Pre-tax sensitivity in carrying value | |||||||
$ million | |||||||
IEA Net Zero | IEA | IEA | |||||
+10% price | -10% price | Emissions | Stated | Announced | |||
Carrying value | to Harbour | to Harbour | by 2050 | Policies | Pledges | ||
Commodity | $ million | scenario | scenario | (NZE) | (STEPS) | (APS) | |
Property, plant | Crude oil | – | (86) | (221) | – | – | |
and equipment | UK NBP gas (derived) | 4,717 | – | (21) | (9) | – | – |
(note 12) | Carbon | – | – | (27) | N/A | N/A |
2023 | 2022 | |
$ million | $ million | |
Revenue | ||
North Sea | 3,478 | 5,082 |
International | 237 | 308 |
Total Group sales revenue | 3,715 | 5,390 |
Other income | ||
North Sea | 36 | 41 |
International | – | – |
Total Group revenue and other income | 3,751 | 5,431 |
Operating profit | ||
North Sea | 898 | 2,388 |
International | 15 | 153 |
Group operating profit | 913 | 2,541 |
Finance income | 104 | 279 |
Finance expenses | (420) | (358) |
Profit before income tax | 597 | 2,462 |
Income tax expense | (565) | (2,454) |
Profit for the financial year | 32 | 8 |
2023 | 2022 | |
$ million | $ million | |
Segment assets | ||
North Sea | 8,632 | 11,346 |
International | 1,265 | 1,220 |
Total assets | 9,897 | 12,566 |
Segment liabilities | ||
North Sea | (7,818) | (10,938) |
International | (539) | (607) |
Total liabilities | (8,357) | (11,545) |
2023 | 2022 | |
$ million | $ million | |
Capital additions | ||
North Sea | 611 | 576 |
International | 110 | 109 |
Total capital additions | 721 | 685 |
Depreciation, depletion and amortisation | ||
North Sea | 1,369 | 1,471 |
International | 61 | 75 |
Total depreciation, depletion and amortisation | 1,430 | 1,546 |
Exploration and evaluation expenses and new ventures | ||
North Sea | 36 | 34 |
International | – | 8 |
Total exploration and evaluation expenses and new ventures | 36 | 42 |
Exploration costs written-off | ||
North Sea | 38 | 71 |
International 1 | 19 | (7) |
Total exploration costs written-off | 57 | 64 |
2023 | 2022 | |
$ million | $ million | |
Type of goods | ||
Crude oil sales | 2,086 | 2,792 |
Gas sales | 1,415 | 2,322 |
Condensate sales | 179 | 238 |
Total revenue from contracts with customers 1 | 3,680 | 5,352 |
Tariff income | 30 | 30 |
Other revenue | 5 | 8 |
Total revenue from production activities | 3,715 | 5,390 |
Other income 2 | 36 | 41 |
Total revenue and other income | 3,751 | 5,431 |
2023 | 2022 | ||
Note | $ million | $ million | |
Cost of operations | |||
Production, insurance and transportation costs | 1,171 | 1,114 | |
Gas purchases | 12 | 36 | |
Royalties | 4 | 5 | |
Depreciation of oil and gas assets | 12 | 1,192 | 1,319 |
Depreciation of right-of-use oil and gas assets | 13 | 230 | 219 |
Capitalisation of IFRS 16 lease depreciation on oil and gas assets | 13 | (27) | (30) |
Amortisation of capacity rights | – | 1 | |
Movement in over/underlift balances and hydrocarbon inventories | (225) | 181 | |
Total cost of operations | 2,357 | 2,845 | |
Impairment expense/(reversal) of property, plant and equipment | 12 | 108 | (88) |
Impairment loss/(gain) due to increase/(decrease) in decommissioning provisions | |||
on oil and gas tangible assets | 12 | 106 | (82) |
Impairment of goodwill | 10 | 25 | – |
Exploration costs written-off 1 | 11 | 57 | 64 |
Exploration and evaluation expenditure and new ventures 2 | 36 | 42 | |
Gain on disposal 3 | – | (12) | |
General and administrative expenses | |||
Depreciation of right-of-use non-oil and gas assets | 13 | 9 | 11 |
Depreciation of non-oil and gas assets | 12 | 3 | 5 |
Amortisation of non-oil and gas intangible assets | 11 | 23 | 21 |
Other administrative costs 4 | 114 | 84 | |
Total general and administrative expenses | 149 | 121 | |
Auditor’s remuneration | |||
Audit fees | |||
Fees payable to the company’s auditor for the company’s Annual Report | 3 | 3 | |
Audit of the company’s subsidiaries pursuant to legislation | 1 | 1 | |
Non-audit fees 5 | |||
Other services pursuant to legislation – interim review | – | – | |
Other services 6 | 1 | 1 |
2023 | 2022 | |
$ million | $ million | |
Wages and salaries and other staff costs | 325 | 306 |
Social security costs | 25 | 30 |
Pension costs | 29 | 30 |
Total staff costs | 379 | 366 |
2023 | 2022 | |
Average annual number of employees employed by the Group worldwide was: | No. | No. |
Offshore based | 534 | 559 |
Office and administration | 1,271 | 1,273 |
Total staff | 1,805 | 1,832 |
2023 | 2022 | ||
Note | $ million | $ million | |
Finance income | |||
Bank interest | 19 | 10 | |
Other interest and finance gains | 6 | 20 | |
Lease finance income | 2 | 2 | |
Realised gains on interest rate swaps | – | 6 | |
Realised gains on foreign exchange forward contracts | 9 | 1 | |
Gains on derivatives 1 | 68 | 38 | |
Foreign exchange gains 2 | – | 202 | |
Total finance income | 104 | 279 | |
Finance expenses | |||
Interest payable on reserve based lending | 15 | 71 | |
Interest payable on bond | 27 | 27 | |
Other interest and finance expenses | 17 | 12 | |
Lease interest | 13 | 51 | 25 |
Losses on derivatives 1 | – | 48 | |
Finance expense on deferred revenue | 19 | 4 | 20 |
Foreign exchange losses | 57 | – | |
Bank and financing fees 3 | 100 | 91 | |
Unwinding of discount on decommissioning and other provisions | 20 | 156 | 65 |
427 | 359 | ||
Finance costs capitalised during the year 4 | (7) | (1) | |
Total finance expense | 420 | 358 |
2023 | 2022 | |
$ million | $ million | |
Current income tax expense | ||
UK corporation tax | 641 | 672 |
Overseas tax | 14 | 53 |
Adjustments in respect of prior years | 22 | (19) |
Total current income tax expense | 677 | 706 |
Deferred tax (credit)/expense | ||
UK corporation tax 1 | (74) | 1,772 |
Overseas tax | (18) | (8) |
Adjustments in respect of prior years | (20) | (16) |
Total deferred tax (credit)/expense | (112) | 1,748 |
Total tax expense reported in the income statement | 565 | 2,454 |
The tax expense/(credit) in the statement of comprehensive income is as follows: | ||
Tax expense/(credit) on cash flow hedges | 2,376 | (1,006) |
2023 | 2022 | |
$ million | $ million | |
Profit before income tax | 597 | 2,462 |
At the Group’s statutory income tax rate of 75.0% (2022: 55.0%) | 448 | 1,354 |
Effects of: | ||
Expenses/(income) not deductible/(taxable) for tax purposes | 101 | (12) |
Interest not deductible for supplementary charge and Energy Profits Levy | 60 | 53 |
Adjustments in respect of prior years | 2 | (36) |
Remeasurement of deferred tax | 13 | (72) |
Deferred Energy Profits Levy | – | 1,469 |
Impact of different tax rates | (29) | (190) |
Expenses not deductible for Energy Profits Levy | 52 | 8 |
Energy Profits Levy investment allowance | (64) | (81) |
Investment allowance | (18) | (39) |
Total tax expense reported in the consolidated income statement at the effective tax rate of 95% (2022: 100%) | 565 | 2,454 |
2023 | 2022 | ||
Note | $ million | $ million | |
Deferred tax assets | 7 | 1,406 | |
Deferred tax liabilities | (1,291) | (397) | |
(1,284) | 1,009 | ||
Reclassification of deferred tax liabilities directly associated with assets held for sale | 17 | 31 | – |
Total deferred tax | (1,253) | 1,009 |
Accelerated | |||||||
capital | Fair value of | ||||||
allowances | Decommissioning | Losses | derivatives | Other | Overseas | Total | |
$ million | $ million | $ million | $ million | $ million | $ million | $ million | |
As at 1 January 2022 | (2,820) | 2,013 | 1,314 | 1,392 | 39 | (187) | 1,751 |
Deferred tax (expense)/credit | (658) | (362) | (745) | 49 | (40) | 8 | (1,748) |
Comprehensive income | – | – | – | 1,006 | – | – | 1,006 |
Foreign exchange | 82 | (86) | – | 5 | (2) | 1 | – |
As at 31 December 2022 | (3,396) | 1,565 | 569 | 2,452 | (3) | (178) | 1,009 |
Deferred tax (expense)/credit | 546 | (25) | (388) | (61) | 22 | 18 | 112 |
Comprehensive expense | – | – | – | (2,376) | 1 | – | (2,375) |
Foreign exchange | (51) | 34 | – | (9) | 1 | (5) | (30) |
As at 31 December 2023 | (2,901) | 1,574 | 181 | 6 | 21 | (165) | (1,284) |
2023 | 2022 | |
Earnings for the year ($ millions) | ||
Earnings for the purpose of basic earnings per share | 32 | 8 |
Effect of dilutive potential ordinary shares | – | – |
Earnings for the purpose of diluted earnings per share | 32 | 8 |
Number of ordinary shares (millions) | ||
Weighted average number of ordinary shares for the purpose of basic earnings per share 1 | 804 | 900 |
Dilutive potential ordinary shares 2 | 2 | 12 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share | 806 | 912 |
Earnings per share ($ cents) | ||
Basic | 4 | 1 |
Diluted | 4 | 1 |
2023 | 2022 | |
Cost and net book value | $ million | $ million |
At 1 January | 1,327 | 1,327 |
Impairment charge | (25) | – |
At 31 December | 1,302 | 1,327 |
Oil and gas | Non-oil and | Carbon | |||
assets | gas assets 1 | allowances 2 | Total | ||
Note | $ million | $ million | $ million | $ million | |
Cost | |||||
At 1 January 2022 | 813 | 119 | – | 932 | |
Additions during the year | 111 | 31 | – | 142 | |
Transfers to property, plant and equipment | 12 | (29) | – | – | (29) |
Reduction in decommissioning asset | 20 | (12) | – | – | (12) |
Exploration write-off 3 | (64) | – | – | (64) | |
Currency translation adjustment | (2) | (13) | – | (15) | |
At 31 December 2022 | 817 | 137 | – | 954 | |
Additions during the year | 210 | 20 | – | 230 | |
Transfers from property, plant and equipment | 12 | – | 7 | – | 7 |
Reclassification from trade and other receivables 2 | – | – | 86 | 86 | |
Increase in decommissioning asset | 20 | 4 | – | – | 4 |
Exploration write-off 3 | (57) | – | – | (57) | |
Currency translation adjustment | 42 | 8 | – | 50 | |
At 31 December 2023 | 1,016 | 172 | 86 | 1,274 | |
Amortisation | |||||
At 1 January 2022 | – | 60 | – | 60 | |
Charge for the year | – | 21 | – | 21 | |
Currency translation adjustment | – | (7) | – | (7) | |
At 31 December 2022 | – | 74 | – | 74 | |
Charge for the year | – | 23 | – | 23 | |
Currency translation adjustment | – | 5 | – | 5 | |
At 31 December 2023 | – | 102 | – | 102 | |
Net book value | |||||
At 31 December 2022 | 817 | 63 | – | 880 | |
At 31 December 2023 | 1,016 | 70 | 86 | 1,172 |
Fixtures and | ||||
Oil and gas | fittings & office | |||
assets | equipment | Total | ||
Note | $ million | $ million | $ million | |
Cost | ||||
At 1 January 2022 | 12,022 | 30 | 12,052 | |
Additions 1 | 532 | 11 | 543 | |
Transfers from intangible assets | 11 | 29 | – | 29 |
Decrease in decommissioning asset 2 | 20 | (778) | – | (778) |
Currency translation adjustment | (369) | (3) | (372) | |
At 31 December 2022 | 11,436 | 38 | 11,474 | |
Additions 1 | 482 | 9 | 491 | |
Transfers to intangible assets | 11 | – | (7) | (7) |
Reclassification of asset held for sale | 17 | (198) | – | (198) |
Decrease in decommissioning asset 2 | 20 | (22) | – | (22) |
Currency translation adjustment | 159 | 2 | 161 | |
At 31 December 2023 | 11,857 | 42 | 11,899 | |
Accumulated depreciation | ||||
At 1 January 2022 | 4,785 | 21 | 4,806 | |
Charge for the year | 1,319 | 5 | 1,324 | |
Net impairment reversal | (170) | – | (170) | |
Currency translation adjustment | (174) | (2) | (176) | |
At 31 December 2022 | 5,760 | 24 | 5,784 | |
Charge for the year | 1,192 | 3 | 1,195 | |
Impairment charge | 214 | – | 214 | |
Reclassification of asset held for sale | 17 | (103) | – | (103) |
Currency translation adjustment | 91 | 1 | 92 | |
At 31 December 2023 | 7,154 | 28 | 7,182 | |
Net book value | ||||
At 31 December 2022 | 5,676 | 14 | 5,690 | |
At 31 December 2023 | 4,703 | 14 | 4,717 |
Land and | Offshore | ||||||
buildings | Drilling rigs | FPSO | facilities | Equipment | Total | ||
Right-of-use assets | Note | $ million | $ million | $ million | $ million | $ million | $ million |
Cost | |||||||
At 1 January 2022 | 100 | 153 | 509 | – | 18 | 780 | |
Additions during the year 1 | – | – | – | 338 | – | 338 | |
Cost revisions/remeasurements | 3 | 33 | 53 | (4) | 4 | 89 | |
Disposals | (6) | – | – | – | – | (6) | |
Currency translation adjustment | (9) | (17) | – | – | (2) | (28) | |
At 31 December 2022 | 88 | 169 | 562 | 334 | 20 | 1,173 | |
Additions during the year 1 | 25 | – | – | – | 1 | 26 | |
Cost revisions/remeasurements | 1 | 48 | 63 | (6) | 4 | 110 | |
Reclassification as asset held for sale | 17 | (5) | – | (71) | – | – | (76) |
Disposals | (4) | (19) | – | – | – | (23) | |
Currency translation adjustment | 4 | 10 | – | – | 1 | 15 | |
At 31 December 2023 | 109 | 208 | 554 | 328 | 26 | 1,225 | |
Accumulated depreciation | |||||||
At 1 January 2022 | 22 | 98 | 102 | – | 7 | 229 | |
Charge for the year | 12 | 43 | 107 | 61 | 7 | 230 | |
Disposals | (6) | – | – | – | – | (6) | |
Currency translation adjustment | (2) | (12) | – | – | (1) | (15) | |
At 31 December 2022 | 26 | 129 | 209 | 61 | 13 | 438 | |
Charge for the year | 9 | 42 | 94 | 89 | 5 | 239 | |
Reclassification of asset held for sale | 17 | (2) | – | (23) | – | – | (25) |
Disposals | (4) | (19) | – | – | – | (23) | |
Currency translation adjustment | 1 | 7 | – | – | 1 | 9 | |
At 31 December 2023 | 30 | 159 | 280 | 150 | 19 | 638 | |
Net book value | |||||||
At 31 December 2022 | 62 | 40 | 353 | 273 | 7 | 735 | |
At 31 December 2023 | 79 | 49 | 274 | 178 | 7 | 587 |
2023 | 2022 | ||
Right-of-use liabilities | Note | $ million | $ million |
At 1 January | 825 | 654 | |
Additions | 28 | 338 | |
Remeasurement | 110 | 89 | |
Finance costs charged to income statement | 7 | 51 | 25 |
Finance costs charged to decommissioning provision | 20 | 1 | 1 |
Reclassification of liabilities as held for sale | 17 | (95) | – |
Lease payments | (262) | (254) | |
Currency translation adjustment | 15 | (28) | |
At 31 December | 673 | 825 | |
Classified as | |||
Current | 199 | 221 | |
Non-current | 474 | 604 | |
Total lease liabilities | 673 | 825 |
2023 | 2022 | ||
Depreciation charge of right-of-use assets | Note | $ million | $ million |
Land and buildings – non-oil and gas assets | 8 | 11 | |
Land and buildings – oil and gas assets | 1 | 1 | |
Drilling rigs | 42 | 43 | |
FPSO | 94 | 107 | |
Offshore facilities | 89 | 61 | |
Equipment – non-oil and gas assets | 1 | – | |
Equipment – oil and gas assets | 4 | 7 | |
239 | 230 | ||
Capitalisation of IFRS 16 lease depreciation 1 | |||
Drilling rigs | (25) | (26) | |
Equipment | (2) | (4) | |
Depreciation charge included within the consolidated income statement | 212 | 200 | |
Lease interest | 7 | 51 | 25 |
2023 | 2022 | |
$ million | $ million | |
Hydrocarbons | 49 | 22 |
Consumables and subsea supplies | 151 | 121 |
Total inventories | 200 | 143 |
2023 | 2022 | |
$ million | $ million | |
Trade receivables | 359 | 392 |
Underlift position | 146 | 69 |
Other debtors | 67 | 97 |
Prepayments and accrued income | 223 | 785 |
Corporation tax receivable | 37 | 60 |
Total trade and other receivables | 832 | 1,403 |
2023 | 2022 | |
$ million | $ million | |
Net investment in sublease | 1 | 44 |
Decommissioning funding asset 1 | 56 | 62 |
Other receivables 2 | 127 | 164 |
Prepayments and accrued income | – | 28 |
Total other long-term receivables | 184 | 298 |
2023 | 2022 | |
$ million | $ million | |
Cash at banks and in hand | 280 | 500 |
2023 | ||
Current | Note | $ million |
Assets | ||
Property, plant and equipment | 12 | 95 |
Right-of-use-assets | 13 | 51 |
Other receivables and working capital | 188 | |
Assets held for sale | 334 | |
Liabilities | ||
Provisions | 20 | 87 |
Lease creditor | 13 | 95 |
Trade and other payables | 29 | |
Deferred tax | 8 | 31 |
Liabilities directly associated with assets held for sale | 242 | |
Net assets directly associated with disposal group | 92 | |
Impairment loss recorded | 38 |
2023 | 2022 | |
$ million | $ million | |
Current | ||
Trade payables | 52 | 47 |
Overlift position | 33 | 132 |
Other payables | 143 | 118 |
Matured financial instruments | 48 | 258 |
Accruals | 600 | 682 |
Deferred income 1 | 10 | 15 |
886 | 1,252 | |
Non-current | ||
Other payables | 13 | 11 |
Deferred income 1 | – | 8 |
13 | 19 |
Decommissioning | |||
provision | Other | Total | |
$ million | $ million | $ million | |
At 1 January 2022 | 5,354 | 27 | 5,381 |
Additions | 24 | – | 24 |
Changes in estimates – decrease to oil and gas tangible decommissioning assets | (720) | – | (720) |
Changes in estimates – decrease to oil and gas intangible decommissioning assets | (6) | – | (6) |
Changes in estimate – credit to income statement | – | (1) | (1) |
Changes in estimate on oil and gas tangible assets – credit to income statement | (82) | – | (82) |
Changes in estimate on oil and gas intangible assets – credit to income statement | (6) | – | (6) |
Amounts used | (223) | (2) | (225) |
Disposal | (9) | – | (9) |
Interest on decommissioning lease | (1) | – | (1) |
Depreciation, depletion & amortisation on decommissioning right-of-use leased asset | (8) | – | (8) |
Unwinding of discount | 65 | – | 65 |
Currency translation adjustment | (247) | – | (247) |
At 31 December 2022 | 4,141 | 24 | 4,165 |
Additions | 40 | – | 40 |
Changes in estimates – decrease to oil and gas tangible decommissioning assets | (203) | – | (203) |
Changes in estimate on oil and gas tangible assets – debit to income statement | 141 | – | 141 |
Changes in estimate on oil and gas intangible assets – debit to income statement | 4 | – | 4 |
Changes in estimate – debit to income statement | – | 3 | 3 |
Amounts used | (248) | – | (248) |
Reclassification of liabilities directly associated with assets held for sale | (87) | – | (87) |
Interest on decommissioning lease | (1) | – | (1) |
Depreciation, depletion & amortisation on decommissioning right-of-use leased asset | (9) | – | (9) |
Unwinding of discount | 156 | – | 156 |
Currency translation adjustment | 87 | – | 87 |
At 31 December 2023 | 4,021 | 27 | 4,048 |
Non-current | Current | ||
liabilities | liabilities | Total | |
Classified within | $ million | $ million | $ million |
At 31 December 2022 | 3,934 | 231 | 4,165 |
At 31 December 2023 | 3,818 | 230 | 4,048 |
2023 | 2022 | |
$ million | $ million | |
Reserve based lending (RBL) facility 1 | – | 702 |
Bond | 493 | 491 |
Exploration finance facility | – | 11 |
Other loans | 16 | 34 |
Total borrowings | 509 | 1,238 |
Classified within | ||
Non-current liabilities | 493 | 1,216 |
Current liabilities | 16 | 22 |
Total borrowings | 509 | 1,238 |
$ million | |
Total borrowings as at 1 January 2022 | 2,886 |
Repayment of RBL | (1,663) |
Repayment of financing arrangement | (15) |
Repayment of EFF loan | (38) |
Proceeds from EFF loan | 11 |
Currency translation adjustment on EFF loan | (7) |
Financing arrangement interest payable | 9 |
Amortisation of arrangement fees and related costs | 55 |
Total borrowings as at 31 December 2022 | 1,238 |
Proceeds from drawdown of borrowing facilities | 660 |
Repayment of RBL | (1,435) |
Repayment of financing arrangement | (21) |
Repayment of EFF loan | (11) |
Arrangement fees and related costs on RBL capitalised | (34) |
Financing arrangement interest payable | 3 |
Amortisation of arrangement fees and related costs | 48 |
Reclassification of RBL arrangement fees and related costs to current and non-current assets | 61 |
Total borrowings as at 31 December 2023 | 509 |
31 December 2023 | 31 December 2022 | |||
Assets | Liabilities | Assets | Liabilities | |
$ million | $ million | $ million | $ million | |
Current | ||||
Measured at fair value through profit and loss | ||||
Foreign exchange derivatives | 6 | – | 6 | – |
Interest rate derivatives | – | – | 24 | – |
Fair value of embedded derivative within gas contract | 10 | – | – | (57) |
16 | – | 30 | (57) | |
Measured at fair value through other comprehensive income | ||||
Commodity derivatives | 154 | (197) | 51 | (2,114) |
Total current | 170 | (197) | 81 | (2,171) |
Non-current | ||||
Measured at fair value through profit and loss | ||||
Interest rate derivatives | – | – | 18 | – |
– | – | 18 | – | |
Measured at fair value through other comprehensive income | ||||
Commodity derivatives | 112 | (87) | 85 | (1,279) |
Total non-current | 112 | (87) | 103 | (1,279) |
Total current and non-current | 282 | (284) | 184 | (3,450) |
Financial assets | Financial liabilities | |||
Level 2 | Level 3 | Level 2 | Level 3 | |
As at 31 December 2023 | $ million | $ million | $ million | $ million |
Fair value of embedded derivative within gas contract | 10 | – | – | – |
Commodity derivatives | 266 | – | (284) | – |
Foreign exchange derivatives | 6 | – | – | – |
Total fair value | 282 | – | (284) | – |
Financial assets | Financial liabilities | |||
Level 2 | Level 3 | Level 2 | Level 3 | |
As at 31 December 2022 | $ million | $ million | $ million | $ million |
Fair value of embedded derivative within gas contract | – | – | (57) | – |
Commodity derivatives | 136 | – | (3,393) | – |
Foreign exchange derivatives | 6 | – | – | – |
Interest rate derivatives | 42 | – | – | – |
Total fair value | 184 | – | (3,450) | – |
2023 | 2022 | |
Finance income | $ million | $ million |
Change in fair value of embedded derivative within gas contract | 68 | – |
Foreign exchange derivatives | – | 7 |
Interest rate derivatives | (43) | 31 |
25 | 38 |
2023 | 2022 | |
Finance expenses | $ million | $ million |
Change in fair value of embedded derivative within gas contract | – | (48) |
– | (48) |
2023 | 2022 | |||
$ million | $ million | |||
Book value | Fair value | Book value | Fair value | |
Bond | (493) | (487) | (491) | (446) |
Position as at 31 December 2023 | 2024 | 2025 | 2026 |
Oil volume hedged (thousand bbls) | 7,320 | 4,380 | – |
Weighted average hedged price ($/bbl) | 84.37 | 77.35 | – |
Gas volume hedged (million therms) | 759 | 428 | 90 |
Weighted average hedged price (p/therm) | 67.19 | 89.68 | 99.28 |
Effect | |||
on profit | Effect | ||
before tax | on equity | ||
As at 31 December 2023 | Market movement | $ million | $ million |
Brent oil price | $10 /bbl increase | – | (28) |
Brent oil price | $10 /bbl decrease | – | 28 |
NBP gas price | £0.1 /therm increase | – | (28) |
NBP gas price | £0.1 /therm decrease | – | 28 |
Effect | |||
on profit | Effect | ||
before tax | on equity | ||
As at 31 December 2022 | Market movement | $ million | $ million |
Brent oil price | $10 /bbl increase | – | (49) |
Brent oil price | $10 /bbl decrease | – | 49 |
NBP gas price | £0.1 /therm increase | – | (49) |
NBP gas price | £0.1 /therm decrease | – | 49 |
Derivative | Currency | Period of hedge | Terms | |
31 December 2023 | Interest rate swaps | $nil million | N/A | N/A |
31 December 2022 | Interest rate swaps | $545 million | Jun 20 – Jun 25 | Average 0.55% |
Cash | Fixed rate | Floating rate | ||
at bank | borrowings | borrowings | Total | |
As at 31 December 2023 | $ million | $ million | $ million | $ million |
US dollar | 238 | (493) | – | (255) |
Pound sterling | 28 | – | – | 28 |
Norwegian krone | 13 | – | – | 13 |
Other | 1 | – | – | 1 |
280 | (493) | – | (213) |
Cash | Fixed rate | Floating rate | ||
at bank | borrowings | borrowings | Total | |
As at 31 December 2022 | $ million | $ million | $ million | $ million |
US dollar | 481 | (491) | (702) | (712) |
Pound sterling | 8 | – | – | 8 |
Norwegian krone | 6 | – | (11) | (5) |
Other | 5 | – | – | 5 |
500 | (491) | (713) | (704) |
Effect | |||
on profit | Effect | ||
before tax | on equity | ||
Market movement | $ million | $ million | |
31 December 2023 | |||
US dollar interest rates | +100 basis points | 2 | – |
31 December 2022 | |||
US dollar interest rates | +100 basis points | 8 | – |
Effect | |||
on profit | Effect | ||
Market | before tax | on equity | |
movement | $ million | $ million | |
31 December 2023 | |||
US dollar/pound sterling | 10% strengthening | 78 | – |
US dollar/pound sterling | 10% weakening | (78) | – |
31 December 2022 | |||
US dollar/pound sterling | 10% strengthening | 291 | – |
US dollar/pound sterling | 10% weakening | (291) | – |
Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
As at 31 December 2023 | $ million | $ million | $ million | $ million | $ million |
Non-derivative financial liabilities | |||||
Bond | 28 | 28 | 528 | – | 584 |
Other loans | 16 | – | – | – | 16 |
Trade and other payables | 825 | 13 | – | – | 838 |
Lease obligations | 250 | 186 | 340 | 121 | 897 |
Total non-derivative financial liabilities | 1,119 | 227 | 868 | 121 | 2,335 |
Derivative financial liabilities | |||||
Net-settled commodity derivatives | 197 | 87 | – | – | 284 |
1,316 | 314 | 868 | 121 | 2,619 |
Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
As at 31 December 2022 | $ million | $ million | $ million | $ million | $ million |
Non-derivative financial liabilities | |||||
Reserve based lending facility | 61 | 61 | 881 | – | 1,003 |
Bond | 28 | 27 | 555 | – | 610 |
Exploration finance facility | 11 | – | – | – | 11 |
Other loans | 11 | 9 | 18 | – | 38 |
Trade and other payables | 1,318 | 19 | – | – | 1,337 |
Lease obligations | 208 | 180 | 386 | 61 | 835 |
Total non-derivative financial liabilities | 1,637 | 296 | 1,840 | 61 | 3,834 |
Derivative financial liabilities | |||||
Net-settled commodity derivatives | 2,308 | 930 | 155 | – | 3,393 |
3,945 | 1,226 | 1,995 | 61 | 7,227 |
2023 | 2022 | |||
Issued and fully paid | Number | $ million | Number | $ million |
Ordinary shares of 0.002p each | 770,370,830 | 0 | 847,168,796 | 0 |
Ordinary non-voting deferred shares of 12.4999p each | 925,532,809 | 171 | 925,532,809 | 171 |
171 | 171 |
2023 | |
Own shares | $ million |
At 1 January 2023 | 21 |
Purchase of ESOP Trust shares | 16 |
Release of shares | (13) |
24 |
2023 | 2022 | |
million shares | million shares | |
Outstanding at 1 January | 27.8 | 20.5 |
Granted | 15.1 | 10.3 |
Vested | (8.7) | (1.6) |
Forfeited | (0.5) | (1.4) |
Outstanding at 31 December 1 | 33.7 | 27.8 |
2023 | 2022 | |
Share price at date of grant | £2.44 – £2.90 | £5.00 – £5.19 |
Dividend yield | 0% | 0% |
Expected term | 2.9 – 3.0 years | 3.0 years |
Risk free rate | 3.3% – 4.2% | 1.4% – 1.6% |
Share price volatility of the company | 49.2% – 50.2% | 50.5% – 51.3% |
2023 | 2022 | |
$ million | $ million | |
Profit before taxation | 597 | 2,462 |
Adjustments to reconcile profit before tax to net cash flows | ||
Finance cost, excluding foreign exchange | 363 | 358 |
Finance income, excluding foreign exchange | (104) | (77) |
Depreciation, depletion and amortisation | 1,430 | 1,546 |
Fair value movement in unrealised carbon swaps | – | 2 |
Net impairment of property, plant and equipment | 214 | (170) |
Impairment of goodwill | 25 | – |
Share-based payments | 20 | 17 |
Decommissioning payments | (268) | (217) |
Exploration costs written-off | 57 | 64 |
Onerous contract payments | – | (2) |
Gain on disposal | – | (12) |
Movement in realised cash flow hedges not yet settled | (207) | (104) |
Unrealised foreign exchange loss/(gain) | 49 | (238) |
Working capital adjustments | ||
(Increase)/decrease in inventories | (52) | 65 |
Decrease/(increase) in trade and other receivables | 519 | (75) |
(Decrease)/increase in trade and other payables | (61) | 63 |
Net tax payments | (438) | (552) |
Net cash inflow from operating activities | 2,144 | 3,130 |
2023 | 2022 | |
$ million | $ million | |
Proceeds from drawdown of borrowing facilities | (660) | – |
Proceeds from EFF loan | – | (11) |
Repayment of RBL facility | 1,435 | 1,663 |
Repayment of EFF loan | 11 | 38 |
Repayment of financing arrangement | 21 | 15 |
Financing arrangement interest payable | (3) | (9) |
Arrangement fees and related costs on RBL capitalised | 34 | – |
Amortisation of arrangement fees and related costs capitalised | (48) | (55) |
Currency translation adjustment on EFF loan | – | 7 |
Movement in total borrowings | 790 | 1,648 |
Movement in cash and cash equivalents | (220) | (199) |
Decrease in net borrowings in the year | 570 | 1,449 |
Opening net borrowings | (738) | (2,187) |
Closing net borrowings | (168) | (738) |
2023 | 2022 | |
$ million | $ million | |
Cash and cash equivalents | 280 | 500 |
RBL facility | – | (702) |
Bond | (493) | (491) |
EFF loan | – | (11) |
Net debt | (213) | (704) |
Financing arrangement | (16) | (34) |
Closing net borrowings | (229) | (738) |
Non-current assets | 42 | – |
Current assets | 19 | – |
Closing net borrowings after total unamortised fees 1 | (168) | (738) |
2023 | 2022 | |
$ million | $ million | |
Salaries and short-term employee benefits | 13 | 15 |
Payments made in lieu of pension contributions | 1 | 1 |
14 | 16 |
2023 | 2022 | |
$ million | $ million | |
Cash dividends on ordinary shares declared and paid | ||
Final dividend for 2022: 12 cents per share (2021: 11 cents per share) | 99 | 98 |
Interim dividend for 2023: 12 cents per share (2022: 11 cents per share) | 91 | 93 |
190 | 191 | |
Proposed dividends on ordinary shares | ||
Final dividend for 2023: |
Name of company | Area of operation | Country of incorporation | Main activity |
Chrysaor (U.K.) Alpha Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor (U.K.) Beta Limited | UK | UK 2 | Decommissioning activities |
Chrysaor (U.K.) Sigma Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor (U.K.) Theta Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor CNS Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor Developments Limited | UK | UK 2 | Decommissioning activities |
Chrysaor E&P Finance Limited | UK | UK 2 | Financing company |
Chrysaor E&P Limited | UK | UK 2 | Intermediate holding company |
Chrysaor Holdings Limited 1 | UK | Cayman Islands 13 | Intermediate holding company |
Chrysaor Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor Marketing Limited | UK | UK 2 | Gas trading |
Chrysaor North Sea Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor Petroleum Company U.K. Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor Petroleum Limited | UK | UK 2 | Decommissioning activities |
Chrysaor Production (U.K.) Limited | UK | UK 2 | Exploration, production, and development |
Chrysaor Production Holdings Limited | UK | UK 2 | Intermediate holding company |
Chrysaor Resources (Irish Sea) Limited | UK | UK 2 | Exploration, production, and development |
Ebury Gate Limited | Guernsey | Guernsey 11 | Risk mitigation services |
EnCore (NNS) Limited | UK | UK 2 | Intermediate holding company |
EnCore Oil Limited | UK | UK 2 | Intermediate holding company |
FP Mauritania A BV | Mauritania | Netherlands 7 | Decommissioning activities |
FP Mauritania B BV | Mauritania | Netherlands 7 | Decommissioning activities |
Harbour Energy Services Limited | UK | UK 2 | Service company |
(formerly Chrysaor E&P Services Limited) | |||
Harbour Energy Norge AS | Norway | Norway 3 | Exploration, production, and development |
Premier Oil (EnCore Petroleum) Limited | UK | UK 2 | Intermediate holding company |
Premier Oil (Vietnam) Limited | Vietnam | British Virgin Islands 8 | Exploration, production, and development |
Premier Oil Aberdeen Services Limited | UK | UK 2 | Service company |
Premier Oil and Gas Services Limited | UK | UK 2 | Service company |
Premier Oil Andaman I Limited | Indonesia | UK 2 | Exploration, production, and development |
Premier Oil Andaman Limited | Indonesia | UK 2 | Exploration, production, and development |
Premier Oil Barakuda Limited | Indonesia | UK 2 | Exploration, production and development |
Premier Oil do Brasil Petroleo e Gas Ltda | Brazil | Brazil 9 | Exploration, production, and development |
Premier Oil E&P Holdings Limited | UK | UK 2 | Intermediate holding company |
Premier Oil E&P UK EU Limited | UK | UK 2 | Exploration, production, and development |
Premier Oil E&P UK Limited | UK | UK 2 | Exploration, production, and development |
Premier Oil Exploration (Mauritania) Limited | Mauritania | Jersey 6 | Decommissioning activities |
Premier Oil Exploration and Production | Mexico | Mexico 10 | Exploration, production, and development |
Mexico S.A.de C.V. | |||
Premier Oil Far East Limited | Singapore | UK 2 | Service company |
Premier Oil Group Holdings Limited 1 | UK | UK 2 | Intermediate holding company |
Premier Oil Group Limited | UK | UK 5 | Intermediate holding company |
Premier Oil Holdings Limited | UK | UK 2 | Intermediate holding company |
Premier Oil Mauritania B Limited | Mauritania | Jersey 6 | Decommissioning activities |
Premier Oil Mexico Holdings Limited | UK | UK 2 | Intermediate holding company |
Premier Oil Mexico Investments Limited | UK | UK 2 | Intermediate holding company |
Premier Oil Mexico Recursos S.A. de C.V. | Mexico | Mexico 10 | Exploration, production, and development |
Premier Oil Natuna Sea BV | Indonesia | Netherlands 7 | Exploration, production, and development |
Premier Oil Overseas BV | Netherlands | Netherlands 7 | Intermediate holding company |
Premier Oil South Andaman Limited | Indonesia | UK 2 | Exploration, production, and development |
Premier Oil Tuna BV | Indonesia | Netherlands 7 | Exploration, production, and development |
Name of company | Area of operation | Country of incorporation | Main activity |
Premier Oil UK Limited | UK | UK 5 | Exploration, production, and development |
Premier Oil Vietnam Offshore BV | Vietnam | Netherlands 7 | Exploration, production, and development |
Chrysaor (U.K.) Britannia Limited | – | UK 2 | Dormant company |
Chrysaor (U.K.) Delta Limited | – | UK 2 | Non-trading |
Chrysaor (U.K.) Eta Limited | – | UK 2 | Non-trading |
Chrysaor (U.K.) Lambda Limited | – | ROI 4 | Dormant company |
Chrysaor Production Limited | – | UK 2 | Non-trading |
Chrysaor Resources (UK) Holdings Limited | – | UK 2 | Non-trading |
Chrysaor (U.K.) Zeta Limited | – | UK 2 | Non-trading |
Harbour Energy Argentina Limited | – | UK 2 | Dormant company |
Harbour Energy Developments Limited | – | UK 2 | Dormant company |
Harbour Energy Secretaries Limited | – | UK 2 | Dormant company |
Harbour Energy Production Limited | – | UK 2 | Dormant company |
Premier Oil ANS Holdings Limited | – | UK 2 | Non-trading |
Premier Oil ANS Limited | – | UK 2 | Non-trading |
Premier Oil B Limited | – | UK 2 | Dormant company |
Premier Oil Congo (Marine IX) Limited | – | Jersey 6 | Dormant company |
Premier Oil Exploration Limited | – | UK 5 | Non-trading |
Premier Oil Exploration ONS Limited | – | UK 2 | Dormant company |
Premier Oil Finance (Jersey) Limited 1 | – | Jersey 6 | Non-trading |
Premier Oil ONS Limited | – | UK 2 | Dormant company |
Premier Oil Pakistan Offshore BV | – | Netherlands 7 | Dormant company |
Premier Oil Vietnam 121 Limited | – | UK 2 | Non-trading |
Viking CCS Limited (formerly Chrysaor Energy Limited) | – | UK 2 | Dormant company |
Chrysaor Investments Limited | – | UK 2 | Liquidation |
Chrysaor Petroleum Chemicals U.K. Limited | – | UK 2 | Liquidation |
(formerly Harbour Energy Services Limited) | |||
Chrysaor Production Oil (GB) Limited | – | UK 2 | Liquidation |
(formerly Harbour Energy Production Limited) | |||
Chrysaor Supply & Trading Limited | – | UK 2 | Liquidation |
EnCore (VOG) Limited | – | UK 2 | Liquidation |
EnCore CCS Limited | – | UK 2 | Liquidation |
EnCore Natural Resources Limited | – | UK 2 | Liquidation |
EnCore Oil and Gas Limited | – | UK 2 | Liquidation |
Premier Oil Belgravia Holdings Limited | – | UK 2 | Liquidation |
Premier Oil Belgravia Limited | – | UK 2 | Liquidation |
Premier Oil Bukit Barat Limited | – | UK 2 | Liquidation |
Premier Oil CCS Limited | – | UK 2 | Liquidation |
Premier Oil E&P UK Energy Trading Limited | – | UK 2 | Liquidation |
Premier Oil Exploration and Production (Iraq) Limited | – | UK 2 | Liquidation |
Premier Oil Investments Limited | – | UK 2 | Liquidation |
Premier Oil Pacific Limited | – | Hong Kong 12 | Liquidation |
Premier Overseas Holdings Limited | – | UK 2 | Liquidation |
XEO Exploration Limited (formerly XEO Exploration plc) | – | UK 2 | Liquidation |
2023 | 2022 | ||
Note | $ million | $ million | |
Assets | |||
Non-current assets | |||
Investments in subsidiaries | 3 | 2,238 | 2,302 |
Long-term receivables | 4 | 1,924 | 2,209 |
Total non-current assets | 4,162 | 4,511 | |
Current assets | |||
Trade and other receivables | 4 | 22 | 4 |
Total current assets | 22 | 4 | |
Current liabilities | |||
Trade and other payables | 5 | (54) | (15) |
Net current liabilities | (32) | (11) | |
Non-current liabilities | |||
Borrowings | 6 | (493) | (491) |
Long-term employee benefit plan deficit | 7 | (1) | (1) |
Net assets | 3,636 | 4,008 | |
Equity and reserves | |||
Share capital | 9 | 171 | 171 |
Retained earnings | 3,457 | 3,829 | |
Other reserves | 8 | 8 | |
Total equity and reserves | 3,636 | 4,008 |
Capital | ||||||
Share | Share | Merger | redemption | Retained | Total | |
capital | premium | reserve | reserve | earnings | equity | |
$ million | $ million | $ million | $ million | $ million | $ million | |
At 1 January 2022 | 171 | 1,505 | 4,806 | 8 | 762 | 7,252 |
Purchase and cancellation of own shares 1 | – | – | – | – | (361) | (361) |
Loss for the financial year | – | – | – | – | (2,704) | (2,704) |
Capital restructuring 2 | – | (1,505) | (4,806) | – | 6,311 | – |
Share-based payments | – | – | – | – | 34 | 34 |
Purchase of ESOP Trust shares | – | – | – | – | (22) | (22) |
Dividend paid | – | – | – | – | (191) | (191) |
At 31 December 2022 | 171 | – | – | 8 | 3,829 | 4,008 |
Purchase and cancellation of own shares 1 | – | – | – | – | (249) | (249) |
Profit for the financial year | – | – | – | – | 36 | 36 |
Share-based payments | – | – | – | – | 46 | 46 |
Purchase of ESOP Trust shares | – | – | – | – | (15) | (15) |
Dividend paid | – | – | – | – | (190) | (190) |
At 31 December 2023 | 171 | – | – | 8 | 3,457 | 3,636 |
2023 | 2022 | |
$ million | $ million | |
At 1 January | 2,302 | 4,966 |
Impairment | (64) | (2,664) |
At 31 December | 2,238 | 2,302 |
2023 | 2022 | |
$ million | $ million | |
Current | ||
Amounts owed by subsidiary undertakings 1 | – | 1 |
Trade debtors | 1 | – |
Prepayments | 21 | 3 |
22 | 4 | |
Non-current | ||
Amounts owed by subsidiary undertakings 2 | 1,924 | 2,209 |
2023 | 2022 | |
$ million | $ million | |
Amounts owed to subsidiary undertakings | – | 2 |
Amounts owed to subsidiary undertakings in respect of taxation | 8 | 5 |
Other creditors | – | 1 |
Accruals | 46 | 7 |
54 | 15 |
2023 | 2022 | |||
Book value | Fair value | Book value | Fair value | |
$ million | $ million | $ million | $ million | |
Bond | (493) | (487) | (491) | (446) |