Last |
| IMPAIRMENTS                        |        |       |        |       |    12 |
--------------------------------------------------------------------------------
| MEUR            |     |     | 7-9/ | 7-9/20 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                 |     |     | 2009 |     08 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     |   43 |     44 |   130 |    131 |   175 |   174 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |    4 |      2 |     8 |      5 |     7 |    10 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |    8 |      9 |    23 |     25 |    31 |    29 |
--------------------------------------------------------------------------------
| Others          |     |     |    3 |      1 |     8 |      7 |    10 |    11 |
--------------------------------------------------------------------------------
| Total           |     |     |   58 |     56 |   169 |    168 |   223 |   224 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CAPITAL EXPENDITURE AND     |      |        |       |        |       |  Last |
| INVESTMENTS IN SHARES       |      |        |       |        |       |    12 |
--------------------------------------------------------------------------------
| MEUR            |     |     | 7-9/ | 7-9/20 | 1-9/2 | 1-9/20 | 1-12/ | month |
|                 |     |     | 2009 |     08 |   009 |     08 |  2008 |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     |   45 |     46 |   139 |    118 |   165 |   186 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |  161 |     64 |   434 |    141 |   249 |   542 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |    9 |     18 |    19 |     41 |    63 |    41 |
--------------------------------------------------------------------------------
| Others          |     |     |    1 |      3 |     8 |     23 |    31 |    16 |
--------------------------------------------------------------------------------
| Total           |     |     |  216 |    131 |   600 |    323 |   508 |   785 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL ASSETS    |     |     |      |        |       | 30 Sep |    30 |    31 |
|                 |     |     |      |        |       |        |   Sep |   Dec |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |   2009 |  2008 |  2008 |
--------------------------------------------------------------------------------
| Oil Products    |     |     |      |        |       |   3597 |  4342 |  3352 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |      |        |       |    880 |   318 |   450 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |      |        |       |    544 |   747 |   568 |
--------------------------------------------------------------------------------
| Others          |     |     |      |        |       |    290 |   299 |   265 |
--------------------------------------------------------------------------------
| Eliminations    |     |     |      |        |       |   -175 |  -321 |  -155 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |   5136 |  5385 |  4480 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| NET ASSETS      |     |     |      |        |       | 30 Sep |    30 |    31 |
|                 |     |     |      |        |       |        |   Sep |   Dec |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |   2009 |  2008 |  2008 |
--------------------------------------------------------------------------------
| Oil Products    |     |     |      |        |       |   2573 |  3277 |  2436 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |      |        |       |    763 |   265 |   381 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |      |        |       |    308 |   351 |   351 |
--------------------------------------------------------------------------------
| Others          |     |     |      |        |       |    238 |   237 |   201 |
--------------------------------------------------------------------------------
| Eliminations    |     |     |      |        |       |      4 |     3 |     4 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |   3886 |  4133 |  3373 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| RETURN ON NET   |     |     |      |        |    30 | 30 Sep |    31 |  Last |
| ASSETS, %       |     |     |      |        |   Sep |        |   Dec |    12 |
--------------------------------------------------------------------------------
|                 |     |     |      |        |  2009 |   2008 |  2008 | month |
|                 |     |     |      |        |       |        |       |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     |      |        |  15,1 |   21,9 |   6,4 |  -0,4 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |      |        |  -3,4 |    7,4 |   0,9 |  -4,7 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |      |        |  18,4 |   11,2 |   6,8 |  11,7 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| COMPARABLE RETURN ON NET ASSETS, % |        |    30 | 30 Sep |    31 |  Last |
|                                    |        |   Sep |        |   Dec |    12 |
--------------------------------------------------------------------------------
|                 |     |     |      |        |  2009 |   2008 |  2008 | month |
|                 |     |     |      |        |       |        |       |     s |
--------------------------------------------------------------------------------
| Oil Products    |     |     |      |        |   6,0 |   20,3 |  21,2 |  10,0 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |     |      |        |  -4,8 |    8,1 |   0,9 |  -6,1 |
--------------------------------------------------------------------------------
| Oil Retail      |     |     |      |        |  18,8 |    9,7 |   6,0 |  12,3 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| QUARTERLY SEGMENT INFORMATION                                                |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| QUARTERLY REVENUE                                                            |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     | 7-9 |  4-6 |    1-3 | 10-12 |    7-9 |   4-6 |   1-3 |
--------------------------------------------------------------------------------
|                 |     | /20 | /200 |  /2009 | /2008 |  /2008 | /2008 | /2008 |
|                 |     |  09 |    9 |        |       |        |       |       |
--------------------------------------------------------------------------------
| Oil Products    |     | 197 | 2091 |   1582 |  2221 |   3907 |  3798 |  2715 |
|                 |     |   1 |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Renewable Fuels |     |  59 |   38 |     24 |    20 |     27 |    46 |    23 |
--------------------------------------------------------------------------------
| Oil Retail      |     | 789 |  727 |    691 |   915 |   1132 |  1078 |   948 |
--------------------------------------------------------------------------------
| Others          |     |  37 |   41 |     42 |    43 |     36 |    33 |    31 |
--------------------------------------------------------------------------------
| Eliminations    |     | -35 | -305 |   -286 |  -394 |   -581 |  -535 |  -420 |
|                 |     |   6 |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total           |     | 250 | 2592 |   2053 |  2805 |   4521 |  4420 |  3297 |
|                 |     |   0 |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| QUARTERLY OPERATING PROFIT                                                   |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     | 7-9 |  4-6 |    1-3 | 10-12 |    7-9 |   4-6 |   1-3 |
--------------------------------------------------------------------------------
|                 |     | /20 | /200 |  /2009 | /2008 |  /2008 | /2008 | /2008 |
|                 |     |  09 |    9 |        |       |        |       |       |
--------------------------------------------------------------------------------
| Oil Products    |     |  80 |  105 |    106 |  -301 |     15 |   272 |   197 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |  -1 |   -3 |    -10 |    -9 |     -2 |    12 |     1 |
--------------------------------------------------------------------------------
| Oil Retail      |     |  19 |   13 |     12 |    -6 |      9 |    11 |    11 |
--------------------------------------------------------------------------------
| Others          |     |  17 |   -1 |    -11 |   -38 |     21 |    -4 |    -8 |
--------------------------------------------------------------------------------
| Eliminations    |     |  -2 |    4 |     -2 |     2 |      1 |    -1 |     3 |
--------------------------------------------------------------------------------
| Total           |     | 113 |  118 |     95 |  -352 |     44 |   290 |   204 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| QUARTERLY COMPARABLE OPERATING     |        |       |        |       |       |
| PROFIT                             |        |       |        |       |       |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     | 7-9 |  4-6 |    1-3 | 10-12 |    7-9 |   4-6 |   1-3 |
--------------------------------------------------------------------------------
|                 |     | /20 | /200 |  /2009 | /2008 |  /2008 | /2008 | /2008 |
|                 |     |  09 |    9 |        |       |        |       |       |
--------------------------------------------------------------------------------
| Oil Products    |     |  15 |   37 |     64 |   154 |    173 |   162 |   113 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |  -6 |   -7 |     -7 |   -10 |     -3 |    13 |     2 |
--------------------------------------------------------------------------------
| Oil Retail      |     |  19 |   14 |     12 |    -5 |      7 |    11 |     9 |
--------------------------------------------------------------------------------
| Others          |     |  16 |   -1 |    -11 |   -38 |     21 |    -4 |    -8 |
--------------------------------------------------------------------------------
| Eliminations    |     |  -2 |    4 |     -2 |     2 |      1 |    -1 |     3 |
--------------------------------------------------------------------------------
| Total           |     |  42 |   47 |     56 |   103 |    199 |   181 |   119 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| QUARTERLY DEPRECIATION, AMORTIZATION AND IMPAIRMENTS                         |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     | 7-9 |  4-6 |    1-3 | 10-12 |    7-9 |   4-6 |   1-3 |
--------------------------------------------------------------------------------
|                 |     | /20 | /200 |  /2009 | /2008 |  /2008 | /2008 | /2008 |
|                 |     |  09 |    9 |        |       |        |       |       |
--------------------------------------------------------------------------------
| Oil Products    |     |  43 |   43 |     44 |    44 |     44 |    41 |    46 |
--------------------------------------------------------------------------------
| Renewable Fuels |     |   4 |    2 |      2 |     2 |      2 |     1 |     2 |
--------------------------------------------------------------------------------
| Oil Retail      |     |   8 |    8 |      7 |     6 |      9 |     8 |     8 |
--------------------------------------------------------------------------------
| Others          |     |   3 |    3 |      2 |     3 |      1 |     3 |     3 |
--------------------------------------------------------------------------------
| Total           |     |  58 |   56 |     55 |    55 |     56 |    53 |    59 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| QUARTERLY CAPITAL EXPENDITURE                                                |
--------------------------------------------------------------------------------
| AND INVESTMENTS IN SHARES                           |        |       |       |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     | 7-9 |  4-6 |    1-3 | 10-12 |    7-9 |   4-6 |   1-3 |
--------------------------------------------------------------------------------
|                 |     | /20 | /200 |  /2009 | /2008 |  /2008 | /2008 | /2008 |
|                 |     |  09 |    9 |        |       |        |       |       |
--------------------------------------------------------------------------------
| Oil Products    |     |  45 |   51 |     43 |    47 |     46 |    39 |    33 |
--------------------------------------------------------------------------------
| Renewable Fuels |     | 161 |  150 |    123 |   108 |     64 |    50 |    27 |
--------------------------------------------------------------------------------
| Oil Retail      |     |   9 |    6 |      4 |    22 |     18 |    15 |     8 |
--------------------------------------------------------------------------------
| Others          |     |   1 |    3 |      4 |     8 |      3 |     6 |    14 |
--------------------------------------------------------------------------------
| Total           |     | 216 |  210 |    174 |   185 |    131 |   110 |    82 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| 4. CHANGES IN INTANGIBLE ASSETS AND PROPERTY,                                |
--------------------------------------------------------------------------------
| PLANT AND EQUIPMENT AND CAPITAL COMMITMENTS                                  |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CHANGES IN INTANGIBLE ASSETS AND PROPERTY,                 |       |         |
--------------------------------------------------------------------------------
| PLANT AND EQUIPMENT            |         |       |  30 Sep |    30 |  31 Dec |
|                                |         |       |         |   Sep |         |
--------------------------------------------------------------------------------
| MEUR             |  |  |       |         |       |    2009 |  2008 |    2008 |
--------------------------------------------------------------------------------
| Opening balance  |  |  |       |         |       |    2726 |  2477 |    2477 |
--------------------------------------------------------------------------------
| Depreciation, amortization and           |       |    -169 |  -168 |    -223 |
| impairments                              |       |         |       |         |
--------------------------------------------------------------------------------
| Capital          |  |  |       |         |       |     568 |   313 |     497 |
| expenditure      |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Disposals        |  |  |       |         |       |      -5 |    -3 |      -8 |
--------------------------------------------------------------------------------
| Translation      |  |  |       |         |       |      -2 |     0 |     -28 |
| differences      |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Acquired group   |  |  |       |         |       |       0 |    11 |      11 |
| companies        |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Closing balance  |  |  |       |         |       |    3118 |  2630 |    2726 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| CAPITAL COMMITMENTS            |         |       |  30 Sep |    30 |  31 Dec |
|                                |         |       |         |   Sep |         |
--------------------------------------------------------------------------------
| MEUR             |  |  |       |         |       |    2009 |  2008 |    2008 |
--------------------------------------------------------------------------------
| Commitments to purchase property, plant  |       |     591 |   611 |     540 |
| and equipment                            |       |         |       |         |
--------------------------------------------------------------------------------
| Total            |  |  |       |         |       |     591 |   611 |     540 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Capital commitments include EUR 63 million future commitments related to     |
| energy and utility supply agreements, which will be accounted for as finance |
| leases.                                                                      |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 5. DERIVATIVE          |    30 |         |    30 |         |    31 |         |
| FINANCIAL INSTRUMENTS  |   Sep |         |   Sep |         |   Dec |         |
--------------------------------------------------------------------------------
|                  |  |  |  2009 |         |  2008 |         |  2008 |         |
--------------------------------------------------------------------------------
| Interest rate    |  |  |       |         |       |         |       |         |
| and currency     |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| derivative       |  |  |       |         |       |         |       |         |
| contracts and    |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| share forward    |  |  | Nomin |     Net | Nomin |     Net | Nomin |     Net |
| contracts        |  |  |    al |         |    al |         |    al |         |
--------------------------------------------------------------------------------
| MEUR             |  |  | value |    fair | value |    fair | value |    fair |
|                  |  |  |       |   value |       |   value |       |   value |
--------------------------------------------------------------------------------
| Interest rate    |  |  |   723 |     -17 |   375 |      -1 |   475 |     -13 |
| swaps            |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Forward foreign  |  |  |  1345 |      44 |  2025 |     -53 |  1381 |      17 |
| exchange         |  |  |       |         |       |         |       |         |
| contracts        |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Currency options |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Purchased        |  |  |    59 |       2 |   501 |      -8 |   336 |      -5 |
--------------------------------------------------------------------------------
| Written          |  |  |    51 |       2 |   349 |      -7 |   256 |     -11 |
--------------------------------------------------------------------------------
| Share forward    |  |  |     9 |      -4 |    14 |      -5 |    14 |      -8 |
| contracts        |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Oil and freight  |  |  | Volum |     Net | Volum |     Net | Volum |     Net |
| derivative       |  |  |     e |    fair |     e |    fair |     e |    fair |
| contracts        |  |  |       |   value |       |   value |       |   value |
--------------------------------------------------------------------------------
|                  |  |  | milli |    Meur | milli |    Meur | milli |    Meur |
|                  |  |  |    on |         |    on |         |    on |         |
|                  |  |  |   bbl |         |   bbl |         |   bbl |         |
--------------------------------------------------------------------------------
| Sales contracts  |  |  |    27 |      -5 |    35 |      52 |    28 |     166 |
--------------------------------------------------------------------------------
| Purchase         |  |  |    21 |      -8 |    43 |     -37 |    32 |    -147 |
| contracts        |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Purchased        |  |  |     2 |      -8 |     2 |      -2 |     1 |     -12 |
| options          |  |  |       |         |       |         |       |         |
--------------------------------------------------------------------------------
| Written options  |  |  |     2 |       8 |     2 |       2 |     1 |      12 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| The fair values of derivative financial instruments subject to public        |
| trading are based on market prices as of the balance sheet date. The fair    |
| values of other derivative financial instruments are  based on the present   |
| value of cash flows resulting from the contracts, and, in respect of         |
| options, on evaluation models. The amounts also include unsettled closed     |
| positions. Derivative financial instruments are mainly used to manage the    |
| Group's currency, interest rate and price risk.                              |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
| 6. RELATED      |     |     |      |        |       |        |       |       |
| PARTY           |     |     |      |        |       |        |       |       |
| TRANSACTIONS    |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Details of transactions between the Group and       |        |       |       |
| associates/joint ventures are disclosed below.      |        |       |       |
--------------------------------------------------------------------------------
|                 |     |     |      |        |       |    1-9 |   1-9 |  1-12 |
--------------------------------------------------------------------------------
| Transactions carried out    |      |        |       |  /2009 | /2008 | /2008 |
| with associates and joint   |      |        |       |        |       |       |
| ventures                    |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Sales of goods  |     |     |      |        |       |     53 |    90 |   110 |
| and services    |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Purchases of    |     |     |      |        |       |     37 |    56 |    72 |
| goods and       |     |     |      |        |       |        |       |       |
| services        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Receivables     |     |     |      |        |       |     13 |    14 |    14 |
--------------------------------------------------------------------------------
| Financial       |     |     |      |        |       |      0 |     0 |     0 |
| income and      |     |     |      |        |       |        |       |       |
| expenses        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Liabilities     |     |     |      |        |       |      9 |     5 |     9 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 7. CONTINGENT   |     |     |      |        |       |        |       |       |
| LIABILITIES     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
|                 |     |     |      |        |       | 30 Sep |    30 |    31 |
|                 |     |     |      |        |       |        |   Sep |   Dec |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |   2009 |  2008 |  2008 |
--------------------------------------------------------------------------------
| Contingent      |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| On own behalf   |     |     |      |        |       |        |       |       |
| for debt        |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Pledged assets  |     |     |      |        |       |      - |     1 |     - |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |      - |     1 |     - |
--------------------------------------------------------------------------------
| On own behalf   |     |     |      |        |       |        |       |       |
| for commitments |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Real estate     |     |     |      |        |       |     26 |    26 |    26 |
| mortgages       |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Pledged assets  |     |     |      |        |       |      3 |     5 |     3 |
--------------------------------------------------------------------------------
| Other           |     |     |      |        |       |     47 |    37 |    37 |
| contingent      |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |     76 |    68 |    66 |
--------------------------------------------------------------------------------
| On behalf of    |     |     |      |        |       |        |       |       |
| associates and  |     |     |      |        |       |        |       |       |
| joint ventures  |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Guarantees      |     |     |      |        |       |      4 |     9 |     5 |
--------------------------------------------------------------------------------
| Other           |     |     |      |        |       |      2 |     1 |     2 |
| contingent      |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |      6 |    10 |     7 |
--------------------------------------------------------------------------------
| On behalf of    |     |     |      |        |       |        |       |       |
| others          |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Guarantees      |     |     |      |        |       |     18 |    12 |    12 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |     18 |    12 |    12 |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |    100 |    91 |    85 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
|                 |     |     |      |        |       | 30 Sep |    30 |    31 |
|                 |     |     |      |        |       |        |   Sep |   Dec |
--------------------------------------------------------------------------------
| MEUR            |     |     |      |        |       |   2009 |  2008 |  2008 |
--------------------------------------------------------------------------------
| Operating lease |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Due within one  |     |     |      |        |       |     89 |   116 |   106 |
| year            |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Due between one and five years     |        |       |    227 |   202 |   262 |
--------------------------------------------------------------------------------
| Due later than  |     |     |      |        |       |    292 |   191 |   465 |
| five years      |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Total           |     |     |      |        |       |    608 |   509 |   833 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| The Group's operating lease liabilities primarily relate to hydrogen |       |
| supply contracts, time charter vessels, land and office space.       |       |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other           |     |     |      |        |       |        |       |       |
| contingent      |     |     |      |        |       |        |       |       |
| liabilities     |     |     |      |        |       |        |       |       |
--------------------------------------------------------------------------------
| Neste Oil Corporation has a collective contingent liability with Fortum Heat |
| and Gas Oy of the demerged Fortum Oil and Gas Oy's liabilities based on the  |
| Finnish Companies Act's Chapter 17 Paragraph 16.6.                           |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


CALCULATION OF KEY FIGURES                                                      

CALCULATION OF KEY FINANCIAL INDICATORS                                         

Operating profit = Operating profit includes the revenue from the sale of goods 
and services, other income such as gain from sale of shares or non-financial    
assets, share of profits (loss) of associates and joint ventures, less losses   
from sale of shares or non-financial assets, as well as expenses related to     
production, marketing and selling activities, administration, depreciation,     
amortization, and impairment charges. Realized and unrealized gains or losses on
oil and freight derivative contracts together with realized gains and losses    
from foreign currency and oil derivative contracts hedging cash flows of        
commercial sales and purchases that have been recycled in the income statement, 
are also included in operating profit.                                          

Comparable operating profit = Operating profit -/+ inventory gains/losses -/+   
gains/losses from sale of shares and non-financial assets - unrealized change in
fair value of oil and freight derivative contracts. Inventory gains/losses      
include the change in fair value of all trading inventories.                    

Return on equity, (ROE) % = 100 x (Profit before taxes - taxes) / Total equity  
average                                                                         

Return on capital employed, pre-tax (ROCE) % = 100 x (Profit before taxes +     
interest and other financial expenses) / Capital employed average               

Return on average capital employed, after-tax (ROACE) % = 100 x (Profit for the 
period (adjusted for inventory gains/losses, gains/losses from sale of shares   
and non-financial assets and unrealized gains/losses on oil and freight         
derivative contracts, net of tax) + minority interest + interest expenses and   
other financial expenses related to interest-bearing liabilities (net of tax)) /
Capital employed average                                                        

Capital employed = Total assets - interest-free liabilities - deferred tax      
liabilities -provisions                                                         

Interest-bearing net debt = Interest- bearing liabilities - cash and cash       
equivalents                                                                     

Leverage ratio, % = 100 x Interest- bearing net debt / (Interest- bearing net   
debt + Total equity)                                                            

Gearing, % = 100 x (Interest bearing net debt / Total equity)                   

Equity-to assets ratio, % = 100 x Total equity / (Total assets - advances       
received)                                                                       

Return on net assets, % = 100 x Segment operating profit / Average segment net  
assets                                                                          

Comparable return on net assets, % = 100 x Segment comparable operating profit /
Average segment net assets                                                      

Segment net assets = Property, plant and equipment, intangible assets,          
investment in associates and joint ventures, pension assets, inventories and    
interest-free receivables and liabilities allocated to the business segment,    
provisions and pension liabilities                                              

CALCULATION OF SHARE-RELATED INDICATORS                                         

Earnings per share (EPS) = Profit for the period attributable to the equity     
holders of the company / Adjusted average number of shares during the period    

Equity per share = Shareholder's equity attributable to the equity holders of   
the company/ Adjusted average number of shares at the end of the period         

Cash flow per share = Net cash generated from operating activities / Adjusted   
average number of shares during the period

Attachments

interim report q3 2009.pdf