Quarterly Report • Apr 28, 2021
Quarterly Report
Open in ViewerOpens in native device viewer
Aker BP reported record high total income of USD 1,133 (834) million and operating profit of USD 591 (278) million for the first quarter 2021, positively impacted by higher oil and gas prices and increased volume sold. Net profit was USD 127 (129) million.
The company's net production in the first quarter was 222.2 (223.1) thousand barrels of oil equivalents per day (mboepd). Net sold volume was 223.2 (213.8) mboepd due to overlift. Average realised liquids price was USD 60.1 (44.2) per barrel, while the realised price for natural gas averaged USD 38.5 (31.8) per barrel of oil equivalents (boe).
Production costs for the oil and gas sold in the quarter amounted to USD 176 (142) million. Average production cost per produced unit amounted to USD 8.6 (8.1) per boe in the quarter.
Exploration expenses amounted to USD 71 (42) million. Total cash spend on exploration was USD 86 (80) million.
Depreciation was USD 258 (289) million, equivalent to USD 12.9 (14.1) per boe. Impairments amounted to USD 30 (55) million. Net financial expenses were USD 90 (42) million in the quarter. Profit before taxes amounted to USD 501 (236) million. Tax expense was USD 374 (106) million. The company reported a net profit of USD 127 (129) million for the quarter.
Capital expenditure for the development of fixed assets amounted to USD 217 (298) million in the first quarter. All field development projects progressed according to plan. Abandonment expenditures were USD 98 (105) million for the quarter, driven by plugging of wells at Valhall.
At the end of the first quarter 2021, Aker BP had total available liquidity of USD 4.4 (4.5) billion. Net interest-bearing debt was USD 3.3 (3.6) billion, including 0.2 (0.2) billion in lease debt. The company's USD 500 million Senior Notes 5.875% (2018/2025) were redeemed in March.
In February, the company disbursed dividends of USD 112.5 million, equivalent to USD 0.3124 per share. The Board has resolved to pay a quarterly dividend in May 2021 of USD 112.5 million, equivalent to USD 0.3124 per share. The ambition is to pay total dividends of USD 450 million in 2021.
Aker BP continues to apply a wide range of measures to minimise the risk to people and operations from the COVID-19 pandemic. The company has so far avoided any virus-related disruptions to its operations. The relevant policies and procedures will remain in place for as long as necessary.
Forward-looking statements in this report reflect current views about future events and are, by their nature, subject to significant risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future and may not be within our control. All figures are presented in USD unless otherwise stated, and figures in brackets apply to the previous quarter.
| UNIT | Q1 2021 | Q4 2020 | Q1 2020 | |
|---|---|---|---|---|
| Total income | USDm | 1 133 | 834 | 872 |
| EBITDA | USDm | 878 | 623 | 666 |
| Net profit/loss | USDm | 127 | 129 | -335 |
| Earnings per share (EPS) | USD | 0.35 | 0.36 | -0.93 |
| Capex | USDm | 217 | 298 | 360 |
| Exploration spend | USDm | 86 | 80 | 53 |
| Abandonment spend | USDm | 98 | 105 | 22 |
| Production cost | USD/boe | 8.6 | 8.1 | 8.7 |
| Taxes paid/refunded | USDm | -11 | -201 | 48 |
| Net interest-bearing debt | USDm | 3 282 | 3 647 | 3 548 |
| Leverage ratio | 1.2 | 1.5 | 1.2 | |
| Dividend per share (DPS) | USD | 0.31 | 0.20 | 0.59 |
| Average USDNOK exchange rate | 8.51 | 9.02 | 9.50 |
| UNIT | Q1 2021 | Q4 2020 | Q1 2020 | |
|---|---|---|---|---|
| Alvheim area | mboepd | 50.1 | 54.7 | 57.5 |
| Ivar Aasen | mboepd | 20.2 | 18.7 | 22.7 |
| Johan Sverdrup | mboepd | 61.2 | 59.6 | 43.9 |
| Skarv | mboepd | 29.0 | 26.1 | 19.8 |
| Ula area | mboepd | 8.7 | 10.3 | 12.8 |
| Valhall area | mboepd | 53.0 | 53.6 | 50.1 |
| Other | mboepd | 0.0 | 0.0 | 1.4 |
| Net production | mboepd | 222.2 | 223.1 | 208.1 |
| Over/underlift | mboepd | 1.0 | -9.3 | -0.6 |
| Net sold volume | mboepd | 223.2 | 213.8 | 207.5 |
| - Liquids | mboepd | 183.0 | 175.7 | 174.3 |
| - Natural gas | mboepd | 40.2 | 38.1 | 33.2 |
| Realised price liquids | USD/boe | 60.1 | 44.2 | 44.7 |
| Realised price natural gas | USD/boe | 38.5 | 31.8 | 21.9 |
| (USD MILLION) | Q1 2021 | Q4 2020 | Q1 2020 |
|---|---|---|---|
| Total income | 1 133 | 834 | 872 |
| EBITDA | 878 | 623 | 666 |
| EBIT | 591 | 278 | -266 |
| Pre-tax profit | 501 | 236 | -414 |
| Net profit/loss | 127 | 129 | -335 |
| EPS (USD) | 0.35 | 0.36 | -0.93 |
Total income in the first quarter 2021 increased to USD 1,133 (834) million, driven by higher realised prices and an increase in sold volume compared to the previous quarter. Sold volume was 223.2 (213.8) mboepd in the quarter. Realised prices increased by 36 percent for liquids and 21 percent for natural gas.
Production costs related to oil and gas sold in the quarter amounted to USD 176 (142) million. The increase was mainly driven by higher lifted volume. Production cost per produced unit amounted to USD 8.6 (8.1) per boe, in line with the full-year guidance of USD 8.5-9.0.
Exploration expenses amounted to USD 71 (42) million. This included field evaluation costs of USD 41 (21) million related to concept studies for NOAKA and other future development projects. Dry well expenses were USD 12 (6) million and were related to the Bask exploration well.
Depreciation amounted to USD 258 (289) million, corresponding to USD 12.9 (14.1) per produced barrel, with the reduction driven by increased reserves and decreased estimates for future abandonment cost on some fields. Impairments of
fixed assets amounted to net USD 30 (55) million, driven by an impairment for Ula/Tambar and partly offset by a reversal of previous impairments for Ivar Aasen. The main reasons for the net impairment charge are the effect of updated cost and production profiles offset by the increase in short-term oil and gas prices. See note 5 for more details on impairments. Other operating expenses amounted to USD 8 (27) million.
Operating profit increased to USD 591 (278) million for the first quarter. Net financial expenses amounted to USD 90 (42) million and included USD 19 million in costs related to early redemption of the company's USD 500 million 5.875% Senior Notes (2018/2025).
Profit before taxes amounted to USD 501 (236) million. Tax expense was USD 374 (106) million. The effective tax rate was 75 percent. See note 9 for further details on tax.
This resulted in a net profit for the first quarter 2021 of USD 127 (129) million.
| (USD MILLION) | Q1 2021 | Q4 2020 | Q1 2020 |
|---|---|---|---|
| Total non-current assets | 11 155 | 11 162 | 10 913 |
| Total current assets | 1 086 | 1 258 | 814 |
| Total assets | 12 241 | 12 420 | 11 727 |
| Total equity | 1 989 | 1 987 | 1 813 |
| Bank and bond debt | 3 474 | 3 969 | 3 593 |
| Total abandonment provisions | 2 753 | 2 806 | 2 795 |
| Deferred taxes | 2 782 | 2 642 | 2 153 |
| Other liabilities | 1 243 | 1 016 | 1 372 |
| Total equity and liabilities | 12 241 | 12 420 | 11 727 |
| Net interest-bearing debt | 3 282 | 3 647 | 3 548 |
At the end of the first quarter 2021, total assets amounted to USD 12,241 (12,420) million, of which current assets were USD 1,086 (1,258) million.
Equity amounted to USD 1,989 (1,987) million at the end of the quarter, corresponding to an equity ratio of 16 (16) percent.
Deferred tax liabilities amounted to USD 2,782 (2,642) million and total abandonment provisions amounted to USD 2,753 (2,806) million. Bank and bond debt totalled USD 3,474 (3,969) million, of which the company's bonds constitute the entire debt at the end of this quarter.
At the end of the first quarter, the company had total available liquidity of USD 4.4 (4.5) billion, comprising USD 392 (538) million in cash and cash equivalents, and USD 4.0 (4.0) billion in undrawn credit facilities.
After the end of the quarter, Aker BP has received firm commitments from a consortium of banks for an extension of its Revolving Credit Facilities (RCF), which consist of a Working Capital Facility (WCF) and a Liquidity Facility (LF). The WCF will be extended from 2022 to 2024 with options for up to two years extension, while the committed amount is reduced from USD 2.0 billion to USD 1.4 billion. The LF will be extended from 2025 to 2026, and the committed amount remains USD 2.0 billion until 2025 and then reduces to USD 1.65 billion for the final year. Other terms of the facilities remain unchanged. After this, available liquidity under the RCF amounts to USD 3.4 (4.0) billion.
| (USD MILLION) | Q1 2021 | Q4 20201) | Q1 20201) |
|---|---|---|---|
| Cash flow from operations | 900 | 678 | 570 |
| Cash flow from investments | -322 | -427 | -382 |
| Cash flow from financing | -723 | -533 | 27 |
| Net change in cash & cash equivalents | -145 | -281 | 215 |
| Cash and cash equivalents | 392 | 538 | 323 |
1) As described in note 1, the presentation of payment of borrowing costs in the statement of cash flows has been changed. As from first quarter 2021, these cash flows are presented as financing activities, while they previously were presented as operating and investment activities. Comparative figures have been restated accordingly.
Net cash flow from operating activities was USD 900 (678) million in the quarter. The increase was driven by higher realised oil and gas prices.
Net cash used for investment activities was USD 322 (427) million, of which investments in fixed assets amounted to USD 216 (297) million for the quarter. Investments in capitalised exploration were USD 27 (44) million. Payments for decommissioning activities amounted to USD 79 (86) million driven by a campaign to plug and abandon (P&A) depleted wells at Valhall.
Net cash outflow from financing activities was USD 723 million, compared to USD 533 million in the previous quarter. Repayment of bonds amounted to USD 515 million and dividend disbursements were USD 113 (71) million. Interest payments were USD 63 (36) million and payments on lease debt amounted to USD 21 (20) million.
The company seeks to reduce the risk related to foreign exchange, interest rates and commodity prices through hedging instruments. The company actively manages its exposures through a mix of forward contracts and options.
The following table shows the company's inventory of oil put options at the time of this report:
| OIL PUT OPTIONS | Q2 2021 | Q3 2021 | Q4 2021 | Q1 2022 | Q2 2022 |
|---|---|---|---|---|---|
| Share of oil prod. covered (after tax) | 40 % | 73 % | 71 % | 14 % | 14 % |
| Average strike (USD/bbl) | 40 | 46 | 46 | 45 | 45 |
| Average premium (USD/bbl) | 1.8 | 2.1 | 2.1 | 2.3 | 2.3 |
At the Annual General Meeting in April 2021, the Board was authorised to approve the distribution of dividends based on the company's annual accounts for 2020 pursuant to section 8-2 (2) of the Norwegian Public Limited Companies Act.
In February the company disbursed dividends of USD 112.5 million, equivalent to USD 0.3124 per share.
On 27 April 2021, the Board resolved to pay a quarterly dividend of USD 112.5 million (USD 0.3124 per share) on or about 11 May 2021. The ambition is to pay total dividends in 2021 of USD 450 million.
Aker BP's net production was 20.0 (20.5) mmboe in the first quarter of 2021, corresponding to 222.2 (223.1) mboepd. Net sold volume was 223.2 (213.8) mboepd. The average realised liquids price was USD 60.1 (44.2) per barrel, while the average realised gas price was USD 38.5 (31.8) per boe.
| KEY FIGURES | AKER BP INTEREST | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Alvheim | 65 % | 35 176 | 35 921 | 29 447 | 33 770 | 36 995 |
| Bøyla | 65 % | 2 921 | 3 843 | 4 858 | 6 568 | 7 631 |
| Skogul | 65 % | 4 450 | 6 891 | 8 091 | 7 899 | 1 622 |
| Vilje | 46.904 % | 2 707 | 2 899 | 2 616 | 3 259 | 3 472 |
| Volund | 65 % | 4 892 | 5 192 | 6 200 | 6 511 | 7 774 |
| Total production | 50 147 | 54 746 | 51 212 | 58 006 | 57 494 | |
| Production efficiency | 99 % | 98 % | 92 % | 96 % | 98 % |
First quarter production from the Alvheim area was 50.1 mboepd net to Aker BP, down eight percent from the previous quarter. The reduction was mainly driven by natural decline and by the Frosk test producer being shut in pending well intervention. At Alvheim, the Boa Attic South well started production at the end of March following strong drilling performance and efficient tie-in and clean-up operations. Production efficiency increased to 99 percent.
A single lateral side-track well on the Volund field has been sanctioned and the well is expected to be drilled in August 2021.
This is expected to be followed by the drilling of a dual-lateral well on Kameleon Infill West, pending final investment decision in the licence.
The Kobra East Gekko development project is being matured towards a final investment decision and in the second quarter 2021. For the Frosk development project, the development concept was approved in the first quarter, and the final investment decision is scheduled for third quarter 2021. The Trell and Trine development project has initiated subsea and tie-in studies.
| KEY FIGURES | AKER BP INTEREST | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Total production | 34.7862 % | 20 206 | 18 723 | 17 025 | 22 089 | 22 705 |
| Production efficiency | 90 % | 90 % | 75 % | 98 % | 97 % |
First quarter production from Ivar Aasen was 20.2 mboepd net to Aker BP, up eight percent from the previous quarter. Two new wells drilled in 2020 began producing in the quarter. Production efficiency remained stable at 90 percent.
The Hanz project is progressing, and a new and improved development concept is under evaluation. A concept select decision is planned in second quarter 2021, and first oil is currently expected in first quarter 2024.
A new drilling campaign with two new wells has been sanctioned and a rig has been contracted. First oil is planned in fourth quarter 2021 and first quarter 2022 respectively.
| KEY FIGURES | AKER BP INTEREST | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Total production | 11.5733 % | 61 178 | 59 613 | 53 051 | 51 027 | 43 877 |
The production at Johan Sverdrup continued with high regularity through the first quarter of 2021, with a new record high 61.2 mboepd net to Aker BP, following the increase in process capacity from 470,000 to 500,000 barrels per day in December.
Another increase in process capacity to 535,000 barrels per day is planned in second quarter 2021.
The 13th oil production well was put on stream late March. With this well completed, the well production capacity is robust for the forecasted increased process capacity.
Phase 2 of the Johan Sverdrup development progressed according to plan, despite challenges caused by COVID-19 at several construction sites. The largest of three modules for the second processing platform, the Main Support Frame (MSF) sailed on plan from Thailand in early April. The three modules will be integrated in May before hook-up and commissioning at Aibel's construction site in Haugesund. Offshore installation at the field centre is planned in the first half of 2022. The jacket constructed by Kværner in Verdal is planned to be installed offshore in June 2021.
| KEY FIGURES | AKER BP INTEREST | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Total production | 23.835 % | 28 973 | 26 121 | 17 544 | 20 599 | 19 788 |
| Production efficiency | 84 % | 98 % | 86 % | 97 % | 99 % |
Production for the quarter was 29.0 mboepd net to Aker BP, up 11 percent from previous quarter driven by Ærfugl phase 1, which started production in November 2020. Production efficiency dropped to 84 (98) percent due to an unplanned shutdown following technical issues with the fire water system.
The Ærfugl Phase 2 project progressed as planned, and the drilling of the two production wells was completed during the quarter. Offshore operations and topside modifications are progressing according to plan. The project remains on schedule for planned production start in fourth quarter 2021.
The Gråsel development project is progressing well. Drilling will commence during the second quarter and first oil is planned in fourth quarter 2021.
| KEY FIGURES | AKER BP INTEREST | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Ula | 80 % | 5 464 | 6 239 | 3 929 | 4 250 | 5 512 |
| Tambar | 55 % | 1 413 | 1 092 | 2 595 | 2 932 | 3 642 |
| Oda | 15 % | 1 865 | 2 959 | 3 887 | 3 258 | 3 623 |
| Total production | 8 741 | 10 290 | 10 411 | 10 441 | 12 777 | |
| Production efficiency | 80 % | 75 % | 87 % | 80 % | 88 % |
Production from the Ula area decreased from the previous quarter mainly due to increased water-breakthrough and choke-back of production for the Oda field.
Production efficiency increased to 80 percent due to high uptime on the Ula field and improved well performance on the Tambar field compared to the previous quarter.
The jack-up rig Maersk Integrator arrived at Tambar in February for drilling of an infill well. The drilling operation was completed early April, and the rig moved to Ula for drilling of another infill well.
| KEY FIGURES | AKER BP INTEREST | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Valhall | 90 % | 52 526 | 52 881 | 51 647 | 46 750 | 49 093 |
| Hod | 90 % | 446 | 682 | 682 | 225 | 982 |
| Total production | 52 972 | 53 564 | 52 329 | 46 975 | 50 075 | |
| Production efficiency | 91 % | 90 % | 90 % | 78 % | 88 % |
First quarter production from Valhall was 53.0 mboepd net to Aker BP, marginally lower than previous quarter. Production efficiency improved slightly to 91 percent.
The partnership has contracted the rig Maersk Reacher to accelerate stimulation and intervention to bring the wells up to full production potential. The rig is expected to arrive during the third quarter.
The Maersk Invincible drilling rig remained at the field centre throughout the quarter to plug and abandon the remaining wells at the old drilling platform (DP) which is scheduled
The NOAKA area is located between Oseberg and Alvheim in the Norwegian North Sea. The area holds several oil and gas discoveries with gross recoverable resources estimated at more than 500 million barrels of oil equivalents, with further exploration and appraisal potential. The partners in the licences are Aker BP ASA, Equinor ASA and LOTOS Exploration & Production Norge AS.
In 2020 the partners entered into an agreement in principle on commercial terms for a coordinated development of the area. The overall development plans for the area consist of a processing platform in the south operated by Aker BP, an unmanned processing platform in the north operated by Equinor and several satellite platforms and tiebacks to cover the various discoveries.
for removal. The P&A operations were finalized early April. Following the P&A campaign the rig will drill two additional wells on Flank North, and one additional well target is being matured for a final investment decision in the second quarter.
The Hod field development is progressing as planned with construction of a wellhead platform at Kværner Verdal. The project has faced some challenges related to available manning under the prevailing COVID-19 restrictions but mitigating actions have been taken to protect the schedule. The offshore work related to tie-in to existing facilities at Valhall has also been initiated.
During the first quarter, Aker BP continued working with its strategic partners to further mature and improve the development concept for NOA and Fulla. Equinor is the operator for Krafla, and is maturing the Krafla concept in close collaboration with Aker BP to optimize the total area development concept. These activities are progressing well, and the technical concept studies are expected to be finalised by the end of May. The formal concept selection is scheduled for the third quarter 2021, and the company expects to submit Plans for Development and Operations (PDO) in the fourth quarter 2022, in time to qualify for the temporary Norwegian tax rules.
Total exploration spend in the first quarter was USD 86 (80) million, while USD 71 (42) million was recognised as exploration expenses in the period, relating to dry well costs, seismic, area fees, field evaluation and G&G costs.
Field evaluation costs are driven by activities related to discoveries and projects which have not yet been sanctioned. In the first quarter, these costs amounted to USD 41 (21) million, with NOAKA as the main driver.
The drilling of the Bask prospect in licence 533 B in the Barents Sea, operated by Lundin, was completed in the quarter. The exploration target for the well was to prove petroleum in reservoir rocks in the lower part of the Torsk Formation from the Early to Middle Palaeocene Age. The well encountered a sandstone layer approximately 90 metres thick, mainly with poor reservoir quality. Although traces of petroleum were found the well is classified as dry. Aker BP has a 35 percent working interest in the licence.
In March, Aker BP UK, a newly established subsidiary of Aker BP, entered into an agreement with Eni UK to take over a 50 percent interest in licence P2511 on the UK Continental Shelf. Eni UK will remain operator. The assignment transaction is to be formally approved by the UK Oil & Gas Authority.
Licence P2511 is located to the borderline of the Norwegian continental shelf. Aker BP as operator has several discoveries in the Alvheim area on the Norwegian side, following a successful exploration campaign in 2019.
The key objective for the newly established partnership between Eni UK and Aker BP UK is to explore the resource potential across the UK border in the greater Alvheim area.
In the quarter, Aker BP also entered into an agreement with Lundin Energy Norway AS to align ownership interests in the Alvheim area. As part of the agreement, Aker BP reduced its interest in the Trine and Trell area (licences PL036E, PL036F, PL102D, PL102F, PL102G and PL102H) by six percent, and increased its interest in the Froskelår discovery (licence PL869) by five percent and in the Lyderhorn exploration prospect (licence PL1041) by 15 percent. Following the transaction, Aker BP holds 65 percent in Froskelår, 58 percent in Trine, 44 percent in Trell and 55 percent in Lyderhorn. The agreement is subject to customary regulatory approvals.
HSSE is always the number one priority in all of Aker BP's activities. The company strives to ensure that all its operations, drilling campaigns and projects are carried out under the highest HSSE standards.
| KEY HSSE INDICATORS | UNIT | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 |
|---|---|---|---|---|---|---|
| Total recordable injury frequency (TRIF) L12M 1) | Per mill. exp. hours |
1.3 | 1.2 | 1.2 | 1.7 | 2.4 |
| Serious incident frequency (SIF) L12M 1) 2) | Per mill. exp. hours |
0 | 0.2 | 0.2 | 0.2 | 0.2 |
| Acute spill | Count | 0 | 0 | 1 | 0 | 0 |
| Process safety events Tier 1 and 2 | Count | 0 | 0 | 0 | 0 | 0 |
| CO2 emissions intensity (equity share) | Kg CO2/boe | 4.2 | 3.8 | 4.0 | 5.3 | 5.1 |
1) Positive change in historical numbers for SIF and TRIF in 2020 due to updated exposure hours
2) SIF definition has been adjusted since previous reports to align with NCS industry definitions
The overall HSSE performance continued to show a positive trend. However, there was a slight increase in the total recordable injuries frequency (TRIF) due to two recordable injuries in the first quarter. None of these injuries were classified as serious. The company is monitoring the trend closely and is taking mitigating actions.
The company is working systematically to protect personnel and to ensure continued and uninterrupted production from all assets during the COVID-19 pandemic. The company's policies and procedures have proved effective and will remain in place for as long as necessary.
The COVID-19 pandemic has created challenges for the oil industry. Under these extraordinary circumstances, Aker BP's main priorities are the safety of its people and the environment as well as its main financial priorities which are to secure the company's financial robustness, to protect its investment grade credit profile, and to maintain financial flexibility to pursue value-accretive growth opportunities going forward.
The company's financial position continues to be very robust, and the company remains well positioned for future value creation. The main items of the company's financial plan for 2021 are unchanged since previous quarter and are as follows:
Most of the company's cost elements (both capex and production cost) are denominated in NOK. The estimated USD amounts are based on an USDNOK exchange rate of 8.5.
| Group | |||||||
|---|---|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||||
| (USD 1 000) | Note | 2021 | 2020 | 2020 | 2021 | 2020 | |
| Petroleum revenues | 1 132 700 | 830 098 | 779 084 | 1 132 700 | 779 084 | ||
| Other income | 537 | 3 410 | 93 021 | 537 | 93 021 | ||
| Total income | 2 | 1 133 238 | 833 508 | 872 105 | 1 133 238 | 872 105 | |
| Production costs | 3 | 175 906 | 142 068 | 156 043 | 175 906 | 156 043 | |
| Exploration expenses | 4 | 70 917 | 41 722 | 50 336 | 70 917 | 50 336 | |
| Depreciation | 6 | 257 554 | 289 408 | 277 412 | 257 554 | 277 412 | |
| Impairments | 5,6 | 29 656 | 55 302 | 653 697 | 29 656 | 653 697 | |
| Other operating expenses | 8 225 | 27 028 | 223 | 8 225 | 223 | ||
| Total operating expenses | 542 258 | 555 528 | 1 137 711 | 542 258 | 1 137 711 | ||
| Operating profit/loss | 590 980 | 277 980 | -265 606 | 590 980 | -265 606 | ||
| Interest income | 366 | 89 | 1 369 | 366 | 1 369 | ||
| Other financial income | 9 515 | 49 203 | 108 709 | 9 515 | 108 709 | ||
| Interest expenses | 47 011 | 47 640 | 40 041 | 47 011 | 40 041 | ||
| Other financial expenses | 52 717 | 43 965 | 218 729 | 52 717 | 218 729 | ||
| Net financial items | 8 | -89 846 | -42 313 | -148 691 | -89 846 | -148 691 | |
| Profit/loss before taxes | 501 134 | 235 667 | -414 298 | 501 134 | -414 298 | ||
| Tax expense (+)/income (-) | 9 | 374 104 | 106 200 | -79 564 | 374 104 | -79 564 | |
| Net profit/loss | 127 029 | 129 467 | -334 734 | 127 029 | -334 734 | ||
| Weighted average no. of shares outstanding basic and diluted Basic and diluted earnings/loss USD per share |
359 839 591 0.35 |
360 100 643 0.36 |
359 984 388 -0.93 |
359 839 591 0.35 |
359 984 388 -0.93 |
| Group | ||||||
|---|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | |||
| (USD 1 000) | Note 2021 |
2021 | 2020 | 2021 | 2020 | |
| Profit/loss for the period | 127 029 | 129 467 | -334 734 | 127 029 | -334 734 | |
| Items which will not be reclassified over profit and loss (net of taxes) Actuarial gain/loss pension plan |
- | 9 | - | - | - | |
| Total comprehensive income/loss in period | 127 029 | 129 477 | -334 734 | 127 029 | -334 734 |
| Group | |||||
|---|---|---|---|---|---|
| (USD 1 000) | Note | 31.03.2021 | 31.12.2020 | 31.03.2020 | |
| ASSETS | |||||
| Intangible assets | |||||
| Goodwill | 6 | 1 647 436 | 1 647 436 | 1 647 436 | |
| Capitalized exploration expenditures | 6 | 462 637 | 521 922 | 478 761 | |
| Other intangible assets | 6 | 1 416 065 | 1 521 311 | 1 522 389 | |
| Tangible fixed assets | |||||
| Property, plant and equipment | 6 | 7 392 321 | 7 266 137 | 7 060 700 | |
| Right-of-use assets | 6 | 126 861 | 132 735 | 170 834 | |
| Financial assets | |||||
| Long-term receivables | 74 927 | 29 086 | 23 400 | ||
| Other non-current assets | 29 042 | 30 210 | 9 869 | ||
| Long-term derivatives | 12 | 5 955 | 12 841 | - | |
| Total non-current assets | 11 155 243 | 11 161 678 | 10 913 389 | ||
| Inventories | |||||
| Inventories | 110 895 | 112 704 | 97 337 | ||
| Receivables | |||||
| Trade receivables | 274 510 | 297 880 | 19 529 | ||
| Other short-term receivables | 10 | 283 742 | 286 817 | 307 635 | |
| Short-term derivatives | 12 | 24 532 | 23 212 | 66 611 | |
| Cash and cash equivalents | |||||
| Cash and cash equivalents | 11 | 392 276 | 537 801 | 322 789 | |
| Total current assets | 1 085 955 | 1 258 414 | 813 902 | ||
| TOTAL ASSETS | 12 241 198 | 12 420 091 | 11 727 291 |
| Group | |||||
|---|---|---|---|---|---|
| (USD 1 000) | Note | 31.03.2021 | 31.12.2020 | 31.03.2020 | |
| EQUITY AND LIABILITIES | |||||
| Equity | |||||
| Share capital | 57 056 | 57 056 | 57 056 | ||
| Share premium | 3 637 297 | 3 637 297 | 3 637 297 | ||
| Other equity | -1 705 359 | -1 707 071 | -1 881 123 | ||
| Total equity | 1 988 993 | 1 987 281 | 1 813 229 | ||
| Non-current liabilities | |||||
| Deferred taxes | 9 | 2 781 602 | 2 642 461 | 2 153 376 | |
| Long-term abandonment provision | 16 | 2 665 343 | 2 650 263 | 2 642 264 | |
| Long-term bonds | 14 | 3 474 328 | 3 968 566 | 3 120 062 | |
| Long-term derivatives | 12 | - | - | 56 982 | |
| Long-term lease debt | 7 | 115 299 | 131 856 | 179 501 | |
| Other interest-bearing debt | 15 | - | - | 280 784 | |
| Total non-current liabilities | 9 036 572 | 9 393 146 | 8 432 968 | ||
| Current liabilities | |||||
| Trade creditors | 83 157 | 113 517 | 117 681 | ||
| Short-term bonds | 14 | - | - | 192 541 | |
| Accrued public charges and indirect taxes | 18 226 | 25 761 | 15 482 | ||
| Tax payable | 9 | 452 131 | 163 352 | 260 081 | |
| Short-term derivatives | 12 | 6 293 | 3 539 | 153 527 | |
| Short-term abandonment provision | 16 | 87 850 | 155 244 | 153 043 | |
| Short-term lease debt | 7 | 85 047 | 83 904 | 97 855 | |
| Other current liabilities | 13 | 482 929 | 494 346 | 490 884 | |
| Total current liabilities | 1 215 633 | 1 039 664 | 1 481 094 | ||
| Total liabilities | 10 252 205 | 10 432 810 | 9 914 063 | ||
| TOTAL EQUITY AND LIABILITIES | 12 241 198 | 12 420 091 | 11 727 291 |
| Other equity | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other comprehensive income | ||||||||
| (USD 1 000) | Share capital | Share premium |
Other paid-in capital |
Actuarial gains/losses |
Foreign currency translation reserves1) |
Accumulated deficit |
Total other equity |
Total equity |
| Equity as of 31.12.2019 | 57 056 | 3 637 297 | 573 083 | -85 | -115 491 | -1 784 274 | -1 326 767 | 2 367 585 |
| Dividend distributed | - | - | - | - | - | -212 500 | -212 500 | -212 500 |
| Profit/loss for the period | - | - | - | - | - | -334 734 | -334 734 | -334 734 |
| Purchase of treasury shares | - | - | - | - | - | -7 122 | -7 122 | -7 122 |
| Equity as of 31.03.2020 | 57 056 | 3 637 297 | 573 083 | -85 | -115 491 | -2 338 630 | -1 881 123 | 1 813 229 |
| Dividend distributed Profit/loss for the period |
- - |
- - |
- - |
- - |
- - |
-212 500 379 449 |
-212 500 379 449 |
-212 500 379 449 |
| Purchase/sale of treasury shares | - | - | - | - | - | 7 094 | 7 094 | 7 094 |
| Other comprehensive income for the period | - | - | - | 9 | - | - | 9 | 9 |
| Equity as of 31.12.2020 | 57 056 | 3 637 297 | 573 083 | -76 | -115 491 | -2 164 587 | -1 707 071 | 1 987 281 |
| Dividend distributed Profit/loss for the period Purchase of treasury shares2) |
- - - |
- - - |
- - - |
- - - |
- - - |
-112 500 127 029 -12 818 |
-112 500 127 029 -12 818 |
-112 500 127 029 -12 818 |
| Equity as of 31.03.2021 | 57 056 | 3 637 297 | 573 083 | -76 | -115 491 | -2 162 875 | -1 705 359 | 1 988 993 |
1) The amount arose mainly as a result of the change in functional currency in 2014.
2) The treasury shares are purchased/sold for use in the company's share saving plan.
| Group | ||||||
|---|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | |||
| Restated | Restated | Restated | ||||
| (USD 1 000) | Note | 2021 | 2020 | 2020 | 2021 | 2020 |
| CASH FLOW FROM OPERATING ACTIVITIES | ||||||
| Profit/loss before taxes | 501 134 | 235 667 | -414 298 | 501 134 | -414 298 | |
| Taxes paid | 9 | - | -16 556 | -48 150 | - | -48 150 |
| Taxes refunded | 9 | 11 420 | 217 373 | - | 11 420 | - |
| Depreciation | 6 | 257 554 | 289 408 | 277 412 | 257 554 | 277 412 |
| Impairment | 5,6 | 29 656 | 55 302 | 653 697 | 29 656 | 653 697 |
| Accretion expenses | 8,16 | 27 668 | 29 298 | 29 265 | 27 668 | 29 265 |
| Total interest expenses (excluding amortized loan costs) | 8 | 39 638 | 44 559 | 35 004 | 39 638 | 35 004 |
| Changes in derivatives | 2,8 | 8 321 | -43 728 | 103 609 | 8 321 | 103 609 |
| Amortized loan costs | 8 | 7 372 | 3 081 | 5 036 | 7 372 | 5 036 |
| Expensed capitalized dry wells | 4,6 | 12 201 | 6 071 | 28 982 | 12 201 | 28 982 |
| Changes in inventories, trade creditors and receivables | -5 181 | -199 547 | 136 856 | -5 181 | 136 856 | |
| Changes in other current balance sheet items | 10 577 | 57 211 | -237 162 | 10 577 | -237 162 | |
| NET CASH FLOW FROM OPERATING ACTIVITIES | 900 358 | 678 138 | 570 252 | 900 358 | 570 252 | |
| CASH FLOW FROM INVESTMENT ACTIVITIES | ||||||
| Payment for removal and decommissioning of oil fields | -78 576 | -85 508 | -20 929 | -78 576 | -20 929 | |
| Disbursements on investments in fixed assets (excluding capitalized interest) | -216 162 | -297 219 | -329 608 | -216 162 | -329 608 | |
| Disbursements on investments in capitalized exploration | -26 978 | -43 774 | -31 253 | -26 978 | -31 253 | |
| NET CASH FLOW FROM INVESTMENT ACTIVITIES | -321 717 | -426 501 | -381 790 | -321 717 | -381 790 | |
| CASH FLOW FROM FINANCING ACTIVITIES | ||||||
| Net drawdown/repayment of revolving credit facility | - | - | -1 150 000 | - | -1 150 000 | |
| Repayment of bonds | -514 690 | -406 000 | - | -514 690 | - | |
| Net proceeds from bond issue | - | - | 1 483 906 | - | 1 483 906 | |
| Interest paid (including interest element of lease payments) | -62 585 | -35 966 | -55 954 | -62 585 | -55 954 | |
| Payments on lease debt related to investments in fixed assets | -740 | -971 | -26 606 | -740 | -26 606 | |
| Payments on other lease debt | -20 051 | -18 873 | -5 183 | -20 051 | -5 183 | |
| Paid dividend | -112 500 | -70 833 | -212 500 | -112 500 | -212 500 | |
| Net purchase/sale of treasury shares | -12 818 | - | -7 122 | -12 818 | -7 122 | |
| NET CASH FLOW FROM FINANCING ACTIVITIES | -723 384 | -532 642 | 26 541 | -723 384 | 26 541 | |
| Net change in cash and cash equivalents | -144 742 | -281 006 | 215 002 | -144 742 | 215 002 | |
| Cash and cash equivalents at start of period | 537 801 | 818 547 | 107 104 | 537 801 | 107 104 | |
| Effect of exchange rate fluctuation on cash held | -783 | 259 | 682 | -783 | 682 | |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 11 | 392 276 | 537 801 | 322 789 | 392 276 | 322 789 |
(All figures in USD 1 000 unless otherwise stated)
These condensed consolidated interim financial statements ("interim financial statements") have been prepared in accordance with the International Financial Reporting Standards as adopted by the EU ("IFRS") IAS 34 "Interim Financial Reporting", thus the interim financial statements do not include all information required by IFRS and should be read in conjunction with the group's 2020 annual financial statements. The interim financial statements reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the financial position, results of operations and cash flows for the dates and interim periods presented. Interim period results are not necessarily indicative of results of operations or cash flows for an annual period. These interim financial statements have been subject to a review in accordance with the International Standard on Review Engagements 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity.
These interim financial statements were authorised for issue by the company's Board of Directors on 27 April 2021.
The accounting principles used for this interim report are consistent with the principles used in the group's 2020 annual financial statements, except for a change in presentation of payment of borrowing costs in the statement of cash flows. From Q1 2021, the group will present these cash flows as financing activities, while they prior to 2021 have been presented as operational and investment activities. The reason behind the change is that borrowing costs are directly linked to the company's financing activities, and are thus deemed more relevant to include under financing activities. Comparative figures have been restated accordingly and the impact on previous periods is included in the table below.
| Q4 | Q1 | |
|---|---|---|
| Breakdown of restating impact on Statetment of Cash Flow (USD 1 000) | 2020 | 2020 |
| NET CASH FLOW FROM OPERATING ACTIVITIES | ||
| - Prior to restating | 645 014 | 523 698 |
| - After restating | 678 138 | 570 252 |
| Change | 33 124 | 46 554 |
| NET CASH FLOW FROM INVESTMENT ACTIVITIES | ||
| - Prior to restating | -435 343 | -394 691 |
| - After restating | -426 501 | -381 790 |
| Change | 8 842 | 12 900 |
| NET CASH FLOW FROM FINANCING ACTIVITIES | ||
| - Prior to restating | -490 677 | 85 995 |
| - After restating | -532 642 | 26 541 |
| Change | -41 966 | -59 454 |
| Impact on net change in cash and cash equivalents | - | - |
In preparing these interim financial statements, management has made judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
The significant judgements made by management in applying the group's accounting policies and the key sources of estimation uncertainty are in all material respects the same as those that applied in the group's 2020 annual financial statements. The COVID-19 pandemic and associated uncertainties and disruption to the global economy may have negative effects on demand for oil and gas and / or result in interruptions to the company's operations. Such events may adversely impact the company's future results from operations and cash flows, and may lead to impairment of assets.
| Group | |||||||
|---|---|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||||
| Breakdown of petroleum revenues (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 | ||
| Sales of liquids | 989 511 | 714 514 | 708 927 | 989 511 | 708 927 | ||
| Sales of gas | 139 224 | 111 431 | 66 187 | 139 224 | 66 187 | ||
| Tariff income | 3 966 | 4 154 | 3 971 | 3 966 | 3 971 | ||
| Total petroleum revenues | 1 132 700 | 830 098 | 779 084 | 1 132 700 | 779 084 | ||
| Sales of liquids (boe 1 000) | 16 468 | 16 165 | 15 858 | 16 468 | 15 858 | ||
| Sales of gas (boe 1 000) | 3 620 | 3 507 | 3 026 | 3 620 | 3 026 | ||
| Other income (USD 1 000) | |||||||
| Realized gain/loss (-) on oil derivatives | -3 044 | -7 611 | 14 483 | -3 044 | 14 483 | ||
| Unrealized gain/loss (-) on oil derivatives | -2 312 | 1 718 | 68 416 | -2 312 | 68 416 | ||
| Other income1) | 5 893 | 9 302 | 10 122 | 5 893 | 10 122 | ||
| Total other income | 537 | 3 410 | 93 021 | 537 | 93 021 |
1) Includes partner coverage of RoU assets recognized on gross basis in the balance sheet and used in operated activity.
| Group | ||||||
|---|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | |||
| Breakdown of production cost (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 | |
| Cost of operations | 112 523 | 108 169 | 114 340 | 112 523 | 114 340 | |
| Shipping and handling | 47 719 | 47 990 | 41 918 | 47 719 | 41 918 | |
| Environmental taxes | 10 834 | 9 190 | 8 960 | 10 834 | 8 960 | |
| Production cost based on produced volumes | 171 076 | 165 349 | 165 218 | 171 076 | 165 218 | |
| Adjustment for over/underlift (-) | 4 830 | -23 281 | -9 175 | 4 830 | -9 175 | |
| Production cost based on sold volumes | 175 906 | 142 068 | 156 043 | 175 906 | 156 043 | |
| Total produced volumes (boe 1 000) | 19 999 | 20 525 | 18 938 | 19 999 | 18 938 | |
| Production cost per boe produced (USD/boe) | 8.6 | 8.1 | 8.7 | 8.6 | 8.7 |
| Group | |||||
|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||
| Breakdown of exploration expenses (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 |
| Seismic | 4 213 | 1 627 | 2 402 | 4 213 | 2 402 |
| Area fee | 4 167 | 3 877 | 3 773 | 4 167 | 3 773 |
| Field evaluation | 40 643 | 21 308 | 6 531 | 40 643 | 6 531 |
| Dry well expenses1) | 12 201 | 6 071 | 28 982 | 12 201 | 28 982 |
| Other exploration expenses | 9 693 | 8 839 | 8 650 | 9 693 | 8 650 |
| Total exploration expenses | 70 917 | 41 722 | 50 336 | 70 917 | 50 336 |
1) Dry well expenses in Q1 2021 are mainly related to the Bask well.
Impairment tests of individual cash-generating units are performed when impairment/reversal triggers are identified, and goodwill is tested for impairment at least annually. In Q1 2021, two categories of impairment tests have been performed:
Impairment is recognized when the book value of an asset or a cash-generating unit, including associated goodwill, exceeds the recoverable amount. Correspondingly, a reversal of impairment is recognized when the recoverable amount exceeds the book value. Prior period impairment of goodwill is not subject to reversal. The recoverable amount is the higher of the asset's fair value less cost to sell and value in use. The impairment testing for Q1 has been performed in accordance with the fair value method (level 3 in fair value hierarchy) and based on discounted cash flows. The expected future cash flow is discounted to the net present value by applying a discount rate after tax that reflects the current market valuation of the time value of money, and the specific risk related to the asset. The discount rate is derived from the weighted average cost of capital (WACC) for a market participant. Cash flows are projected for the estimated lifetime of the fields, which may exceed periods greater than five years.
For producing licenses and licenses in the development phase, recoverable amount is estimated based on discounted future after tax cash flows. Below is an overview of the key assumptions applied for impairment testing purposes as of 31 March 2021.
Future price level is a key assumption and has significant impact on the net present value. Forecasted oil and gas prices are based on management's estimates and available market data. Information about market prices in the near future can be derived from the futures contract market. The information about future prices is less reliable on a long-term basis, as there are fewer observable market transactions going forward. In the impairment test, the oil and gas prices are therefore based on the forward curve from the beginning of Q2 2021 to the end of Q1 2024. From Q2 2024, the oil and gas prices are based on the company's long-term price assumptions. Long-term oil price assumption is unchanged from year-end 2020.
The nominal oil prices applied in the impairment test are as follows:
| Year | USD/BOE |
|---|---|
| 2021 | 61.9 |
| 2022 | 58.4 |
| 2023 | 56.2 |
| 2024 | 65.5 |
| From 2025 (in real terms) | 65.0 |
The nominal gas prices applied in the impairment test are as follows:
| Year | GBP/therm |
|---|---|
| 2021 | 0.49 |
| 2022 | 0.47 |
| 2023 | 0.44 |
| 2024 | 0.50 |
| From 2025 (in real terms) | 0.48 |
Future cash flows are calculated on the basis of expected production profiles and estimated proven and probable remaining reserves.
Future capex, opex and abandonment cost are calculated based on the expected production profiles and the best estimate of the related cost.
The post tax nominal discount rate used is 8.1 percent, consistent with the rate applied at Q4 2020.
| Currency rates | |
|---|---|
| Year | USD/NOK |
| 2021 | 8.55 |
| 2022 | 8.56 |
| 2023 | 8.62 |
| 2024 | 8.17 |
| From 2025 | 8.00 |
The long-term inflation rate is assumed to be 2.0 percent.
The technical goodwill recognized in previous business combinations is allocated to each CGU for the purpose of impairment testing. Hence, the impairment test of technical goodwill is included in the impairment testing of assets, and the technical goodwill is written down before the asset. The carrying value of the assets is the sum of tangible assets, intangible assets and technical goodwill as of the assessment date. In line with the methodology described in the annual report, deferred tax (from the date of acquisitions) reduces the net carrying value prior to the impairment charges. When deferred tax liabilities from the acquisitions decreases as a result of depreciation, more goodwill is as such exposed for impairment. This may lead to future impairment charges even though other assumptions remain stable.
Below is an overview of the impairment charge and the reversal of impairment and the carrying value per cash generating unit where impairments and reversals have been recognized in Q1 2021:
| Cash-generating unit (USD 1 000) | Ula/Tambar | Ivar Aasen |
|---|---|---|
| Net carrying value | 707 844 | 892 856 |
| Recoverable amount | 590 298 | 980 745 |
| Impairment/reversal (-) | 117 546 | -87 890 |
| Allocated as follows: | ||
| Technical goodwill | - | - |
| Other intangible assets/license rights | 85 444 | -2 652 |
| Tangible fixed assets | 32 102 | -85 237 |
The main reasons for the Ula/Tambar impairment charge are the effect of updated cost and production profiles offset by the increase in short-term oil and gas prices, while the impairment reversal on Ivar Aasen is mainly caused by the increase in short-term oil and gas prices.
For details of the allocation of the impairment/reversal to tangible fixed assets and intangible assets, see note 6.
The table below shows how the impairment or reversal of impairment of assets and technical goodwill would be affected by changes in the various assumptions, given that the remaining assumptions are constant. The CGU's impacted are Ula/Tambar, Ivar Aasen and Alvheim.
| Change in impairment after | |||||
|---|---|---|---|---|---|
| Assumption (USD 1 000) | Change | Increase in assumptions | Decrease in assumptions | ||
| Oil and gas price forward period | +/- 50 % | -220 346 | 622 733 | ||
| Oil and gas price long-term | +/- 20 % | -159 790 | 342 217 | ||
| Production profile (reserves) | +/- 5 % | -67 422 | 132 637 | ||
| Discount rate | +/- 1 % point | 60 070 | -15 601 | ||
| Currency rate USD/NOK | +/- 2.0 NOK | -183 390 | 425 037 | ||
| Inflation | +/- 1 % point | -39 101 | 70 030 |
Residual goodwill is allocated across all CGUs for impairment testing. The combined recoverable amount exceeds the carrying amount by a substantial margin.
TANGIBLE FIXED ASSETS - GROUP
| Property, plant and equipment | Production | Fixtures and | ||
|---|---|---|---|---|
| Assets under | facilities | fittings, office | ||
| (USD 1 000) | development | including wells | machinery | Total |
| Book value 31.12.2019 | 1 250 365 | 5 687 957 | 84 954 | 7 023 276 |
| Acquisition cost 31.12.2019 | 1 250 365 | 9 066 022 | 170 413 | 10 486 800 |
| Additions | 586 301 | 739 166 | 21 954 | 1 347 421 |
| Disposals/retirement | - | 675 733 | -69 | 675 664 |
| Reclassification | -747 913 | 757 420 | 48 867 | 58 375 |
| Acquisition cost 31.12.2020 | 1 088 754 | 9 886 875 | 241 304 | 11 216 933 |
| Accumulated depreciation and impairments 31.12.2019 | - | 3 378 065 | 85 459 | 3 463 524 |
| Depreciation | - | 963 619 | 40 776 | 1 004 395 |
| Impairment/reversal (-) | - | 67 099 | - | 67 099 |
| Disposals/retirement depreciation | - | -584 292 | 69 | -584 223 |
| Accumulated depreciation and impairments 31.12.2020 | - | 3 824 491 | 126 305 | 3 950 795 |
| Book value 31.12.2020 | 1 088 754 | 6 062 384 | 114 999 | 7 266 137 |
| Acquisition cost 31.12.2020 | 1 088 754 | 9 886 875 | 241 304 | 11 216 933 |
| Additions | 137 414 | 87 760 | 6 073 | 231 247 |
| Disposals/retirement | - | - | - | - |
| Reclassification1) | -172 675 | 244 384 | 2 597 | 74 305 |
| Acquisition cost 31.03.2021 | 1 053 493 | 10 219 019 | 249 974 | 11 522 485 |
| Accumulated depreciation and impairments 31.12.2020 | - | 3 824 491 | 126 305 | 3 950 795 |
| Depreciation | - | 221 906 | 10 598 | 232 504 |
| Impairment/reversal (-) | - | -53 135 | - | -53 135 |
| Disposals/retirement depreciation | - | - | - | - |
| Accumulated depreciation and impairments 31.03.2021 | - | 3 993 262 | 136 903 | 4 130 165 |
| Book value 31.03.2021 | 1 053 493 | 6 225 757 | 113 071 | 7 392 321 |
1) The reclassification relates to wells which have started production during Q1 2021.
Production facilities, including wells, are depreciated in accordance with the unit-of-production method. Office machinery, fixtures and fittings etc. are depreciated using the straightline method over their useful life, i.e. 3 - 5 years. Removal and decommissioning costs are included as production facilities or fields under development.
| Right-of-use assets | |||||
|---|---|---|---|---|---|
| Vessels and | |||||
| (USD 1 000) | Drilling Rigs | Boats | Office | Other | Total |
| Book value 31.12.2019 | 101 487 | 68 941 | 21 774 | 2 127 | 194 328 |
| Acquisition cost 31.12.2019 | 106 856 | 72 106 | 29 593 | 2 303 | 210 859 |
| Additions | - | - | 16 834 | - | 16 834 |
| Allocated to abandonment activity | -11 236 | -1 199 | - | - | -12 435 |
| Disposals/retirement | 16 197 | 5 920 | - | - | 22 117 |
| Reclassification | -31 461 | -2 972 | - | - | -34 432 |
| Acquisition cost 31.12.2020 | 47 963 | 62 016 | 46 427 | 2 303 | 158 709 |
| Accumulated depreciation and impairments 31.12.2019 | 5 369 | 3 166 | 7 820 | 177 | 16 531 |
| Depreciation | 9 265 | 2 827 | 7 082 | 177 | 19 350 |
| Impairment/reversal (-) | - | - | - | - | - |
| Disposals/retirement depreciation | -8 535 | -1 373 | - | - | -9 907 |
| Accumulated depreciation and impairments 31.12.2020 | 6 099 | 4 620 | 14 902 | 353 | 25 974 |
| Book value 31.12.2020 | 41 864 | 57 395 | 31 525 | 1 950 | 132 735 |
| Acquisition cost 31.12.2020 | 47 963 | 62 016 | 46 427 | 2 303 | 158 709 |
| Additions | - | - | 5 282 | - | 5 282 |
| Allocated to abandonment activity1) | -7 388 | -932 | - | - | -8 319 |
| Disposals/retirement | - | - | - | - | - |
| Reclassification2) | - | -242 | - | - | -242 |
| Acquisition cost 31.03.2021 | 40 575 | 60 842 | 51 709 | 2 303 | 155 430 |
| Accumulated depreciation and impairments 31.12.2020 | 6 099 | 4 620 | 14 902 | 353 | 25 974 |
| Depreciation | - | 490 | 2 060 | 44 | 2 595 |
| Impairment/reversal (-) | - | - | - | - | - |
| Disposals/retirement depreciation | - | - | - | - | - |
| Accumulated depreciation and impairments 31.03.2021 | 6 099 | 5 110 | 16 962 | 397 | 28 569 |
| Book value 31.03.2021 | 34 476 | 55 732 | 34 747 | 1 906 | 126 861 |
1) This represents the share of right-of-use assets used in abandonment activity, and thus booked against the abandonment provision.
2) Reclassified to tangible fixed assets in line with the activity of the right-of-use asset.
Right-of-use assets are depreciated linearly over the lifetime of the related lease contract.
| Other intangible assets | |||||
|---|---|---|---|---|---|
| (USD 1 000) | Licenses etc. | Software | Total | expenditures | Goodwill |
| Book value 31.12.2019 | 1 915 968 | - | 1 915 968 | 621 315 | 1 712 809 |
| Acquisition cost 31.12.2019 | 2 396 433 | 7 501 | 2 403 934 | 621 315 | 2 738 973 |
| Additions | - | 127 283 | - | ||
| Disposals/retirement/expensed dry wells | 27 448 | - | 27 448 | 56 626 | 12 391 |
| Reclassification | - | - | - | -23 942 | - |
| Acquisition cost 31.12.2020 | 2 368 985 | 7 501 | 2 376 486 | 668 029 | 2 726 583 |
| Accumulated depreciation and impairments 31.12.2019 | 480 465 | 7 501 | 487 966 | - | 1 026 165 |
| Depreciation | 98 073 | - | 98 073 | - | - |
| Impairment/reversal (-) | 294 549 | - | 294 549 | 146 107 | 65 373 |
| Disposals/retirement depreciation | -25 413 | - | -25 413 | - | -12 391 |
| Accumulated depreciation and impairments 31.12.2020 | 847 674 | 7 501 | 855 175 | 146 107 | 1 079 146 |
| Book value 31.12.2020 | 1 521 311 | - | 1 521 311 | 521 922 | 1 647 436 |
| Acquisition cost 31.12.2020 | 2 368 985 | 7 501 | 2 376 486 | 668 029 | 2 726 583 |
| Additions | - | 26 978 | - | ||
| Disposals/retirement/expensed dry wells | - | - | - | 12 201 | - |
| Reclassification | - | - | - | -74 063 | - |
| Acquisition cost 31.03.2021 | 2 368 985 | 7 501 | 2 376 486 | 608 743 | 2 726 583 |
| Accumulated depreciation and impairments 31.12.2020 | 847 674 | 7 501 | 855 175 | 146 107 | 1 079 146 |
| Depreciation | 22 455 | - | 22 455 | - | - |
| Impairment/reversal (-) | 82 791 | - | 82 791 | - | - |
| Disposals/retirement depreciation | - | - | - | - | - |
| Accumulated depreciation and impairments 31.03.2021 | 952 920 | 7 501 | 960 421 | 146 107 | 1 079 146 |
| Book value 31.03.2021 | 1 416 065 | - | 1 416 065 | 462 637 | 1 647 436 |
Licenses include both planned and producing projects on various fields. The producing projects are depreciated in line with the unit-of-production method for the applicable field.
| Group | |||||
|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||
| Depreciation in the income statement (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 |
| Depreciation of tangible fixed assets | 232 504 | 262 720 | 245 134 | 232 504 | 245 134 |
| Depreciation of right-of-use assets | 2 595 | 2 156 | 3 738 | 2 595 | 3 738 |
| Depreciation of other intangible assets | 22 455 | 24 532 | 28 540 | 22 455 | 28 540 |
| Total depreciation in the income statement | 257 554 | 289 408 | 277 412 | 257 554 | 277 412 |
| Impairment in the income statement (USD 1 000) | |||||
| Impairment/reversal of tangible fixed assets | -53 135 | 57 607 | 78 459 | -53 135 | 78 459 |
| Impairment/reversal of other intangible assets | 82 791 | -2 305 | 365 040 | 82 791 | 365 040 |
| Impairment/reversal of capitalized exploration expenditures | - | - | 144 826 | - | 144 826 |
| Impairment of goodwill | - | - | 65 373 | - | 65 373 |
Total impairment in the income statement 29 656 55 302 653 697 29 656 653 697
The incremental borrowing rate applied in discounting of the nominal lease debt is between 2.71 percent and 6.71 percent, dependent on the duration of the lease and when it was intially recognized.
| Group | |||
|---|---|---|---|
| 2021 | 2020 | 2020 | |
| (USD 1 000) | Q1 | Q1 | 01.01.-31.12. |
| Lease debt as of beginning of period | 215 760 | 313 256 | 313 256 |
| New lease debt recognized in the period | 5 282 | - | 16 834 |
| Payments of lease debt1) | -24 199 | -36 699 | -118 224 |
| Lease debt derecognized in the period | - | - | -12 767 |
| Interest expense on lease debt | 3 407 | 4 911 | 16 629 |
| Currency exchange differences | 96 | -4 111 | 32 |
| Total lease debt | 200 346 | 277 356 | 215 760 |
| Short-term | 85 047 | 97 855 | 83 904 |
| Long-term | 115 299 | 179 501 | 131 856 |
| 1) Payments of lease debt split by activities (USD 1 000): | |||
| Investments in fixed assets | 861 | 30 716 | 67 125 |
| Abandonment activity | 19 778 | 1 521 | 27 660 |
| Operating expenditures | 1 803 | 3 116 | 18 075 |
| Exploration expenditures | 495 | 221 | 874 |
| Other income | 1 261 | 1 126 | 4 489 |
| Total | 24 199 | 36 699 | 118 224 |
| Nominal lease debt maturity breakdown (USD 1 000): | |||
| Within one year | 95 208 | 113 045 | 95 124 |
| Two to five years | 84 512 | 153 037 | 99 809 |
| After five years | 55 107 | 57 693 | 57 464 |
| Total | 234 827 | 323 775 | 252 397 |
The identified leases have no significant impact on the group`s financing, loan covenants or dividend policy. The group does not have any residual value guarantees. Extension options are included in the lease liability when, based on management's judgement, it is reasonably certain that an extension will be exercised.
| Group | |||||
|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||
| (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 |
| Interest income | 366 | 89 | 1 369 | 366 | 1 369 |
| Realized gains on derivatives | 9 515 | 7 193 | 3 739 | 9 515 | 3 739 |
| Change in fair value of derivatives | - | 42 010 | - | - | |
| Net currency gains | - | - | 104 970 | - | 104 970 |
| Total other financial income | 9 515 | 49 203 | 108 709 | 9 515 | 108 709 |
| Interest expenses | 44 451 | 49 869 | 42 994 | 44 451 | 42 994 |
| Interest on lease debt | 3 407 | 3 531 | 4 911 | 3 407 | 4 911 |
| Capitalized interest cost, development projects | -8 220 | -8 842 | -12 900 | -8 220 | -12 900 |
| Amortized loan costs1) | 7 372 | 3 081 | 5 036 | 7 372 | 5 036 |
| Total interest expenses | 47 011 | 47 640 | 40 041 | 47 011 | 40 041 |
| Net currency loss | 3 168 | 5 501 | - | 3 168 | - |
| Realized loss on derivatives | 863 | 9 121 | 11 036 | 863 | 11 036 |
| Change in fair value of derivatives | 6 008 | - | 172 025 | 6 008 | 172 025 |
| Accretion expenses | 27 668 | 29 298 | 29 265 | 27 668 | 29 265 |
| Other financial expenses1) | 15 009 | 45 | 6 403 | 15 009 | 6 403 |
| Total other financial expenses | 52 717 | 43 965 | 218 729 | 52 717 | 218 729 |
| Net financial items | -89 846 | -42 313 | -148 691 | -89 846 | -148 691 |
1) Includes USD 4.2 million in remaining unamortized fees and USD 14.7 million in early redemption premium on the USD 500 million 5.875% Senior Notes due 2025, which was redeemed on 31 March 2021.
| Group | |||||
|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||
| Tax for the period (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 |
| Current year tax payable/receivable | 228 646 | 25 836 | -5 348 | 228 646 | -5 348 |
| Change in current year deferred tax | 141 355 | 79 900 | -78 385 | 141 355 | -78 385 |
| Prior period adjustments | 4 103 | 463 | 4 169 | 4 103 | 4 169 |
| Tax expense (+)/income (-) | 374 104 | 106 200 | -79 564 | 374 104 | -79 564 |
| Group | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | 2020 | |||
| Calculated tax payable (-)/tax receivable (+) (USD 1 000) | Q1 | Q1 | 01.01.-31.12. | ||
| Tax payable/receivable at beginning of period | -163 352 | -361 157 | -361 157 | ||
| Current year tax payable/receivable | -228 646 | 5 348 | 333 104 | ||
| Tax payable/receivable related to acquisitions/sales | - | - | -3 855 | ||
| Net tax payment/refund | -11 420 | 48 150 | -180 922 | ||
| Prior period adjustments and change in estimate of uncertain tax positions | -48 390 | -7 764 | -10 425 | ||
| Currency movements of tax payable/receivable | -323 | 55 343 | 59 903 | ||
| Net tax payable (-)/receivable (+) | -452 131 | -260 081 | -163 352 | ||
| Tax receivable included as current assets (+) | - | - | - | ||
| Tax payable included as current liabilities (-) | -452 131 | -260 081 | -163 352 |
| Group | |||
|---|---|---|---|
| 2021 | 2020 | 2020 | |
| Deferred tax liability (-)/asset (+) (USD 1 000) | Q1 | Q1 | 01.01.-31.12. |
| Deferred tax liability/asset at beginning of period | -2 642 461 | -2 235 357 | -2 235 357 |
| Change in current year deferred tax | -141 355 | 78 385 | -448 393 |
| Deferred tax related to acquisitions/sales | - | - | 37 727 |
| Prior period adjustments | 2 214 | 3 595 | 3 595 |
| Deferred tax charged to OCI and equity | - | - | -33 |
| Net deferred tax liability (-)/asset (+) | -2 781 602 | -2 153 376 | -2 642 461 |
| Group | |||||
|---|---|---|---|---|---|
| Q1 | Q4 | Q1 | 01.01.-31.03. | ||
| Reconciliation of tax expense (USD 1 000) | 2021 | 2020 | 2020 | 2021 | 2020 |
| 78 % tax rate on profit/loss before tax | 390 884 | 183 820 | -323 152 | 390 884 | -323 152 |
| Tax effect of uplift | -48 564 | -61 301 | -35 291 | -48 564 | -35 291 |
| Permanent difference on impairment | -1 320 | 1 497 | 170 786 | -1 320 | 170 786 |
| Foreign currency translation of NOK monetary items | 2 397 | 3 026 | -78 670 | 2 397 | -78 670 |
| Foreign currency translation of USD monetary items | 9 354 | 229 697 | -411 206 | 9 354 | -411 206 |
| Tax effect of financial and other 22 % items | 18 588 | -107 953 | 242 250 | 18 588 | 242 250 |
| Currency movements of tax balances1) | -3 600 | -153 368 | 351 367 | -3 600 | 351 367 |
| Other permanent differences, prior period adjustments and change in estimate of | 6 365 | 10 782 | 4 351 | 6 365 | 4 351 |
| uncertain tax positions | |||||
| Tax expense (+)/income (-) | 374 104 | 106 200 | -79 564 | 374 104 | -79 564 |
1) Tax balances are in NOK and converted to USD using the period end currency rate. When NOK weakens against USD, the tax rate increases as there is less remaining tax depreciation measured in USD (and vice versa).
In accordance with statutory requirements, the calculation of current tax is required to be based on NOK functional currency. This may impact the effective tax rate as the company's functional currency is USD.
| Group | |||
|---|---|---|---|
| (USD 1 000) | 31.03.2021 | 31.12.2020 | 31.03.2020 |
| Prepayments | 63 972 | 59 635 | 80 134 |
| VAT receivable | 7 326 | 6 770 | 6 796 |
| Underlift of petroleum | 40 584 | 53 537 | 49 152 |
| Accrued income from sale of petroleum products | 80 843 | 49 441 | 78 019 |
| Other receivables, mainly balances with license partners | 91 018 | 117 433 | 93 534 |
| Total other short-term receivables | 283 742 | 286 817 | 307 635 |
The item 'Cash and cash equivalents' consists of bank accounts and short-term investments that constitute parts of the group's transaction liquidity.
| Group | ||
|---|---|---|
| 31.03.2021 | 31.12.2020 | 31.03.2020 |
| 392 276 | 537 801 | 322 789 |
| 392 276 | 537 801 | 322 789 |
| 4 000 000 | 4 000 000 | 3 700 000 |
| Group | |||
|---|---|---|---|
| (USD 1 000) | 31.03.2021 | 31.12.2020 | 31.03.2020 |
| Unrealized gain currency contracts | 5 513 | 12 841 | - |
| Unrealized gain on commodity contracts | 442 | - | - |
| Long-term derivatives included in assets | 5 955 | 12 841 | - |
| Unrealized gain on commodity contracts | - | - | 66 611 |
| Unrealized gain on currency contracts | 24 532 | 23 212 | - |
| Short-term derivatives included in assets | 24 532 | 23 212 | 66 611 |
| Total derivatives included in assets | 30 487 | 36 053 | 66 611 |
| Unrealized losses currency contracts | - | - | 56 982 |
| Long-term derivatives included in liabilities | - | - | 56 982 |
| Unrealized losses commodity derivatives | 6 293 | 3 539 | - |
| Unrealized losses interest rate swaps | - | - | 73 727 |
| Unrealized losses currency contracts | - | - | 79 800 |
| Short-term derivatives included in liabilities | 6 293 | 3 539 | 153 527 |
| Total derivatives included in liabilities | 6 293 | 3 539 | 210 509 |
The company has various types of economic hedging instruments. Commodity derivatives are used to hedge the risk of oil price reduction. The company currently has limited exposure towards fluctuations in interest rate, but generally manages such exposure by using interest rate derivatives. Foreign currency exchange derivatives are used to manage the company's exposure to currency risks, mainly costs in NOK, EUR and GBP. These derivatives are mark to market with changes in market value recognized in the income statement. The nature of the instruments and the valuation method is consistent with the disclosed information in the annual financial statements as at 31 December 2020.
| Group | ||||
|---|---|---|---|---|
| Breakdown of other current liabilities (USD 1 000) | 31.03.2021 | 31.12.2020 | 31.03.2020 | |
| Balances with license partners | 14 810 | 20 915 | 47 198 | |
| Share of other current liabilities in licenses | 250 378 | 245 158 | 269 887 | |
| Overlift of petroleum | 3 207 | 11 331 | 9 123 | |
| Payroll liabilities, accrued interest and other provisions | 214 535 | 216 942 | 164 676 | |
| Total other current liabilities | 482 929 | 494 346 | 490 884 |
| Group | ||||
|---|---|---|---|---|
| Senior unsecured bonds (USD 1 000) | Maturity | 31.03.2021 | 31.12.2020 | 31.03.2020 |
| AKERBP – Senior Notes 6.000% (17/22) | Jul 2022 | - | - | 395 537 |
| AKERBP – Senior Notes 4.750% (19/24) | Jun 2024 | 743 806 | 743 329 | 741 900 |
| AKERBP – Senior Notes 3.000% (20/25) | Jan 2025 | 496 636 | 496 417 | 495 712 |
| AKERBP – Senior Notes 5.875% (18/25)1) | Mar 2025 | - | 495 523 | 494 733 |
| AKERBP – Senior Notes 2.875% (20/26) | Jan 2026 | 496 571 | 496 394 | - |
| AKERBP – Senior Notes 3.750% (20/30) | Jan 2030 | 993 030 | 992 764 | 992 180 |
| AKERBP – Senior Notes 4.000% (20/31) | Jan 2031 | 744 285 | 744 139 | - |
| Long-term bonds - book value | 3 474 328 | 3 968 566 | 3 120 062 | |
| Long-term bonds - fair value | 3 619 250 | 4 191 375 | 2 568 155 | |
| DETNOR02 Senior unsecured bond | Jul 2020 | - | - | 192 541 |
| Short-term bonds - book value | - | - | 192 541 | |
| Short-term bonds - fair value | - | - | 198 847 |
1) The bond was redeemed on 31 March 2021.
Interest is paid on a semi annual basis. None of the bonds have financial covenants.
| Group | |||
|---|---|---|---|
| (USD 1 000) | 31.03.2021 | 31.12.2020 | 31.03.2020 |
| Revolving credit facility1) | - | - | 280 784 |
| Other interest-bearing debt | - | - | 280 784 |
1) The RCF is undrawn as at 31 March 2021 and the remaining unamortized fees of USD 14.4 million related to the facility are therefore included in other non-current assets.
The senior unsecured Revolving Credit Facility (RCF) was established in May 2019 and comprise a 3-year USD 2.0 billion Working Capital Facility and a USD 2.0 billion 5-year Liquidity Facility. The Liquidity Facility includes two 12-month extension options, of which the first was exercised in April 2020. The interest rate is LIBOR plus a margin of 1.00 percent for the Liquidity Facility and 1.25 percent for the Working Capital Facility. In addition, a utilization fee is applicable for the Liquidity Facility. A commitment fee of 35 percent of applicable margin is paid on the undrawn facility. The financial covenants are as follows:
Leverage Ratio: Total net debt divided by EBITDAX shall not exceed 3.5 times
Interest Coverage Ratio: EBITDA divided by Interest expenses shall be a minimum of 3.5 times
The financial covenants are calculated on a 12 months rolling basis. As at 31 March 2021 the Leverage Ratio is 1.23 and Interest Coverage Ratio is 11.3 (see APM section for further details), which are well within the thresholds mentioned above. Based on the company's current business plans and applying oil and gas price forward curves at end of Q1 2021, the group's estimates show that the financial covenants will continue to be within the thresholds by a substantial margin.
The financial covenants in the group's current debt facilities exclude the effects from IFRS 16, and therefore cannot be directly derived from the group's financial statements. See reconciliations of Alternative Performance Measures for detailed information.
In April 2021, the RCF was amended. See more information in note 18.
| Group | |||
|---|---|---|---|
| 2021 | 2020 | 2020 | |
| (USD 1 000) | Q1 | Q1 | 01.01.-31.12. |
| Provisions as of beginning of period | 2 805 507 | 2 788 218 | 2 788 218 |
| Change in abandonment liability due to asset sales | - | - | -13 122 |
| Incurred removal cost | -86 896 | -22 176 | -162 741 |
| Accretion expense | 27 668 | 29 265 | 116 947 |
| Impact of changes to discount rate | - | - | 20 554 |
| Change in estimates and provisions relating to new drilling and installations | 6 914 | - | 55 650 |
| Total provision for abandonment liabilities | 2 753 193 | 2 795 306 | 2 805 507 |
| Short-term | 87 850 | 153 043 | 155 244 |
| Long-term | 2 665 343 | 2 642 264 | 2 650 263 |
Estimates are based on executing a concept for abandonment in accordance with the Petroleum Activities Act and international regulations and guidelines. The calculations assume an inflation rate of 2.0 percent and a nominal discount rate before tax of between 3.1 percent and 4.6 percent. The credit margin included in the discount rate is 3.0 percent.
During the normal course of its business, the group will be involved in disputes, including tax disputes. The group has made accruals for probable liabilities related to litigation and claims based on management's best judgment and in line with IAS 37 and IAS 12.
On 27 April 2021, Aker BP received firm committments from a consortium of banks for an extension of its Revolving Credit Facilities. The Working Capital Facility will be extended from 2022 to 2024, with options for up to two years extension. The committed amount is reduced from USD 2.0 billion to USD 1.4 billion. The Liquidity Facility will be extended from 2025 to 2026. The committed amount remains USD 2.0 billion until 2025 and then reduces to USD 1.65 billion for the final year. Other terms of the facilities remain unchanged.
| Total number of licenses | 31.03.2021 | 31.12.2020 |
|---|---|---|
| Aker BP as operator | 80 | 79 |
| Aker BP as partner | 50 | 56 |
| Changes in production licenses in which Aker BP is the operator: | Changes in production licenses in which Aker BP is a partner: | ||||
|---|---|---|---|---|---|
| License: | 31.03.2021 | 31.12.2020 License: | 31.03.2021 | 31.12.2020 | |
| PL 146B2) | 77.800% | 0.000 % PL 7191) | 0.000% | 20.000 % | |
| PL 8141) | 0.000% | 40.000 % PL 8621) | 0.000% | 50.000 % | |
| PL 8681) | 0.000% | 60.000 % PL 9021) | 0.000% | 30.000 % | |
| PL 9071) | 0.000% | 60.000 % PL 902B1) | 0.000% | 30.000 % | |
| PL 9771) | 0.000% | 60.000 % PL 9541) | 0.000% | 20.000 % | |
| PL 9781) | 0.000% | 60.000 % PL 9551) | 0.000% | 30.000 % | |
| PL 10221) | 0.000% | 40.000 % PL 9821) | 0.000% | 40.000 % | |
| PL 10301) | 0.000% | 50.000 % PL 10311) | 0.000% | 20.000 % | |
| PL 1045B2) | 65.000% | 0.000 % PL 11222) | 20.000% | 0.000 % | |
| PL 10852) | 60.000% | 0.000 % PL 11232) | 30.000% | 0.000 % | |
| PL 10882) | 77.800% | 0.000 % | |||
| PL 10972) | 40.000% | 0.000 % | |||
| PL 10992) | 40.000% | 0.000 % | |||
| PL 11102) | 40.000% | 0.000 % | |||
| PL 11242) | 23.835% | 0.000 % | |||
| Total | 8 | 7 Total | 2 | 8 |
1) Relinquished license or Aker BP has withdrawn from the license
2) Interest awarded in the APA Licensing round
| 2021 | |||||
|---|---|---|---|---|---|
| (USD 1 000) | Q1 | Q4 | Q3 | Q2 | Q1 |
| Total income | 1 133 238 | 833 508 | 683 865 | 589 784 | 872 105 |
| Production costs | 175 906 | 142 068 | 133 690 | 196 174 | 156 043 |
| Exploration expenses | 70 917 | 41 722 | 32 267 | 49 774 | 50 336 |
| Depreciation | 257 554 | 289 408 | 268 645 | 286 353 | 277 412 |
| Impairments | 29 656 | 55 302 | - | -135 872 | 653 697 |
| Other operating expenses | 8 225 | 27 028 | 7 309 | 14 897 | 223 |
| Total operating expenses | 542 258 | 555 528 | 441 912 | 411 326 | 1 137 711 |
| Operating profit/loss | 590 980 | 277 980 | 241 954 | 178 458 | -265 606 |
| Net financial items | -89 846 | -42 313 | -50 678 | -27 418 | -148 691 |
| Profit/loss before taxes | 501 134 | 235 667 | 191 276 | 151 040 | -414 298 |
| Tax expense (+)/income (-) | 374 104 | 106 200 | 110 983 | -18 649 | -79 564 |
| Net profit/loss | 127 029 | 129 467 | 80 293 | 169 689 | -334 734 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| (boe 1 000) | Q1 | Q4 | Q3 | Q2 | Q1 |
| Sold volumes | |||||
| Liquids Gas |
16 468 3 620 |
16 165 3 507 |
14 489 2 779 |
18 036 3 073 |
15 858 3 026 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| (USD 1 000) | Q1 | Q4 | Q3 | Q2 | Q1 |
| Assets | |||||
| Goodwill | 1 647 436 | 1 647 436 | 1 647 436 | 1 647 436 | 1 647 436 |
| Other intangible assets | 1 878 702 | 2 043 233 | 2 050 887 | 2 053 548 | 2 001 150 |
| Property, plant and equipment | 7 392 321 | 7 266 137 | 7 218 548 | 7 175 129 | 7 060 700 |
| Right-of-use asset | 126 861 | 132 735 | 126 433 | 137 296 | 170 834 |
| Receivables and other assets | 803 603 | 792 750 | 561 657 | 546 212 | 524 382 |
| Calculated tax receivables (short) | - | - | 71 038 | 186 630 | - |
| Cash and cash equivalents | 392 276 | 537 801 | 818 547 | 142 333 | 322 789 |
| Total assets | 12 241 198 | 12 420 091 | 12 494 548 | 11 888 584 | 11 727 291 |
| Equity and liabilities | |||||
| Equity | 1 988 993 | 1 987 281 | 1 928 638 | 1 912 084 | 1 813 229 |
| Other provisions for liabilities incl. P&A (long) | 2 665 343 | 2 650 263 | 2 649 759 | 2 655 478 | 2 699 246 |
| Deferred tax | 2 781 602 | 2 642 461 | 2 562 528 | 2 471 221 | 2 153 376 |
| Bonds and bank debt | 3 474 328 | 3 968 566 | 4 372 815 | 3 712 292 | 3 593 387 |
| Lease debt | 200 346 | 215 760 | 217 148 | 236 259 | 277 356 |
| Other current liabilities incl. P&A | 678 456 | 792 407 | 763 660 | 901 251 | 930 616 |
| Tax payable | 452 131 | 163 352 | - | 260 081 | |
| Total equity and liabilities | 12 241 198 | 12 420 091 | 12 494 548 | 11 888 584 | 11 727 291 |
Aker BP may disclose alternative performance measures as part of its financial reporting as a supplement to the financial statements prepared in accordance with IFRS. Aker BP believes that the alternative performance measures provide useful supplemental information to management, investors, security analysts and other stakeholders and are meant to provide an enhanced insight into the financial development of Aker BP's business operations and to improve comparability between periods.
Abandonment spend (abex) is payment for removal and decommissioning of oil fields1)
Capex is disbursements on investments in fixed assets1)
Depreciation per boe is depreciation divided by number of barrels of oil equivalents produced in the corresponding period
Dividend per share (DPS) is dividend paid in the quarter divided by number of shares outstanding
EBITDA is short for earnings before interest and other financial items, taxes, depreciation and amortisation and impairments
EBITDAX is short for earnings before interest and other financial items, taxes, depreciation and amortisation, impairments and exploration expenses
Equity ratio is total equity divided by total assets
Exploration spend (expex) is exploration expenses plus additions to capitalized exploration wells less dry well expenses1)
Interest coverage ratio is calculated as twelve months rolling EBITDA, divided by interest expenses, excluding any impacts from IFRS 16.
Leverage ratio is calculated as Net interest-bearing debt divided by twelve months rolling EBITDAX, excluding any impacts from IFRS 16
Net interest-bearing debt is book value of current and non-current interest-bearing debt less cash and cash equivalents
Operating profit/loss is short for earnings/loss before interest and other financial items and taxes
Production cost per boe is production cost basd on produced volumes, divided by number of barrels of oil equivalents produced in the corresponding period (see note 3)
1) Includes payments of lease debt as disclosed in note 7.
| Q1 | Q4 | 01.01.-31.03. | Q1 | 01.01.-31.12. | ||
|---|---|---|---|---|---|---|
| (USD 1 000) | Note | 2021 | 2020 | 2021 | 2020 | 2020 |
| Abandonment spend | ||||||
| Payment for removal and decommissioning of oil fields | 78 576 | 85 508 | 78 576 | 20 929 | 150 306 | |
| Payments of lease debt (abandonment activity) | 7 | 19 778 | 19 003 | 19 778 | 1 521 | 27 660 |
| Abandonment spend | 98 354 | 104 511 | 98 354 | 22 450 | 177 966 | |
| Depreciation per boe | ||||||
| Depreciation | 6 | 257 554 | 289 408 | 257 554 | 277 412 | 1 121 818 |
| Total produced volumes (boe 1 000) | 3 | 19 999 | 20 525 | 19 999 | 18 938 | 77 101 |
| Depreciation per boe | 12.9 | 14.1 | 12.9 | 14.6 | 14.6 | |
| Dividend per share | ||||||
| Paid dividend | 112 500 | 70 833 | 112 500 | 212 500 | 425 000 | |
| Number of shares outstanding | 359 840 | 360 101 | 359 840 | 359 984 | 359 808 | |
| Dividend per share | 0.31 | 0.20 | 0.31 | 0.59 | 1.18 | |
| Capex | ||||||
| Disbursements on investments in fixed assets (excluding capitalized interest) | 216 162 | 297 219 | 216 162 | 329 608 | 1 238 601 | |
| Payments of lease debt (investments in fixed assets) | 7 | 861 | 1 144 | 861 | 30 716 | 67 125 |
| CAPEX | 217 023 | 298 363 | 217 023 | 360 324 | 1 305 727 | |
| EBITDA | ||||||
| Total income | 2 | 1 133 238 | 833 508 | 1 133 238 | 872 105 | 2 979 263 |
| Production costs | 3 | -175 906 | -142 068 | -175 906 | -156 043 | -627 975 |
| Exploration expenses | 4 | -70 917 | -41 722 | -70 917 | -50 336 | -174 099 |
| Other operating expenses | -8 225 | -27 028 | -8 225 | -223 | -49 457 | |
| EBITDA | 878 190 | 622 690 | 878 190 | 665 503 | 2 127 731 | |
| EBITDAX | ||||||
| Total income | 2 | 1 133 238 | 833 508 | 1 133 238 | 872 105 | 2 979 263 |
| Production costs | 3 | -175 906 | -142 068 | -175 906 | -156 043 | -627 975 |
| Other operating expenses | -8 225 | -27 028 | -8 225 | -223 | -49 457 | |
| EBITDAX | 949 107 | 664 412 | 949 107 | 715 839 | 2 301 830 | |
| Equity ratio | ||||||
| Total equity | 1 988 993 | 1 987 281 | 1 988 993 | 1 813 229 | 1 987 281 | |
| Total assets | 12 241 198 | 12 420 091 | 12 241 198 | 11 727 291 | 12 420 091 | |
| Equity ratio | 16% | 16% | 16% | 15% | 16% | |
| Exploration spend | ||||||
| Disbursements on investments in capitalized exploration expenditures | 26 978 | 43 774 | 26 978 | 31 253 | 127 283 | |
| Exploration expenses | 4 | 70 917 | 41 722 | 70 917 | 50 336 | 174 099 |
| Dry well | 4 | -12 201 | -6 071 | -12 201 | -28 982 | -56 626 |
| Payments of lease debt (exploration expenditures) | 7 | 495 | 310 | 495 | 221 | 874 |
| Exploration spend | 86 190 | 79 735 | 86 190 | 52 829 | 245 629 |
| Q1 | Q4 | 01.01.-31.03. | Q1 | 01.01.-31.12. | ||
|---|---|---|---|---|---|---|
| (USD 1 000) | Note | 2021 | 2020 | 2021 | 2020 | 2020 |
| Interest coverage ratio | ||||||
| Twelve months rolling EBITDA | 20 | 2 340 418 | 2 127 731 | 2 340 418 | 2 412 844 | 2 127 731 |
| Twelve months rolling EBITDA, impacts from IFRS 16 | 7 | -22 535 | -23 438 | -22 535 | -20 638 | -23 438 |
| Twelve months rolling EBITDA, excluding impacts from IFRS 16 | 2 317 883 | 2 104 293 | 2 317 883 | 2 392 206 | 2 104 293 | |
| Twelve months rolling interest expenses | 8 | 185 958 | 184 501 | 185 958 | 175 975 | 184 501 |
| Twelve months rolling amortized loan cost | 8 | 22 149 | 19 813 | 22 149 | 20 065 | 19 813 |
| Twelve months rolling interest income | 8 | 2 760 | 3 763 | 2 760 | 11 795 | 3 763 |
| Net interest expenses | 205 347 | 200 552 | 205 347 | 184 244 | 200 552 | |
| Interest coverage ratio | 11.3 | 10.5 | 11.3 | 13.0 | 10.5 | |
| Leverage ratio | ||||||
| Long-term bonds | 14 | 3 474 328 | 3 968 566 | 3 474 328 | 3 120 062 | 3 968 566 |
| Other interest-bearing debt | 15 | - | - | - | 280 784 | - |
| Short-term bonds | 14 | - | - | - | 192 541 | - |
| Cash and cash equivalents | 11 | 392 276 | 537 801 | 392 276 | 322 789 | 537 801 |
| Net interest-bearing debt excluding lease debt | 3 082 052 | 3 430 766 | 3 082 052 | 3 270 598 | 3 430 766 | |
| Twelve months rolling EBITDAX | 20 | 2 535 098 | 2 301 830 | 2 535 098 | 2 678 337 | 2 301 830 |
| Twelve months rolling EBITDAX, impacts from IFRS 16 | 7 | -21 387 | -22 564 | -21 387 | -19 797 | -22 564 |
| Twelve months rolling EBITDAX, excluding impacts from IFRS 16 | 2 513 711 | 2 279 266 | 2 513 711 | 2 658 540 | 2 279 266 | |
| Leverage ratio | 1.23 | 1.51 | 1.23 | 1.23 | 1.51 | |
| Net interest-bearing debt | ||||||
| Long-term bonds | 14 | 3 474 328 | 3 968 566 | 3 474 328 | 3 120 062 | 3 968 566 |
| Long-term lease debt | 7 | 115 299 | 131 856 | 115 299 | 179 501 | 131 856 |
| Other interest-bearing debt | 15 | - | - | - | 280 784 | - |
| Short-term bonds | 14 | - | - | - | 192 541 | - |
| Short-term lease debt | 7 | 85 047 | 83 904 | 85 047 | 97 855 | 83 904 |
| Cash and cash equivalents | 11 | 392 276 | 537 801 | 392 276 | 322 789 | 537 801 |
| Net interest-bearing debt | 3 282 398 | 3 646 526 | 3 282 398 | 3 547 954 | 3 646 526 |
Operating profit/loss see Income Statement
Production cost per boe see note 3
KPMG AS Sørkedalsveien 6 Postboks 7000 Majorstuen 0306 Oslo
Telephone +47 04063 Fax +47 22 60 96 01 Internet www.kpmg.no Enterprise 935 174 627 MVA
To the Board of Directors of Aker BP ASA
We have reviewed the accompanying condensed consolidated statement of financial position of Aker BP ASA as at 31 March 2021 and the related condensed consolidated income statement, condensed consolidated statement of changes in equity, and the condensed consolidated statement of cash flow for the three-month period ended 31 March 2021, and notes to the condensed consolidated interim financial information (the "condensed consolidated interim financial statements"). Management is responsible for the preparation and presentation of these condensed consolidated interim financial statements in accordance with International Accounting Standard 34, Interim Financial Reporting as adopted by the EU. Our responsibility is to express a conclusion on these condensed consolidated interim financial statements based on our review.
We conducted our review in accordance with the International Standard on Review Engagements 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity.
A review of interim financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing, and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying condensed consolidated interim financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34, Interim Financial Reporting as adopted by the EU.
Our report does not extend to the summary financial information for interim periods included in Note 20 which is not a required disclosure under International Accounting Standard 34 Interim Financial Reporting as adopted by the EU.
Oslo, 27 April 2021
KPMG AS
Roland Fredriksen State Authorised Public Accountant (Norway)
| ALLC: | |
|---|---|
37 · Aker BP Quarterly Report · Q1 2021
· Aker BP Quarterly Report · Q1 2021
· Aker BP Quarterly Report · Q1 2021
Aker BP ASA
Fornebuporten, Building B Oksenøyveien 10 1366 Lysaker
www.akerbp.com
Postal address: P.O. Box 65 1324 Lysaker, Norway
Telephone: +47 51 35 30 00 E-mail: [email protected]
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.