IFRS 10 and IAS 28 (amendments) | Sale or Contribution of Assets between an Investor and its Associate or Joint Venture |
Amendments to IAS 1 | Classification of Liabilities as Current or Non-current |
Amendments to IAS 1 | Non-current Liabilities with Covenants |
Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements |
Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback |
2024 | 2025 | 2026 | 2027>* | |
Brent oil ($/bbl) | 80 | 80 | 75 | 77 |
Adjustments | ||||||
Year ended 31 December 2023 | All other | Total | and | |||
$’000 | North Sea | Malaysia | segments | segments | eliminations (i), (ii) | Consolidated |
Revenue and other operating income: | ||||||
Revenue from contracts with customers | 1,325,200 | 142,510 | – | 1,467,710 | – | 1,467,710 |
Other operating income/(expense) | 2,229 | – | 281 | 2,510 | 17,199 | 19,709 |
Total revenue and other operating | ||||||
income/(expense) | 1,327,429 | 142,510 | 281 | 1,470,220 | 17,199 | 1,487,419 |
Income/(expenses) line items: | ||||||
Depreciation and depletion | (278,280) | (19,923) | (105) (298,308) | – | (298,308) | |
Net impairment (charge)/reversal to oil and | ||||||
gas assets | (117,396) | – | – | (117,396) | – | (117,396) |
Exploration write-off and impairments | – | (5,640) | – | (5,640) | – | (5,640) |
Segment profit/(loss) (ii) | 389,355 | 46,192 | 4,474 | 440,021 | 16,206 | 456,227 |
Other disclosures: | ||||||
Capital expenditure (iii) | 149,093 | 11,817 | 12 | 160,922 | – | 160,922 |
Adjustments | ||||||
Year ended 31 December 2022 | All other | Total | and | |||
$’000 | North Sea | Malaysia | segments | segments | eliminations (i), (ii) | Consolidated |
Revenue and other operating income: | ||||||
Revenue from contracts with customers | 1,873,214 | 159,578 | – 2,032,792 | – | 2,032,792 | |
Other operating income/(expense) | 9,832 | – | 264 | 10,096 | (189,266) | (179,170) |
Total revenue and other operating | ||||||
income/(expense) | 1,883,046 | 159,578 | 264 2,042,888 | (189,266) | 1,853,622 | |
Income/(expenses) line items: | ||||||
Depreciation and depletion | (319,025) | (14,116) | (107) | (333,248) | – | (333,248) |
Net impairment (charge)/reversal to oil and | ||||||
gas assets | (81,049) | – | – | (81,049) | – | (81,049) |
Segment profit/(loss) (ii) | 546,199 | 65,160 | 112 | 611,471 | (199,584) | 411,887 |
Other disclosures: | ||||||
Capital expenditure (iii) | 115,853 | 39,030 | 30 | 154,913 | – | 154,913 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Segment profit/(loss) before tax and finance income/(costs) | 440,021 | 611,471 |
Finance costs | (230,941) | (212,637) |
Finance income | 6,493 | 3,964 |
Gain/(loss) on oil and foreign exchange derivatives (i) | 16,206 | (199,584) |
Profit/(loss) before tax | 231,779 | 203,214 |
Impairments | ||||
Year ended 31 December 2023 | Fair value | and | ||
$’000 | remeasurement (i) | write-offs (ii) | Other (iii) | Total |
Revenue and other operating income | 28,463 | – | – | 28,463 |
Cost of sales | (3,832) | – | (1,818) | (5,650) |
Net impairment (charge)/reversal on oil and gas assets | – | (117,396) | – | (117,396) |
Other income | 69,665 | – | 9,319 | 78,984 |
Other expense | – | (5,640) | (5,091) | (10,731) |
Finance costs | – | – | (58,854) | (58,854) |
94,296 | (123,036) | (56,444) | (85,184) | |
Corporation tax on items above | (37,788) | 181 | 21,790 | (15,817) |
UK Energy Profits Levy (v) | (38,560) | 22,518 | 56,997 | 40,955 |
17,948 | (100,337) | 22,343 | (60,046) |
Year ended 31 December 2022 | Fair value | Impairments | ||
$’000 | remeasurement (i) | and write-offs (ii) | Other (iii) | Total |
Revenue and other operating income | 14,475 | – | – | 14,475 |
Cost of sales | (4,900) | – | – | (4,900) |
Net impairment (charge)/reversal on oil and gas assets | – | (81,049) | – | (81,049) |
Other income | 1,070 | – | 6,636 | 7,706 |
Other expenses | (233,570) | – | – | (233,570) |
Finance costs | – | – | (36,410) | (36,410) |
Finance income | – | – | 2,148 | 2,148 |
(222,925) | (81,049) | (27,626) | (331,600) | |
Corporation tax on items above | 89,599 | 32,420 | 7,817 | 129,836 |
Recognition of undiscounted deferred tax asset (iv) | – | 127,024 | – | 127,024 |
UK Energy Profits Levy (v) | – | – | (178,840) | (178,840) |
(133,326) | 78,395 | (198,649) | (253,581) |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Revenue from contracts with customers: | ||
Revenue from crude oil sales | 1,127,419 | 1,517,666 |
Revenue from gas and condensate sales (i) | 338,973 | 514,206 |
Tariff revenue | 1,318 | 920 |
Total revenue from contracts with customers | 1,467,710 | 2,032,792 |
Realised gains/(losses) on oil derivative contracts (see note 19) | (11,264) | (203,741) |
Other | 2,510 | 10,096 |
Business performance revenue and other operating income | 1,458,956 | 1,839,147 |
Unrealised gains/(losses) on oil derivative contracts (ii) (see note 19) | 28,463 | 14,475 |
Total revenue and other operating income | 1,487,419 | 1,853,622 |
Year ended | Year ended | |||||
31 December 2023 | 31 December 2022 | |||||
$’000 | $’000 | |||||
North Sea | Malaysia | Total | North Sea | Malaysia | Total | |
Revenue from contracts with customers: | ||||||
Revenue from crude oil sales | 987,610 | 139,809 | 1,127,419 | 1,360,228 | 157,438 | 1,517,666 |
Revenue from gas and condensate sales (i) | 336,902 | 2,071 | 338,973 | 512,066 | 2,140 | 514,206 |
Tariff revenue | 689 | 629 | 1,318 | 920 | – | 920 |
Total revenue from contracts with customers | 1,325,201 | 142,509 | 1,467,710 | 1,873,214 | 159,578 | 2,032,792 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Production costs | 308,331 | 347,832 |
Tariff and transportation expenses | 41,736 | 43,266 |
Realised (gain)/loss on derivative contracts related to operating costs (see note 19) | (2,839) | 5,418 |
Change in lifting position | (2,669) | (18,790) |
Crude oil inventory movement | (1,575) | 3,222 |
Depletion of oil and gas assets (i) | 292,199 | 327,027 |
Other cost of operations (ii) | 305,919 | 487,831 |
Business performance cost of sales | 941,102 | 1,195,806 |
Unrealised losses/(gains) on derivative contracts related to operating costs (iii) (see note 19) | 3,832 | 4,900 |
Movement in contractor dispute provision (see note 23) | 1,818 | – |
Total cost of sales | 946,752 | 1,200,706 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Staff costs (see note 5(f)) | 77,517 | 75,266 |
Depreciation (i) | 6,109 | 6,222 |
Other general and administration costs | 25,490 | 21,740 |
Recharge of costs to operations and joint venture partners | (102,768) | (95,675) |
Total general and administration expenses | 6,348 | 7,553 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Net foreign exchange gains | – | 21,329 |
Change in decommissioning provisions (see note 23) | – | 36,763 |
Change in Thistle decommissioning provisions (see note 23) | – | 6,060 |
Rental income from office sublease | 2,286 | 1,549 |
Other | 15,611 | 10,546 |
Business performance other income | 17,897 | 76,247 |
Fair value changes in contingent consideration (see note 22) | 69,665 | 1,070 |
Other non-business performance (see note 4) | 9,319 | 6,636 |
Total other income | 96,881 | 83,953 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Net foreign exchange losses | 11,659 | – |
Change in decommissioning provisions (see note 23) | 31,159 | – |
Change in Thistle decommissioning provisions (see note 23) | 1,605 | – |
Other | 2,423 | 2,810 |
Business performance other expenses | 46,846 | 2,810 |
Fair value changes in contingent consideration (see note 22) | – | 233,570 |
Other non-business performance (see note 4) | 10,731 | – |
Total other expenses | 57,577 | 236,380 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Wages and salaries | 63,458 | 63,430 |
Social security costs | 5,457 | 6,547 |
Defined contribution pension costs | 5,038 | 4,968 |
Expense of share-based payments (see note 21) | 3,320 | 4,719 |
Other staff costs | 11,079 | 12,984 |
Total employee costs | 88,352 | 92,648 |
Contractor costs | 38,304 | 33,661 |
Total staff costs | 126,656 | 126,309 |
General and administration staff costs (see note 5(c)) | 77,517 | 75,266 |
Non-general and administration costs | 49,139 | 51,043 |
Total staff costs | 126,656 | 126,309 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Fees payable to the Company’s auditor for the audit of the parent company and | ||
Group financial statements | 1,239 | 1,064 |
The audit of the Company’s subsidiaries | 177 | 274 |
Total audit | 1,416 | 1,338 |
Audit-related assurance services (i) | 314 | 649 |
Total audit and audit-related assurance services | 1,730 | 1,987 |
Total auditor’s remuneration | 1,730 | 1,987 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Finance costs: | ||
Loan interest payable | 30,708 | 14,906 |
Bond interest payable | 58,999 | 62,260 |
Unwinding of discount on decommissioning provisions (see note 23) | 24,236 | 16,995 |
Unwinding of discount on other provisions (see note 23) | 1,145 | 777 |
Finance charges payable under leases (see note 24) | 43,801 | 39,172 |
Amortisation of finance fees on loans and bonds | 7,899 | 35,287 |
Other financial expenses (i) | 5,299 | 6,830 |
Business performance finance expenses | 172,087 | 176,227 |
Unwinding of discount on Magnus-related contingent consideration (see note 22) | 58,854 | 36,410 |
Total finance costs | 230,941 | 212,637 |
Finance income: | ||
Bank interest receivable | 6,493 | 1,816 |
Business performance finance income | 6,493 | 1,816 |
Other financial income (see note 4) | – | 2,148 |
Total finance income | 6,493 | 3,964 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Current UK income tax | ||
Current income tax charge | – | – |
Adjustments in respect of current income tax of previous years | (14) | (243) |
Current overseas income tax | ||
Current income tax charge | 24,685 | 19,017 |
Adjustments in respect of current income tax of previous years | (2,567) | (6,551) |
UK Energy Profits Levy | ||
Current year charge | 175,118 | 72,147 |
Adjustments in respect of current charge of previous years | (11,605) | – |
Total current income tax | 185,617 | 84,370 |
Deferred UK income tax | ||
Relating to origination and reversal of temporary differences | 160,712 | 1,784 |
Adjustments in respect of changes in tax rates | – | 45 |
Adjustments in respect of deferred income tax of previous years | 4,974 | (4,668) |
Deferred overseas income tax | ||
Relating to origination and reversal of temporary differences | (3,761) | 6,884 |
Adjustments in respect of deferred income tax of previous years | 1,430 | 2,363 |
Deferred UK Energy Profits Levy | ||
Relating to origination and reversal of temporary differences | (58,661) | 153,670 |
Adjustments in respect of deferred charge of previous years | (27,699) | – |
Total deferred income tax | 76,995 | 160,078 |
Income tax expense reported in profit or loss | 262,612 | 244,448 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Profit/(loss) before tax | 231,779 | 203,214 |
UK statutory tax rate applying to North Sea oil and gas activities of 40% (2022: 40%) | 92,712 | 81,284 |
Supplementary corporation tax non-deductible expenditure | 10,580 | 11,486 |
Non-deductible expenditure (i) | 69,494 | 47,951 |
Petroleum revenue tax (net of income tax benefit) | (8,200) | – |
Tax in respect of non-ring-fence trade | 7,418 | 8,892 |
Deferred tax asset impairment in respect of non-ring-fence trade | 11,696 | 8,563 |
Deferred tax asset recognition in respect of ring-fence trade | – | (127,022) |
UK Energy Profits Levy (ii) | 116,457 | 225,817 |
Adjustments in respect of prior years | (35,481) | (9,098) |
Overseas tax rate differences | (1,114) | (1,264) |
Share-based payments | (90) | (1,345) |
Other differences | (860) | (816) |
At the effective income tax rate of 113% (2022: 120%) | 262,612 | 244,448 |
Group balance sheet | Charge/(credit) for the year | |||
recognised in profit or loss | ||||
2023 | 2022 | 2023 | 2022 | |
$’000 | $’000 | $’000 | $’000 | |
Deferred tax liability | ||||
Accelerated capital allowances | 877,800 | 963,816 | (86,015) | 195,185 |
877,800 | 963,816 | |||
Deferred tax asset | ||||
Losses | (695,888) | (902,101) | 206,213 | 114,996 |
Decommissioning liability | (265,800) | (238,624) | (27,176) | 47,421 |
Other temporary differences | (378,592) | (362,565) | (16,027) | (197,524) |
(1,340,280) | (1,503,290) | 76,995 | 160,078 | |
Net deferred tax (assets) | (462,479) | (539,474) | ||
Reflected in the balance sheet as follows: | ||||
Deferred tax assets | (540,122) | (705,808) | ||
Deferred tax liabilities | 77,643 | 166,334 | ||
Net deferred tax (assets) | (462,479) | (539,474) |
2023 | 2022 | |
$’000 | $’000 | |
At 1 January | 539,474 | 699,552 |
Tax expense during the period recognised in profit or loss | (76,995) | (160,078) |
At 31 December | 462,479 | 539,474 |
Profit/(loss) | Weighted average number | Earnings | ||||
after tax | of Ordinary shares | per share | ||||
Year ended 31 December | Year ended 31 December | Year ended 31 December | ||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
$’000 | $’000 | million | million | $ | $ | |
Basic | (30,833) | (41,234) | 1,871.9 | 1,855.0 | (0.016) | (0.022) |
Dilutive potential of Ordinary shares granted | ||||||
under share-based incentive schemes | – | – | 4.9 | 39.2 | – | – |
Diluted (i) | (30,833) | (41,234) | 1,876.8 | 1,894.2 | (0.016) | (0.022) |
Basic (excluding remeasurements and | ||||||
exceptional items) | 29,213 | 212,346 | 1,871.9 | 1,855.0 | 0.016 | 0.114 |
Diluted (excluding remeasurements and | ||||||
exceptional items) (i) | 29,213 | 212,346 | 1,876.8 | 1,894.2 | 0.016 | 0.112 |
Office furniture and equipment | Five years |
Fixtures and fittings | Ten years |
Right-of-use assets* | Lease term |
Office | ||||
furniture, | Right-of- | |||
Oil and gas | fixtures and | use assets | ||
assets | fittings | (note 24) | Total | |
$’000 | $’000 | $’000 | $’000 | |
Cost: | ||||
At 1 January 2022 | 8,997,353 | 65,385 | 867,893 | 9,930,631 |
Additions | 116,415 | 1,936 | 28,394 | 146,745 |
Change in decommissioning provision | (75,917) | – | – | (75,917) |
Disposal | – | – | (19,428) | (19,428) |
At 1 January 2023 | 9,037,851 | 67,321 | 876,859 | 9,982,031 |
Additions | 120,820 | 1,257 | 28,378 | 150,455 |
Change in decommissioning provision (note 23) | 53,333 | – | – | 53,333 |
Disposal | – | – | (243) | (243) |
Reclassification from intangible assets (note 12) | 31,803 | – | – | 31,803 |
At 31 December 2023 | 9,243,807 | 68,578 | 904,994 | 10,217,379 |
Accumulated depreciation, depletion and impairment: | ||||
At 1 January 2022 | 6,650,304 | 53,829 | 404,500 | 7,108,633 |
Charge for the year | 272,588 | 2,796 | 57,864 | 333,248 |
Net impairment charge for the year | 78,058 | – | 2,991 | 81,049 |
Disposal | – | – | (17,874) | (17,874) |
At 1 January 2023 | 7,000,950 | 56,625 | 447,481 | 7,505,056 |
Charge for the year | 239,640 | 2,689 | 55,979 | 298,308 |
Net impairment charge/(reversal) for the year | 123,473 | – | (6,077) | 117,396 |
Disposal | – | – | (121) | (121) |
At 31 December 2023 | 7,364,063 | 59,314 | 497,262 | 7,920,639 |
Net carrying amount: | ||||
At 31 December 2023 | 1,879,744 | 9,264 | 407,732 | 2,296,740 |
At 31 December 2022 | 2,036,901 | 10,696 | 429,378 2,476,975 | |
At 1 January 2022 | 2,347,049 | 11,556 | 463,393 | 2,821,998 |
Impairment | ||||
reversal/(charge) | Recoverable amount (i) | |||
Year ended | Year ended | |||
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
$’000 | $’000 | $’000 | $’000 | |
North Sea | (117,396) | (81,049) | 1,323,009 | 1,448,391 |
Net pre-tax impairment reversal/(charge) | (117,396) | (81,049) |
2023 | 2022 | |
$’000 | $’000 | |
Cost and net carrying amount | ||
At 1 January | 134,400 | 134,400 |
At 31 December | 134,400 | 134,400 |
Exploration and | |||
appraisal | UK emissions | ||
assets | allowances | Total | |
$’000 | $’000 | $’000 | |
Cost : | |||
At 1 January 2022 | 172,381 | 10,052 | 182,433 |
Additions | 8,168 | 1,199 | 9,367 |
Write-off of relinquished licences previously impaired | (25,612) | – | (25,612) |
Disposal | – | (10,052) | (10,052) |
At 1 January 2023 | 154,937 | 1,199 | 156,136 |
Additions | 10,467 | 876 | 11,343 |
Write-off of relinquished licences previously impaired | (485) | – | (485) |
Write-off of unsuccessful exploration expenditure | (5,640) | – | (5,640) |
Transfer to property, plant and equipment (note 10) | (31,803) | – | (31,803) |
Disposal | – | (1,199) | (1,199) |
At 31 December 2023 | 127,476 | 876 | 128,352 |
Accumulated impairment: | |||
At 1 January 2022 | (134,766) | – | (134,766) |
Write-off of relinquished licences previously impaired | 25,128 | – | 25,128 |
At 1 January 2023 | (109,638) | – | (109,638) |
Write-off of relinquished licences previously impaired | 485 | – | 485 |
At 31 December 2023 | (109,153) | – | (109,153) |
Net carrying amount: | |||
At 31 December 2023 | 18,323 | 876 | 19,199 |
At 31 December 2022 | 45,299 | 1,199 | 46,498 |
At 1 January 2022 | 37,615 | 10,052 | 47,667 |
2023 | 2022 | |
$’000 | $’000 | |
Hydrocarbon inventories | 21,189 | 19,613 |
Well supplies | 63,608 | 56,805 |
84,797 | 76,418 |
2023 | 2022 | |
$’000 | $’000 | |
Available cash | 313,028 | 293,866 |
Restricted cash | 544 | 7,745 |
Cash and cash equivalents | 313,572 | 301,611 |
Quoted | ||||||
prices in | Significant | Significant | ||||
active | observable | unobservable | ||||
Amortised | markets | inputs | inputs | |||
Total | cost | (Level 1) | (Level 2) | (Level 3) | ||
31 December 2023 | Notes | $’000 | $’000 | $’000 | $’000 | $’000 |
Financial assets measured at fair value: | ||||||
Derivative financial assets measured at FVPL | ||||||
Gas commodity contracts | 19(a) | 4,499 | – | – | 4,499 | – |
Other financial assets measured at FVPL | ||||||
Quoted equity shares | 6 | – | 6 | – | – | |
Total financial assets measured at fair value | 4,505 | – | 6 | 4,499 | – | |
Financial assets measured at amortised cost: | ||||||
Vendor financing facility | 19(f) | 145,103 | 145,103 | – | – | – |
Total financial assets measured at amortised cost (ii) | 145,103 | 145,103 | – | – | – | |
Liabilities measured at fair value: | ||||||
Derivative financial liabilities measured at FVPL | ||||||
Oil commodity derivative contracts | 19(a) | 18,418 | – | – | 18,418 | – |
Forward UKA contracts | 19(a) | 8,261 | – | – | 8,261 | – |
Other financial liabilities measured at FVPL | ||||||
Contingent consideration | 22 | 507,796 | – | – | – | 507,796 |
Total liabilities measured at fair value | 534,475 | – | – | 26,679 | 507,796 | |
Liabilities measured at amortised cost: | ||||||
Interest-bearing loans and borrowings (ii) | 18(a) | 319,784 | 319,784 | – | – | – |
Retail bond 9.00% | 18(b) | 158,683 | – | 158,683 | – | – |
High yield bond 11.625% | 18(b) | 292,419 | – | 292,419 | – | – |
Total liabilities measured at amortised cost (i) | 770,886 | 319,784 | 451,102 | – | – |
Quoted | ||||||
prices in | Significant | Significant | ||||
active | observable | unobservable | ||||
Amortised | markets | inputs | inputs | |||
Total | cost | (Level 1) | (Level 2) | (Level 3) | ||
31 December 2022 | Notes | $’000 | $’000 | $’000 | $’000 | $’000 |
Financial assets measured at fair value: | ||||||
Derivative financial assets measured at FVPL | ||||||
Gas commodity contracts | 4,705 | – | – | 4,705 | – | |
Other financial assets measured at FVPL | ||||||
Quoted equity shares | 6 | – | 6 | – | – | |
Total financial assets measured at fair value | 4,711 | – | 6 | 4,705 | – | |
Liabilities measured at fair value: | ||||||
Derivative financial liabilities measured at FVPL | ||||||
Oil commodity derivative contracts | 19(a) | 46,537 | – | – | 46,537 | – |
Forward UKA contracts | 19(a) | 4,429 | – | – | 4,429 | – |
Other financial liabilities measured at FVPL | ||||||
Contingent consideration | 22 | 636,875 | – | – | – | 636,875 |
Total liabilities measured at fair value | 687,841 | – | – | 50,966 | 636,875 | |
Liabilities measured at amortised cost: | ||||||
Interest-bearing loans and borrowings (ii) | 18(a) | 417,967 | 417,967 | – | – | – |
Retail bond 7.00% | 18(b) | 133,535 | – | 133,535 | – | – |
Retail bond 9.00% | 18(b) | 153,754 | – | 153,754 | – | – |
High yield bond 11.625% | 18(b) | 297,528 | – | 297,528 | – | – |
Total liabilities measured at amortised cost (i) | 1,002,784 | 417,967 | 584,817 | – | – |
2023 | 2022 | |
$’000 | $’000 | |
Current | ||
Trade receivables | 31,905 | 69,508 |
Joint venture receivables | 79,036 | 95,854 |
Under-lift position | 22,309 | 26,474 |
VAT receivable | 3,314 | – |
Other receivables | 3,715 | 4,141 |
Prepayments | 2,781 | 1,271 |
Accrued income | 82,426 | 79,115 |
225,486 | 276,363 |
2023 | 2022 | |
$’000 | $’000 | |
Current | ||
Trade payables | 75,981 | 82,897 |
Accrued expenses | 228,664 | 300,317 |
Over-lift position | 18,824 | 25,658 |
Joint venture creditors | 20,262 | 11,957 |
VAT payable | – | 5,282 |
Other payables | 3,678 | 536 |
Total Current | 347,409 | 426,647 |
Non-current | ||
Joint venture creditors | 32,917 | – |
Total Non-current | 32,917 | – |
2023 | 2022 | |
$’000 | $’000 | |
Borrowings | 311,231 | 413,358 |
Bonds | 463,945 | 586,930 |
775,176 | 1,000,288 |
2023 | 2022 | |||||
Principal | Fees | Total | Principal | Fees | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
RBL facility | 140,000 | (4,920) | 135,080 | 400,000 | (4,609) | 395,391 |
Term Loan facility | 150,000 | (3,633) | 146,367 | – | – | – |
SVT working capital facility | 29,784 | – | 29,784 | 12,275 | – | 12,275 |
Vendor loan facility | – | – | – | 5,692 | – | 5,692 |
Total borrowings | 319,784 | (8,553) | 311,231 | 417,967 | (4,609) | 413,358 |
Due within one year | 27,364 | 131,936 | ||||
Due after more than one year | 283,867 | 281,422 | ||||
Total borrowings | 311,231 | 413,358 |
2023 | 2022 | |||||
Fees and | Fees and | |||||
Principal | discount | Total | Principal | discount | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
High yield bond 11.625% | 305,000 | (10,724) | 294,276 | 305,000 | (13,815) | 291,185 |
Retail bond 7.00% | – | – | – | 134,544 | – | 134,544 |
Retail bond 9.00% | 169,669 | – | 169,669 | 161,201 | – | 161,201 |
Total | 474,669 | (10,724) | 463,945 | 600,745 | (13,815) | 586,930 |
Due within one year | – | 134,544 | ||||
Due after more than one year | 463,945 | 452,386 | ||||
Total | 463,945 | 586,930 |
2023 | 2022 | ||||
Assets | Liabilities | Assets | Liabilities | ||
Notes | $’000 | $’000 | $’000 | $’000 | |
Fair value through profit or loss: | |||||
Derivative commodity contracts | 4,499 | 18,418 | 4,705 | 46,537 | |
Derivative UKA contracts | – | 8,261 | – | 4,429 | |
Amortised cost: | |||||
Other receivables (Vendor financing facility) (i) | 19(f), 25 | 108,827 | – | – | – |
Total current | 113,326 | 26,679 | 4,705 | 50,966 | |
Fair value through profit or loss: | |||||
Quoted equity shares | 6 | – | 6 | – | |
Amortised cost: | |||||
Other receivables (Vendor financing facility) | 19(f), 25 | 36,276 | – | – | – |
Total non-current | 36,282 | – | 6 | – | |
Total other financial assets and liabilities | 149,608 | 26,679 | 4,711 | 50,966 |
Revenue and other | ||||
operating income | Cost of sales | |||
Realised | Unrealised | Realised | Unrealised | |
Year ended 31 December 2023 | $’000 | $’000 | $’000 | $’000 |
Commodity options | (21,463) | 19,148 | – | – |
Commodity swaps | 12,474 | 9,315 | – | – |
Commodity futures | (2,275) | – | – | – |
Foreign exchange contracts | – | – | 5,695 | – |
UKA contracts | – | – | (2,856) | (3,832) |
(11,264) | 28,463 | 2,839 | (3,832) |
Revenue and other | ||||
operating income | Cost of sales | |||
Realised | Unrealised | Realised | Unrealised | |
Year ended 31 December 2022 | $’000 | $’000 | $’000 | $’000 |
Commodity options | (204,943) | 20,401 | – | – |
Commodity swaps | (86) | (5,928) | – | – |
Commodity futures | 1,288 | 2 | – | – |
Foreign exchange contracts | – | – | (5,158) | (381) |
UKA contracts | – | – | (260) | (4,519) |
(203,741) | 14,475 | (5,418) | (4,900) |
Other | Equity | ||
receivables | shares | Total | |
$’000 | $’000 | $’000 | |
At 1 January 2022 and 2023 | – | 6 | 6 |
Additions (i) | 145,103 | – | 145,103 |
At 31 December 2023 | 145,103 | 6 | 145,109 |
Current | 108,827 | ||
Non-current | 36,282 | ||
145,109 |
Ordinary | ||||
shares of | Share | Share | ||
£0.05 each | capital | premium | Total | |
Authorised, issued and fully paid | Number | $’000 | $’000 | $’000 |
At 1 January 2023 | 1,885,924,339 | 131,650 | 260,546 | 392,196 |
Issue of new shares to EBT | 26,379,774 | 1,635 | – | 1,635 |
At 31 December 2023 | 1,912,304,113 | 133,285 | 260,546 | 393,831 |
2023 | 2022 | |
$’000 | $’000 | |
Performance Share Plan | 2,120 | 3,264 |
Other performance share plans | 231 | 261 |
Sharesave Plan | 969 | 1,194 |
3,320 | 4,719 |
2023 | 2022 | |
Share plans | Number | Number |
Outstanding at 1 January | 102,271,264 | 125,493,995 |
Granted during the year | 33,940,859 | 17,368,011 |
Exercised during the year | (19,459,260) | (15,712,039) |
Forfeited during the year | (29,385,408) | (24,878,703) |
Outstanding at 31 December | 87,367,455 | 102,271,264 |
Exercisable at 31 December | 17,944,371 | 10,490,719 |
2023 | 2022 | |||
Weighted | Weighted | |||
average | average | |||
exercise price | exercise price | |||
Share options | Number | $ | Number | $ |
Outstanding at 1 January | 33,308,249 | 0.14 | 37,518,927 | 0.14 |
Granted during the year | 10,268,853 | 0.14 | 1,292,788 | 0.32 |
Exercised during the year | (19,977,354) | 0.13 | (2,150,313) | 0.17 |
Forfeited during the year | (4,941,604) | 0.17 | (3,353,153) | 0.14 |
Outstanding at 31 December | 18,658,144 | 0.16 | 33,308,249 | 0.14 |
Exercisable at 31 December | 6,553,159 | 0.13 | 445,318 | 0.17 |
Magnus | |||||
decommissioning- | |||||
Magnus 75% | linked liability | Golden Eagle | Total | ||
Notes | $’000 | $’000 | $’000 | $’000 | |
At 31 December 2022 | 566,685 | 21,853 | 48,337 | 636,875 | |
Change in fair value | 5(d) | (69,840) | 175 | – | (69,665) |
Unwinding of discount | 6 | 56,668 | 2,186 | 1,663 | 60,517 |
Utilisation | (65,506) | (4,425) | (50,000) | (119,931) | |
At 31 December 2023 | 488,007 | 19,789 | – | 507,796 | |
Classified as: | |||||
Current | 43,073 | 3,452 | – | 46,525 | |
Non-current | 444,934 | 16,337 | – | 461,271 | |
488,007 | 19,789 | – | 507,796 |
Thistle | ||||
Decommissioning | decommissioning | |||
provision | provision | Other provisions | Total | |
$’000 | $’000 | $’000 | $’000 | |
At 31 December 2022 | 691,584 | 32,720 | 13,366 | 737,670 |
Additions during the year (i) | 6,245 | – | 7,017 | 13,262 |
Changes in estimates (i) | 78,247 | 1,605 | (5,192) | 74,660 |
Unwinding of discount | 24,236 | 1,145 | – | 25,381 |
Utilisation | (44,550) | (10,160) | (797) | (55,507) |
Foreign exchange | – | 45 | (214) | (169) |
At 31 December 2023 | 755,762 | 25,355 | 14,180 | 795,297 |
Classified as: | ||||
Current | 55,924 | 9,757 | 14,180 | 79,861 |
Non-current | 699,838 | 15,598 | – | 715,436 |
755,762 | 25,355 | 14,180 | 795,297 |
Right-of- | Lease | ||
use assets | liabilities | ||
Notes | $’000 | $’000 | |
As at 31 December 2021 | 463,393 | 570,781 | |
Additions in the period | 28,394 | 28,130 | |
Depreciation expense | (57,864) | – | |
Impairment charge | (2,991) | – | |
Disposal | (1,554) | (1,432) | |
Interest expense | – | 39,172 | |
Payments | – | (147,971) | |
Foreign exchange movements | – | (6,614) | |
As at 31 December 2022 | 429,378 | 482,066 | |
Additions in the period | 10 | 28,378 | 28,378 |
Depreciation expense | 10 | (55,979) | – |
Impairment reversal | 10 | 6,077 | – |
Disposal | (122) | – | |
Interest expense | – | 43,801 | |
Payments | – | (135,675) | |
Foreign exchange movements | – | 3,604 | |
As at 31 December 2023 | 407,732 | 422,174 | |
Current | 133,282 | ||
Non-current | 288,892 | ||
422,174 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Depreciation expense of right-of-use assets | 55,979 | 57,864 |
Interest expense on lease liabilities | 43,801 | 39,172 |
Rent expense – short-term leases | 5,153 | 7,116 |
Rent expense – leases of low-value assets | 113 | 50 |
Total amounts recognised in profit or loss | 105,046 | 104,202 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Total cash outflow for leases | 135,675 | 147,971 |
2023 | 2022 | |
$’000 | $’000 | |
Less than one year | 2,682 | 2,313 |
One to two years | 2,011 | 2,542 |
Two to three years | 872 | 1,905 |
Three to four years | 873 | 822 |
Four to five years | 889 | 824 |
More than five years | 2,790 | 3,710 |
Total undiscounted lease payments | 10,117 | 12,116 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
$’000 | $’000 | |
Deferred income | 138,416 | – |
2023 | 2022 | |
$’000 | $’000 | |
Short-term employee benefits | 5,360 | 6,195 |
Share-based payments | 144 | 3,049 |
Post-employment pension benefits | 241 | 164 |
Termination payments | 367 | 228 |
6,112 | 9,636 |
Pre-tax profit | ||
+$10/bbl | -$10/bbl | |
increase | decrease | |
$’000 | $’000 | |
31 December 2023 | (4,000) | 7,400 |
31 December 2022 | (25,321) | 19,922 |
GBP | MYR | Other | Total | |
Year ended 31 December 2023 | $’000 | $’000 | $’000 | $’000 |
Total financial assets | 241,844 | 42,233 | 954 | 285,031 |
Total financial liabilities | 618,235 | 9,801 | 1,295 | 629,331 |
GBP | MYR | Other | Total | |
Year ended 31 December 2022 | $’000 | $’000 | $’000 | $’000 |
Total financial assets | 45,732 | 38,664 | 746 | 85,142 |
Total financial liabilities | 502,307 | 13,202 | 151 | 515,660 |
Pre-tax profit | ||
10% rate | 10% rate | |
increase | decrease | |
$’000 | $’000 | |
31 December 2023 | (34,908) | 34,908 |
31 December 2022 | (50,615) | 50,615 |
Ageing of past due | 2023 | 2022 |
but not impaired receivables | $’000 | $’000 |
Less than 30 days | – | – |
30–60 days | – | – |
60–90 days | – | – |
90–120 days | – | – |
120+ days | – | 123 |
– | 123 |
On | Up to 1 | 1 to 2 | 2 to 5 | Over 5 | ||
demand | year | years | years | years | Total | |
Year ended 31 December 2023 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
Loans and borrowings | – | 64,518 | 131,081 | 221,311 | – | 416,910 |
Bonds | – | 50,749 | 50,749 | 576,415 | – | 677,913 |
Contingent consideration | – | 46,555 | 95,335 | 289,823 | 393,187 | 824,900 |
Obligations under finance leases | – | 160,341 | 70,062 | 229,310 | 36,322 | 496,035 |
Trade and other payables | – | 347,408 | 13,167 | 19,750 | – | 380,325 |
– | 669,571 | 360,394 | 1,336,609 | 429,509 | 2,796,083 |
On | Up to 1 | 1 to 2 | 2 to 5 | Over 5 | ||
demand | year | years | years | years | Total | |
Year ended 31 December 2022 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
Loans and borrowings | – | 163,223 | 175,400 | 152,000 | – | 490,623 |
Bonds | – | 194,991 | 49,919 | 615,449 | – | 860,359 |
Contingent consideration | – | 126,910 | 85,267 | 327,642 | 400,480 | 940,299 |
Obligations under finance leases | – | 151,621 | 127,592 | 256,139 | 37,693 | 573,045 |
Trade and other payables | – | 426,643 | – | – | – | 426,643 |
– | 1,063,388 | 438,178 | 1,351,230 | 438,173 | 3,290,969 |
On | Less than 3 | 3 to 12 | 1 to 2 | Over 2 | ||
demand | months | months | years | years | Total | |
Year ended 31 December 2023 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
Commodity derivative contracts | 414 | 3,111 | 17,264 | 1,000 | – | 21,789 |
Other derivative contracts | – | 8,261 | – | – | – | 8,261 |
414 | 11,372 | 17,264 | 1,000 | – | 30,050 |
On | Less than 3 | 3 to 12 | 1 to 2 | Over 2 | ||
demand | months | months | years | years | Total | |
Year ended 31 December 2022 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
Commodity derivative contracts | 9,549 | 27,496 | 15,553 | – | – | 52,598 |
Other derivative contracts | 880 | 4,429 | – | – | – | 5,309 |
10,429 | 31,925 | 15,553 | – | – | 57,907 |
2023 | 2022 | ||
Notes | $’000 | $’000 | |
Loans, borrowings and bond (i) (A) | 18 | 794,453 | 1,018,712 |
Cash and short-term deposits | 14 | (313,572) | (301,611) |
EnQuest net debt (ii) (B) | 480,881 | 717,101 | |
Equity attributable to EnQuest PLC shareholders (C) | 456,728 | 484,241 | |
Profit/(loss) for the year attributable to EnQuest PLC shareholders (D) | (30,833) | (41,234) | |
Profit/(loss) for the year attributable to EnQuest PLC shareholders excluding | |||
remeasurements and exceptionals (E) | 29,213 | 212,346 | |
Adjusted EBITDA (ii) (F) | 824,666 | 979,084 | |
Gross gearing ratio (A/C) | 1.7 | 2.1 | |
Net gearing ratio (B/C) | 1.1 | 1.5 | |
EnQuest net debt/adjusted EBITDA (ii) (B/F) | 0.6 | 0.7 | |
Shareholders’ return on investment (D/C) | N/A | N/A | |
Shareholders’ return on investment excluding exceptionals (E/C) | 6% | 44% |
Proportion of | |||
nominal value | |||
of issued | |||
Ordinary shares | |||
Country of | controlled by | ||
Name of company | Principal activity | incorporation | the Group |
Intermediate holding company and provision of Group | |||
EnQuest Britain Limited | manpower and contracting/procurement services | England | 100% |
EnQuest Heather Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Thistle Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
Stratic UK (Holdings) Limited (i) | Intermediate holding company | England | 100% |
EnQuest ENS Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest UKCS Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Heather Leasing Limited (i) | Leasing | England | 100% |
EQ Petroleum Sabah Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Dons Leasing Limited (i) | Leasing | England | 100% |
EnQuest Energy Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Production Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Global Limited | Intermediate holding company | England | 100% |
EnQuest NWO Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EQ Petroleum Production Malaysia | |||
Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
Construction, ownership and operation of an oil | |||
NSIP (GKA) Limited 1 | pipeline | Scotland | 100% |
Provision of Group manpower and contracting/ | |||
EnQuest Global Services Limited (i)2 | procurement services for the international business | Jersey | 100% |
EnQuest Marketing and Trading Limited | Marketing and trading of crude oil | England | 100% |
NorthWestOctober Limited (i) | Dormant | England | 100% |
EnQuest UK Limited (i) | Dormant | England | 100% |
EnQuest Petroleum Developments | |||
Malaysia SDN. BHD (i)3 | Exploration, extraction and production of hydrocarbons | Malaysia | 100% |
EnQuest NNS Holdings Limited (i) | Intermediate holding company | England | 100% |
EnQuest NNS Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Advance Holdings Limited (i) | Intermediate holding company | England | 100% |
EnQuest Advance Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Forward Holdings Limited (i) | Intermediate holding company | England | 100% |
EnQuest Forward Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
EnQuest Progress Limited (i) | Exploration, extraction and production of hydrocarbons | England | 100% |
North Sea (Golden Eagle) Resources Ltd | Exploration, extraction and production of hydrocarbons | England | 100% |
Assessment and development of new energy and | |||
Veri Energy (CCS) Limited (i) | decarbonisation opportunities | England | 100% |
Assessment and development of new energy and | |||
Veri Energy (Hydrogen) Limited (i) | decarbonisation opportunities | England | 100% |
Veri Energy Holdings Limited | Intermediate holding company | England | 100% |
Assessment and development of new energy and | |||
Veri Energy Limited (i) | decarbonisation opportunities | England | 100% |
Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Notes | $’000 | $’000 | |
Profit/(loss) before tax | 231,779 | 203,214 | |
Depreciation | 5(c) | 6,109 | 6,222 |
Depletion | 5(b) | 292,199 | 327,026 |
Exploration and appraisal expense | 5,640 | – | |
Net impairment charge to oil and gas assets | 4 | 117,396 | 81,049 |
Net (write back)/disposal of inventory | (622) | 762 | |
Share-based payment charge | 5(f) | 3,320 | 4,719 |
Change in Magnus related contingent consideration | 22 | (10,811) | 268,910 |
Change in provisions | 23 | 59,970 | (25,001) |
Other non-cash income | 5(d) | (4,058) | (6,636) |
Change in Golden Eagle related contingent consideration | 22 | 1,663 | 3,162 |
Option premium recognition | – | 1,331 | |
Unrealised (gain)/loss on commodity financial instruments | 5(a) | (28,463) | (14,475) |
Unrealised loss/(gain) on other financial instruments | 5(b) | 3,832 | 4,900 |
Unrealised exchange loss/(gain) | 12,401 | (13,588) | |
Net finance expense | 140,213 | 154,492 | |
Operating cash flow before working capital changes | 830,568 | 996,087 | |
Decrease in trade and other receivables | 51,724 | 12,714 | |
Increase in inventories | (9,518) | (5,388) | |
(Decrease)/increase in trade and other payables | (18,028) | 22,736 | |
Cash generated from operations | 854,746 | 1,026,149 |
Loans and | Lease | |||
borrowings | Bonds | liabilities | Total | |
$’000 | $’000 | $’000 | $’000 | |
At 1 January 2022 | (402,065) | (1,109,920) | (570,781) | (2,082,766) |
Cash movements: | ||||
Repayments of loans and borrowings | 415,000 | 827,166 | – | 1,242,166 |
Proceeds from loans and borrowings | (409,180) | (376,163) | – | (785,343) |
Payment of lease liabilities | – | – | 147,971 | 147,971 |
Cash interest paid in year | 14,771 | 80,189 | – | 94,960 |
Non-cash movements: | ||||
Additions | 4,038 | 14,323 | (28,130) | (9,769) |
Interest/finance charge payable | (14,490) | (62,262) | (39,172) | (115,924) |
Fee amortisation | (22,679) | (2,652) | – | (25,331) |
Disposal | – | – | 1,432 | 1,432 |
Foreign exchange and other non-cash movements | 1,077 | 32,036 | 6,614 | 39,727 |
At 31 December 2022 | (413,528) | (597,283) | (482,066) | (1,492,877) |
Cash movements: | ||||
Repayments of loans and borrowings | 265,809 | 138,052 | – | 403,861 |
Proceeds from loans and borrowings | (166,782) | – | – | (166,782) |
Payment of lease liabilities | – | – | 135,675 | 135,675 |
Cash interest paid in year | 36,285 | 62,130 | – | 98,415 |
Non-cash movements: | ||||
Additions | – | – | (28,377) | (28,377) |
Interest/finance charge payable | (30,708) | (58,999) | (43,801) | (133,508) |
Fee amortisation | (1,476) | (3,091) | – | (4,567) |
Foreign exchange and other non-cash movements | (810) | (11,828) | (3,605) | (16,243) |
At 31 December 2023 | (311,210) | (471,019) | (422,174) | (1,204,403) |
Loans and | Lease | ||||
borrowings (see | Bonds | liabilities | |||
note 18) | (see note 18) | (see note 24) | Total | ||
Notes | $’000 | $’000 | $’000 | $’000 | |
Principal | (417,967) | (600,745) | (482,066) | (1,500,778) | |
Unamortised fees | 4,609 | 13,815 | – | 18,424 | |
Accrued interest | 17 | (170) | (10,353) | – | (10,523) |
At 31 December 2022 | (413,528) | (597,283) | (482,066) | (1,492,877) | |
Principal | (319,784) | (474,669) | (422,174) | (1,216,627) | |
Unamortised fees | 8,553 | 10,724 | – | 19,277 | |
Accrued interest | 17 | 21 | (7,074) | – | (7,053) |
At 31 December 2023 | (311,210) | (471,019) | (422,174) | (1,204,403) |
2023 | 2022 | ||
Notes | $’000 | $’000 | |
Fixed assets | |||
Investments | 3 | 299,770 | 370,355 |
Current assets | |||
Trade and other debtors | |||
– due within one year | 4 | 108,878 | 3 |
– due after one year | 4 | 589,029 | 700,243 |
Cash at bank and in hand | 178 | 89 | |
698,085 | 700,335 | ||
Trade and other creditors: amounts falling due within one year | 6 | (152,634) | (12,398) |
Net current assets | 545,451 | 687,937 | |
Total assets less current liabilities | 845,221 | 1,058,292 | |
Trade and other creditors: amounts falling due after one year | 7 | (463,946) | (586,930) |
Net assets | 381,275 | 471,362 | |
Share capital and reserves | |||
Share capital and premium | 8 | 393,831 | 392,196 |
Other reserve | 40,143 | 40,143 | |
Share-based payment reserve | 13,195 | 11,510 | |
Profit and loss account | (65,894) | 27,513 | |
Shareholders’ funds | 381,275 | 471,362 |
Share capital | Share–based | |||||
and share | payments | Profit and loss | ||||
premium | Other reserve | reserve | account | Total | ||
Notes | $’000 | $’000 | $’000 | $’000 | $’000 | |
At 31 December 2021 | 392,196 | 40,143 | 6,791 | 19,238 | 458,368 | |
Profit/(loss) for the year | – | – | – | 8,275 | 8,275 | |
Total comprehensive income for the year | – | – | – | 8,275 | 8,275 | |
Share-based payment charge | – | – | 4,719 | – | 4,719 | |
At 31 December 2022 | 392,196 | 40,143 | 11,510 | 27,513 | 471,362 | |
Profit/(loss) for the year | – | – | – | (93,407) | (93,407) | |
Total comprehensive expense for the year | – | – | – | (93,407) | (93,407) | |
Issue of shares to Employee Benefit Trust | 8 | 1,635 | – | (1,635) | – | – |
Share-based payment charge | – | – | 3,320 | – | 3,320 | |
At 31 December 2023 | 393,831 | 40,143 | 13,195 | (65,894) | 381,275 |