2 |
Press release |
FIRST QUARTER
2025 REVIEW
|
Operational |
Financial |
Sustainability |
|||||
2,123 |
8.87 |
2.63 |
0.28 |
||||
MBOE/D |
USD BILLION |
USD BILLION |
SIF |
||||
Equity oil & gas production per
day
|
Net operating
income
|
Net income/(loss) |
Serious incident
frequency (per million
hours worked)
|
||||
1.40 |
9.04 |
0.97 |
6.1 |
||||
TWh |
USD BILLION |
USD |
KG / BOE |
||||
Total power generation,
Equinor Share
|
Cash flows provided by
operating activities
|
Basic earnings per
share
|
CO₂ upstream intensity. Scope
1 CO₂ emissions, Equinor
operated, 100% basis for the
first quarter of 2025
|
||||
0.76 |
0.37 |
5 |
2.7 |
||||
TWh |
USD PER SHARE |
USD BILLION |
MILLION TONNES CO2e |
||||
Renewable power
generation,
Equinor share
|
Announced cash
dividend per share
|
Share buy-back
programme for 2025
|
Absolute scope 1+2 GHG
emissions for the first
quarter of 2025
|
3 |
Press release |
FIRST QUARTER
2025 REVIEW
|
4 |
Press release |
FIRST QUARTER
2025 REVIEW
|
Net operating
income
|
E&P equity liquids and
gas production
|
Total power
generation Equinor
share
|
|
Key figures by segment |
(USD million) |
(mboe/day) |
(TWh) |
E&P Norway |
7,944 |
1,390 |
0.05 |
E&P International |
579 |
309 |
|
E&P USA |
511 |
424 |
|
MMP |
84 |
0.64 |
|
REN |
(259) |
0.71 |
|
Other incl. eliminations |
14 |
||
Equinor Group Q1 2025 |
8,874 |
2,123 |
1.40 |
Equinor Group Q1 2024 |
7,631 |
2,164 |
1.28 |
Net debt to capital employed adjusted* |
31 March 2025 |
31 December 2024 |
%-point change |
Net debt to capital employed adjusted* |
6.9% |
11.9% |
(5.0)% |
Dividend (USD per share) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Ordinary cash dividend per share |
0.37 |
0.37 |
0.35 |
Extraordinary cash dividend per share |
— |
— |
0.35 |
For the first quarter of 2025, Equinor settled shares in the market under the 2024 and 2025 share buy-
back programmes of USD 549 million.
| |||
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Net operating income/(loss) |
8,874 |
8,735 |
7,631 |
16% |
Net income/(loss) |
2,630 |
1,999 |
2,672 |
(2)% |
Basic earnings per share (USD) |
0.97 |
0.73 |
0.91 |
6% |
Cash flows provided by operating activities1) |
9,041 |
2,022 |
9,138 |
(1)% |
Cash flow from operations after taxes paid1)* |
7,394 |
3,508 |
5,957 |
24% |
Net cash flow before capital distribution1)* |
4,546 |
(2,555) |
3,324 |
37% |
Operational information |
||||
Group average liquids price (USD/bbl) [1] |
70.6 |
68.5 |
76.0 |
(7)% |
Total equity liquids and gas production (mboe per day) [4] |
2,123 |
2,072 |
2,164 |
(2)% |
Total power generation (TWh) Equinor share |
1.40 |
1.43 |
1.28 |
9% |
Renewable power generation (TWh) Equinor share |
0.76 |
0.83 |
0.77 |
(2)% |
5 |
Press release |
FIRST QUARTER
2025 REVIEW
|
Health, safety and the environment |
Twelve months average per Q1
2025
|
Full year 2024 |
Serious incident frequency (SIF) |
0.28 |
0.3 |
First quarter 2025 |
Full year 2024 |
|
Upstream CO₂ intensity (kg CO₂/boe) |
6.1 |
6.2 |
First quarter 2025 |
First quarter 2024 |
|
Absolute scope 1+2 GHG emissions (million tonnes CO₂e) |
2.7 |
2.9 |
6 |
Press release |
FIRST QUARTER
2025 REVIEW
|
8 |
Group review |
FIRST QUARTER
2025 REVIEW
|
Operational information |
Quarters |
Change |
||
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
|
Total equity liquid and gas production (mboe/day) |
2,123 |
2,072 |
2,164 |
(2)% |
Total entitlement liquid and gas production (mboe/day) |
2,001 |
1,953 |
2,039 |
(2)% |
Total Power generation (TWh) Equinor share |
1.40 |
1.43 |
1.28 |
9% |
Renewable power generation (TWh) Equinor share |
0.76 |
0.83 |
0.77 |
(2)% |
Average Brent oil price (USD/bbl) |
75.7 |
74.7 |
83.2 |
(9)% |
Group average liquids price (USD/bbl) [1] |
70.6 |
68.5 |
76.0 |
(7)% |
E&P Norway average internal gas price (USD/mmbtu) |
13.21 |
12.05 |
7.76 |
70% |
E&P USA average internal gas price (USD/mmbtu) |
3.30 |
2.22 |
1.74 |
90% |
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Total revenues and other income |
29,920 |
27,654 |
25,135 |
19% |
Purchases |
(15,443) |
(12,869) |
(11,922) |
30% |
Operating and administrative expenses |
(3,166) |
(2,883) |
(2,971) |
7% |
Depreciation, amortisation and net impairments |
(2,310) |
(2,824) |
(2,345) |
(1)% |
Exploration expenses |
(127) |
(343) |
(266) |
(52)% |
Total operating expenses |
(21,046) |
(18,919) |
(17,504) |
20% |
Net operating income/(loss) |
8,874 |
8,735 |
7,631 |
16% |
Net financial items |
19 |
(548) |
366 |
(95)% |
Income tax |
(6,263) |
(6,188) |
(5,325) |
18% |
Net income/(loss) |
2,630 |
1,999 |
2,672 |
(2)% |
Basic earnings per share (in USD) |
0.97 |
0.73 |
0.91 |
6% |
Capital expenditures and Investments |
3,027 |
3,646 |
2,483 |
22% |
Cash flows provided by operating activities1) |
9,041 |
2,022 |
9,138 |
(1)% |
1) Previously reported numbers for 2024 have been restated due to a change in accounting policy. For more information
see note 1 Organisation and basis of preparation.
| ||||
9 |
Group review |
FIRST QUARTER
2025 REVIEW
|
10 |
Outlook |
FIRST QUARTER
2025 REVIEW
|
11 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Quarters |
Change |
Quarters |
Change |
|||||||
Operational information |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Operational information |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
|
Prices |
Equity production (mboe per day) |
|||||||||
Average Brent oil price (USD/bbl) |
75.7 |
74.7 |
83.2 |
(9)% |
E&P Norway equity liquids production |
625 |
627 |
648 |
(4)% |
|
E&P Norway average liquids price (USD/bbl) |
73.8 |
71.4 |
79.3 |
(7)% |
E&P International equity liquids production |
274 |
304 |
316 |
(13)% |
|
E&P International average liquids price (USD/bbl) |
68.3 |
66.5 |
73.8 |
(7)% |
E&P USA equity liquids production |
147 |
150 |
153 |
(4)% |
|
E&P USA average liquids price (USD/bbl) |
61.2 |
58.8 |
66.2 |
(8)% |
Group equity liquids production |
1,045 |
1,081 |
1,118 |
(7)% |
|
Group average liquids price (USD/bbl) [1] |
70.6 |
68.5 |
76.0 |
(7)% |
E&P Norway equity gas production |
765 |
772 |
814 |
(6)% |
|
Group average liquids price (NOK/bbl) [1] |
782 |
754 |
799 |
(2)% |
E&P International equity gas production |
36 |
34 |
35 |
1% |
|
E&P Norway average internal gas price (USD/mmbtu) [8] |
13.21 |
12.05 |
7.76 |
70% |
E&P USA equity gas production |
278 |
185 |
197 |
41% |
|
E&P USA average internal gas price (USD/mmbtu) [8] |
3.30 |
2.22 |
1.74 |
90% |
Group equity gas production |
1,078 |
991 |
1,046 |
3% |
|
Realised piped gas price Europe (USD/mmbtu) [7] |
14.80 |
13.54 |
9.41 |
57% |
Total equity liquids and gas production [4] |
2,123 |
2,072 |
2,164 |
(2)% |
|
Realised piped gas price US (USD/mmbtu) [7] |
4.06 |
2.36 |
2.33 |
74% |
||||||
Power generation |
||||||||||
Entitlement production (mboe per day) |
Power generation (TWh) Equinor share |
1.40 |
1.43 |
1.28 |
9% |
|||||
E&P Norway entitlement liquids production |
625 |
627 |
648 |
(4)% |
Renewable power generation (TWh) Equinor share1) |
0.76 |
0.83 |
0.77 |
(2)% |
|
E&P International entitlement liquids production |
223 |
245 |
250 |
(11)% |
||||||
E&P USA entitlement liquids production |
132 |
134 |
138 |
(4)% |
1)Includes Hywind Tampen renewable power generation. |
|||||
Group entitlement liquids production |
980 |
1,006 |
1,036 |
(5)% |
||||||
E&P Norway entitlement gas production |
765 |
772 |
814 |
(6)% |
||||||
E&P International entitlement gas production |
20 |
19 |
23 |
(11)% |
||||||
E&P USA entitlement gas production |
235 |
157 |
165 |
42% |
||||||
Group entitlement gas production |
1,021 |
948 |
1,002 |
2% |
||||||
Total entitlement liquids and gas production [3] |
2,001 |
1,953 |
2,039 |
(2)% |
||||||
12 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Twelve months
average per Q1
2025
|
Full year 2024 |
|
Total recordable injury frequency (TRIF) |
2.2 |
2.3 |
Serious Incident Frequency (SIF) |
0.28 |
0.30 |
Oil and gas leakages (number of)1) |
5 |
7 |
First quarter 2025 |
Full year 2024 |
|
Upstream CO₂ intensity (kg CO₂/boe)2) |
6.1 |
6.2 |
First quarter 2025 |
First quarter
2024
|
|
Absolute scope 1+2 GHG emissions (million tonnes CO₂e)3) |
2.7 |
2.9 |
1)Number of leakages with rate above 0.1kg/second during the past 12 months.
2)Operational control, total scope 1 emissions of CO2 from expectations and production, divided by total production (boe).
3)Operational control, total scope 1 and 2 emissions of CO2 and CH4.
|
13 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Total revenues and other income |
10,052 |
9,257 |
7,879 |
28% |
Operating and administrative expenses |
(891) |
(894) |
(866) |
3% |
Depreciation, amortisation and net impairments |
(1,127) |
(1,382) |
(1,173) |
(4)% |
Exploration expenses |
(90) |
(176) |
(84) |
7% |
Total operating expenses |
(2,108) |
(2,452) |
(2,123) |
(1)% |
Net operating income/(loss) |
7,944 |
6,805 |
5,756 |
38% |
Additions to PP&E, intangibles and equity accounted investments |
2,409 |
1,872 |
1,372 |
76% |
Operational information |
Quarters |
Change |
||
E&P Norway |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
E&P entitlement liquid and gas production (mboe/day) |
1,390 |
1,398 |
1,462 |
(5)% |
Average liquids price (USD/bbl) |
73.8 |
71.4 |
79.3 |
(7)% |
Average internal gas price (USD/mmbtu) |
13.21 |
12.05 |
7.76 |
70% |
14 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Total revenues and other income |
1,571 |
2,183 |
1,655 |
(5)% |
Purchases |
3 |
64 |
34 |
(92)% |
Operating and administrative expenses |
(567) |
(627) |
(395) |
43% |
Depreciation, amortisation and net impairments |
(396) |
(538) |
(529) |
(25)% |
Exploration expenses |
(32) |
(58) |
(148) |
(78)% |
Total operating expenses |
(992) |
(1,159) |
(1,039) |
(4)% |
Net operating income/(loss) |
579 |
1,024 |
616 |
(6)% |
Additions to PP&E, intangibles and equity accounted investments |
761 |
896 |
756 |
1% |
Operational information |
Quarters |
Change |
||
E&P International |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
E&P equity liquid and gas production (mboe/day) |
309 |
339 |
352 |
(12)% |
E&P entitlement liquid and gas production (mboe/day) |
244 |
264 |
273 |
(11)% |
Production sharing agreements (PSA) effects |
66 |
74 |
78 |
(16)% |
Average liquids price (USD/bbl) |
68.3 |
66.5 |
73.8 |
(7)% |
15 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Total revenues and other income |
1,197 |
957 |
1,055 |
13% |
Operating and administrative expenses |
(311) |
(257) |
(280) |
11% |
Depreciation, amortisation and net impairments |
(370) |
(408) |
(364) |
2% |
Exploration expenses |
(5) |
(109) |
(34) |
(86)% |
Total operating expenses |
(685) |
(773) |
(678) |
1% |
Net operating income/(loss) |
511 |
184 |
377 |
36% |
Additions to PP&E, intangibles and equity accounted investments |
308 |
1,651 |
359 |
(14)% |
Operational information |
Quarters |
Change |
||
E&P USA |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
E&P equity liquid and gas production (mboe/day) |
424 |
335 |
350 |
21% |
E&P entitlement liquid and gas production (mboe/day) |
367 |
291 |
303 |
21% |
Royalties |
57 |
44 |
47 |
21% |
Average liquids price (USD/bbl) |
61.2 |
58.8 |
66.2 |
(8)% |
Average internal gas price (USD/mmbtu) |
3.30 |
2.22 |
1.74 |
90% |
16 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Total revenues and other income |
29,072 |
26,573 |
24,824 |
17% |
Purchases [net of inventory variation] |
(27,407) |
(24,175) |
(21,968) |
25% |
Operating and administrative expenses |
(1,353) |
(1,179) |
(1,326) |
2% |
Depreciation, amortisation and net impairments |
(227) |
(236) |
(227) |
0% |
Total operating expenses |
(28,987) |
(25,590) |
(23,522) |
23% |
Net operating income/(loss) |
84 |
983 |
1,303 |
(94)% |
Additions to PP&E, intangibles and equity accounted investments |
207 |
369 |
210 |
(1)% |
Operational information |
Quarters |
Change |
||
Marketing, Midstream and Processing |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Liquids sales volumes (mmbl) |
288.6 |
248.9 |
247.6 |
17% |
Natural gas sales Equinor (bcm) |
16.4 |
16.7 |
16.8 |
(2)% |
Natural gas entitlement sales Equinor (bcm) |
13.7 |
13.7 |
14.3 |
(4)% |
Power generation (TWh) Equinor share |
0.64 |
0.60 |
0.50 |
27% |
Realised piped gas price Europe (USD/mmbtu)3) |
14.80 |
13.54 |
9.41 |
57% |
Realised piped gas price US (USD/mmbtu) |
4.06 |
2.36 |
2.33 |
74% |
17 |
Supplementary operational disclosures |
FIRST QUARTER
2025 REVIEW
|
Financial information |
Quarters |
Change |
||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Revenues third party, other revenue and other income |
(21) |
149 |
29 |
N/A |
Net income/(loss) from equity accounted investments |
22 |
26 |
30 |
(26)% |
Total revenues and other income |
1 |
174 |
60 |
(98)% |
Operating and administrative expenses |
(107) |
(150) |
(272) |
(61)% |
Depreciation, amortisation and net impairments |
(153) |
(225) |
(8) |
>100% |
Total operating expenses |
(260) |
(374) |
(280) |
(7)% |
Net operating income/(loss) |
(259) |
(200) |
(220) |
(17)% |
Additions to PP&E, intangibles and equity accounted investments |
780 |
559 |
624 |
25% |
Operational information |
Quarters |
Change |
||
Renewables |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Renewables power generation (TWh) Equinor share |
0.71 |
0.78 |
0.74 |
(4)% |
18 |
FIRST QUARTER
2025 REVIEW
|
19 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Quarters |
Quarters |
|||||||||
(unaudited, in USD million) |
Note |
Q1 2025 |
Q4 2024 |
Q1 2024 |
(unaudited, in USD million) |
Note |
Q1 2025 |
Q4 2024 |
Q1 2024 |
|
Revenues |
29,384 |
26,535 |
25,089 |
Interest income and other financial income |
336 |
435 |
560 |
|||
Net income/(loss) from equity accounted investments |
13 |
6 |
33 |
Interest expenses and other financial expenses |
(325) |
(401) |
(416) |
|||
Other income |
523 |
1,113 |
14 |
Other financial items |
8 |
(582) |
222 |
|||
Total revenues and other income |
29,920 |
27,654 |
25,135 |
Net financial items |
19 |
(548) |
366 |
|||
Purchases [net of inventory variation] |
(15,443) |
(12,869) |
(11,922) |
Income/(loss) before tax |
8,893 |
8,187 |
7,998 |
|||
Operating expenses |
(2,843) |
(2,622) |
(2,630) |
|||||||
Selling, general and administrative expenses |
(323) |
(261) |
(341) |
Income tax |
(6,263) |
(6,188) |
(5,325) |
|||
Depreciation, amortisation and net impairments |
(2,310) |
(2,824) |
(2,345) |
|||||||
Exploration expenses |
(127) |
(343) |
(266) |
Net income/(loss) |
2,630 |
1,999 |
2,672 |
|||
Total operating expenses |
(21,046) |
(18,919) |
(17,504) |
Attributable to equity holders of the company |
2,627 |
1,996 |
2,668 |
|||
Attributable to non-controlling interests |
3 |
3 |
5 |
|||||||
Net operating income/(loss) |
8,874 |
8,735 |
7,631 |
|||||||
Basic earnings per share (in USD) |
0.97 |
0.73 |
0.91 |
|||||||
Diluted earnings per share (in USD) |
0.96 |
0.73 |
0.91 |
|||||||
Weighted average number of ordinary shares outstanding (in millions) |
2,719 |
2,739 |
2,938 |
|||||||
Weighted average number of ordinary shares outstanding diluted (in millions) |
2,724 |
2,746 |
2,942 |
|||||||
20 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Quarters |
|||
(unaudited, in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Net income/(loss) |
2,630 |
1,999 |
2,672 |
Actuarial gains/(losses) on defined benefit pension plans |
(114) |
540 |
513 |
Income tax effect on income and expenses recognised in OCI1) |
30 |
(132) |
(117) |
Items that will not be reclassified to the Consolidated statement of income |
(84) |
408 |
396 |
Foreign currency translation effects |
1,302 |
(1,979) |
(1,094) |
Share of OCI from equity accounted investments |
33 |
1 |
8 |
Items that may be subsequently reclassified to the Consolidated statement of income |
1,335 |
(1,978) |
(1,087) |
Other comprehensive income/(loss) |
1,251 |
(1,570) |
(691) |
Total comprehensive income/(loss) |
3,881 |
429 |
1,982 |
Attributable to the equity holders of the company |
3,878 |
426 |
1,977 |
Attributable to non-controlling interests |
3 |
3 |
5 |
1)Other comprehensive income (OCI). |
21 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
At 31 March |
At 31 December |
||
(in USD million) |
Note |
2025 (unaudited) |
2024 (audited) |
ASSETS |
|||
Property, plant and equipment |
59,792 |
55,560 |
|
Intangible assets |
6,223 |
5,654 |
|
Equity accounted investments |
2,686 |
2,471 |
|
Deferred tax assets |
5,088 |
4,900 |
|
Pension assets |
1,800 |
1,717 |
|
Derivative financial instruments |
650 |
648 |
|
Financial investments |
5,787 |
5,616 |
|
Prepayments and financial receivables |
1,301 |
1,379 |
|
Total non-current assets |
83,327 |
77,946 |
|
Inventories |
3,210 |
4,031 |
|
Trade and other receivables |
12,718 |
13,590 |
|
Prepayments and financial receivables1) 2) |
5,657 |
6,084 |
|
Derivative financial instruments |
1,022 |
1,024 |
|
Financial investments |
17,478 |
15,335 |
|
Cash and cash equivalents1) |
7,370 |
5,903 |
|
Total current assets |
47,457 |
45,967 |
|
Assets classified as held for sale |
7,113 |
7,227 |
|
Total assets |
137,896 |
131,141 |
|
1)Restated for 2024. For more information see note 1 Organisation and basis of preparation.
2)Includes collateral deposits of USD 2.0 billion for 31 March 2025 related to certain requirements set out by
exchanges where Equinor is participating. The corresponding figure for 31 December 2024 is USD 2.2 billion.
| |||
At 31 March |
At 31 December |
||
(in USD million) |
Note |
2025 (unaudited) |
2024 (audited) |
EQUITY AND LIABILITIES |
|||
Shareholders' equity |
45,820 |
42,342 |
|
Non-controlling interests |
44 |
38 |
|
Total equity |
45,864 |
42,380 |
|
Finance debt |
20,496 |
19,361 |
|
Lease liabilities |
2,241 |
2,261 |
|
Deferred tax liabilities |
14,045 |
12,726 |
|
Pension liabilities |
3,742 |
3,482 |
|
Provision and other liabilities |
14,236 |
12,927 |
|
Derivative financial instruments |
1,734 |
1,958 |
|
Total non-current liabilities |
56,494 |
52,715 |
|
Trade and other payables |
10,408 |
11,110 |
|
Provisions and other liabilities |
2,547 |
2,384 |
|
Current tax payable |
13,960 |
10,319 |
|
Finance debt |
5,777 |
7,223 |
|
Lease liabilities |
1,254 |
1,249 |
|
Dividends payable |
— |
1,906 |
|
Derivative financial instruments |
774 |
833 |
|
Total current liabilities |
34,721 |
35,023 |
|
Liabilities directly associated with the assets classified for sale |
817 |
1,023 |
|
Total liabilities |
92,032 |
88,761 |
|
Total equity and liabilities |
137,896 |
131,141 |
22 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
(unaudited, in USD million) |
Share capital |
Additional paid-in
capital
|
Retained earnings |
Foreign currency
translation reserve
|
OCI from equity
accounted
investments
|
Shareholders'
equity
|
Non-controlling
interests
|
Total equity |
At 1 January 2024 |
1,101 |
— |
56,521 |
(9,442) |
310 |
48,490 |
10 |
48,500 |
Net income/(loss) |
2,668 |
2,668 |
5 |
2,672 |
||||
Other comprehensive income/(loss) |
396 |
(1,094) |
8 |
(691) |
(691) |
|||
Total comprehensive/(loss) |
1,977 |
5 |
1,982 |
|||||
Dividends |
— |
— |
— |
|||||
Share buy-back |
— |
— |
(396) |
(396) |
(396) |
|||
Other equity transactions |
— |
(4) |
(4) |
(1) |
(5) |
|||
At 31 March 2024 |
1,101 |
— |
59,185 |
(10,536) |
318 |
50,067 |
14 |
50,081 |
At 1 January 2025 |
1,052 |
— |
52,407 |
(11,385) |
268 |
42,342 |
38 |
42,380 |
Net income/(loss) |
2,627 |
2,627 |
3 |
2,630 |
||||
Other comprehensive income/(loss) |
(84) |
1,302 |
33 |
1,251 |
1,251 |
|||
Total comprehensive/(loss) |
3,878 |
3 |
3,881 |
|||||
Dividends |
— |
— |
— |
|||||
Share buy-back1) |
— |
— |
(397) |
(397) |
(397) |
|||
Other equity transactions |
— |
(3) |
(3) |
3 |
— |
|||
At 31 March 2025 |
1,052 |
— |
54,550 |
(10,083) |
301 |
45,820 |
44 |
45,864 |
1)For more information see note 8 Capital distribution |
23 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Quarters |
||||
(unaudited, in USD million) |
Note |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Income/(loss) before tax |
8,893 |
8,187 |
7,998 |
|
Depreciation, amortisation and net impairments, including exploration write-offs |
2,310 |
2,807 |
2,426 |
|
(Gains)/losses on foreign currency transactions and balances |
24 |
(299) |
(303) |
|
(Gains)/losses on sale of assets and businesses |
(499) |
(890) |
130 |
|
(Increase)/decrease in other items related to operating activities |
(399) |
(101) |
(882) |
|
(Increase)/decrease in net derivative financial instruments |
(16) |
(78) |
127 |
|
Cash collaterals for commodity derivative transactions1) |
118 |
(399) |
117 |
|
Interest received |
265 |
461 |
406 |
|
Interest paid |
(76) |
(274) |
(212) |
|
Cash flow provided by operating activities before taxes paid and working
capital items
|
10,620 |
9,414 |
9,806 |
|
Taxes paid |
(3,226) |
(5,906) |
(3,849) |
|
(Increase)/decrease in working capital |
1,647 |
(1,486) |
3,181 |
|
Cash flows provided by operating activities |
9,041 |
2,022 |
9,138 |
|
Cash (used)/received in business combinations |
(26) |
(1,242) |
— |
|
Capital expenditures and investments |
(3,027) |
(3,646) |
(2,483) |
|
(Increase)/decrease in financial investments2) |
(1,379) |
3,295 |
507 |
|
(Increase)/decrease in derivative financial instruments |
211 |
103 |
(46) |
|
(Increase)/decrease in other interest-bearing items |
122 |
(60) |
(210) |
|
Proceeds from sale of assets and businesses |
83 |
1,355 |
60 |
|
Cash flows provided by/(used in) investing activities |
(4,016) |
(196) |
(2,172) |
Quarters |
||||
(unaudited, in USD million) |
Note |
Q1 2025 |
Q4 2024 |
Q1 2024 |
New finance debt |
1,507 |
— |
— |
|
Repayment of finance debt |
— |
(502) |
(1,900) |
|
Repayment of lease liabilities |
(364) |
(377) |
(373) |
|
Dividends paid |
(1,911) |
(1,913) |
(2,649) |
|
Share buy-back |
(549) |
(501) |
(550) |
|
Net current finance debt and other financing activities |
(2,312) |
1,491 |
(1,156) |
|
Cash flows provided by/(used in) financing activities |
(3,629) |
(1,802) |
(6,627) |
|
Net increase/(decrease) in cash and cash equivalents |
1,396 |
24 |
338 |
|
Effect of exchange rate changes in cash and cash equivalents |
69 |
(305) |
(181) |
|
Cash and cash equivalents at the beginning of the period1) |
5,903 |
6,184 |
8,070 |
|
Cash and cash equivalents at the end of the period1) |
7,368 |
5,903 |
8,227 |
|
1) As from the first quarter 2025, cash flows related to collaterals for commodity derivative transactions are presented on
a separate line within operating activities, Cash collaterals for commodity derivative transactions. In previous periods,
these were included as part of Cash and cash equivalents. Comparative figures have been restated accordingly. See the
restatement table in note 1 Organisation and basis of preparation.
| ||||
2) This line item includes the acquisition of 10 per cent of the shareholding in Ørsted A/S for USD 2.5 billion in 2024. | ||||
24 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
25 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Consolidated balance sheet |
At 31 December 2024 |
At 31 December 2023/ 1 January 2024 |
|||
(in USD million) |
As reported |
Restated |
As reported |
Restated |
|
Cash and cash equivalents |
8,120 |
5,903 |
9,641 |
8,070 |
|
Prepayments and financial receivables |
3,867 |
6,084 |
3,729 |
5,300 |
|
Sum |
11,987 |
11,987 |
13,370 |
13,370 |
Consolidated Statement of Cash Flows |
Q1 2024 |
Q2 2024 |
First six months 2024 |
Q3 2024 |
First nine months 2024 |
Q4 2024 |
Full year 2024 |
|||||||
(in USD million) |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
Cash collaterals for commodity derivative
transactions
|
— |
117 |
— |
200 |
— |
317 |
— |
(563) |
— |
(246) |
— |
(399) |
— |
(645) |
Cash flow provided by operating activities
before taxes paid and working capital items
|
9,689 |
9,806 |
9,748 |
9,948 |
19,437 |
19,754 |
9,233 |
8,670 |
28,670 |
28,424 |
9,813 |
9,414 |
38,483 |
37,838 |
Cash flows provided by operating activities |
9,021 |
9,138 |
1,611 |
1,811 |
10,632 |
10,948 |
7,057 |
6,495 |
17,689 |
17,443 |
2,421 |
2,022 |
20,110 |
19,465 |
Cash and cash equivalents at the beginning of
the period (net of overdraft)
|
9,641 |
8,070 |
9,682 |
8,227 |
9,641 |
8,070 |
8,641 |
7,386 |
9,641 |
8,070 |
8,002 |
6,184 |
9,641 |
8,070 |
Cash and cash equivalents at the end of the
period (net of overdraft)
|
9,682 |
8,227 |
8,641 |
7,386 |
8,641 |
7,386 |
8,002 |
6,184 |
8,002 |
6,184 |
8,120 |
5,903 |
8,120 |
5,903 |
Consolidated Statement of Cash Flows |
Q1 2023 |
Q2 2023 |
First six months 2023 |
Q3 2023 |
First nine months 2023 |
Q4 2023 |
Full year 2023 |
|||||||
(in USD million) |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
As reported |
Restated |
Cash collaterals for commodity derivative
transactions
|
— |
3,678 |
— |
426 |
— |
4,103 |
— |
(245) |
— |
3,858 |
— |
698 |
— |
4,556 |
Cash flow provided by operating activities
before taxes paid and working capital items
|
15,305 |
18,982 |
10,485 |
10,910 |
25,789 |
29,893 |
11,336 |
11,091 |
37,126 |
40,984 |
10,890 |
11,588 |
48,016 |
52,572 |
Cash flows provided by operating activities |
14,871 |
18,548 |
1,857 |
2,283 |
16,728 |
20,831 |
5,236 |
4,992 |
21,965 |
25,823 |
2,736 |
3,434 |
24,701 |
29,257 |
Cash and cash equivalents at the beginning of
the period (net of overdraft)
|
15,579 |
9,451 |
17,380 |
14,930 |
15,579 |
9,451 |
19,650 |
17,626 |
15,579 |
9,451 |
14,420 |
12,151 |
15,579 |
9,451 |
Cash and cash equivalents at the end of the
period (net of overdraft)
|
17,380 |
14,930 |
19,650 |
17,626 |
19,650 |
17,626 |
14,420 |
12,151 |
14,420 |
12,151 |
9,641 |
8,070 |
9,641 |
8,070 |
26 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
First quarter 2025 |
||||||||
(in USD million) |
E&P Norway |
E&P
International
|
E&P USA |
MMP |
REN |
Other |
Eliminations |
Total Group |
Revenues third party |
58 |
153 |
63 |
29,066 |
18 |
25 |
0 |
29,384 |
Revenues and other income inter-segment |
9,484 |
1,364 |
1,133 |
13 |
5 |
8 |
(12,007) |
0 |
Net income/(loss) from equity accounted
investments
|
0 |
0 |
0 |
(9) |
22 |
(1) |
0 |
13 |
Other income |
511 |
54 |
0 |
1 |
(44) |
2 |
0 |
523 |
Total revenues and other income |
10,052 |
1,571 |
1,197 |
29,072 |
1 |
34 |
(12,007) |
29,920 |
Purchases [net of inventory variation] |
(1) |
3 |
0 |
(27,407) |
0 |
0 |
11,962 |
(15,443) |
Operating, selling, general and administrative
expenses
|
(891) |
(567) |
(311) |
(1,353) |
(107) |
(50) |
113 |
(3,166) |
Depreciation and amortisation |
(1,127) |
(396) |
(370) |
(227) |
(8) |
(37) |
0 |
(2,165) |
Net impairment (losses)/reversals |
0 |
0 |
0 |
0 |
(145) |
0 |
0 |
(145) |
Exploration expenses |
(90) |
(32) |
(5) |
0 |
0 |
0 |
0 |
(127) |
Total operating expenses |
(2,108) |
(992) |
(685) |
(28,987) |
(260) |
(88) |
12,075 |
(21,046) |
Net operating income/(loss) |
7,944 |
579 |
511 |
84 |
(259) |
(54) |
68 |
8,874 |
Additions to PP&E, intangibles and equity
accounted investments
|
2,409 |
761 |
308 |
207 |
780 |
30 |
0 |
4,496 |
Balance sheet information |
||||||||
Equity accounted investments |
4 |
0 |
0 |
732 |
1,781 |
169 |
0 |
2,686 |
Non-current segment assets |
30,441 |
15,154 |
12,479 |
3,364 |
3,627 |
949 |
0 |
66,015 |
Non-current assets not allocated to segments |
14,626 |
|||||||
Total non-current assets |
83,327 |
27 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Fourth quarter 2024 |
||||||||
(in USD million) |
E&P Norway |
E&P International |
E&P USA |
MMP |
REN |
Other |
Eliminations |
Total Group |
Revenues third party |
61 |
164 |
62 |
26,208 |
19 |
22 |
0 |
26,535 |
Revenues and other income inter-segment |
9,152 |
1,211 |
896 |
246 |
5 |
8 |
(11,519) |
0 |
Net income/(loss) from equity accounted investments |
0 |
3 |
0 |
(17) |
26 |
(5) |
0 |
6 |
Other income |
44 |
805 |
0 |
135 |
124 |
5 |
0 |
1,113 |
Total revenues and other income |
9,257 |
2,183 |
957 |
26,573 |
174 |
29 |
(11,519) |
27,654 |
Purchases [net of inventory variation] |
0 |
64 |
0 |
(24,175) |
0 |
0 |
11,243 |
(12,869) |
Operating, selling, general and administrative expenses |
(894) |
(627) |
(257) |
(1,179) |
(150) |
52 |
171 |
(2,883) |
Depreciation and amortisation |
(1,318) |
(538) |
(408) |
(236) |
(9) |
(35) |
0 |
(2,544) |
Net impairment (losses)/reversals |
(64) |
0 |
0 |
0 |
(216) |
0 |
0 |
(280) |
Exploration expenses |
(176) |
(58) |
(109) |
0 |
0 |
0 |
0 |
(343) |
Total operating expenses |
(2,452) |
(1,159) |
(773) |
(25,590) |
(374) |
16 |
11,414 |
(18,919) |
Net operating income/(loss) |
6,805 |
1,024 |
184 |
983 |
(200) |
45 |
(105) |
8,735 |
Additions to PP&E, intangibles and equity accounted investments |
1,872 |
896 |
1,651 |
369 |
559 |
67 |
0 |
5,414 |
Balance sheet information |
||||||||
Equity accounted investments |
4 |
0 |
0 |
768 |
1,530 |
168 |
2 |
2,471 |
Non-current segment assets |
26,695 |
14,662 |
12,490 |
3,259 |
3,138 |
971 |
0 |
61,214 |
Non-current assets not allocated to segments |
14,261 |
|||||||
Total non-current assets |
77,946 |
28 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
First quarter 2024 |
||||||||
(in USD million) |
E&P Norway |
E&P International |
E&P USA |
MMP |
REN |
Other |
Eliminations |
Total Group |
Revenues third party |
55 |
183 |
67 |
24,733 |
26 |
25 |
— |
25,089 |
Revenues and other income inter-segment |
7,852 |
1,470 |
968 |
92 |
3 |
8 |
(10,393) |
0 |
Net income/(loss) from equity accounted investments |
0 |
3 |
0 |
(1) |
30 |
0 |
0 |
33 |
Other income |
(28) |
(1) |
20 |
0 |
0 |
23 |
0 |
14 |
Total revenues and other income |
7,879 |
1,655 |
1,055 |
24,824 |
60 |
55 |
(10,393) |
25,135 |
Purchases [net of inventory variation] |
0 |
34 |
0 |
(21,968) |
0 |
0 |
10,012 |
(11,922) |
Operating, selling, general and administrative expenses |
(866) |
(395) |
(280) |
(1,326) |
(272) |
(46) |
213 |
(2,971) |
Depreciation and amortisation |
(1,173) |
(529) |
(364) |
(227) |
(8) |
(36) |
0 |
(2,337) |
Net impairment (losses)/reversals |
0 |
0 |
0 |
0 |
0 |
(7) |
0 |
(7) |
Exploration expenses |
(84) |
(148) |
(34) |
0 |
0 |
0 |
0 |
(266) |
Total operating expenses |
(2,123) |
(1,039) |
(678) |
(23,522) |
(280) |
(89) |
10,226 |
(17,504) |
Net operating income/(loss) |
5,756 |
616 |
377 |
1,303 |
(220) |
(34) |
(167) |
7,631 |
Additions to PP&E, intangibles and equity accounted investments |
1,372 |
756 |
359 |
210 |
624 |
40 |
0 |
3,361 |
29 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Non-current assets by country |
||
At 31 March |
At 31 December |
|
(in USD million) |
2025 |
2024 |
Norway1) |
33,827 |
30,017 |
USA |
15,886 |
15,638 |
Brazil |
11,980 |
11,487 |
UK |
1,684 |
1,641 |
Angola |
1,165 |
1,159 |
Canada |
1,030 |
1,019 |
Argentina |
855 |
822 |
Poland |
833 |
644 |
Denmark |
757 |
770 |
Algeria |
325 |
348 |
Other |
356 |
141 |
Total non-current assets2) |
68,701 |
63,686 |
1)Increase is mainly due to weakening of USD versus NOK and acquisitions. For more information on acquisitions please
see note 3.
2)Excluding deferred tax assets, pension assets and non-current financial assets. Non-current assets are attributed to
country of operations.
|
30 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Revenues from contracts with customers and other revenues |
|||
Quarters |
|||
(in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Crude oil |
16,082 |
13,333 |
14,266 |
Natural gas |
7,591 |
7,110 |
5,060 |
- European gas |
6,366 |
5,743 |
4,177 |
- North American gas |
552 |
315 |
305 |
- Other incl. Liquefied natural gas |
672 |
1,053 |
578 |
Refined products |
2,582 |
2,556 |
2,224 |
Natural gas liquids |
2,024 |
2,044 |
2,097 |
Power |
673 |
536 |
563 |
Transportation |
302 |
278 |
369 |
Other sales |
105 |
345 |
85 |
Revenues from contracts with customers |
29,358 |
26,202 |
24,663 |
Total other revenues1) |
26 |
333 |
426 |
Revenues |
29,384 |
26,535 |
25,089 |
1)This item mainly relates to commodity derivatives and change in fair value, less cost to sell, of commodity inventories
held for trading purposes.
|
Quarters |
|||
(in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Interest income and other financial income |
336 |
435 |
560 |
Interest expenses and other financial expenses |
(325) |
(401) |
(416) |
Net foreign currency exchange gains/(losses) |
(24) |
299 |
303 |
Gains/(losses) on financial investments |
(25) |
(885) |
(7) |
Gains/(losses) other derivative financial instruments |
58 |
4 |
(74) |
Net financial items |
19 |
(548) |
366 |
31 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
Quarters |
|||
(in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Income/(loss) before tax |
8,893 |
8,187 |
7,998 |
Income tax |
(6,263) |
(6,188) |
(5,325) |
Effective tax rate |
70.4% |
75.6% |
66.6% |
32 |
Condensed Interim financial statements and notes |
FIRST QUARTER
2025 REVIEW
|
First quarter |
||
Equity impact of share buy-back programmes (in USD million) |
2025 |
2024 |
First tranche |
397 |
396 |
Total |
397 |
396 |
34 |
Supplementary disclosures |
FIRST QUARTER
2025 REVIEW
|
Quarters |
Change |
|||
Exchange rates |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
USD/NOK average daily exchange rate |
11.0782 |
11.0072 |
10.5094 |
5% |
USD/NOK period-end exchange rate |
10.5529 |
11.3534 |
10.8011 |
(2)% |
EUR/USD average daily exchange rate |
1.0517 |
1.0683 |
1.0858 |
(3)% |
EUR/USD period-end exchange rate |
1.0815 |
1.0389 |
1.0816 |
0% |
35 |
Supplementary disclosures |
FIRST QUARTER
2025 REVIEW
|
Quarters |
Change |
|||
(in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
E&P Norway exploration expenditures |
167 |
251 |
91 |
83% |
E&P International exploration expenditures |
32 |
115 |
100 |
(68)% |
E&P USA exploration expenditures |
5 |
33 |
44 |
(89)% |
Group exploration expenditures |
204 |
400 |
236 |
(13)% |
Expensed, previously capitalised exploration expenditures |
1 |
(7) |
81 |
(99)% |
Capitalised share of current period's exploration activity |
(77) |
(40) |
(51) |
50% |
Impairment (reversal of impairment) |
— |
(10) |
— |
(100)% |
Exploration expenses according to IFRS |
127 |
343 |
266 |
(52)% |
36 |
Supplementary disclosures |
FIRST QUARTER
2025 REVIEW
|
CFFO information |
Quarters |
Change |
||
(in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Cash flows provided by operating activities before taxes paid and working capital items1) |
10,620 |
9,414 |
9,806 |
8% |
Taxes Paid |
(3,226) |
(5,906) |
(3,849) |
(16)% |
Cash flow from operations after taxes paid (CFFO after taxes paid)1) |
7,394 |
3,508 |
5,957 |
24% |
Net cash flow information |
Quarters |
Change |
||
(in USD million) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Q1 on Q1 |
Cash flow from operations after taxes paid (CFFO after taxes paid)1) |
7,394 |
3,508 |
5,957 |
24% |
(Cash used)/received in business combinations |
(26) |
(1,242) |
— |
>100% |
Capital expenditures and investments |
(3,027) |
(3,646) |
(2,483) |
22% |
Net (increase)/decrease in strategic non-current financial investments2) |
— |
(2,468) |
— |
N/A |
(Increase)/decrease in other interest-bearing items |
122 |
(60) |
(210) |
N/A |
Proceeds from sale of assets and businesses |
83 |
1,355 |
60 |
39% |
Net cash flow before capital distribution1) |
4,546 |
(2,555) |
3,324 |
37% |
Dividend paid |
(1,911) |
(1,913) |
(2,649) |
(28)% |
Share buy-back |
(549) |
(501) |
(550) |
—% |
Net cash flow1) |
2,086 |
(4,969) |
125 |
>100% |
1)Previously reported numbers for 2024 have been restated due to a change in accounting policy. The impact of the restatement on relevant line items affected are
shown below. For more information see note 1 Organisation and basis of preparation.
2)Related to the acquisition of 10% ownership share in Ørsted A/S.
|
Line items impacted by change in accounting policy |
At 31 December 2024 |
At 31 March 2024 |
|||||
(in USD million) |
As reported |
Restated |
Impact |
As reported |
Restated |
Impact |
|
Cash flows provided by operating activities before taxes paid and working
capital items
|
9,813 |
9,414 |
399 |
9,689 |
9,806 |
(117) |
|
Cash flow from operations after taxes paid (CFFO after taxes paid) |
3,907 |
3,508 |
399 |
5,840 |
5,957 |
(117) |
|
Net cash flow before capital distribution |
(2,155) |
(2,555) |
399 |
3,207 |
3,324 |
(117) |
|
Net cash flow |
(4,570) |
(4,969) |
399 |
8 |
125 |
(117) |
37 |
Supplementary disclosures |
FIRST QUARTER
2025 REVIEW
|
Organic capital expenditures |
Quarters |
||
(in USD billion) |
Q1 2025 |
Q4 2024 |
Q1 2024 |
Additions to PP&E, intangibles and equity accounted investments |
4.5 |
5.4 |
3.4 |
Less: |
|||
Acquisition-related additions |
1.3 |
1.6 |
0.3 |
Right of use asset additions |
0.2 |
0.5 |
0.3 |
Other additions (with unique cash flow patterns) |
0.0 |
0.0 |
0.0 |
Organic capital expenditures |
3.0 |
3.4 |
2.8 |
38 |
Supplementary disclosures |
FIRST QUARTER
2025 REVIEW
|
Calculation of capital employed and net debt to capital employed ratio |
At 31 March |
At 31 December |
|
(in USD million) |
2025 |
2024 |
|
Shareholders' equity |
45,820 |
42,342 |
|
Non-controlling interests |
44 |
38 |
|
Total equity |
A |
45,864 |
42,380 |
Current finance debt and lease liabilities |
7,032 |
8,472 |
|
Non-current finance debt and lease liabilities |
22,737 |
21,622 |
|
Gross interest-bearing debt |
B |
29,769 |
30,094 |
Cash and cash equivalents1) |
7,370 |
5,903 |
|
Current financial investments |
17,478 |
15,335 |
|
Cash and cash equivalents and financial investment1) |
C |
24,848 |
21,238 |
Net interest-bearing debt [9]1) |
B1 = B - C |
4,921 |
8,856 |
Other interest-bearing elements1)2) |
311 |
366 |
|
Normalisation for cash-build up before tax payment (50% of Tax
Payment)3)
|
1,670 |
— |
|
Net interest-bearing debt adjusted normalised for tax payment, including
lease liabilities*
|
B2 |
6,902 |
9,221 |
Lease liabilities |
3,495 |
3,510 |
|
Net interest-bearing debt adjusted* |
B3 |
3,407 |
5,711 |
Calculation of capital employed and net debt to capital employed ratio |
At 31 March |
At 31 December |
|
(in USD million) |
2025 |
2024 |
|
Calculation of capital employed* |
|||
Capital employed1) |
A + B1 |
50,784 |
51,235 |
Capital employed adjusted, including lease liabilities |
A + B2 |
52,766 |
51,601 |
Capital employed adjusted |
A + B3 |
49,271 |
48,091 |
Calculated net debt to capital employed* |
|||
Net debt to capital employed1) |
(B1) / (A+B1) |
9.7% |
17.3% |
Net debt to capital employed adjusted, including lease liabilities |
(B2) / (A+B2) |
13.1% |
17.9% |
Net debt to capital employed adjusted |
(B3) / (A+B3) |
6.9% |
11.9% |
Line items impacted by change in accounting policy |
At 31 December 2024 |
|||
(in USD million) |
As reported |
Restated |
Impact |
|
Cash and cash equivalents |
8,120 |
5,903 |
(2,217) |
|
Cash and cash equivalents and financial investment |
C |
23,455 |
21,238 |
(2,217) |
Net interest-bearing debt [9] |
B1 = B - C |
6,638 |
8,856 |
2,217 |
Other interest-bearing elements |
2,583 |
366 |
(2,217) |
|
Capital employed |
A + B1 |
49,018 |
51,235 |
2,217 |
Net debt to capital employed |
(B1) / (A+B1) |
13.5% |
17.3% |
3.7% |
39 |
Supplementary disclosures |
FIRST QUARTER
2025 REVIEW
|
40 |
End notes |
FIRST QUARTER
2025 REVIEW
|