These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange On Which
Registered
|
|
|
|
|
|
Ordinary shares
, nominal value of
NOK 2.50
each
|
|
|
|
|
☒
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
Emerging growth company
|
|
|
U.S. GAAP
|
☐
|
by the International Accounting Standards Board
|
☒
|
Other
|
☐
|
|
Capitalised cost related to oil and gas producing activities
|
|||
|
Consolidated companies
|
|||
|
At 31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Unproved properties
|
5,229
|
5,022
|
5,917
|
|
Proved properties, wells, plants and other equipment
|
171,332
|
183,316
|
181,189
|
|
Total capitalised cost
|
176,561
|
188,338
|
187,106
|
|
Accumulated depreciation, impairment and amortisation
|
(124,739)
|
(132,902)
|
(133,584)
|
|
Net capitalised cost
|
51,823
|
55,436
|
53,523
|
|
Expenditures incurred in oil and gas property acquisition, exploration and development activities
|
||||||
|
These expenditures include both amounts capitalised and expensed.
|
||||||
|
Consolidated companies
|
||||||
|
(in USD million)
|
Norway
|
Eurasia
excluding
Norway
|
Africa
|
USA
|
Americas
excluding
USA
|
Total
|
|
Full year 2024
|
||||||
|
Exploration expenditures
|
715
|
13
|
48
|
150
|
475
|
1,401
|
|
Development costs
|
5,099
|
692
|
490
|
1,232
|
1,721
|
9,234
|
|
Acquired proved properties
|
104
|
5
|
0
|
2,064
|
0
|
2,173
|
|
Acquired unproved properties
|
101
|
0
|
18
|
504
|
32
|
655
|
|
Total
|
6,019
|
710
|
556
|
3,950
|
2,228
|
13,463
|
|
Full year 2023
|
||||||
|
Exploration expenditures
|
662
|
16
|
35
|
310
|
253
|
1,276
|
|
Development costs
|
4,864
|
470
|
509
|
1,084
|
1,279
|
8,206
|
|
Acquired proved properties
|
0
|
1,271
|
0
|
0
|
0
|
1,271
|
|
Acquired unproved properties
|
352
|
5
|
0
|
6
|
18
|
381
|
|
Total
|
5,878
|
1,762
|
544
|
1,400
|
1,550
|
11,134
|
|
Full year 2022
|
||||||
|
Exploration expenditures
|
494
|
27
|
57
|
150
|
360
|
1,088
|
|
Development costs
|
4,483
|
320
|
379
|
712
|
965
|
6,859
|
|
Acquired proved properties
|
110
|
226
|
38
|
0
|
0
|
374
|
|
Acquired unproved properties
|
6
|
0
|
0
|
0
|
0
|
6
|
|
Total
|
5,093
|
573
|
474
|
862
|
1,325
|
8,327
|
|
Consolidated companies
|
||||||
|
(in USD million)
|
Norway
|
Eurasia
excluding
Norway
|
Africa
|
USA
|
Americas
excluding
USA
|
Total
|
|
Full year 2024
|
||||||
|
Sales
|
80
|
14
|
495
|
114
|
73
|
776
|
|
Transfers
|
33,271
|
1,113
|
2,277
|
3,610
|
2,502
|
42,773
|
|
Other revenues
|
291
|
6
|
820
|
233
|
32
|
1,382
|
|
Total revenues
|
33,642
|
1,133
|
3,592
|
3,957
|
2,607
|
44,931
|
|
Exploration expenses
|
(513)
|
(15)
|
(33)
|
(219)
|
(443)
|
(1,223)
|
|
Production costs
|
(2,867)
|
(306)
|
(455)
|
(495)
|
(759)
|
(4,882)
|
|
Depreciation, amortisation and net impairment losses
|
(4,954)
|
(529)
|
(553)
|
(1,607)
|
(983)
|
(8,626)
|
|
Other expenses
|
(745)
|
(185)
|
12
|
(649)
|
(303)
|
(1,870)
|
|
Total costs
|
(9,079)
|
(1,035)
|
(1,029)
|
(2,970)
|
(2,488)
|
(16,601)
|
|
Results of operations before tax
|
24,563
|
98
|
2,563
|
987
|
119
|
28,330
|
|
Tax expense
|
(19,013)
|
469
|
(800)
|
(206)
|
(1,099)
|
(20,650)
|
|
Results of operations
|
5,550
|
567
|
1,763
|
781
|
(980)
|
7,680
|
|
Net income/(loss) from equity accounted investments
|
0
|
13
|
0
|
0
|
0
|
13
|
|
Consolidated companies
|
||||||
|
(in USD million)
|
Norway
|
Eurasia
excluding
Norway
|
Africa
|
USA
|
Americas
excluding
USA
|
Total
|
|
Full year 2023
|
||||||
|
Sales
|
62
|
107
|
533
|
127
|
92
|
921
|
|
Transfers
|
37,892
|
1,121
|
2,242
|
3,954
|
2,646
|
47,855
|
|
Other revenues
|
387
|
129
|
57
|
238
|
76
|
887
|
|
Total revenues
|
38,341
|
1,357
|
2,832
|
4,319
|
2,814
|
49,663
|
|
Exploration expenses
|
(476)
|
(20)
|
(37)
|
(322)
|
30
|
(825)
|
|
Production costs
|
(2,898)
|
(250)
|
(482)
|
(494)
|
(593)
|
(4,717)
|
|
Depreciation, amortisation and net impairment losses
|
(5,017)
|
(840)
|
(567)
|
(1,489)
|
(1,026)
|
(8,939)
|
|
Other expenses
|
(862)
|
(456)
|
19
|
(691)
|
(446)
|
(2,436)
|
|
Total costs
|
(9,253)
|
(1,566)
|
(1,067)
|
(2,996)
|
(2,035)
|
(16,917)
|
|
Results of operations before tax
|
29,088
|
(209)
|
1,765
|
1,323
|
779
|
32,746
|
|
Tax expense
|
(22,543)
|
34
|
(961)
|
(358)
|
(106)
|
(23,934)
|
|
Results of operations
|
6,545
|
(175)
|
804
|
965
|
673
|
8,812
|
|
Net income/(loss) from equity accounted investments
|
0
|
(13)
|
0
|
0
|
41
|
28
|
|
Consolidated companies
|
||||||
|
(in USD million)
|
Norway
|
Eurasia
excluding
Norway
|
Africa
|
USA
|
Americas
excluding
USA
|
Total
|
|
Full year 2022
|
||||||
|
Sales
|
155
|
554
|
615
|
166
|
88
|
1,578
|
|
Transfers
|
74,468
|
1,252
|
3,019
|
5,168
|
1,853
|
85,760
|
|
Other revenues
|
1,308
|
(203)
|
(1)
|
213
|
57
|
1,374
|
|
Total revenues
|
75,931
|
1,603
|
3,633
|
5,547
|
1,998
|
88,712
|
|
Exploration expenses
|
(366)
|
(249)
|
(69)
|
(220)
|
(320)
|
(1,224)
|
|
Production costs
|
(2,916)
|
(202)
|
(470)
|
(399)
|
(518)
|
(4,505)
|
|
Depreciation, amortisation and net impairment losses
|
(4,167)
|
(623)
|
(530)
|
(361)
|
(579)
|
(6,260)
|
|
Other expenses
|
(866)
|
(201)
|
3
|
(533)
|
(413)
|
(2,010)
|
|
Total costs
|
(8,315)
|
(1,275)
|
(1,066)
|
(1,513)
|
(1,830)
|
(13,999)
|
|
Results of operations before tax
|
67,616
|
328
|
2,567
|
4,034
|
168
|
74,713
|
|
Tax expense
|
(52,070)
|
(152)
|
(1,043)
|
2,458
|
361
|
(50,446)
|
|
Results of operations
|
15,546
|
176
|
1,524
|
6,492
|
529
|
24,267
|
|
Net income/(loss) from equity accounted investments
|
0
|
52
|
0
|
0
|
120
|
172
|
|
Average production cost in USD per boe based on
entitlement volumes (consolidated)
|
Norway
|
Eurasia
excluding
Norway
|
Africa
|
USA
|
Americas
excluding
USA
|
Total
|
|
2024
|
6
|
26
|
13
|
5
|
19
|
7
|
|
2023
|
6
|
16
|
12
|
4
|
15
|
7
|
|
2022
|
6
|
13
|
12
|
4
|
21
|
7
|
|
EP Norway - Equinor operated fields, average daily entitlement production
|
||||||
|
Field
|
Geographical area
|
Equinor's equity
interest in %
|
On stream
|
Licence expiry date
|
Average
production in 2024
mboe/day
|
|
|
Johan Sverdrup
|
The North Sea
|
42.63
|
2019
|
2036-2037
|
320
|
|
|
Troll Phase 1 (Gas)
|
The North Sea
|
30.55
|
1)
|
1996
|
2030
|
230
|
|
Oseberg
|
The North Sea
|
49.30
|
1988
|
2031
|
109
|
|
|
Aasta Hansteen
|
The Norwegian Sea
|
51.00
|
2018
|
2041
|
71
|
|
|
Gullfaks
|
The North Sea
|
51.00
|
1986
|
2036
|
71
|
|
|
Visund
|
The North Sea
|
53.20
|
1999
|
2034
|
50
|
|
|
Snøhvit
|
The Barents Sea
|
36.79
|
2007
|
2035-2047
|
48
|
|
|
Åsgard
|
The Norwegian Sea
|
35.01
|
1999
|
2027
|
41
|
|
|
Tyrihans
|
The Norwegian Sea
|
58.84
|
2009
|
2029
|
38
|
|
|
Gina Krog
|
The North Sea
|
58.70
|
2017
|
2032
|
37
|
|
|
Snorre
|
The North Sea
|
33.28
|
1992
|
2040
|
29
|
|
|
Martin Linge
|
The North Sea
|
51.00
|
2021
|
2027
|
25
|
|
|
Kvitebjørn
|
The North Sea
|
39.55
|
2004
|
2031
|
23
|
|
|
Breidablikk
|
The North Sea
|
39.00
|
2023
|
2030
|
23
|
|
|
Fram
|
The North Sea
|
45.00
|
2003
|
2040
|
18
|
|
|
Sleipner West
|
The North Sea
|
58.35
|
1996
|
2028
|
15
|
|
|
Statfjord Unit
|
The North Sea
|
40.17
|
1979
|
2040
|
12
|
|
|
Grane
|
The North Sea
|
36.61
|
2003
|
2030
|
12
|
|
|
Troll Phase 2 (Oil)
|
The North Sea
|
30.55
|
1)
|
1995
|
2030
|
10
|
|
Gudrun
|
The North Sea
|
36.00
|
2014
|
2032
|
10
|
|
|
Heidrun
|
The Norwegian Sea
|
13.04
|
1995
|
2045
|
9
|
|
|
Kristin
|
The Norwegian Sea
|
54.82
|
2005
|
2027-2033
|
8
|
|
|
Mikkel
|
The Norwegian Sea
|
43.97
|
2003
|
2028
|
7
|
|
|
Trestakk
|
The Norwegian Sea
|
59.10
|
2019
|
2029
|
6
|
|
|
Valemon
|
The North Sea
|
66.78
|
2015
|
2031
|
6
|
|
|
Alve
|
The Norwegian Sea
|
53.00
|
2009
|
2029
|
6
|
|
|
Tordis
|
The North Sea
|
41.50
|
1994
|
2040
|
5
|
|
|
Vigdis
|
The North Sea
|
41.50
|
1997
|
2040
|
5
|
|
|
Hyme
|
The Norwegian Sea
|
42.50
|
2013
|
2029
|
4
|
|
|
Njord
|
The Norwegian Sea
|
27.50
|
1997
|
2034
|
4
|
|
|
Statfjord East
|
The North Sea
|
29.25
|
1994
|
2040
|
4
|
|
|
Norne
|
The Norwegian Sea
|
39.10
|
1997
|
2026
|
3
|
|
|
Svalin
|
The North Sea
|
57.00
|
2014
|
2030
|
3
|
|
|
Sleipner East
|
The North Sea
|
59.60
|
1993
|
2028
|
3
|
|
|
Morvin
|
The Norwegian Sea
|
64.00
|
2010
|
2027
|
2
|
|
|
Urd
|
The Norwegian Sea
|
63.95
|
2005
|
2026
|
2
|
|
|
Utgard
|
The North Sea
|
38.44
|
2019
|
2028
|
2
|
|
|
Tune
|
The North Sea
|
50.00
|
2002
|
2031-2032
|
2
|
|
|
Gungne
|
The North Sea
|
62.00
|
1996
|
2028
|
2
|
|
|
Statfjord North
|
The North Sea
|
17.00
|
1995
|
2040
|
1
|
|
|
Sigyn
|
The North Sea
|
60.00
|
2002
|
2035
|
1
|
|
|
Sygna
|
The North Sea
|
28.03
|
2000
|
2040
|
0
|
|
|
Sindre
|
The North Sea
|
74.66
|
2)
|
2017
|
2026-2034
|
0
|
|
Gimle
|
The North Sea
|
74.66
|
2)
|
2006
|
2026-2034
|
0
|
|
Fram H Nord
|
The North Sea
|
49.20
|
2014
|
2035
|
0
|
|
|
Byrding
|
The North Sea
|
70.00
|
2017
|
2025-2035
|
0
|
|
|
Total Equinor operated fields
|
1,278
|
|||||
|
EP Norway - Partner operated fields, average daily entitlement production
|
||||||
|
Field
|
Geographical area
|
Equinor's
equity
interest in %
|
Operator
|
On stream
|
Licence
expiry date
|
Average
production in
2024 mboe/day
|
|
Skarv
|
The Norwegian Sea
|
36.17
|
Aker BP ASA
|
2013
|
2029-2036
|
48
|
|
Ormen Lange
|
The Norwegian Sea
|
25.35
|
A/S Norske Shell
|
2007
|
2040-2041
|
34
|
|
Ivar Aasen
|
The North Sea
|
41.47
|
Aker BP ASA
|
2016
|
2029-2036
|
10
|
|
Goliat
|
The Barents Sea
|
35.00
|
Vår Energi ASA
|
2016
|
2042
|
8
|
|
Hanz
|
The North Sea
|
50.00
|
Aker BP ASA
|
2024
|
2036
|
4
|
|
Ærfugl Nord
|
The Norwegian Sea
|
30.00
|
Aker BP ASA
|
2021
|
2033
|
2
|
|
Marulk
|
The Norwegian Sea
|
33.00
|
DNO Norge AS
|
2012
|
2030
|
2
|
|
Enoch
|
The North Sea
|
11.78
|
Repsol Sinopec North Sea Ltd.
|
2007
|
2030
|
0
|
|
Total partner operated fields
|
108
|
|||||
|
Total EP Norway
|
1,386
|
|||||
|
EP International - Average daily equity production
|
||||||
|
Field
|
Country
|
Equinor's
equity
interest in %
|
Operator
|
On steam
|
Licence expiry
date
|
Average daily equity
production in 2024
mboe/day
|
|
Americas (excluding US)
|
110
|
|||||
|
Peregrino
|
Brazil
|
60.00
|
Equinor Brasil Energia Ltda.
|
2011
|
2040
|
50
|
|
Roncador
|
Brazil
|
25.00
|
Petróleo Brasileiro S.A.
|
1999
|
2052
|
27
|
|
Bandurria Sur
|
Argentina
|
30.00
|
Yacimientos Petrolíferos
Fiscales S.A.
|
2015
|
2050
|
17
|
|
Hebron
|
Canada
|
9.01
|
ExxonMobil Canada Properties
|
2017
|
HBP
1)
|
10
|
|
Hibernia/Hibernia
Southern Extension
2)
|
Canada
|
Varies
|
Hibernia Management and
Development Company Ltd.
|
1997
|
HBP
1)
|
4
|
|
Bajo del Toro
|
Argentina
|
50.00
|
Yacimientos Petrolíferos
Fiscales S.A.
|
2022
|
2055
|
2
|
|
Africa
|
173
|
|||||
|
Block 17
|
Angola
|
22.16
|
TotalEnergies EP Angola S.A.
|
2001
|
2045
|
77
|
|
In Salah
|
Algeria
|
31.85
|
Sonatrach
3)
|
2004
|
2027
|
27
|
|
Eni In Salah Limited
|
||||||
|
Equinor In Salah AS
|
||||||
|
Block 15
|
Angola
|
12.00
|
Esso Exploration Angola Block
15 Limited
|
2004
|
2032
|
24
|
|
Agbami
7)
|
Nigeria
|
0.00
|
Star Deep Water Petroleum
Limited (an affiliate of Chevron
in Nigeria)
|
2008
|
2042
|
17
|
|
In Amenas
|
Algeria
|
45.90
|
Sonatrach
3)
|
2006
|
2027
|
14
|
|
Eni In Amenas Limited
|
||||||
|
Equinor In Amenas AS
|
||||||
|
Block 31
|
Angola
|
13.33
|
Azule Energy Exploration
(Angola) Limited
|
2012
|
2031
|
8
|
|
Murzuq
|
Libya
|
10.00
|
Akakus Oil Operations
|
2003
|
2037
|
7
|
|
Eurasia
|
57
|
|||||
|
ACG
8)
|
Azerbaijan
|
0.00
|
BP Exploration (Caspian Sea)
Limited
|
1997
|
2049
|
23
|
|
Mariner
6)
|
UK
|
65.11
|
Equinor UK Limited
|
2019
|
HBP
1)
|
16
|
|
Buzzard
6)
|
UK
|
29.89
|
CNOOC Petroleum Europe
Limited
|
2007
|
2046
|
11
|
|
Statfjord Unit
4)
|
UK
|
14.53
|
Equinor Energy AS
|
1979
|
HBP
1)
|
4
|
|
Utgard
4)
|
UK
|
38.00
|
Equinor Energy AS
|
2019
|
HBP
1)
|
2
|
|
Barnacle
5)
|
UK
|
100.00
|
Equinor UK Limited
|
2019
|
HBP
1)
|
0
|
|
Total EP International
|
340
|
|||||
|
EP USA - Average daily equity production
|
||||||
|
Field
|
Country
|
Equinor's
equity
interest in %
|
Operator
|
On stream
|
Licence
expiry date
|
Average daily
equity production
in 2024 mboe/day
|
|
Appalachian (APB)
1)
|
US
|
Varies
2)
|
Equinor/others
3)
|
2008
|
HBP
5)
|
213
|
|
Caesar Tonga
|
US
|
46.00
|
Anadarko U.S. Offshore LLC
|
2012
|
HBP
5)
|
26
|
|
Vito
|
US
|
36.89
|
Shell Offshore Inc.
|
2023
|
HBP
5)
|
26
|
|
Tahiti
|
US
|
25.00
|
Chevron USA Inc.
|
2009
|
HBP
5)
|
21
|
|
St. Malo
|
US
|
21.50
|
Chevron USA Inc.
|
2014
|
HBP
5)
|
14
|
|
Julia
|
US
|
50.00
|
ExxonMobil Corporation
|
2016
|
HBP
5)
|
13
|
|
Jack
|
US
|
25.00
|
Chevron USA Inc.
|
2014
|
HBP
5)
|
11
|
|
Big Foot
|
US
|
27.50
|
Chevron USA Inc.
|
2018
|
HBP
5)
|
9
|
|
Stampede
|
US
|
25.00
|
Hess Corporation
|
2018
|
HBP
5)
|
7
|
|
Titan
|
US
|
100.00
|
Equinor USA EP Inc.
|
2018
|
HBP
5)
|
1
|
|
Heidelberg
4)
|
US
|
12.00
|
Anadarko U.S. Offshore LLC
|
2016
|
HBP
5)
|
0
|
|
Total EP USA
|
341
|
|||||
|
EP Norway - Financial information
|
|||
|
For the year ended 31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
Change
|
|
Total revenues and other income
|
33,643
|
38,340
|
(12%)
|
|
Operating, selling, general and administrative expenses
|
(3,612)
|
(3,759)
|
(4%)
|
|
Depreciation, amortisation and net impairment losses
|
(4,954)
|
(5,017)
|
(1%)
|
|
Exploration expenses
|
(513)
|
(476)
|
8%
|
|
Net operating income/(loss)
|
24,564
|
29,088
|
(16%)
|
|
Additions to PPE, intangibles and equity accounted investments
|
6,285
|
5,939
|
6%
|
|
For the year ended 31 December
|
|||
|
Operational information
|
2024
|
2023
|
Change
|
|
EP Norway entitlement liquid and gas production (mboe/day)
|
1,386
|
1,374
|
1%
|
|
EP Norway entitlement liquids production (mboe/day)
|
628
|
645
|
(3%)
|
|
EP Norway entitlement gas production (mboe/day)
|
758
|
729
|
4%
|
|
Average liquids price (USD/bbl)
|
77.1
|
78.6
|
(2%)
|
|
Average internal gas price (USD/MMBtu)
|
9.47
|
12.20
|
(22%)
|
|
EP International - Financial information
|
|||
|
For the year ended 31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
Change
|
|
Total revenues and other income
|
7,343
|
7,032
|
4%
|
|
Purchases [net of inventory]
|
85
|
(70)
|
N/A
|
|
Operating, selling, general and administrative expenses
|
(2,123)
|
(2,176)
|
(2%)
|
|
Depreciation, amortisation and net impairment losses
|
(2,064)
|
(2,433)
|
(15%)
|
|
Exploration expenses
|
(496)
|
(20)
|
100%
|
|
Net operating income/(loss)
|
2,746
|
2,332
|
18%
|
|
Additions to PPE, intangibles and equity accounted investments
|
3,191
|
4,376
|
(27%)
|
|
For the year ended 31 December
|
|||
|
Operational information
|
2024
|
2023
|
Change
|
|
EP International equity liquid and gas production (mboe/day)
|
340
|
345
|
(2%)
|
|
EP International entitlement liquid and gas production (mboe/day)
|
261
|
266
|
(2%)
|
|
Production sharing agreements (PSA) effects (mboe/d)
|
79
|
79
|
0%
|
|
Average liquids price (USD/bbl)
|
72.0
|
72.6
|
(1%)
|
|
EP USA - Financial information
|
|||
|
For the year ended 31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
Change
|
|
Total revenues and other income
|
3,957
|
4,319
|
(8%)
|
|
Operating, selling, general and administrative expenses
|
(1,142)
|
(1,178)
|
(3%)
|
|
Depreciation, amortisation and net impairment losses
|
(1,607)
|
(1,489)
|
8%
|
|
Exploration expenses
|
(176)
|
(299)
|
(41%)
|
|
Net operating income/(loss)
|
1,031
|
1,353
|
(24%)
|
|
Additions to PPE, intangibles and equity accounted investments
|
3,862
|
1,206
|
100%
|
|
For the year ended 31 December
|
|||
|
Operational information
|
2024
|
2023
|
Change
|
|
EP USA equity liquids and gas production (mboe/day)
|
341
|
363
|
(6%)
|
|
EP USA entitlement liquid and gas production (mboe/day)
|
295
|
314
|
(6%)
|
|
Royalties (mboe/d)
|
46
|
49
|
(7%)
|
|
Average liquids price (USD/bbl)
|
64.5
|
64.4
|
0%
|
|
Average internal gas price (USD/mmbtu)
|
1.70
|
1.77
|
(4%)
|
|
MMP - Financial information
|
|||
|
For the year ended 31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
Change
|
|
Total revenues and other income
|
101,792
|
105,908
|
(4%)
|
|
Purchases [net of inventory]
|
(92,789)
|
(95,769)
|
(3%)
|
|
Operating, selling, general and administrative expenses
|
(4,919)
|
(4,916)
|
—%
|
|
Depreciation, amortisation and net impairment losses
|
(757)
|
(1,239)
|
(39%)
|
|
Net operating income/(loss)
|
3,326
|
3,984
|
(17%)
|
|
Additions to PPE, intangibles and equity accounted investments
|
953
|
844
|
13%
|
|
For the year ended 31 December
|
|||
|
Operational information MMP
|
2024
|
2023
|
Change
|
|
Liquid sales volume (mmbbl)
|
1,008.8
|
956.3
|
5%
|
|
Natural gas sales Equinor (bcm)
|
63.6
|
58.9
|
8%
|
|
Natural gas entitlement sales Equinor (bcm)
|
53.2
|
53.2
|
—%
|
|
Power generation (GWh) Equinor share
|
1,982
|
2,298
|
(14%)
|
|
Realised piped gas price Europe (USD/MMBtu)
|
11.03
|
13.86
|
(20%)
|
|
Realised piped gas price US (USD/MMBtu)
|
2.00
|
2.09
|
(4%)
|
|
REN - Financial information
|
|||
|
For the year ended 31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
Change
|
|
Revenues third party, other revenue and other income
|
216
|
50
|
100%
|
|
Net income/(loss) from equity accounted investments
|
100
|
(33)
|
N/A
|
|
Total revenues and other income
|
317
|
17
|
100%
|
|
Operating, selling, general and administrative expenses
|
(687)
|
(462)
|
49%
|
|
Depreciation, amortisation and net impairment losses
|
(306)
|
(312)
|
(2%)
|
|
Net operating income/(loss)
|
(676)
|
(757)
|
11%
|
|
Additions to PPE, intangibles and equity accounted investments
|
2,153
|
2,007
|
7%
|
|
For the year ended 31 December
|
|||
|
Operational information
|
2024
|
2023
|
Change
|
|
Renewables power generation (TWh) Equinor share
|
2,802
|
1,859
|
51%
|
|
Principal contractual obligations
|
|||||
|
As at 31 December 2024
|
|||||
|
Payment due by period
1)
|
|||||
|
(in USD million)
|
Less than 1
year
|
1-3 years
|
3-5 years
|
More than 5
years
|
Total
|
|
Undiscounted non-current finance debt- principal and interest
2)
|
2,685
|
5,723
|
3,415
|
16,529
|
28,352
|
|
Undiscounted leases
3)
|
1,363
|
1,299
|
494
|
803
|
3,959
|
|
Nominal minimum other long-term commitments
4)
|
3,112
|
4,469
|
2,652
|
4,655
|
14,888
|
|
Total contractual obligations
|
7,160
|
11,491
|
6,561
|
21,987
|
47,198
|
|
1)
''Less than 1 year'' represents
2025
; ''1-3 years'' represents
2026
and
2027
, ''3-5 years'' represents
2028
and
2029
, while ''More than 5 years'' includes
amounts for later periods.
2)
See note
21
Finance debt
to the Consolidated financial statements. The main differences between the table and the note relate to interest.
3)
See note
4
Financial risk and capital management
to the Consolidated financial statements.
4)
See note
26
Other commitments, contingent liabilities and contingent assets
to the Consolidated financial statements.
|
|||||
|
COMBINED PROFIT AND LOSS STATEMENT FOR EQUINOR ASA AND EQUINOR ENERGY AS
|
|
|
(unaudited, in USD millions)
|
Full year 2024
|
|
Revenues and other income
|
84,765
|
|
External
|
79,092
|
|
Non-guarantor subsidiaries
|
5,380
|
|
Related parties
|
293
|
|
Operating expenses
|
(54,695)
|
|
External (incl depreciation)
|
(32,020)
|
|
Non-guarantor subsidiaries
|
(11,552)
|
|
Related parties
|
(11,122)
|
|
Net operating income
|
30,070
|
|
Net financial items
|
(983)
|
|
External
|
(1,074)
|
|
Non-guarantor subsidiaries
|
91
|
|
Related parties
|
0
|
|
Income before tax
|
29,087
|
|
Income tax
|
(20,281)
|
|
Net income
|
8,806
|
|
COMBINED BALANCE SHEET FOR EQUINOR ASA AND EQUINOR ENERGY AS
|
|
|
At 31 December
|
|
|
(unaudited, in USD millions)
|
2024
|
|
Non-current assets
|
42,376
|
|
External
|
34,526
|
|
Non-guarantor subsidiaries
|
7,796
|
|
Related parties
|
55
|
|
Current assets
|
38,301
|
|
External
|
32,700
|
|
Non-guarantor subsidiaries
|
5,387
|
|
Related parties
|
214
|
|
Non-current liabilities
|
46,976
|
|
External
|
46,403
|
|
Non-guarantor subsidiaries
|
123
|
|
Related parties
|
450
|
|
Current liabilities
|
39,128
|
|
External
|
25,774
|
|
Non-guarantor subsidiaries
|
11,868
|
|
Related parties
|
1,487
|
|
Calculation of capital employed and net debt to capital employed ratio
|
For the year ended
31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
|
Shareholders' equity
|
42,342
|
48,490
|
|
|
Non-controlling interests
|
38
|
10
|
|
|
Total equity
|
A
|
42,380
|
48,500
|
|
Current finance debt and lease liabilities
|
8,472
|
7,275
|
|
|
Non-current finance debt and lease liabilities
|
21,622
|
24,521
|
|
|
Gross interest-bearing debt
|
B
|
30,094
|
31,796
|
|
Cash and cash equivalents
|
8,120
|
9,641
|
|
|
Current financial investments
|
15,335
|
29,224
|
|
|
Cash and cash equivalents and current financial investment
|
C
|
23,455
|
38,865
|
|
Net interest-bearing debt before adjustments
|
B1 = B-C
|
6,639
|
(7,069)
|
|
Other interest-bearing elements
1)
|
2,583
|
2,030
|
|
|
Net interest-bearing debt adjusted, including lease liabilities
|
B2
|
9,221
|
(5,040)
|
|
Lease liabilities
|
3,510
|
3,570
|
|
|
Net interest-bearing debt adjusted
|
B3
|
5,711
|
(8,610)
|
|
Calculation of capital employed:
|
|||
|
Capital employed
|
A+B1
|
49,018
|
41,431
|
|
Capital employed adjusted, including lease liabilities
|
A+B2
|
51,601
|
43,460
|
|
Capital employed adjusted
|
A+B3
|
48,091
|
39,890
|
|
Calculated net debt to capital employed
|
|||
|
Net debt to capital employed
|
(B1)/(A+B1)
|
13.5%
|
(17.1%)
|
|
Net debt to capital employed ratio adjusted, including lease liabilities
|
(B2)/(A+B2)
|
17.9%
|
(11.6%)
|
|
Net debt to capital employed ratio adjusted
|
(B3)/(A+B3)
|
11.9%
|
(21.6%)
|
|
1)
Other interest-bearing elements are cash and cash equivalents adjustments regarding collateral deposits classified as
cash and cash equivalents in the Consolidated balance sheet but considered as non-cash in the non-GAAP calculations
as well as financial investments in Equinor Insurance AS classified as current financial investments.
|
|||
|
Calculated ROACE based on IFRS Accounting Standards
|
31 December
|
||
|
(in USD millions, except percentages)
|
2024
|
2023
|
|
|
Net income/(loss)
|
A
|
8,829
|
11,904
|
|
Average total equity
|
1
|
45,440
|
51,244
|
|
Average current finance debt and lease liabilities
|
7,874
|
6,446
|
|
|
Average non-current finance debt and lease liabilities
|
23,071
|
25,536
|
|
|
- Average cash and cash equivalents
|
(8,881)
|
(12,610)
|
|
|
- Average current financial investments
|
(22,279)
|
(29,550)
|
|
|
Average net-interest bearing debt
|
2
|
(215)
|
(10,178)
|
|
Average capital employed
|
B = 1+2
|
45,225
|
41,066
|
|
Calculated ROACE based on Net income/loss and capital employed
|
A/B
|
19.5%
|
29.0%
|
|
Calculated ROACE based on Adjusted operating income after tax and capital employed adjusted
|
31 December
|
||
|
(in USD millions, except percentages)
|
2024
|
2023
|
|
|
Adjusted operating income/(loss) after tax
1)
|
A
|
9,062
|
10,348
|
|
Average capital employed adjusted
|
B
|
43,991
|
41,731
|
|
Calculated ROACE based on Adjusted operating income after tax and capital employed adjusted
|
A/B
|
20.6%
|
24.8%
|
|
1) Restated. For more information, see Amended principles for Adjusted operating income in the section ‘Use
and reconciliation of non-GAAP financial measures.’
|
|||
|
Calculation of organic capital expenditures
|
Total Group
|
||
|
(in USD billions)
|
2024
|
2023
|
|
|
Additions to PPE, intangibles and equity accounted investments
|
16.7
|
14.5
|
|
|
Acquisition-related additions
|
3.4
|
3.2
|
|
|
Right of use asset additions
|
1.2
|
1.1
|
|
|
Other additions (with unique cash flow patterns)
|
0.0
|
0.0
|
|
|
Organic capital expenditures
|
12.1
|
10.2
|
|
|
Calculation of gross capital expenditures
|
For the year ended
31 December
|
||
|
(in USD billions)
|
2024
|
2023
|
|
|
Additions to PPE, Intangibles and equity accounted companies
|
16.7
|
14.5
|
|
|
Less adjustments
|
0.6
|
0.4
|
|
|
Gross capital expenditures
|
16.1
|
14.1
|
|
|
Cash flow from operations after taxes paid (CFFO after taxes paid)
|
||
|
(in USD million)
|
2024
|
2023
|
|
Cash flows provided by operating activities before taxes paid and working capital items
|
38,483
|
48,016
|
|
Taxes paid
|
(20,592)
|
(28,276)
|
|
Cash flow from operations after taxes paid (CFFO after taxes paid)
|
17,892
|
19,741
|
|
Net cash flow before capital distribution and net cash flow
|
||
|
(in USD million)
|
2024
|
2023
|
|
Cash flows provided by operating activities before taxes paid and working capital items
|
38,483
|
48,016
|
|
Taxes paid
|
(20,592)
|
(28,276)
|
|
Cash used/received in business combinations
|
(1,710)
|
(1,195)
|
|
Capital expenditures and investments
|
(12,177)
|
(10,575)
|
|
(Increase)/decrease in other interest-bearing items
|
(623)
|
(87)
|
|
Proceeds from sale of assets and businesses
|
1,470
|
272
|
|
Net cash flow before capital distribution
|
2,385
|
8,154
|
|
Dividends paid
|
(8,578)
|
(10,906)
|
|
Share buy-back
|
(6,013)
|
(5,589)
|
|
Net cash flow
|
(12,206)
|
(8,340)
|
|
Impact of change
|
Full year of 2023
|
||
|
EP Norway
|
As reported
|
Impact
|
Restated
|
|
Adjusted total revenues and other income
|
38,213
|
35
|
38,248
|
|
Over-/underlift
|
(35)
|
35
|
—
|
|
Adjusted operating and administrative expenses
|
(3,730)
|
(29)
|
(3,759)
|
|
Over-/underlift
|
29
|
(29)
|
—
|
|
Adjusted operating income/(loss)
|
29,577
|
6
|
29,583
|
|
Adjusted operating income/(loss) after tax
|
6,494
|
1
|
6,495
|
|
Impact of change
|
Full year of 2023
|
||
|
EP International
|
As reported
|
Impact
|
Restated
|
|
Adjusted total revenues and other income
|
6,956
|
(45)
|
6,910
|
|
Over-/underlift
|
45
|
(45)
|
—
|
|
Adjusted operating and administrative expenses
|
(1,915)
|
22
|
(1,893)
|
|
Over-/underlift
|
(22)
|
22
|
—
|
|
Adjusted operating income/(loss)
|
2,863
|
(23)
|
2,840
|
|
Adjusted operating income/(loss) after tax
|
1,650
|
(24)
|
1,626
|
|
Impact of change
|
Full year of 2023
|
||
|
Equinor group
|
As reported
|
Impact
|
Restated
|
|
Adjusted total revenues and other income
|
105,871
|
(10)
|
105,861
|
|
Over-/underlift
|
10
|
(10)
|
—
|
|
Adjusted operating and administrative expenses
|
(11,540)
|
(7)
|
(11,547)
|
|
Over-/underlift
|
7
|
(7)
|
—
|
|
Adjusted operating income/(loss)
|
36,220
|
(17)
|
36,203
|
|
Adjusted operating income/(loss) after tax
|
10,371
|
(23)
|
10,348
|
|
Effective tax rates on adjusted operating income
|
71.4
%
|
0.0
%
|
71.4
%
|
|
Items impacting net operating income/(loss) in
the full year of 2024 (in USD million)
|
Equinor
group
|
EP
Norway
|
EP
International
|
EP USA
|
MMP
|
REN
|
Other
|
|
Net operating income/(loss)
|
30,927
|
24,564
|
2,746
|
1,031
|
3,326
|
(676)
|
(64)
|
|
Total revenues and other income
|
103,774
|
33,643
|
7,343
|
3,957
|
101,792
|
317
|
(43,277)
|
|
Adjusting items
|
(1,512)
|
—
|
(805)
|
—
|
(583)
|
(124)
|
—
|
|
Changes in fair value of derivatives
|
(421)
|
—
|
—
|
—
|
(421)
|
—
|
—
|
|
Gain/loss on sale of assets
|
(941)
|
—
|
(805)
|
—
|
(135)
|
—
|
—
|
|
Periodisation of inventory hedging effect
|
(26)
|
—
|
—
|
—
|
(26)
|
—
|
—
|
|
Provisions
|
(124)
|
—
|
—
|
—
|
—
|
(124)
|
—
|
|
Adjusted total revenues and other income
|
102,262
|
33,643
|
6,538
|
3,957
|
101,209
|
193
|
(43,277)
|
|
Purchases [net of inventory variation]
|
(50,040)
|
—
|
85
|
—
|
(92,789)
|
—
|
42,664
|
|
Adjusting items
|
16
|
—
|
—
|
—
|
12
|
—
|
4
|
|
Eliminations
|
4
|
—
|
—
|
—
|
—
|
—
|
4
|
|
Operational storage effects
|
17
|
—
|
—
|
—
|
17
|
—
|
—
|
|
Provisions
|
(5)
|
—
|
—
|
—
|
(5)
|
—
|
—
|
|
Adjusted purchases [net of inventory variation]
|
(50,024)
|
—
|
85
|
—
|
(92,777)
|
—
|
42,668
|
|
Operating and administrative expenses
|
(11,786)
|
(3,612)
|
(2,123)
|
(1,142)
|
(4,919)
|
(687)
|
697
|
|
Adjusting items
|
296
|
—
|
84
|
—
|
48
|
163
|
—
|
|
Gain/loss on sale of assets
|
232
|
—
|
84
|
—
|
—
|
147
|
—
|
|
Other adjustments
|
16
|
—
|
—
|
—
|
—
|
16
|
—
|
|
Provisions
|
48
|
—
|
—
|
—
|
48
|
—
|
—
|
|
Adjusted operating and administrative
expenses
|
(11,491)
|
(3,612)
|
(2,038)
|
(1,142)
|
(4,871)
|
(524)
|
697
|
|
Depreciation, amortisation and net
impairments
|
(9,835)
|
(4,954)
|
(2,064)
|
(1,607)
|
(757)
|
(306)
|
(148)
|
|
Adjusting items
|
70
|
—
|
—
|
—
|
(191)
|
261
|
—
|
|
Impairment
|
261
|
—
|
—
|
—
|
—
|
261
|
—
|
|
Reversal of impairment
|
(191)
|
—
|
—
|
—
|
(191)
|
—
|
—
|
|
Adjusted depreciation, amortisation and net
impairments
|
(9,765)
|
(4,954)
|
(2,064)
|
(1,607)
|
(949)
|
(44)
|
(148)
|
|
Exploration expenses
|
(1,185)
|
(513)
|
(496)
|
(176)
|
—
|
—
|
—
|
|
Adjusting items
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Adjusted exploration expenses
|
(1,185)
|
(513)
|
(496)
|
(176)
|
—
|
—
|
—
|
|
Sum of adjusting items
|
(1,130)
|
—
|
(721)
|
—
|
(714)
|
301
|
4
|
|
Adjusted operating income/(loss)
|
29,798
|
24,564
|
2,025
|
1,031
|
2,612
|
(375)
|
(60)
|
|
Tax on adjusted operating income
|
(20,736)
|
(19,013)
|
(425)
|
(224)
|
(1,174)
|
50
|
50
|
|
Adjusted operating income/(loss) after tax
|
9,062
|
5,551
|
1,600
|
807
|
1,438
|
(325)
|
(10)
|
|
Items impacting net operating income/(loss) in
the full year of 2023 (in USD million)
|
Equinor
group
|
EP
Norway
|
EP
International
|
EP USA
|
MMP
|
REN
|
Other
|
|
Net operating income/(loss)
|
35,770
|
29,087
|
2,332
|
1,353
|
3,984
|
(757)
|
(229)
|
|
Total revenues and other income
|
107,174
|
38,340
|
7,032
|
4,319
|
105,908
|
17
|
(48,442)
|
|
Adjusting items
|
(1,313)
|
(92)
|
(121)
|
(32)
|
(1,049)
|
(17)
|
(1)
|
|
Changes in fair value of derivatives
|
(711)
|
128
|
(96)
|
—
|
(743)
|
—
|
—
|
|
Gain/loss on sale of assets
|
(319)
|
(221)
|
(25)
|
(32)
|
(23)
|
(17)
|
(1)
|
|
Impairment
|
1
|
—
|
—
|
—
|
—
|
1
|
—
|
|
Other adjustments
|
(100)
|
—
|
—
|
—
|
(100)
|
—
|
—
|
|
Periodisation of inventory hedging effect
|
(183)
|
—
|
—
|
—
|
(183)
|
—
|
—
|
|
Adjusted total revenues and other income
1)
|
105,861
|
38,248
|
6,910
|
4,286
|
104,860
|
—
|
(48,443)
|
|
Purchases [net of inventory variation]
|
(48,175)
|
—
|
(70)
|
—
|
(95,769)
|
—
|
47,664
|
|
Adjusting items
|
173
|
—
|
—
|
—
|
36
|
—
|
137
|
|
Eliminations
|
137
|
—
|
—
|
—
|
—
|
—
|
137
|
|
Operational storage effects
|
41
|
—
|
—
|
—
|
41
|
—
|
—
|
|
Provisions
|
(5)
|
—
|
—
|
—
|
(5)
|
—
|
—
|
|
Adjusted purchases [net of inventory variation]
|
(48,003)
|
—
|
(70)
|
—
|
(95,733)
|
—
|
47,801
|
|
Operating and administrative expenses
|
(11,800)
|
(3,759)
|
(2,176)
|
(1,178)
|
(4,916)
|
(462)
|
692
|
|
Adjusting items
|
253
|
—
|
283
|
22
|
(72)
|
20
|
—
|
|
Gain/loss on sale of assets
|
289
|
—
|
283
|
—
|
—
|
6
|
—
|
|
Other adjustments
|
36
|
—
|
—
|
22
|
—
|
14
|
—
|
|
Provisions
|
(72)
|
—
|
—
|
—
|
(72)
|
—
|
—
|
|
Adjusted operating and administrative
expenses
1)
|
(11,547)
|
(3,759)
|
(1,893)
|
(1,156)
|
(4,988)
|
(442)
|
692
|
|
Operating and administrative expenses
|
(11,800)
|
(3,759)
|
(2,176)
|
(1,178)
|
(4,916)
|
(462)
|
692
|
|
Adjusting items
|
253
|
—
|
283
|
22
|
(72)
|
20
|
—
|
|
Gain/loss on sale of assets
|
289
|
—
|
283
|
—
|
—
|
6
|
—
|
|
Other adjustments
|
36
|
—
|
—
|
22
|
—
|
14
|
—
|
|
Provisions
|
(72)
|
—
|
—
|
—
|
(72)
|
—
|
—
|
|
Adjusted operating and administrative
expenses1)
|
(11,547)
|
(3,759)
|
(1,893)
|
(1,156)
|
(4,988)
|
(442)
|
692
|
|
Depreciation, amortisation and net
impairments
|
(10,634)
|
(5,017)
|
(2,433)
|
(1,489)
|
(1,239)
|
(312)
|
(143)
|
|
Adjusting items
|
1,259
|
588
|
310
|
(290)
|
343
|
300
|
9
|
|
Impairment
|
1,550
|
588
|
310
|
—
|
343
|
300
|
9
|
|
Reversal of impairment
|
(290)
|
—
|
—
|
(290)
|
—
|
—
|
—
|
|
Adjusted depreciation, amortisation and net
impairments
|
(9,374)
|
(4,429)
|
(2,123)
|
(1,779)
|
(897)
|
(12)
|
(134)
|
|
Exploration expenses
|
(795)
|
(476)
|
(20)
|
(299)
|
—
|
—
|
—
|
|
Adjusting items
|
61
|
—
|
36
|
25
|
—
|
—
|
—
|
|
Impairment
|
61
|
—
|
36
|
25
|
—
|
—
|
—
|
|
Adjusted exploration expenses
|
(734)
|
(476)
|
16
|
(274)
|
—
|
—
|
—
|
|
Sum of adjusting items
1)
|
433
|
496
|
508
|
(277)
|
(742)
|
303
|
145
|
|
Adjusted operating income/(loss)
1)
|
36,203
|
29,583
|
2,840
|
1,076
|
3,242
|
(454)
|
(84)
|
|
Tax on adjusted operating income
1)
|
(25,855)
|
(23,088)
|
(1,214)
|
(304)
|
(1,364)
|
63
|
51
|
|
Adjusted operating income/(loss) after tax
1)
|
10,348
|
6,495
|
1,626
|
773
|
1,877
|
(391)
|
(33)
|
|
For the year ended
31 December
|
|||
|
(in USD million)
|
2024
|
2023
|
|
|
Net operating income/(loss)
|
A
|
30,927
|
35,770
|
|
Income tax
|
B1
|
22,157
|
25,980
|
|
Tax on net financial items
|
B2
|
(107)
|
256
|
|
Income tax less tax on net financial items
|
B = B1 - B2
|
22,264
|
25,724
|
|
Net operating income after tax
|
C = A - B
|
8,663
|
10,046
|
|
Items impacting net operating income/(loss)
1)
|
D
|
(1,130)
|
433
|
|
Tax on items impacting net operating income/(loss)
1)
|
E
|
1,529
|
(131)
|
|
Adjusted operating income after tax
1)
|
F = C+D+E
|
9,062
|
10,348
|
|
Net financial items
|
G
|
58
|
2,114
|
|
Tax on net financial items
|
H
|
107
|
(256)
|
|
Net income/(loss)
|
I = C+G+H
|
8,829
|
11,904
|
|
For the year ended
31 December
|
|||
|
in USD millions
|
2024
|
2023
|
|
|
Net operating income/(loss)
|
30,927
|
35,770
|
|
|
Items impacting net operating income/(loss)
1)
|
A
|
(1,130)
|
433
|
|
Adjusted operating income
1)
|
B
|
29,798
|
36,203
|
|
Net financial items
|
58
|
2,114
|
|
|
Adjusting items
|
C
|
134
|
(965)
|
|
Changes in fair value of financial derivatives used to hedge interest bearing
instruments
|
(46)
|
(351)
|
|
|
Foreign currency (gains)/losses on certain intercompany bank and cash
balances
|
179
|
(614)
|
|
|
Adjusted net financial items
|
D
|
192
|
1,149
|
|
Income tax
|
E
|
(22,157)
|
(25,980)
|
|
Tax effect on adjusting items
|
F
|
1,344
|
(54)
|
|
Adjusted net income
|
G = B + D + E + F
|
9,177
|
11,318
|
|
Less:
|
|||
|
Adjusting items
|
H = A + C
|
(996)
|
(531)
|
|
Tax effect on adjusting items
|
1,344
|
(54)
|
|
|
Net income/(loss)
|
8,829
|
11,904
|
|
|
Attributable to shareholders of the company
|
I
|
8,806
|
11,885
|
|
Attributable to non-controlling interests
|
23
|
19
|
|
|
Attributable to shareholders in %
|
J
|
99.7
%
|
99.8
%
|
|
Adjusted net income attributable to shareholders of the company
|
K = G x J
|
9,154
|
11,300
|
|
Weighted average number of ordinary shares outstanding (in millions)
|
L
|
2,821
|
3,021
|
|
Basic earnings per share (in USD)
|
M = I/L
|
3.12
|
3.93
|
|
Adjusted earnings per share (in USD)
|
N = K/L
|
3.24
|
3.74
|
|
Total workforce by region and employment type in the Equinor group in 2024
|
||||
|
as of 31 December 2024
|
||||
|
Geographic location
|
Permanent employees
|
Consultants
|
Total workforce
1
|
Consultants (%)
|
|
Norway
|
21,053
|
828
|
21,881
|
4
|
|
Rest of Europe
|
1,668
|
63
|
1,731
|
4
|
|
Africa
|
63
|
4
|
67
|
6
|
|
Asia
|
120
|
14
|
134
|
10
|
|
North America
|
731
|
87
|
818
|
11
|
|
South America
|
1,004
|
57
|
1,061
|
5
|
|
Australia
|
2
|
2
|
4
|
50
|
|
Total
|
24,641
|
1,055
|
25,696
|
4
|
|
Non - OECD
|
1,154
|
74
|
1,228
|
6
|
|
1
Contractor personnel, defined as third-party service provides who work at our onshore and offshore operations, are not included.
|
||||
|
Number of employees by employment type
|
Total
|
|
Number of employees (Headcount)
|
25,155
|
|
Number of permanent employees (Headcount)
|
24,641
|
|
Number of temporary employees (Headcount)
|
514
|
|
Number of non-guaranteed hours employees (Headcount)
|
0
|
|
Number of full-time employees (Headcount)
1
|
24,126
|
|
Number of part-time employees (Headcount)
1
|
515
|
|
1
Including only permanent employees
|
|
|
ADR holders, persons depositing or withdrawing shares, and/or persons
whom ADSs are issued, must pay:
|
For:
|
|
USD 5.00 (or less) per 100 ADSs (or portion of 100 ADSs)
|
Issuance of ADSs, including issuances resulting from a deposit of
shares, a distribution of shares or rights or other property, and
issuances pursuant to stock dividends, stock splits, mergers,
exchanges of securities or any other transactions or events affecting
the ADSs or the deposited securities.
Cancellation of ADSs for the purpose of withdrawal of deposited
securities, including if the deposit agreement terminates, or a
cancellation or reduction of ADSs for any other reason
|
|
USD 0.05 (or less) per ADS
|
Any cash distribution made or elective cash/stock dividend offered
pursuant to the Deposit Agreement
|
|
USD 0.05 (or less) per ADS, per calendar year (or portion thereof)
|
For the operation and maintenance costs in administering the ADR
programme
|
|
A fee equivalent to the fee that would be payable if securities distributed to you had been
shares and the shares had been deposited for issuance of ADSs
|
Distribution to registered ADR holders of (i) securities distributed by
the company to holders of deposited securities or (ii) cash proceeds
from the sale of such securities
|
|
Registration or transfer fees
|
Transfer and registration of shares on our share register to or from
the name of the Depositary or its agent when you deposit or
withdraw shares
|
|
Expenses of the Depositary
|
SWIFT, cable, telex, facsimile transmission and delivery charges (as
provided in the deposit agreement).
Fees, expenses and other charges of JPMorgan or its agent (which
may be a division, branch or affiliate) for converting foreign currency
to USD, which shall be deducted out of such foreign currency.
|
|
Taxes and other governmental charges the Depositary or the custodian have to pay, for
example, stock transfer taxes, stamp duty or withholding taxes
|
As necessary
|
|
Any fees, charges and expenses incurred by the Depositary or its agents for the servicing
of the deposited securities, the sale of securities, the delivery of deposited securities or in
connection with the depositary's or its custodian's compliance with applicable law, rule or
regulation, including without limitation expenses incurred on behalf of ADR holders in
connection with compliance with foreign exchange control regulations or any law or
regulation relating to foreign investment
|
As necessary
|
|
Exhibit no
|
Description
|
|
Exhibit 1
|
|
|
Exhibit 2.1
|
|
|
Exhibit 2.2
|
|
|
Exhibit 2.3
|
|
|
Exhibit 2.4
|
|
|
Exhibit 2.5
|
|
|
Exhibit 2.6
|
|
|
Exhibit 2.7
|
|
|
Exhibit 4(a)(i)
|
|
|
Exhibit 4(a)(ii)
|
|
|
Exhibit 4(c)
|
|
|
Exhibit 8
|
|
|
Exhibit 11
|
|
|
Exhibit 12.1
|
|
|
Exhibit 12.2
|
|
|
Exhibit 13.1
|
|
|
Exhibit 13.2
|
|
|
Exhibit 15.1
|
|
|
Exhibit 15.2
|
|
|
Exhibit 15.3
|
|
|
Exhibit 15.4
|
|
|
Exhibit 15.5
|
|
|
Exhibit 15.6
|
|
|
Exhibit 15.7
|
|
|
Exhibit 15.8
|
|
|
Exhibit 15.9
|
|
|
Exhibit 16
|
|
|
Exhibit 17
|
|
|
Exhibit 101
|
Interactive Data Files (formatted in Inline XBRL (Extensible Business Reporting Language)). Submitted electronically
with the
2024
Form 20-F
.
|
|
Exhibit 104
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
|
|
1)
Furnished only.
|
|
|
Recoverable amounts of production plants and oil and gas assets including assets under development
|
|
|
Description of
the Matter
|
As of 31 December 2024, the Company has recognised production plants and oil and gas assets, including
assets under development, of USD 33,255 million and USD 17,278 million, respectively, within Property, plant and
equipment, and assets classified as held for sale of USD 7,227 million. Refer to Note 14 to the Consolidated
Financial Statements for the related disclosures. As described in Note 14, determining the recoverable amount of
an asset involves an estimate of future cash flows, which is dependent upon management’s best estimate of the
economic conditions that will exist over the asset’s useful life. The asset’s operational performance and external
factors have a significant impact on the estimated future cash flows and therefore, the recoverable amount of the
asset.
|
|
Auditing management’s estimate of the recoverable amount of production plants and oil and gas assets is
complex and involves a high degree of judgement. Significant assumptions used in forecasting future cash flows
are future commodity prices, currency exchange rates, expected reserves, capital expenditures, and the discount
rate.
|
|
|
These significant assumptions are forward-looking and can be affected by future economic and market conditions,
including matters related to climate change and energy transition. As described in Note 3 to the Consolidated Financial
Statements, the effects of the initiatives to limit climate change and the potential impact of the energy transition are
relevant to some of the economic assumptions in the Company’s estimation of future cash flows. Climate considerations
are included directly in the impairment assessments by estimating the carbon costs in the cash flows, and indirectly as
the expected effects of the climate change are included in the estimated commodity prices. As also described in Note 3,
commodity price assumptions applied in value-in-use impairment testing are based on management’s best estimate,
which differs from the price-set required to achieve the goals of the Paris Agreement as described in the International
Energy Agency (IEA) World Energy Outlook’s Announced Pledges Scenario, or the Net Zero Emissions by 2050
Scenario. The impact of the energy transition and potential restrictions by regulators, market and strategic considerations
may also have an effect on the estimated production profiles and the economic lifetime of the Company’s assets and
projects.
|
|
|
Additionally, the treatment of tax in the estimation of the recoverable amount is challenging, as the Company is
subject to different tax structures that are inherently complex, particularly in Norway.
|
|
|
How We
Addressed the
Matter in Our
Audit
|
We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the
Company’s process for evaluating the recoverability of production plants and oil and gas assets including assets
under development, and assets classified as held for sale. This included testing controls over management’s
review of assumptions and inputs to the assessments of impairment and impairment reversals.
|
|
Our audit procedures performed over the significant assumptions and inputs included, among others, evaluation
of the methods and models used in the calculation of the recoverable amount. We also evaluated the relevant tax
effects based on the local legislation of the relevant jurisdictions, particularly in Norway, and tested the clerical
accuracy of the models through independently recalculating the value in use. We involved valuation specialists to
assist us with these procedures. In addition, we compared projected capital expenditures to approved operator
budgets or management forecasts. For those assets previously impaired, we compared actual results to the
forecasts used in historical impairment analyses. We also compared expected reserve volumes with internal
production forecasts and external evaluations of expected reserves and we compared the historical production
with management’s previous production forecasts, with the involvement of our reserves specialists.
|
|
|
To test price assumptions, we evaluated management’s methodology to determine future commodity prices and
compared such assumptions to external benchmarks, among other procedures. We involved valuation specialists
to assist in evaluating the reasonableness of the Company’s assessment of currency exchange rates and the
discount rate, by assessing the Company’s methodologies and key assumptions used to calculate the rates and
by comparing those rates with external information. We also evaluated management’s methodology to factor
climate-related matters into their determination of future commodity price assumptions.
|
|
|
To test carbon cost assumptions, with the involvement of climate change and sustainability specialists, we
evaluated management’s methodology to determine future carbon costs, including assessing the impact from
climate-related matters, and compared management’s assumptions with the current legislation in place in the
relevant jurisdictions and the jurisdictions’ announced pledges regarding escalation of carbon costs.
|
|
|
We evaluated management’s sensitivity analyses over its future commodity prices and carbon cost assumptions
by taking into consideration, among other sources, the Net Zero Emissions by 2050 Scenario and Announced
Pledges Scenario estimated by the International Energy Agency (IEA). We have also evaluated management’s
disclosures related to the consequences of initiatives to limit climate change, including the effects of the
Company’s climate change strategy on the Consolidated Financial Statements and the energy transition’s effects
on estimation uncertainty, discussed in more detail in Notes 3 and 14.
|
|
|
Estimation of the asset retirement obligations
|
|
|
Description of
the Matter
|
As of 31 December 2024, the Company has recognised a provision for decommissioning and removal activities of
USD 10,928 million classified within Provisions and other liabilities. Refer to Note 23 to the Consolidated Financial
Statements for the related disclosures. As described in Note 23, the appropriate estimates for such obligations
are based on historical knowledge combined with knowledge of ongoing technological developments,
expectations about future regulatory and technological development and involve the application of judgement and
an inherent risk of significant adjustments. The estimated costs of decommissioning and removal activities require
revisions due to changes in current regulations and technology while considering relevant risks and uncertainties.
|
|
Auditing management’s estimate of the decommissioning and removal of offshore installations at the end of the
production period is complex and involves a high degree of judgement. Determining the provision for such
obligations involves application of considerable judgement related to the assumptions used in the estimate, the
inherent complexity and uncertainty in estimating future costs, and the limited historical experience against which
to benchmark estimates of future costs. Significant assumptions used in the estimate are the discount rates and
the expected future costs, which include the underlying assumptions norms and rates, and time required to
decommission and can vary considerably depending on the expected removal complexity.
|
|
|
These significant assumptions are forward-looking and can be affected by future economic and market conditions,
including matters related to climate change and energy transition. As described in Note 3 to the Consolidated
Financial Statements, the effects of the initiatives to limit climate change and the potential impact of the energy
transition are relevant to some of the economic assumptions in the Company’s estimation of future cash flows.
The impact of the energy transition and potential restrictions by regulators, market and strategic considerations
may also have an effect on the estimated economic lifetime of the Company’s assets and projects. If the
Company’s business cases for the oil and gas producing assets in the future should change materially due to
governmental initiatives to limit climate change, it could affect the timing of cessation of the assets and the asset
retirement obligations (ARO).
|
|
|
How We
Addressed the
Matter in Our
Audit
|
We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the
Company’s process to calculate the present value of the estimated future decommissioning and removal
expenditures determined in accordance with local conditions and requirements. This included testing controls
over management’s review of assumptions described above, used in the calculation of the ARO.
|
|
To test management’s estimation of the provision for decommissioning and removal activities, our audit
procedures included, among others, evaluating the completeness of the provision by comparing significant
additions to property, plant and equipment to management’s assessment of new ARO obligations recognized in
the period.
|
|
|
To assess the expected future costs, among other procedures, we compared day rates for rigs, marine operations
and heavy lift vessels to external market data or existing contracts. For time required to decommission, we
compared the assumptions against historical data. We compared discount rates to external market data. With the
support of our valuation specialists, we evaluated the methodology and models used by management to estimate
the ARO and performed a sensitivity analysis on the significant assumptions. In addition, we recalculated the
formulas in the models.
|
|
|
We evaluated management’s sensitivity analyses over the effect of performing removal five years earlier than
currently scheduled due to potential governmental initiatives to limit climate change. We have also evaluated
management’s disclosures related to the consequences of initiatives to limit climate change, including the effects
of the Company’s climate change strategy on the Consolidated Financial Statements and the energy transition’s
effects on estimation uncertainty, discussed in more detail in Notes 3 and 23.
|
|
79
|
ABOUT US
|
|
|
|
|
80
|
ABOUT US
|
|
|
|
|
Full year
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
2022
|
|
Revenues
|
|
|
|
|
|
Net income/(loss) from equity accounted investments
|
|
(
|
|
|
|
Other income
|
|
|
|
|
|
Total revenues and other income
|
|
|
|
|
|
Purchases [net of inventory variation]
|
(
|
(
|
(
|
|
|
Operating expenses
|
(
|
(
|
(
|
|
|
Selling, general and administrative expenses
|
(
|
(
|
(
|
|
|
Depreciation, amortisation and net impairment
|
(
|
(
|
(
|
|
|
Exploration expenses
|
(
|
(
|
(
|
|
|
Total operating expenses
|
(
|
(
|
(
|
|
|
Net operating income/(loss)
|
|
|
|
|
|
Full year
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
2022
|
|
Interest income and other financial income
|
|
|
|
|
|
Interest expenses and other financial expenses
|
(
|
(
|
(
|
|
|
Other financial items
|
(
|
|
(
|
|
|
Net financial items
|
|
|
(
|
|
|
Income/(loss) before tax
|
|
|
|
|
|
Income tax
|
(
|
(
|
(
|
|
|
Net income/(loss)
|
|
|
|
|
|
Attributable to shareholders of the company
|
|
|
|
|
|
Attributable to non-controlling interests
|
|
|
(
|
|
|
Basic earnings per share (in USD)
|
|
|
|
|
|
Diluted earnings per share (in USD)
|
|
|
|
|
|
81
|
ABOUT US
|
|
|
|
|
Full year
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
2022
|
|
Net income/(loss)
|
|
|
|
|
|
Actuarial gains/(losses) on defined benefit pension plans
|
|
(
|
|
|
|
Income tax effect on income and expenses recognised in OCI
1)
|
(
|
|
(
|
|
|
Items that will not be reclassified to the Consolidated statement of income
|
|
(
|
|
|
|
Foreign currency translation effects
|
(
|
(
|
(
|
|
|
Share of OCI from equity accounted investments
|
(
|
(
|
|
|
|
Items that may subsequently be reclassified to the Consolidated statement of income
|
(
|
(
|
(
|
|
|
Other comprehensive income/(loss)
|
(
|
(
|
(
|
|
|
Total comprehensive income/(loss)
|
|
|
|
|
|
Attributable to the shareholders of the company
|
|
|
|
|
|
Attributable to non-controlling interests
|
|
|
(
|
|
|
1) Other Comprehensive Income (OCI).
|
||||
|
82
|
ABOUT US
|
|
|
|
|
At 31 December
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
|
|
ASSETS
|
||||
|
Property, plant and equipment
|
|
|
||
|
Intangible assets
|
|
|
||
|
Equity accounted investments
|
|
|
||
|
Deferred tax assets
|
|
|
||
|
Pension assets
|
|
|
||
|
Derivative financial instruments
|
|
|
||
|
Financial investments
|
|
|
||
|
Non-current prepayments and financial receivables
|
|
|
||
|
Total non-current assets
|
|
|
||
|
Inventories
|
|
|
||
|
Trade and other receivables
1)
|
|
|
||
|
Current prepayment and financial receivables
1)
|
|
|
||
|
Derivative financial instruments
|
|
|
||
|
Financial investments
|
|
|
||
|
Cash and cash equivalents
|
|
|
||
|
Total current assets
|
|
|
||
|
Assets classified as held for sale
|
|
|
||
|
Total assets
|
|
|
||
|
1)
|
Disaggregated from the previously reported line-item Trade and other receivables.
|
|||
|
2)
|
Disaggregated from the previously reported line-item Trade, other payables and provisions.
|
|||
|
At 31 December
|
|||
|
(in USD million)
|
Note
|
2024
|
2023
|
|
EQUITY AND LIABILITIES
|
|||
|
Shareholders’ equity
|
|
|
|
|
Non-controlling interests
|
|
|
|
|
Total equity
|
|
|
|
|
Finance debt
|
|
|
|
|
Lease liabilities
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
Pension liabilities
|
|
|
|
|
Non-current provisions and other liabilities
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
Total non-current liabilities
|
|
|
|
|
Trade and other payables
2)
|
|
|
|
|
Current provisions and other liabilities
2)
|
|
|
|
|
Current tax payable
|
|
|
|
|
Finance debt
|
|
|
|
|
Lease liabilities
|
|
|
|
|
Dividends payable
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
Total current liabilities
|
|
|
|
|
Liabilities directly associated with the assets classified as held for sale
|
|
|
|
|
Total liabilities
|
|
|
|
|
Total equity and liabilities
|
|
|
|
|
83
|
ABOUT US
|
|
|
|
|
(in USD million)
|
Share capital
|
Additional
paid-in capital
|
Retained
earnings
|
Foreign currency
translation reserve
|
OCI from equity
accounted
investments
1)
|
Shareholders'
equity
|
Non-controlling
interests
|
Total equity
|
|
At 1 January 2022
|
|
|
|
(
|
|
|
|
|
|
Net income/(loss)
|
|
|
(
|
|
||||
|
Other comprehensive income/(loss)
|
|
(
|
|
(
|
(
|
|||
|
Total comprehensive income/(loss)
|
|
|||||||
|
Dividends
|
(
|
(
|
(
|
|||||
|
Share buy-back
|
(
|
(
|
—
|
(
|
(
|
|||
|
Other equity transactions
|
(
|
—
|
(
|
(
|
(
|
|||
|
At 31 December 2022
|
|
|
|
(
|
|
|
|
|
|
Net income/(loss)
|
|
|
|
|
||||
|
Other comprehensive income/(loss)
|
(
|
(
|
(
|
(
|
(
|
|||
|
Total comprehensive income/(loss)
|
|
|||||||
|
Dividends
|
(
|
(
|
(
|
|||||
|
Share buy-back
|
(
|
(
|
(
|
(
|
(
|
|||
|
Other equity transactions
|
(
|
—
|
(
|
(
|
(
|
|||
|
At 31 December 2023
|
|
|
|
(
|
|
|
|
|
|
Net income/(loss)
|
|
|
|
|
||||
|
Other comprehensive income/(loss)
|
|
(
|
(
|
(
|
(
|
|||
|
Total comprehensive income/(loss)
|
|
|||||||
|
Dividends
|
(
|
(
|
(
|
|||||
|
Share buy-back
|
(
|
—
|
(
|
(
|
(
|
|||
|
Other equity transactions
|
—
|
(
|
(
|
|
(
|
|||
|
At 31 December 2024
|
|
|
|
(
|
|
|
|
|
|
1) OCI items from equity accounted investments that may subsequently be reclassified to the Consolidated statement of income, are presented as part of OCI from equity accounted investments. OCI items that will not be reclassified to the Consolidated
statements of income will be included in retained earnings.
|
||||||||
|
Please refer to
note 20
Shareholders’ equity, capital distribution and earnings per share for more details
|
||||||||
|
84
|
ABOUT US
|
|
|
|
|
Full year
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
2022
|
|
Income/(loss) before tax
|
|
|
|
|
|
Depreciation, amortisation and net impairments, including exploration write-offs
|
|
|
|
|
|
(Gains)/losses on foreign currency transactions and balances
|
(
|
(
|
(
|
|
|
(Gains)/losses on sale of assets and businesses
|
(
|
|
(
|
|
|
(Increase)/decrease in other items related to operating activities
1)
|
(
|
(
|
|
|
|
(Increase)/decrease in net derivative financial instruments
|
(
|
|
|
|
|
Interest received
|
|
|
|
|
|
Interest paid
|
(
|
(
|
(
|
|
|
Cash flows provided by operating activities before taxes paid and working
capital items
|
|
|
|
|
|
Taxes paid
|
(
|
(
|
(
|
|
|
(Increase)/decrease in working capital
|
|
|
(
|
|
|
Cash flows provided by operating activities
|
|
|
|
|
|
Cash used in business combinations
|
(
|
(
|
|
|
|
Capital expenditures and investments
|
(
|
(
|
(
|
|
|
(Increase)/decrease in financial investments
2)
|
|
|
(
|
|
|
(Increase)/decrease in derivative financial instruments
|
|
(
|
|
|
|
(Increase)/decrease in other interest-bearing items
|
(
|
(
|
(
|
|
|
Proceeds from sale of assets and businesses
3)
|
|
|
|
|
|
Cash flows provided by/(used in) investing activities
|
(
|
(
|
(
|
|
|
Full year
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
2022
|
|
Repayment of finance debt
|
(
|
(
|
(
|
|
|
Repayment of lease liabilities
|
(
|
(
|
(
|
|
|
Dividends paid
|
(
|
(
|
(
|
|
|
Share buy-back
|
(
|
(
|
(
|
|
|
Net current finance debt and other financing activities
|
|
|
(
|
|
|
Cash flows provided by/(used in) financing activities
|
(
|
(
|
(
|
|
|
Net increase/(decrease) in cash and cash equivalents
|
(
|
(
|
|
|
|
Foreign currency translation effects
|
(
|
(
|
(
|
|
|
Cash and cash equivalents at the beginning of the period
(net of overdraft)
|
|
|
|
|
|
Cash and cash equivalents at the end of the period
(net of overdraft)
4)
|
|
|
|
|
|
1) This line item includes a net fair value gain of USD
were a net fair value gain of USD
adjustments relate to inventory, shares and financial investments.
|
||||
|
2) This line item includes the acquisition of
|
||||
|
3) For 2024, this line item includes cash consideration related to the disposals of the businesses in Nigeria and Azerbaijan,
as well as cash consideration related to the sale of gas infrastructure assets in Norway. See note 6 Acquisitions and
disposals for more information.
|
||||
|
4) At
31 December
2024
,
2023
and
2022
, cash and cash equivalents net of overdraft were
|
||||
|
Interest paid in cash flows provided by operating activities excludes capitalised interest of
USD
and
USD
in Capital expenditures and investments in cash flows used in investing activities. Total interest paid amounts to
USD
|
||||
|
85
|
ABOUT US
|
|
|
|
|
86
|
ABOUT US
|
|
|
|
|
|
|
87
|
ABOUT US
|
|
|
|
|
Risks – upsides and downsides
|
Risk adjusting actions
|
|
|
Transition risks
|
▪
S
tricter climate laws, regulations, and policies as well as adverse litigation
outcomes could adversely impact
Equinor
's financial results and outlook,
including the value of its assets. These might be direct impacts, or indirect
impacts through changes in consumer behaviour or technology developments.
▪
Multiple factors in the energy transition contribute to uncertainty in future energy
price assumptions and changes in investor and societal sentiment can affect
Equinor
’s access to capital markets and financing costs.
▪
Changing demand and more cost-competitive solutions for renewable energy and
low-carbon solutions represent both threats and opportunities for
Equinor
future
value creation and the value of
Equinor
’s assets.
▪
Strong competition for assets, changing levels of policy support, and different
commercial/contractual models may lead to diminishing returns within the renewable
and low carbon industries and hinder
Equinor
ambitions. These investments may be
exposed to interest rate risk and inflation risk.
▪
Equinor
sees opportunities for value creation in the energy transition through
optimisation of
Equinor
’s oil and gas business and by utilising its competitive
capabilities across new areas of the energy system. In a decarbonising world with a
broad energy mix, policymakers and stakeholders may set a premium on oil and gas
produced in a responsible and increasingly carbon efficient way.
|
▪
Equinor
monitors trends in relevant policies and regulations and
addresses regulatory and policy risk in capital investment processes and
through enterprise risk management in the business line.
▪
Equinor
includes actual or default minimum carbon pricing across
investments, applies price robustness criteria and routinely stress tests
the portfolio for different future price scenarios towards net zero. Hurdle
rates and other financial sensitivity testing are included in decision making.
▪
Equinor
has developed its corporate strategy and Energy transition plan
(ETP) to demonstrate commitment to a low carbon business
transformation that balances investor and societal expectations. This
includes an ambitious abatement plan to reduce absolute emissions and
emissions intensity from Equinor activities.
▪
Equinor
assesses climate-related risks related to external technology
development trends and invests in research, innovation and technology
ventures that support positive value creation for its portfolio. Examples of
relevant technologies within
Equinor
’s portfolio include carbon capture
and storage (CCS), battery technology, solar and wind renewable energy,
low CO₂ intensity solutions, improvements in methane emissions and
application of renewables in oil and gas production.
|
|
Physical climate risks
|
▪
Changes in physical climate parameters could impact
Equinor
's operations, resulting
in disruption to operations, increased costs, or incidents. This could be through
extreme weather events or chronic physical impacts such as rising sea level
accompanied by increased wave heights. As
Equinor
’s renewable portfolio grows,
unexpected changes in meteorological parameters, such as average wind speed or
changes in wind patterns and cloud cover can affect energy production as well as
factors such as maintenance and equipment lifetimes.
|
▪
Physical climate risks are taken into account through technical and engineering
functions in design, operations, and maintenance, with consideration of how the
external physical environment may be changing.
▪
With assistance from leading expert consultants and climate scenario models,
Equinor
continues to assess potential vulnerability of its assets to modelled climate-
related changes in the physical environment. However, there is uncertainty
regarding the magnitude of impact and time horizon for the occurrence of physical
impacts of climate change, which leads to uncertainty regarding the potential
impact for
Equinor
.
|
|
88
|
ABOUT US
|
|
|
|
|
Number of EU ETS
quotas in thousands
|
(in USD million)
|
|||
|
2024
|
2023
|
2024
|
2023
|
|
|
Opening balance at 1 January
|
|
|
|
|
|
Allocated free quotas
|
|
|
||
|
Purchased quotas on the ETS market
|
|
|
|
|
|
Sold quotas on the ETS market
|
|
|
||
|
Returned excess free quotas
|
(
|
(
|
||
|
Settled quotas (offset against emissions)
|
(
|
(
|
(
|
(
|
|
Closing balance at 31 December
|
|
|
|
|
|
All numbers in the table are presented gross (100%) for Equinor operated licenses and include both EU ETS and UK ETS
quotas, as received or settled during the calendar year.
|
||||
|
(in USD million)
|
2024
|
2023
|
|
Offshore, REN
|
|
|
|
Onshore, REN
|
|
|
|
Total Additions to PPE, intangibles and equity accounted investments - REN
|
|
|
|
Low carbon solutions (within MMP)
|
|
|
|
Total Additions to PPE, intangibles and equity accounted investments - REN and LCS
|
|
|
|
89
|
ABOUT US
|
|
|
|
|
90
|
ABOUT US
|
|
|
|
|
Management's price
assumptions
1)
|
Net Zero Emissions (NZE) by
2050 Scenario
4)
|
Announced Pledges
Scenario (APS)
5)
|
|||||
|
Brent blend, 2030
|
|
USD/bbl
|
|
USD/bbl
|
|
USD/bbl
|
|
|
Brent blend, 2040
|
|
USD/bbl
|
|
USD/bbl
|
|
USD/bbl
|
|
|
Brent blend, 2050
|
|
USD/bbl
|
|
USD/bbl
|
|
USD/bbl
|
|
|
TTF, 2030
|
|
USD/MMBtu
|
|
USD/MMBtu
|
|
USD/MMBtu
|
|
|
TTF, 2040
|
|
USD/MMBtu
|
|
USD/MMBtu
|
|
USD/MMBtu
|
|
|
TTF, 2050
|
|
USD/MMBtu
|
|
USD/MMBtu
|
|
USD/MMBtu
|
|
|
EU ETS
2), 3)
, 2030
|
|
USD/tCO
2
|
|
USD/tCO
2
|
|
USD/tCO
2
|
|
|
EU ETS
2), 3)
, 2040
|
|
USD/tCO
2
|
|
USD/tCO
2
|
|
USD/tCO
2
|
|
|
EU ETS
2), 3)
, 2050
|
|
USD/tCO
2
|
|
USD/tCO
2
|
|
USD/tCO
2
|
|
|
Illustrative potential impairment (USD)
|
~
|
billion
|
|
billion
|
|||
|
1)
|
Management’s future commodity price assumptions applied when estimating value in use, see
note 14
Impairments.
|
||||||
|
2)
|
Scenarios: Price of CO₂ quotas in advanced economies with net zero pledges, not including any other CO₂ taxes.
|
||||||
|
3)
|
EU ETS price assumptions have been translated from EUR to USD using Equinor’s assumptions for currency rates,
EUR/
USD
=
|
||||||
|
4)
|
A scenario where the world moves on a potential path towards limiting global warming to 1.5 °C relative to pre-
industrial levels.
|
||||||
|
5)
|
A scenario where all national energy and climate targets made by governments are met on time and in full. Using this
scenario, the world is expected to reach a 1.7ºC increase in the year 2100.
|
||||||
|
91
|
ABOUT US
|
|
|
|
|
Commodity price sensitivity
|
At 31 December
|
|||
|
2024
|
2023
|
|||
|
(in USD million)
|
-
|
+
|
-
|
+
|
|
Crude oil and refined products net gains/(losses)
|
|
(
|
|
(
|
|
Natural gas, electricity and CO₂ net gains/(losses)
|
(
|
|
|
(
|
|
92
|
ABOUT US
|
|
|
|
|
Currency risk sensitivity
|
At 31 December 2024
|
||
|
(in USD million)
|
NOK
|
EUR
|
GBP
|
|
Impact from a
|
|||
|
Shareholders equity through OCI
|
|
|
|
|
Shareholders equity through PL
|
|
(
|
(
|
|
Impact from a
|
|||
|
Shareholders equity through OCI
|
(
|
(
|
(
|
|
Shareholders equity through PL
|
(
|
|
|
|
Currency risk sensitivity
|
At 31 December 2023
|
||
|
(in USD million)
|
NOK
|
EUR
|
GBP
|
|
Impact from a
|
|||
|
Shareholders equity through OCI
|
|
|
|
|
Shareholders equity through PL
|
(
|
(
|
(
|
|
Impact from a
|
|||
|
Shareholders equity through OCI
|
(
|
(
|
(
|
|
Shareholders equity through PL
|
|
|
|
|
Interest risk sensitivity
|
At 31 December
|
|||
|
2024
|
2023
|
|||
|
(in USD million)
|
-
points
|
+
points
|
-
points
|
+
points
|
|
Positive/(negative) impact on net financial items
|
|
(
|
|
(
|
|
93
|
ABOUT US
|
|
|
|
|
Equity price sensitivity
|
At 31 December
|
|||
|
2024
|
2023
|
|||
|
(in USD million)
|
-
|
|
-
|
|
|
Net gains/(losses)
|
(
|
|
(
|
|
|
At 31 December
|
||||||
|
2024
|
2023
|
|||||
|
(in USD million)
|
Non-
derivative
financial
liabilities
|
Lease
liabilities
|
Derivative
financial
liabilities
|
Non-
derivative
financial
liabilities
|
Lease
liabilities
|
Derivative
financial
liabilities
|
|
Year 1
|
|
|
|
|
|
|
|
Year 2 and 3
|
|
|
|
|
|
|
|
Year 4 and 5
|
|
|
|
|
|
|
|
Year 6 to 10
|
|
|
|
|
|
|
|
After 10 years
|
|
|
|
|
|
|
|
Total specified
|
|
|
|
|
|
|
|
94
|
ABOUT US
|
|
|
|
|
(in USD million)
|
Non-current
financial
receivables
|
Current
financial
receivables
|
Trade and
other
receivables
|
Non-current
derivative
financial
instruments
|
Current
derivative
financial
instruments
|
|
At 31 December 2024
|
|||||
|
Investment grade, rated A or above
|
|
|
|
|
|
|
Other investment grade
|
|
|
|
|
|
|
Non-investment grade or not rated
|
|
|
|
|
|
|
Total financial assets
|
|
|
|
|
|
|
At 31 December 2023
|
|||||
|
Investment grade, rated A or above
|
|
|
|
|
|
|
Other investment grade
|
|
|
|
|
|
|
Non-investment grade or not rated
|
|
|
|
|
|
|
Total financial assets
|
|
|
|
|
|
|
|
|||||
|
95
|
ABOUT US
|
|
|
|
|
(in USD million)
|
Gross amounts
of recognised
financial assets/
liabilities
|
Gross amounts
offset in the
balance sheet
|
Net amounts
presented in the
balance sheet
|
Amounts of
remaining rights
to set-off not
qualifying for
offsetting
|
Net amount
|
(in USD million)
|
Gross amounts
of recognised
financial assets/
liabilities
|
Gross amounts
offset in the
balance sheet
|
Net amounts
presented in the
balance sheet
|
Amounts of
remaining rights
to set-off not
qualifying for
offsetting
|
Net amount
|
|
|
At 31 December 2024
|
At 31 December 2023
|
|||||||||||
|
Financial assets
|
Financial assets
|
|||||||||||
|
Trade and other receivables
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
|
|
|
|
Current interest-bearing financial
receivables and accrued interest
|
|
|
|
|
|
Current interest-bearing financial
receivables and accrued interest
|
|
|
|
|
|
|
|
Collateral receivables
|
|
|
|
|
|
Collateral receivables
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
|
|
|
Total financial assets
|
|
|
|
|
|
Total financial assets
|
|
|
|
|
|
|
|
Financial liabilities
|
Financial liabilities
|
|||||||||||
|
Trade payables
|
|
|
|
|
|
Trade payables
|
|
|
|
|
|
|
|
Accrued expenses and other
current financial liabilities
|
|
|
|
|
|
Accrued expenses and other
current financial liabilities
|
|
|
|
|
|
|
|
Collateral liabilities
|
|
|
|
|
|
Collateral liabilities
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
|
|
|
|
Total financial liabilities
|
|
|
|
|
|
Total financial liabilities
|
|
|
|
|
|
|
96
|
ABOUT US
|
|
|
|
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Net interest-bearing debt adjusted, including lease liabilities (ND1)
|
|
(
|
|
Net interest-bearing debt adjusted (ND2)
|
|
(
|
|
Capital employed adjusted, including lease liabilities (CE1)
|
|
|
|
Capital employed adjusted (CE2)
|
|
|
|
Net debt to capital employed adjusted, including lease liabilities (ND1/CE1)
|
|
(
|
|
Net debt to capital employed adjusted (ND2/CE2)
|
|
(
|
|
97
|
ABOUT US
|
|
|
|
|
2024
(in USD million)
|
EP Norway
|
EP
International
|
EP USA
|
MMP
|
REN
|
Other
|
Eliminations
|
Total group
|
|
Revenues third party
|
|
|
|
|
|
|
(
|
|
|
Revenues and other income inter-segment
|
|
|
|
|
|
|
(
|
—
|
|
Net income/(loss) from equity accounted investments
|
|
|
|
(
|
|
(
|
|
|
|
Other income
|
|
|
|
|
|
|
|
|
|
Total revenues and other income
|
|
|
|
|
|
|
(
|
|
|
Purchases [net of inventory variation]
|
|
|
|
(
|
|
|
|
(
|
|
Operating, selling, general and administrative expenses
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Depreciation and amortisation
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Net impairment (losses)/reversals
|
(
|
|
|
|
(
|
(
|
|
(
|
|
Exploration expenses
|
(
|
(
|
(
|
|
|
|
|
(
|
|
Total operating expenses
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Net operating income/(loss)
|
|
|
|
|
(
|
(
|
(
|
|
|
Additions to PPE, intangibles and equity accounted investments
|
|
|
|
|
|
|
|
|
|
Balance sheet information
|
||||||||
|
Equity accounted investments
|
|
|
|
|
|
|
|
|
|
Non-current segment assets
|
|
|
|
|
|
|
|
|
|
Non-current assets not allocated to segments
|
|
|||||||
|
Total non-current assets
|
|
|
98
|
ABOUT US
|
|
|
2023
(in USD million)
|
EP Norway
|
EP
International
|
EP USA
|
MMP
|
REN
|
Other
|
Eliminations
|
Total group
|
|
Revenues third party
|
|
|
|
|
|
|
|
|
|
Revenues and other income inter-segment
|
|
|
|
|
|
|
(
|
-
|
|
Net income/(loss) from equity accounted investments
|
|
|
|
|
(
|
(
|
|
(
|
|
Other income
|
|
|
|
|
|
|
|
|
|
Total revenues and other income
|
|
|
|
|
|
|
(
|
|
|
Purchases [net of inventory variation]
|
|
(
|
|
(
|
|
(
|
|
(
|
|
Operating, selling, general and administrative expenses
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Depreciation and amortisation
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Net impairment (losses)/reversals
|
(
|
(
|
|
(
|
(
|
(
|
|
(
|
|
Exploration expenses
|
(
|
(
|
(
|
|
|
|
|
(
|
|
Total operating expenses
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Net operating income/(loss)
|
|
|
|
|
(
|
(
|
(
|
|
|
Additions to PPE, intangibles and equity accounted investments
|
|
|
|
|
|
|
|
|
|
Balance sheet information
|
||||||||
|
Equity accounted investments
|
|
|
|
|
|
|
|
|
|
Non-current segment assets
|
|
|
|
|
|
|
|
|
|
Non-current assets not allocated to segments
|
|
|||||||
|
Total non-current assets
|
|
|
|
|
99
|
ABOUT US
|
|
|
2022
(in USD million)
|
EP Norway
|
EP
International
|
EP USA
|
MMP
|
REN
|
Other
|
Eliminations
|
Total group
|
|
Revenues third party
|
|
|
|
|
|
|
|
|
|
Revenues and other income inter-segment
|
|
|
|
|
|
|
(
|
—
|
|
Net income/(loss) from equity accounted investments
|
|
|
|
|
|
(
|
|
|
|
Other income
|
|
|
|
|
|
|
|
|
|
Total revenues and other income
|
|
|
|
|
|
|
(
|
|
|
Purchases [net of inventory variation]
|
|
(
|
|
(
|
|
|
|
(
|
|
Operating, selling, general and administrative expenses
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Depreciation and amortisation
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Net impairment (losses)/reversals
|
|
(
|
|
|
|
|
|
|
|
Exploration expenses
|
(
|
(
|
(
|
|
|
|
|
(
|
|
Total operating expenses
|
(
|
(
|
(
|
(
|
(
|
(
|
|
(
|
|
Net operating income/(loss)
|
|
|
|
|
(
|
(
|
|
|
|
Additions to PPE, intangibles and equity accounted investments
|
|
|
|
|
|
|
|
|
|
Balance sheet information
|
||||||||
|
Equity accounted investments
|
|
|
|
|
|
|
|
|
|
Non-current segment assets
|
|
|
|
|
|
|
|
|
|
Non-current assets not allocated to segments
|
|
|||||||
|
Total non-current assets
|
|
|
|
|
100
|
ABOUT US
|
|
|
Non-current assets by country
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Norway
1)
|
|
|
|
USA
2)
|
|
|
|
Brazil
|
|
|
|
UK
2)
|
|
|
|
Angola
|
|
|
|
Canada
|
|
|
|
Argentina
|
|
|
|
Denmark
|
|
|
|
Poland
|
|
|
|
Algeria
|
|
|
|
Other
|
|
|
|
Total non-current assets
3)
|
|
|
|
1) Decrease is mainly due to strengthening of USD versus NOK.
3) Excluding deferred tax assets, pension assets and non-current financial assets. Non-current assets are attributed to
country of operations.
|
||
|
|
|
101
|
ABOUT US
|
|
|
|
|
102
|
ABOUT US
|
|
|
|
|
103
|
ABOUT US
|
|
|
|
|
104
|
ABOUT US
|
|
|
|
|
Revenues from contracts with customers and other revenues
|
||||
|
(in USD million)
|
Note
|
2024
|
2023
|
2022
|
|
Crude oil
|
|
|
|
|
|
Natural gas
|
|
|
|
|
|
- European gas
|
|
|
|
|
|
- North American gas
|
|
|
|
|
|
- Other incl LNG
|
|
|
|
|
|
Refined products
|
|
|
|
|
|
Natural gas liquids
|
|
|
|
|
|
Power
1)
|
|
|
|
|
|
Transportation
|
|
|
|
|
|
Other sales
1)
|
|
|
|
|
|
Total revenues from contracts with customers
|
|
|
|
|
|
Taxes paid in-kind
|
|
|
|
|
|
Physically settled commodity derivatives
|
|
|
(
|
|
|
Gain/(loss) on commodity derivatives
|
|
(
|
|
|
|
Change in fair value of trading inventory
|
|
(
|
(
|
|
|
Other revenues
|
|
|
|
|
|
Total other revenues
|
|
|
(
|
|
|
Revenues
|
|
|
|
|
|
Net income/(loss) from equity accounted investments
|
|
(
|
|
|
|
Other income
|
|
|
|
|
|
Total revenues and other income
|
|
|
|
|
|
1) As from 2024, the line item Power has been disaggregated from the line item Other sales. 2023 and 2022 figures have been disaggregated accordingly.
|
||||
|
105
|
ABOUT US
|
|
|
|
|
(in USD millions, except average number of employees)
|
2024
|
2023
|
2022
|
|
Salaries
1)
|
|
|
|
|
Pension costs
2)
|
|
|
|
|
Payroll tax
|
|
|
|
|
Other compensations and social costs
|
|
|
|
|
Total payroll expenses
|
|
|
|
|
Average number of employees
3)
|
|
|
|
|
1) Salaries include bonuses and expatriate costs in addition to base pay.
|
|||
|
|
|||
|
3) Part time employees amount to
|
|
Compensation to the board of directors (BoD) and the corporate executive committee (CEC)
|
|||
|
Full year
|
|||
|
(in USD million)
1)
|
2024
|
2023
|
2022
|
|
Current employee benefits
|
|
|
|
|
Post-employment benefits
|
|
|
|
|
Other non-current benefits
|
|
|
|
|
Share-based payment benefits
|
|
|
|
|
Total benefits
|
|
|
|
|
1) All figures in the table are presented on accrual basis.
|
|||
|
106
|
ABOUT US
|
|
|
|
|
Auditor’s remuneration
|
|||
|
Full year
|
|||
|
(in USD millions, excluding VAT)
|
2024
|
2023
|
2022
|
|
Audit fee
|
|
|
|
|
Audit related fee
|
|
|
|
|
Tax fee
|
|
|
|
|
Other service fee
|
|
|
|
|
Total remuneration
|
|
|
|
|
Full year
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Dividends received
|
|
|
|
|
Interest income financial investments, including cash and cash equivalents
|
|
|
|
|
Interest income non-current financial receivables
|
|
|
|
|
Interest income other current financial assets and other financial items
|
|
|
|
|
Interest income and other financial income
|
|
|
|
|
Interest expense bonds and bank loans and net interest on related derivatives
|
(
|
(
|
(
|
|
Interest expense lease liabilities
|
(
|
(
|
(
|
|
Capitalised borrowing costs
|
|
|
|
|
Accretion expense asset retirement obligations
|
(
|
(
|
(
|
|
Interest expense current financial liabilities and other financial expense
|
(
|
(
|
(
|
|
Interest expenses and other financial expenses
|
(
|
(
|
(
|
|
Foreign currency exchange gains/(losses) derivative financial instruments
|
|
(
|
|
|
Other foreign currency exchange gains/(losses)
|
(
|
|
|
|
Net foreign currency exchange gains/(losses)
|
|
|
|
|
Gains/(losses) financial investments
|
(
|
|
(
|
|
Gains/(losses) other derivative financial instruments
|
|
|
(
|
|
Net financial items
|
|
|
(
|
|
107
|
ABOUT US
|
|
|
|
|
108
|
ABOUT US
|
|
|
Significant components of income tax expense
|
|||
|
Full year
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Current income tax expense in respect of current year
|
(
|
(
|
(
|
|
Prior period adjustments
|
|
(
|
(
|
|
Current income tax expense
|
(
|
(
|
(
|
|
Origination and reversal of temporary differences
|
(
|
(
|
(
|
|
Recognition/Derecognition of previously (un)recognised deferred tax assets
|
|
(
|
|
|
Change in tax regulations
|
(
|
|
|
|
Prior period adjustments
|
(
|
(
|
|
|
Deferred tax income/(expense)
|
(
|
(
|
|
|
Income tax
|
(
|
(
|
(
|
|
|
|
109
|
ABOUT US
|
|
|
Reconciliation of statutory tax rate to effective tax rate
|
|||
|
Full year
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Income/(loss) before tax
|
|
|
|
|
Calculated income tax at statutory rate
1)
|
(
|
(
|
(
|
|
Calculated Norwegian Petroleum tax
2)
|
(
|
(
|
(
|
|
Tax effect uplift
3)
|
|
|
|
|
Tax effect of permanent differences regarding divestments
|
|
|
|
|
Tax effect of permanent differences caused by functional currency different from
tax currency
|
|
|
|
|
Tax effect of other permanent differences
|
|
|
|
|
Recognition/Derecognition of previously (un)recognised deferred tax assets
4)
|
|
(
|
|
|
Change in unrecognised deferred tax assets
|
(
|
(
|
(
|
|
Change in tax regulations
|
(
|
|
|
|
Prior period adjustments
|
(
|
(
|
(
|
|
Other items including foreign currency effects
|
(
|
(
|
(
|
|
Income tax
|
(
|
(
|
(
|
|
Effective tax rate
|
|
|
|
|
|
|
110
|
ABOUT US
|
|
|
Deferred tax assets and liabilities comprise
|
||||||||
|
(in USD million)
|
Tax losses
carried forward
|
Property, plant and
equipment and
intangible assets
|
Asset retirement
obligations
|
Lease liabilities
|
Pensions
|
Derivatives
|
Other
|
Total
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
(
|
|
(
|
(
|
(
|
(
|
(
|
|
Net asset/(liability) at 31 December 2024
|
|
(
|
|
|
|
|
|
(
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
(
|
(
|
|
(
|
(
|
|
(
|
(
|
|
Net asset/(liability) at 31 December 2023
|
|
(
|
|
|
|
|
|
(
|
|
|
|
Changes in net deferred tax liability during the year were as follows:
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Net deferred tax liability at 1 January
|
|
|
|
|
Charged/(credited) to the Consolidated statement of income
|
|
|
(
|
|
Charged/(credited) to Other comprehensive income
|
|
(
|
|
|
Acquisitions and disposals
|
(
|
|
(
|
|
Foreign currency translation effects and other effects
|
(
|
(
|
(
|
|
Net deferred tax liability at 31 December
|
|
|
|
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Deferred tax assets
|
|
|
|
Deferred tax liabilities
|
|
|
|
Net deferred tax asset/(liability) classified as held for sale
|
|
(
|
|
111
|
ABOUT US
|
|
|
|
|
Unrecognised deferred tax assets
|
||||
|
At 31 December
|
||||
|
2024
|
2023
|
|||
|
(in USD million)
|
Basis
|
Tax
|
Basis
|
Tax
|
|
Deductible temporary differences
|
|
|
|
|
|
Unused tax credits
|
|
|
|
|
|
Tax losses carried forward
|
|
|
|
|
|
Total unrecognised deferred tax assets
|
|
|
|
|
|
112
|
ABOUT US
|
|
|
|
|
113
|
ABOUT US
|
|
|
(in USD million)
|
Machinery,
equipment and
transportation
equipment
|
Production
plants and oil
and gas assets
|
Refining and
manufacturing
plants
|
Buildings
and land
|
Assets under
development
|
Right of
use assets
4)
|
Total
|
|
Cost at 1 January 2024
|
|
|
|
|
|
|
|
|
Additions through business acquisition
7)
|
|
|
|
|
|
|
|
|
Additions and transfers
6)
|
|
|
|
|
|
|
|
|
Changes in asset retirement obligations
|
|
(
|
|
|
|
|
(
|
|
Disposals at cost
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Assets reclassified to held for sale
8)
|
(
|
(
|
|
(
|
(
|
(
|
(
|
|
Foreign currency translation effects
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Cost at 31 December 2024
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment at 1 January 2024
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Depreciation
|
(
|
(
|
(
|
(
|
|
(
|
(
|
|
Impairment
|
|
(
|
|
|
|
(
|
(
|
|
Reversal of impairment
|
|
|
|
|
|
|
|
|
Transfers
6)
|
|
(
|
|
|
|
|
|
|
Accumulated depreciation and impairment on disposed assets
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment on assets classified as held for sale
8)
|
|
|
|
|
|
|
|
|
Foreign currency translation effects
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment at 31 December 2024⁵⁾
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Carrying amount at 31 December 2024
|
|
|
|
|
|
|
|
|
Estimated useful lives (years)
|
|
UoP
1)
|
|
|
|
|
|
|
114
|
ABOUT US
|
|
|
(in USD million)
|
Machinery,
equipment and
transportation
equipment
|
Production
plants and oil
and gas assets
|
Refining and
manufacturing
plants
|
Buildings
and land
|
Assets under
development
|
Right of
use assets
|
Total
|
|
Cost at 1 January 2023
|
|
|
|
|
|
|
|
|
Additions through business acquisition
7)
|
|
|
|
|
|
|
|
|
Additions and transfers
6)
|
|
|
|
|
|
|
|
|
Changes in asset retirement obligations
|
|
|
|
|
|
|
|
|
Disposals at cost
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Assets reclassified to held for sale
8)
|
(
|
(
|
|
|
(
|
(
|
(
|
|
Foreign currency translation effects
|
|
(
|
(
|
|
(
|
(
|
(
|
|
Cost at 31 December 2023
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment at 1 January 2023
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Depreciation
|
(
|
(
|
(
|
(
|
|
(
|
(
|
|
Impairment
|
(
|
(
|
(
|
|
(
|
(
|
(
|
|
Reversal of impairment
|
|
|
|
|
|
|
|
|
Transfers
6)
|
|
(
|
|
(
|
|
|
(
|
|
Accumulated depreciation and impairment on disposed assets
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment on assets classified as held for sale
8)
|
|
|
|
|
|
|
|
|
Foreign currency translation effects
|
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment at 31 December 2023⁵⁾
|
(
|
(
|
(
|
(
|
(
|
(
|
(
|
|
Carrying amount at 31 December 2023
|
|
|
|
|
|
|
|
|
Estimated useful lives (years)
|
|
UoP
1)
|
|
|
|
||
|
1) Depreciation according to unit of production method.
|
|||||||
|
2) Land is not depreciated. Buildings include leasehold improvements.
|
|||||||
|
3) Depreciation linearly over contract period.
|
|||||||
|
4) Right of use assets at
31 December 2024
mainly consist of Land and buildings
USD
|
|||||||
|
|
|||||||
|
6) The carrying amount of assets transferred to Property plant and equipment from Intangible assets in
2024
and
2023
amounted to
USD
|
|||||||
|
|
|||||||
|
|
|||||||
|
|
|
115
|
ABOUT US
|
|
|
|
|
116
|
ABOUT US
|
|
|
(in USD million)
|
Exploration
expenses
|
Acquisition
costs - oil and
gas prospects
|
Goodwill
2)
|
Other
|
Total
|
|
Cost at 1 January 2024
|
|
|
|
|
|
|
Additions through business acquisition
3)
|
|
|
|
|
|
|
Additions
|
|
|
|
|
|
|
Disposals at cost
|
(
|
(
|
|
(
|
(
|
|
Transfers
|
(
|
(
|
(
|
|
(
|
|
Assets reclassified to held for sale
4)
|
|
(
|
(
|
|
(
|
|
Expensed exploration expenditures previously capitalised
|
(
|
|
|
|
(
|
|
Foreign currency translation effects
|
(
|
(
|
(
|
(
|
(
|
|
Cost at 31 December 2024
|
|
|
|
|
|
|
Accumulated amortisation and impairment at 31 December 2024¹⁾
|
(
|
(
|
|||
|
Carrying amount at 31 December 2024
|
|
|
|
|
|
|
|
|
117
|
ABOUT US
|
|
|
(in USD million)
|
Exploration
expenses
|
Acquisition
costs - oil and
gas prospects
|
Goodwill
2)
|
Other
|
Total
|
|
Cost at 1 January 2023
|
|
|
|
|
|
|
Additions through business acquisition
3)
|
|
|
|
|
|
|
Additions
|
|
|
|
|
|
|
Disposals at cost
|
|
|
(
|
(
|
(
|
|
Transfers
|
(
|
(
|
|
(
|
(
|
|
Expensed exploration expenditures previously capitalised
|
|
(
|
|
|
|
|
Foreign currency translation effects
|
|
|
|
|
|
|
Cost at 31 December 2023
|
|
|
|
|
|
|
Accumulated amortisation and impairment at 31 December 2023¹⁾
|
(
|
(
|
|||
|
Carrying amount at 31 December 2023
|
|
|
|
|
|
|
|
|||||
|
2) Carrying amount goodwill at
31 December 2024
mainly consists of technical goodwill related to business acquisitions in 2019, of which
USD
and
USD
|
|||||
|
|
|||||
|
|
|||||
|
|
|
118
|
ABOUT US
|
|
|
(in USD million)
|
2024
|
2023
|
|
Less than one year
|
|
|
|
Between one and five years
|
|
|
|
More than five years
|
|
|
|
Total capitalised exploration expenditures
|
|
|
|
Full year
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Exploration expenditures
|
|
|
|
|
Expensed exploration expenditures previously capitalised
|
|
(
|
|
|
Capitalised exploration
|
(
|
(
|
(
|
|
Exploration expenses
|
|
|
|
|
|
|
119
|
ABOUT US
|
|
|
|
|
120
|
ABOUT US
|
|
|
Net impairments/(reversal of impairments)
|
|||
|
Full year
|
|||
|
(in USD million)
|
2024
|
2023
|
2022
|
|
Property, plant and equipment
|
(
|
|
(
|
|
Intangible assets
|
(
|
|
|
|
Equity accounted investments
|
|
|
|
|
Total net impairments/(reversals) including exploration expenses
|
(
|
|
(
|
|
|
|
At 31 December 2024
|
At 31 December 2023
|
At 31 December 2022
|
||||
|
(in USD million)
|
Carrying amount
after impairment
|
Net impairment
loss/ (reversal)
|
Carrying amount
after impairment
|
Net impairment/
(reversal)
|
Carrying amount
after impairment
|
Net impairment/
(reversal)
|
|
Exploration Production Norway
|
|
|
|
|
|
(
|
|
Exploration Production USA - onshore
|
|
|
|
|
|
(
|
|
Exploration Production USA - offshore
|
|
|
|
(
|
|
(
|
|
Europe and Asia
|
|
|
|
|
|
|
|
Marketing, Midstream Processing
|
|
(
|
|
|
|
(
|
|
Renewables USA - offshore
|
|
|
|
|
|
|
|
Renewables - other
|
|
|
|
|
|
|
|
Other
|
|
(
|
|
|
|
|
|
Total
|
|
|
|
|
|
(
|
|
121
|
ABOUT US
|
|
|
|
|
Year
|
||||||
|
Prices in real terms
1)
|
2030
|
2040
|
2050
|
|||
|
Brent Blend (USD/bbl)
|
|
(
|
|
(
|
|
(
|
|
European gas (USD/MMBtu) - TTF
|
|
(
|
|
(
|
|
(
|
|
Henry Hub (USD/MMBtu)
|
|
(
|
|
(
|
|
(
|
|
Electricity Germany (EUR/MWh)
|
|
(
|
|
(
|
|
(
|
|
EU ETS (EUR/tonne)
|
|
(
|
|
(
|
|
(
|
|
1) Basis year 2024. The prices in the table are price-points on price-curves.
|
||||||
|
122
|
ABOUT US
|
|
|
|
|
123
|
ABOUT US
|
|
|
|
|
124
|
ABOUT US
|
|
|
Joint ventures and other equity accounted investments
|
||
|
(in USD million)
|
2024
|
2023
|
|
Net investments at 1 January
|
|
|
|
Net income/(loss) from equity accounted investments
|
|
(
|
|
Impairment
1)
|
(
|
(
|
|
Acquisitions and increase in capital
|
|
|
|
Dividend and other distributions
|
(
|
(
|
|
Other comprehensive income/(loss)
|
(
|
(
|
|
Divestments, derecognition and decrease in paid in capital
2)
|
(
|
(
|
|
Net investments at 31 December
|
|
|
|
1) Impairment for 2023 is mainly related to renewable offshore wind industry in the US, see also
note 14
Impairments.
|
||
|
2) For 2024 this is mainly related to swap of US Offshore Wind assets, see also
note 6
Acquisitions and disposals. For
2023 this is mainly related to change in accounting treatment for Bandurria Sur (proportionally consolidated from 1st of
April 2023).
|
||
|
|
|
Non-current financial investments
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Bonds
|
|
|
|
Listed equity securities
|
|
|
|
Non-listed equity securities
|
|
|
|
Financial investments
|
|
|
|
Non-current prepayments and financial receivables
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Interest-bearing receivables
|
|
|
|
Prepayments and other non-interest-bearing receivables
|
|
|
|
Assets classified as held for sale
1)
|
(
|
|
|
Prepayments and financial receivables
|
|
|
|
|
||
|
125
|
ABOUT US
|
|
|
Current financial investments
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Time deposits
|
|
|
|
Interest-bearing securities
|
|
|
|
Financial investments
|
|
|
|
|
|
Current prepayments and financial receivables
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Interest-bearing financial receivables and accrued interest
|
|
|
|
Collateral receivables
1)
|
|
|
|
Total current financial receivables
|
|
|
|
Prepayments and other non-financial receivables
|
|
|
|
Prepayments and financial receivables
|
|
|
|
1) Collateral receivables is related to cash paid as security for counterparties credit exposure towards Equinor.
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Crude oil
|
|
|
|
Petroleum products
|
|
|
|
Natural gas
|
|
|
|
Commodity inventories at the lower of cost and net realisable value
|
|
|
|
Natural gas held for trading purposes measured at fair value
|
|
|
|
Other
|
|
|
|
Total inventories
|
|
|
|
Inventories held for trading purposes consist mainly of natural gas storages held by Danske Commodities.
|
||
|
126
|
ABOUT US
|
|
|
|
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Trade receivables from contracts with customers
1)
|
|
|
|
Other current trade receivables
|
|
|
|
Receivables from participation in joint operations and similar arrangements
|
|
|
|
Receivables from equity accounted companies and other related parties
|
|
|
|
Trade and other receivables
|
|
|
|
1) Trade receivables from contracts with customers are shown net of an immaterial provision for expected losses.
|
||
|
Accounting policies
|
|||
|
Cash and cash equivalents include cash in
hand, bank deposits, and short-term highly
liquid investments with original maturity of
three months or less. These are readily
convertible to known amounts of cash and
subject to insignificant risk of changes in fair
value.
|
Cash and cash equivalent items are mainly
accounted for at amortised cost except for money
market funds that are accounted for at fair value.
Contractually mandatory deposits in escrow bank
accounts, including collateral deposits, are included
as restricted cash and cash equivalents if the
deposits are provided as part of the Group’s
operating activities and therefore are deemed as
held for the purpose of meeting short-term cash
commitments, and the deposits can be released
from the escrow account without undue expenses.
|
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Cash at bank available
|
|
|
|
Time deposits
|
|
|
|
Money market funds
|
|
|
|
Interest-bearing securities
|
|
|
|
Collateral deposits
1)
|
|
|
|
Cash and cash equivalents
|
|
|
|
1) Collateral deposits are related to certain requirements of exchanges where
Equinor
is trading. The terms and
conditions related to these requirements are determined by the respective exchanges.
|
||
|
127
|
ABOUT US
|
|
|
|
|
Number of shares
|
NOK per value
|
NOK
|
USD
|
|
|
Share capital at 1 January 2024
|
|
|
|
|
|
Capital reduction
|
(
|
|
(
|
(
|
|
Share capital at 31 December 2024
|
|
|
|
|
|
Number of shares
|
NOK per value
|
Common stock
|
||
|
Authorised and issued
|
|
|
|
|
|
Treasury shares
|
||||
|
Share buy-back programme
|
(
|
|
(
|
|
|
Employees share saving plan
|
(
|
|
(
|
|
|
Total outstanding shares
|
|
|
|
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Dividends declared
|
|
|
|
USD per share or ADS
|
|
|
|
Dividends paid
|
|
|
|
USD per share or ADS
|
|
|
|
NOK per share
|
|
|
|
128
|
ABOUT US
|
|
|
|
|
Number of shares
|
2024
|
2023
|
|
Share buy-back programme at 1 January
|
|
|
|
Purchase
|
|
|
|
Cancellation
|
(
|
(
|
|
Share buy-back programme at 31 December
|
|
|
|
Equity impact of share buy-back programmes
|
||
|
(in USD million)
|
2024
|
2023
|
|
First tranche
|
|
|
|
Second tranche
|
|
|
|
Third tranche
|
|
|
|
Fourth tranche
|
|
|
|
Total open market share
|
|
|
|
Norwegian state share
1)
|
|
|
|
Total
|
|
|
|
1) Relates to second to fourth tranche of previous year programme and first tranche of current year programme.
|
||
|
129
|
ABOUT US
|
|
|
|
|
Employees' share saving plan
|
||
|
Number of shares
|
2024
|
2023
|
|
Share saving plan at 1 January
|
|
|
|
Purchase
|
|
|
|
Allocated to employees
|
(
|
(
|
|
Share saving plan at 31 December
|
|
|
|
Earnings per share
|
||
|
Number of shares
|
2024
|
2023
|
|
Basic earnings per share
|
||
|
Net income (loss) attributable to shareholders of the company
|
|
|
|
Weighted average number of ordinary shares outstanding
|
|
|
|
Basic earnings per share (in USD)
|
|
|
|
Diluted earnings per share
|
||
|
Net income (loss) attributable to shareholders of the company
|
|
|
|
Weighted average number of ordinary shares outstanding, diluted
|
|
|
|
Diluted earnings per share (in USD)
|
|
|
|
130
|
ABOUT US
|
|
|
|
|
Non-current finance debt
|
||||||
|
Finance debt measured at amortised cost
|
||||||
|
Weighted average
interest rates in %
1)
|
Carrying amount in
USD millions at 31 December
|
Fair value in USD
millions at 31 December²⁾
|
||||
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|
|
Unsecured bonds
|
||||||
|
United States Dollar (USD)
|
|
|
|
|
|
|
|
Euro (EUR)
|
|
|
|
|
|
|
|
Great Britain Pound (GBP)
|
|
|
|
|
|
|
|
Norwegian Kroner (NOK)
|
|
|
|
|
|
|
|
Total unsecured bonds
|
|
|
|
|
||
|
Unsecured loans
|
||||||
|
Brazilian real (BRL)
|
|
|
|
|
|
|
|
Japanese Yen (JPY)
|
|
|
|
|
|
|
|
Total unsecured loans
|
|
|
|
|
||
|
Total
|
|
|
|
|
||
|
Non-current finance debt due within one year
|
|
|
|
|
||
|
Non-current finance debt
|
|
|
|
|
||
|
1) Weighted average interest rates are calculated based on the contractual rates on the loans per currency at 31 December and do not include the effect of swap agreements
|
||||||
|
2) Fair values are determined from external calculation models based on market observations from various sources, classified at level 2 in the fair value hierarchy.
For more information regarding fair value hierarchy, see
note 28
Financial instruments and fair value measurement
|
||||||
|
131
|
ABOUT US
|
|
|
Non-current finance debt maturity profile
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Year 2 and 3
|
|
|
|
Year 4 and 5
|
|
|
|
After 5 years
|
|
|
|
Total repayment of non-current finance debt
|
|
|
|
Weighted average maturity (years - including current portion)
|
|
|
|
Weighted average annual interest rate (% - including current portion)
|
|
|
|
|
|
Current finance debt
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Collateral liabilities
|
|
|
|
Non-current finance debt due within one year
|
|
|
|
Other including US Commercial paper programme and bank overdraft
|
|
|
|
Total current finance debt
|
|
|
|
Weighted average interest rate (%)
|
|
|
|
132
|
ABOUT US
|
|
|
Reconciliation of cash flows from financing activities to finance line items in balance sheet
|
||||||||
|
(in USD million)
|
Non-current
finance debt
|
Current
finance debt
|
Dividend
payable
|
Lease liabilities
1)
|
Accrued trade
expenses and
other payables
2)
|
Collateral
receivables
3)
|
Other balance
sheet items
|
Total
|
|
At 1 January 2024
|
|
|
|
|
|
(
|
||
|
Repayment of finance debt
|
(
|
(
|
||||||
|
Repayment of lease liabilities
|
(
|
(
|
||||||
|
Dividend paid
|
(
|
(
|
||||||
|
Share buy-back
|
(
|
(
|
(
|
|||||
|
Net current finance debt and other finance activities
|
|
|
(
|
|
||||
|
Net cash flow from financing activities
|
(
|
(
|
(
|
(
|
(
|
|
(
|
(
|
|
Transfer to current portion
|
|
(
|
||||||
|
Dividend declared
|
|
|||||||
|
Share buy back committed
|
|
|
||||||
|
Debt in RIO Energy
|
|
|||||||
|
New leases
|
|
|||||||
|
Effect of exchange rate changes
|
(
|
(
|
(
|
(
|
|
|||
|
Other changes
|
(
|
|
|
(
|
|
|
||
|
Net other changes
|
(
|
|
|
|
|
|
||
|
At 31 December 2024
|
|
|
|
|
|
(
|
|
|
|
133
|
ABOUT US
|
|
|
(in USD million)
|
Non-current
finance debt
|
Current
finance debt
|
Dividend
payable
|
Lease liabilities
1)
|
Accrued trade
expenses and
other payables
2)
|
Collateral
receivables
3)
|
Other balance
sheet items
|
Total
|
|
At 1 January 2023
|
|
|
|
|
|
(
|
||
|
Repayment of finance debt
|
(
|
(
|
||||||
|
Repayment of lease liabilities
|
(
|
(
|
||||||
|
Dividend paid
|
(
|
(
|
||||||
|
Share buy-back
|
(
|
(
|
(
|
|||||
|
Net current finance debt and other finance activities
|
|
|
(
|
|
||||
|
Net cash flow from financing activities
|
(
|
(
|
(
|
(
|
(
|
|
(
|
(
|
|
Transfer to current portion
|
|
(
|
||||||
|
Dividend declared
|
|
|||||||
|
Share buy back committed
|
|
|
||||||
|
Debt in RIO Energy
|
|
|||||||
|
New leases
|
|
|||||||
|
Effect of exchange rate changes
|
|
|
(
|
(
|
(
|
|||
|
Other changes
|
|
|
(
|
(
|
(
|
|
||
|
Net other changes
|
|
|
|
|
|
(
|
||
|
At 31 December 2023
|
|
|
|
|
|
(
|
|
|
|
134
|
ABOUT US
|
|
|
|
|
135
|
ABOUT US
|
|
|
Changes in pension liabilities and plan assets during the year
|
||
|
(in USD million)
|
2024
|
2023
|
|
Pension liabilities at 1 January
|
|
|
|
Current service cost
|
|
|
|
Interest cost
|
|
|
|
Actuarial (gains)/losses and currency effects
|
(
|
|
|
Other changes in notional contribution liability and other effects
|
|
|
|
Benefits paid
|
(
|
(
|
|
Losses/(gains) from curtailment, settlement or plan amendment
|
|
|
|
Pension liabilities at 31 December
|
|
|
|
Fair value of plan assets at 1 January
|
|
|
|
Interest income
|
|
|
|
Return on plan assets (excluding interest income)
|
|
|
|
Company contributions
|
|
|
|
Benefits paid
|
(
|
(
|
|
Losses (gains) from curtailment, settlement or plan amendment
|
|
|
|
Other effects
|
|
|
|
Foreign currency translation effects
|
(
|
(
|
|
Fair value of plan assets at 31 December
|
|
|
|
Net pension liability at 31 December
|
|
|
|
Represented by:
|
||
|
Asset recognised as non-current pension assets (funded plan)
|
|
|
|
Liability recognised as non-current pension liabilities (unfunded plans)
|
|
|
|
Pension liabilities specified by funded and unfunded pension plans
|
|
|
|
Funded
|
|
|
|
Unfunded
|
|
|
|
|
|
Actuarial assumptions
|
||
|
Assumptions used
to determine benefit
obligations in %
|
||
|
Rounded to the nearest quartile
|
2024
|
2023
|
|
Discount rate
|
|
|
|
Rate of compensation increase
|
|
|
|
Expected rate of pension increase
|
|
|
|
Expected increase of social security base amount (G-amount)
|
|
|
|
Weighted-average duration of the defined benefit obligation
|
|
|
|
136
|
ABOUT US
|
|
|
|
|
Discount rate
|
Expected rate of
pension increase
|
|||
|
(in USD million)
|
|
(
|
|
(
|
|
Effect on:
|
||||
|
Defined benefit obligation at 31 December 2024
|
(
|
|
|
(
|
|
(in %)
|
2024
|
2023
|
Target
portfolio
weight
|
|
Equity securities
|
|
|
|
|
Interest bearing investments
|
|
|
|
|
Real estate
|
|
|
|
|
Total
|
|
|
|
137
|
ABOUT US
|
|
|
|
|
138
|
ABOUT US
|
|
|
(in USD million)
|
Asset retirement
obligations
|
Other provisions
and
liabilities
|
Total
|
|
Non-current portion at 31 December 2023
|
|
|
|
|
Current portion at 31 December 2023¹⁾
|
|
|
|
|
Provisions and other liabilities at 31 December 2023
|
|
|
|
|
New or increased provisions and other liabilities
|
|
|
|
|
Change in estimates
|
|
(
|
(
|
|
Amounts charged against provisions and other liabilities
|
(
|
(
|
(
|
|
Effects of change in the discount rate
|
(
|
(
|
(
|
|
Reduction due to divestments
|
(
|
(
|
(
|
|
Accretion expenses
|
|
|
|
|
Reclassification, transfer and other
|
(
|
|
(
|
|
Foreign currency translation effects
|
(
|
(
|
(
|
|
Provisions and other liabilities at 31 December 2024
|
|
|
|
|
Non-current portion at 31 December 2024
|
|
|
|
|
Current portion at 31 December 2024¹⁾
|
|
|
|
|
1) Included in the line item Current provisions and other liabilities in the Consolidated Balance sheet, further detailed below.
|
|||
|
|
|
139
|
ABOUT US
|
|
|
|
|
Expected timing of cash outflows
|
|||
|
(in USD million)
|
Asset retirement
obligations
|
Other provisions
and liabilities
|
Total
|
|
2025 - 2029
|
|
|
|
|
2030 - 2034
|
|
|
|
|
2035 - 2039
|
|
|
|
|
2040 - 2044
|
|
|
|
|
Thereafter
|
|
|
|
|
At 31 December 2024
|
|
|
|
|
USD Risk free rate
|
31 December 2024
|
|
2 years
|
|
|
5 years
|
|
|
10 years
|
|
|
20 years
|
|
|
30 years
|
|
|
Current provisions and other liabilities
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Accrued expenses and other financial liabilities
|
|
|
|
Provisions
|
|
|
|
Other non-financial liabilities
|
|
|
|
Current provisions and other liabilities
|
|
|
|
140
|
ABOUT US
|
|
|
4.1 Consolidated financial statements
|
|
|
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Trade payables
|
|
|
|
Payables due to participation in joint operations and similar arrangements
|
|
|
|
Payables to equity accounted companies and other related parties
|
|
|
|
Accrued trade expenses and other payables
|
|
|
|
Trade and other payables
|
|
|
|
141
|
ABOUT US
|
|
|
|
|
142
|
ABOUT US
|
|
|
|
|
Information related to lease payments and lease liabilities
|
||||
|
(in USD million)
|
2024
|
2023
|
||
|
Lease liabilities at 1 January
|
|
|
||
|
New leases, including remeasurements and cancellations
|
|
|
||
|
Gross lease payments
|
(
|
(
|
||
|
Lease interest
|
|
|
||
|
Lease repayments
|
(
|
(
|
(
|
(
|
|
Foreign currency translation effects
|
(
|
(
|
||
|
Lease liabilities at 31 December
|
|
|
||
|
Current lease liabilities
|
|
|
||
|
Non-current lease liabilities
|
|
|
|
Non-current lease liabilities maturity profile
|
||
|
At 31 December
|
||
|
(in USD million)
|
2024
|
2023
|
|
Year 2 and 3
|
|
|
|
Year 4 and 5
|
|
|
|
After 5 years
|
|
|
|
Total repayment of non-current lease liabilities
|
|
|
|
143
|
ABOUT US
|
|
|
|
|
(in USD million)
|
|
|
2025
|
|
|
2026
|
|
|
2027
|
|
|
2028
|
|
|
2029
|
|
|
Thereafter
|
|
|
Total other long-term commitments
|
|
|
144
|
ABOUT US
|
|
|
|
|
145
|
ABOUT US
|
|
|
|
|
146
|
ABOUT US
|
|
|
At 31 December 2024
|
Norwegian
State's Direct
Financial
Interests
|
Equity
accounted
companies
and other
related
parties
|
Third parties
|
Total amount
|
|
(in USD million)
|
||||
|
Assets
|
||||
|
Non-current prepayments and financial receivables
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
|
|
Current prepayments and financial receivables
|
|
|
|
|
|
Liabilities
|
||||
|
Non-current provisions and other liabilities
|
|
|
|
|
|
Trade and other payables
|
|
|
|
|
|
Current provisions and other liabilities
|
|
|
||
|
Current finance debt
|
|
|
|
|
|
|
|
At 31 December 2023
|
Norwegian
State's Direct
Financial
Interests
|
Equity
accounted
companies
and other
related
parties
|
Third parties
|
Total amount
|
|
(in USD million)
|
||||
|
Assets
|
||||
|
Non-current prepayments and financial receivables
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
|
|
Current prepayments and financial receivables
|
|
|
||
|
Liabilities
|
||||
|
Non-current provisions and other liabilities
|
|
|
|
|
|
Trade and other payables
|
|
|
|
|
|
Current provisions and other liabilities
|
|
|
||
|
Current finance debt
|
|
|
|
|
|
147
|
ABOUT US
|
|
|
4.1 Consolidated financial statements
|
|
|
|
148
|
ABOUT US
|
|
|
|
|
At 31 December 2024
|
|||||
|
(in USD million)
|
Note
|
Amortised cost
|
Fair value through
profit or loss
|
Non-financial
assets
|
Total carrying
amount
|
|
Assets
|
|||||
|
Non-current derivative financial instruments
|
|
|
|||
|
Non-current financial investments
|
|
|
|
||
|
Non-current prepayments and financial receivables
|
|
|
|
||
|
Trade and other receivables
|
|
|
|||
|
Current prepayments and financial receivables
|
|
|
|
||
|
Current derivative financial instruments
|
|
|
|||
|
Current financial investments
|
|
|
|
||
|
Cash and cash equivalents
|
|
|
|
||
|
Total
|
|
|
|
|
|
At 31 December 2023
|
||||||
|
(in USD million)
|
Note
|
Amortised cost
|
Fair value through
profit or loss
|
Non-financial
assets
|
Total carrying
amount
|
|
|
Assets
|
||||||
|
Non-current derivative financial instruments
|
|
|
||||
|
Non-current financial investments
|
|
|
|
|||
|
Non-current prepayments and financial receivables
|
|
|
|
|||
|
Trade and other receivables
|
|
|
||||
|
Current prepayments and financial receivables
|
|
|
|
|||
|
Current derivative financial instruments
|
|
|
||||
|
Current financial investments
|
|
|
|
|||
|
Cash and cash equivalents
|
|
|
|
|||
|
Total
|
|
|
|
|
||
|
149
|
ABOUT US
|
|
|
At 31 December 2024
|
|||||
|
(in USD million)
|
Note
|
Amortised cost
|
Fair value through
profit or loss
|
Non-financial liabilities
|
Total carrying amount
|
|
Liabilities
|
|||||
|
Non-current finance debt
|
|
|
|||
|
Non-current derivative financial instruments
|
|
|
|||
|
Trade and other payables
|
|
|
|
||
|
Current provisions and other liabilities
|
|
|
|
||
|
Current finance debt
|
|
|
|||
|
Dividend payable
|
|
|
|||
|
Current derivative financial instruments
|
|
|
|||
|
Total
|
|
|
|
|
|
|
|
At 31 December 2023
|
|||||
|
(in USD million)
|
Note
|
Amortised cost
|
Fair value through
profit or loss
|
Non-financial liabilities
|
Total carrying amount
|
|
Liabilities
|
|||||
|
Non-current finance debt
|
|
|
|||
|
Non-current derivative financial instruments
|
|
|
|||
|
Trade and other payables
|
|
|
|||
|
Current provisions and other liabilities
|
|
|
|
||
|
Current finance debt
|
|
|
|||
|
Dividend payable
|
|
|
|||
|
Current derivative financial instruments
|
|
|
|||
|
Total
|
|
|
|
|
|
150
|
ABOUT US
|
|
|
|
|
(in USD million)
|
Non-current
financial
investments
|
Non-current
derivative financial
instruments -
assets
|
Current
financial
investments
|
Current derivative
financial
instruments -
assets
|
Cash equivalents
|
Non-current
derivative financial
instruments
liabilities
|
Current derivative
financial
instruments -
liabilities
|
Net fair value
|
|
At 31 December 2024
|
||||||||
|
Level 1
|
|
|
|
|
|
|
|
|
|
Level 2
|
|
|
|
|
|
(
|
(
|
|
|
Level 3
|
|
|
|
|
(
|
(
|
|
|
|
Total fair value
|
|
|
|
|
|
(
|
(
|
|
|
At 31 December 2023
|
||||||||
|
Level 1
|
|
|
|
|
|
|
|
|
|
Level 2
|
|
|
|
|
|
(
|
(
|
|
|
Level 3
|
|
|
|
(
|
(
|
|
||
|
Total fair values
|
|
|
|
|
|
(
|
(
|
|
|
151
|
ABOUT US
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|