Quarterly Report • Jul 15, 2021
Quarterly Report
Open in ViewerOpens in native device viewer
Aker BP reported total income of USD 1,124 (1,133) million and operating profit of USD 614 (591) million for the second quarter 2021. Net profit was USD 154 (127) million. The company paid a dividend of USD 112.5 million (USD 0.3124 per share) in the quarter. All field development projects are progressing as planned.
The company's net production in the second quarter was 198.6 (222.2) thousand barrels of oil equivalents per day (mboepd). The reduction was driven by planned maintenance and project activities at the company's producing assets. Net sold volume was 195.1 (223.2) mboepd. The average realised liquids price increased to USD 66.9 (60.1) per barrel, while the average realised price for natural gas increased to USD 45.1 (38.5) per barrel of oil equivalents (boe).
Production costs for the oil and gas sold in the quarter reduced to USD 158 (176) million. Due to lower production volumes, the average production cost per produced unit increased to USD 9.0 (8.6) per boe. Exploration expenses amounted to USD 102 (71) million. Total cash spend on exploration was USD 143 (86) million, reflecting higher exploration drilling and field evaluation activity. Depreciation was USD 240 (258) million, equivalent to USD 13.3 (12.9) per boe. Net financial expenses were USD 62 (90) million.
This resulted in operating profit of USD 614 (591) million and profit before taxes of USD 552 (501) million. Tax expenses amounted to USD 399 (374) million, and net profit ended at USD 154 (127) million for the quarter.
Capital expenditure for the development of fixed assets amounted to USD 391 (217) million in the second quarter. All field development projects progressed according to plan. Abandonment expenditures were USD 63 (98) million for the quarter.
At the end of the second quarter 2021, Aker BP had total available liquidity of USD 4.4 (4.4) billion. Net interest-bearing debt was USD 2.8 (3.3) billion, including 0.2 (0.2) billion in lease debt. In May, the company issued EUR 750 million Senior Notes with a coupon of 1.125% due in 2029. During the quarter, the company also redeemed its USD 750 million Senior Notes 4.75% (2019/2024) and extended its senior unsecured Revolving Credit Facility.
In May, 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 July 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 appropriate measures to minimise the risk to people and operations from the COVID-19 pandemic. The company has established a normalisation plan with three steps towards a state where extraordinary measures are no longer required. In mid-June, the first step of the offshore normalisation plan was implemented. If the situation allows, additional steps on the normalisation plan will be taken in early autumn.
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 | Q2 2021 | Q1 2021 | Q2 2020 | 2021 YTD | 2020 YTD | |
|---|---|---|---|---|---|---|
| Total income | USDm | 1 124 | 1 133 | 590 | 2 257 | 1 462 |
| EBITDA | USDm | 855 | 878 | 329 | 1 733 | 994 |
| Net profit/loss | USDm | 154 | 127 | 170 | 281 | -165 |
| Earnings per share (EPS) | USD | 0.43 | 0.35 | 0.47 | 0.78 | -0.46 |
| Capex | USDm | 391 | 217 | 372 | 608 | 732 |
| Exploration spend | USDm | 143 | 86 | 59 | 229 | 112 |
| Abandonment spend | USDm | 63 | 98 | 16 | 161 | 39 |
| Production cost | USD/boe | 9.0 | 8.6 | 9.1 | 8.8 | 8.9 |
| Taxes paid/refunded | USDm | -23 | -11 | 81 | -35 | 129 |
| Net interest-bearing debt | USDm | 2 818 | 3 282 | 3 806 | 2 818 | 3 806 |
| Leverage ratio | 0.85 | 1.23 | 1.46 | 0.85 | 1.46 | |
| Dividend per share (DPS) | USD | 0.31 | 0.31 | 0.20 | 0.62 | 0.79 |
| Average USDNOK exchange rate | 8.37 | 8.51 | 10.00 | 8.44 | 9.76 |
| UNIT | Q2 2021 | Q1 2021 | Q2 2020 | 2021 YTD | 2020 YTD | |
|---|---|---|---|---|---|---|
| Alvheim area | mboepd | 45.9 | 50.1 | 58.0 | 48.0 | 57.8 |
| Ivar Aasen | mboepd | 16.1 | 20.2 | 22.1 | 18.2 | 22.4 |
| Johan Sverdrup | mboepd | 64.3 | 61.2 | 51.0 | 62.7 | 47.5 |
| Skarv | mboepd | 20.6 | 29.0 | 20.6 | 24.8 | 20.2 |
| Ula area | mboepd | 6.4 | 8.7 | 10.4 | 7.6 | 11.6 |
| Valhall area | mboepd | 45.3 | 53.0 | 47.0 | 49.1 | 48.5 |
| Other | mboepd | 0.0 | 0.0 | 0.6 | 0.0 | 1.0 |
| Net production | mboepd | 198.6 | 222.2 | 209.8 | 210.4 | 208.9 |
| Over/underlift | mboepd | -3.6 | 1.0 | 22.2 | -1.3 | 10.8 |
| Net sold volume | mboepd | 195.1 | 223.2 | 232.0 | 209.1 | 219.7 |
| - Liquids | mboepd | 163.4 | 183.0 | 198.2 | 173.1 | 186.2 |
| - Natural gas | mboepd | 31.6 | 40.2 | 33.8 | 35.9 | 33.5 |
| Realised price liquids | USD/boe | 66.9 | 60.1 | 29.9 | 63.3 | 36.8 |
| Realised price natural gas | USD/boe | 45.1 | 38.5 | 13.2 | 41.4 | 17.5 |
| (USD MILLION) | Q2 2021 | Q1 2021 | Q2 2020 | 2021 YTD | 2020 YTD |
|---|---|---|---|---|---|
| Total income | 1 124 | 1 133 | 590 | 2 257 | 1 462 |
| EBITDA | 855 | 878 | 329 | 1 733 | 994 |
| EBIT | 614 | 591 | 178 | 1 205 | -87 |
| Pre-tax profit | 552 | 501 | 151 | 1 054 | -263 |
| Net profit/loss | 154 | 127 | 170 | 281 | -165 |
| EPS (USD) | 0.43 | 0.35 | 0.47 | 0.78 | -0.46 |
Total income in the second quarter 2021 amounted to USD 1,124 (1,133) million, as higher oil and gas prices compensated for reduced volume sold. Sold volumes were 195.1 (223.2) mboepd in the quarter. Realised prices increased by 11 percent for liquids and 17 percent for natural gas.
Production costs related to oil and gas sold in the quarter amounted to USD 158 (176) million. Production cost per produced unit amounted to USD 9.0 (8.6) per boe. See note 3 for further details on production costs.
Exploration expenses amounted to USD 102 (71) million. This included field evaluation costs of USD 62 (41) million, and included costs related to finalising the development concept for NOA and Fulla ahead of the upcoming concept select decision, as well as costs related to other future development projects. Dry well expenses were USD 16 (12) million and were mainly related to the Shenzhou exploration well.
Depreciation amounted to USD 240 (258) million, corresponding to USD 13.3 (12.9) per produced barrel. The increase was driven by changes in relative production between the different fields. There were no impairments in the quarter, compared to impairments of USD 30 million in the previous quarter. Other operating expenses amounted to USD 9 (8) million.
Operating profit increased to USD 614 (591) million for the second quarter. Net financial expenses amounted to USD 62 (90) million and included USD 24 million in costs related to early redemption of the company's USD 750 million 4.75% Senior Notes (2019/2024).
Profit before taxes amounted to USD 552 (501) million. Tax expense was USD 399 (374) million. The effective tax rate was 72 percent. See note 8 for further details on tax.
This resulted in a net profit for the second quarter 2021 of USD 154 (127) million.
| (USD MILLION) | Q2 2021 | Q1 2021 | Q4 2020 | Q2 2020 |
|---|---|---|---|---|
| Total non-current assets | 11 381 | 11 155 | 11 162 | 11 050 |
| Total current assets | 1 695 | 1 086 | 1 258 | 839 |
| Total assets | 13 076 | 12 241 | 12 420 | 11 889 |
| Total equity | 2 030 | 1 989 | 1 987 | 1 912 |
| Bank and bond debt | 3 615 | 3 474 | 3 969 | 3 712 |
| Total abandonment provisions | 2 760 | 2 753 | 2 806 | 2 817 |
| Deferred taxes | 3 050 | 2 782 | 2 642 | 2 471 |
| Other liabilities | 1 621 | 1 243 | 1 016 | 976 |
| Total equity and liabilities | 13 076 | 12 241 | 12 420 | 11 889 |
| Net interest-bearing debt | 2 818 | 3 282 | 3 647 | 3 806 |
At the end of the second quarter 2021, total assets amounted to USD 13,076 (12,241) million, of which current assets were USD 1,695 (1,086) million.
Equity amounted to USD 2,030 (1,989) million at the end of the quarter, corresponding to an equity ratio of 16 (16) percent.
Deferred tax liabilities amounted to USD 3,050 (2,782) million and total abandonment provisions amounted to USD 2,760 (2,753) million. Bank and bond debt totalled USD 3,615 (3,474) million, of which the company's bonds constitute the entire debt at the end of this quarter.
During the quarter, the company redeemed the USD 750 million Senior Notes (2019/2024), carrying a semi-annual fixed coupon of 4.75 percent. The company's inaugural EUR 750 million bond was successfully issued in May under the Euro Medium Term Note programme, due in 2029 with an annual fixed coupon of 1.125 percent and priced at a yield of 1.21
percent. In addition, the senior unsecured Revolving Credit Facility (RCF) was extended during the quarter. The Working Capital Facility was extended from 2022 to 2024 with options for up to two years extension, while the committed amount was reduced from USD 2.0 billion to USD 1.4 billion. The Liquidity Facility was 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.
At the end of the second quarter, the company had total available liquidity of USD 4.4 (4.4) billion, comprising USD 975 (392) million in cash and cash equivalents, and USD 3.4 (4.0) billion in undrawn credit facilities.
| (USD MILLION) | Q2 2021 | Q1 2021 | Q2 2020* | 2021 YTD | 2020 YTD* |
|---|---|---|---|---|---|
| Cash flow from operations | 1 108 | 900 | 176 | 2 009 | 746 |
| Cash flow from investments | -490 | -322 | -330 | -811 | -712 |
| Cash flow from financing | -35 | -723 | -25 | -759 | 2 |
| Net change in cash & cash equivalents | 583 | -145 | -179 | 439 | 36 |
| Cash and cash equivalents | 975 | 392 | 142 | 975 | 142 |
* 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 operational activities. Comparative figures have been restated accordingly.
Net cash flow from operating activities was USD 1,108 (900) million in the quarter. The increase was mainly driven by higher realised oil and gas prices and working capital changes.
Net cash used for investment activities was USD 490 (322) million, of which investments in fixed assets amounted to USD 379 (216) million for the quarter. Investments in capitalised exploration were USD 56 (27) million. Payments for decommissioning activities amounted to USD 55 (79) million driven by a campaign to plug and abandon depleted wells, slot recovery
in conjunction with infill drilling on Valhall Flank North, and removal of the old Quarters Platform Jacket at Valhall.
Net cash outflow from financing activities was USD 35 million, compared to an outflow of USD 723 million in the previous quarter. The main items consisted of the issuance of a new bond amounting to USD 899 million, repayment of bonds amounting to USD 768 million and dividend disbursements of USD 113 (113) 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 | Q3 2021 | Q4 2021 | Q1 2022 | Q2 2022 | Q3 2022 |
|---|---|---|---|---|---|
| Share of oil prod. covered (after tax) | 72 % | 71 % | 58 % | 57 % | 0 % |
| Average strike (USD/bbl) | 46 | 46 | 45 | 45 | - |
| Average premium (USD/bbl) | 2.1 | 2.1 | 1.9 | 1.9 | - |
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.
Both in February and May, the company disbursed dividends of USD 112.5 million, equivalent to USD 0.3124 per share.
On 14 July 2021, the Board resolved to pay a quarterly dividend of USD 112.5 million (USD 0.3124 per share) on or about 28 July 2021. The ambition is to pay total dividends in 2021 of USD 450 million.
Aker BP's net production was 18.1 (20.0) mmboe in the second quarter of 2021, corresponding to 198.6 (222.2) mboepd. Net sold volume was 195.1 (223.2) mboepd. The average realised liquids price was USD 66.9 (60.1) per barrel, while the average realised gas price was USD 45.1 (38.5) per boe.
| KEY FIGURES | AKER BP INTEREST | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Alvheim | 65 % | 34 799 | 35 176 | 35 921 | 29 447 | 33 770 |
| Bøyla | 65 % | 1 191 | 2 921 | 3 843 | 4 858 | 6 568 |
| Skogul | 65 % | 4 542 | 4 450 | 6 891 | 8 091 | 7 899 |
| Vilje | 46.904 % | 1 789 | 2 707 | 2 899 | 2 616 | 3 259 |
| Volund | 65 % | 3 602 | 4 892 | 5 192 | 6 200 | 6 511 |
| Total production | 45 923 | 50 147 | 54 746 | 51 212 | 58 006 | |
| Production efficiency | 91% | 99 % | 98 % | 92 % | 96 % |
Second quarter production from the Alvheim area was 45.9 mboepd net to Aker BP, down 8 percent from the previous quarter. Production efficiency was 91 percent.
The reduction in produced volumes was mainly driven by natural decline and a planned production slowdown in April, when required maintenance and work on the gas de-bottlenecking project was carried out. The Frosk test producer has been shut in pending well intervention in September. However, the production decline in the second quarter was partly offset by new volumes from the Boa Attic South well which came on stream at the end of the first quarter.
During the quarter, a final investment decision was made for a dual-lateral well on Kameleon Infill West (KIW). This well will be drilled by the Semi-submersible rig Deepsea Nordkapp after it has finished the drilling of a single lateral sidetrack well on the Volund field, which was sanctioned in the previous quarter. First oil from the new Volund well and from the well on KIW
is expected in fourth quarter 2021 and first quarter 2022 respectively.
The Frosk development project has been matured towards a final investment decision, scheduled to take place in the third quarter this year. The Trell and Trine project is on schedule towards concept select by the end of the year.
On 30 June, the company and its licence partners submitted a plan for development and operation (PDO) for Kobra East & Gekko (KEG) to the Ministry of Petroleum and Energy. Gross investments in the project are estimated to approximately USD 1 billion and production is scheduled to start in the first quarter of 2024. Recoverable reserves in KEG are estimated at around 40 million mmboe gross. Aker BP holds 65 percent interest in KEG. The development will be carried out in cooperation with Aker BP's alliance partners. The estimated break-even price for the project is below USD 30 per barrel.
| KEY FIGURES | AKER BP INTEREST | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Total production | 34.7862 % | 16 129 | 20 206 | 18 723 | 17 025 | 22 089 |
| Production efficiency | 89 % | 90 % | 90 % | 75 % | 98 % |
Second quarter production from Ivar Aasen was 16.1 mboepd net to Aker BP, down 20 percent from the previous quarter. The reduction was mainly caused by gas export restrictions from SAGE due to maintenance at other gas fields in the pipeline system and multiple unplanned shutdowns at Edvard Grieg, which supplies Ivar Aasen with power and processing. From fourth quarter 2022, both Edvard Grieg and Ivar Aasen will receive power from shore via the Johan Sverdrup platform. Production efficiency at Ivar Aasen remained stable at 89 percent, compared to 90 percent in the previous quarter.
Preparations are underway for the 2021 drilling campaign. One oil producer and one water injector will be drilled by the jack-up rig Maersk Integrator. First oil is targeted in the fourth quarter 2021.
The Hanz project is progressing as planned and passed concept select in the second quarter. Work towards the final investment decision by the end of the year is ongoing. First oil from Hanz is currently expected in first quarter 2024.
| KEY FIGURES | AKER BP INTEREST | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Total production | 11.5733 % | 64 262 | 61 178 | 59 613 | 53 051 | 51 027 |
Production at Johan Sverdrup continued with high regularity through the second quarter of 2021. Production efficiency since start-up has been above 96 percent and around 99 percent in the last 6 months.
Process capacity was further increased in early May from 500,000 to 535,000 barrels per day following comprehensive capacity testing and water injection capacity upgrade to ensure full voidage replacement and close to original reservoir pressure.
Phase 2 of the Johan Sverdrup development progressed safely according to plan and cost, despite challenges caused by COVID-19. The three modules for the second processing platform were integrated as planned before hook-up and commissioning started at Aibel's construction site in Haugesund
Offshore installation at the field centre is planned in the first half of 2022.
The jacket for the second processing platform, constructed by Aker Solutions in Verdal, was installed offshore as planned in June. The Riser-Platform-module constructed by Aker Solutions at Stord is planned to be installed offshore in July. The five subsea templates have been installed and installation of the power cable from shore is completed.
Ongoing studies indicate that the full field process capacity can be increased to 755,000 barrels per day when Phase 2 is finished in late 2022. The estimated break-even price for the full field has been reduced from below 20 dollars per barrel to below 15 dollars per barrel.
| KEY FIGURES | AKER BP INTEREST | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Total production | 23.835 % | 20 581 | 28 973 | 26 121 | 17 544 | 20 599 |
| Production efficiency | 58 % | 84 % | 98 % | 86 % | 97 % |
Production in the quarter was 20.6 mboepd net to Aker BP, down 29 percent from the previous quarter. Production efficiency decreased from 84 percent to 58 percent. The reduction was mainly a result of a planned turnaround to increase the gas handling capacity, in addition to a few days of unplanned downtime due to operational challenges with the power supply which have now been resolved. The increased gas capacity on the Skarv FPSO will cater for further gas discoveries in the area.
Production from Gråsel started in June, six months after the final investment decision and four months ahead of the original schedule. The record-fast implementation was enabled by early access to a drilling rig and an agile project team. The Gråsel development consists of a new producer drilled from an existing well slot on the Skarv field, with pressure support from a shared injector for Gråsel and Tilje. The reservoir contains
around 13 million barrels of oil equivalents. The development has an estimated break-even price of around USD 15 per barrel.
The Ærfugl Phase 2 project is progressing well with offshore preparations on track. The project remains on schedule for planned production start in the fourth quarter 2021.
The Skarv FPSO has the capacity to become a central hub for several surrounding discoveries. Together with its partners, Aker BP has continued to mature the Skarv satellites project during the quarter. The partners in the Ørn gas discovery have chosen Skarv as the host installation for this development. Following this decision, the operatorship for the Ørn development will be transferred from Equinor to Aker BP.
| KEY FIGURES | AKER BP INTEREST | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Ula | 80 % | 3 539 | 5 464 | 6 239 | 3 929 | 4 250 |
| Tambar | 55 % | 1 927 | 1 413 | 1 092 | 2 595 | 2 932 |
| Oda | 15 % | 930 | 1 865 | 2 959 | 3 887 | 3 258 |
| Total production | 6 396 | 8 741 | 10 290 | 10 411 | 10 441 | |
| Production efficiency | 64 % | 80 % | 75 % | 87 % | 80 % |
Production and production efficiency from the Ula area decreased in the second quarter, mainly due to planned shutdowns. The shutdowns were related to modifications and drilling of an infill well. In addition, production from Oda continued to decline due to increased water breakthrough. The reduction in Ula area production was partly mitigated by the increase in production from Tambar where a new well started production in May.
The jack-up rig Maersk Integrator left the Tambar field and arrived at Ula in mid-April for drilling of an infill well. The drilling operation was completed in mid-June, and the rig left the Ula field ahead of the original schedule.
The Ula Power Project progressed well in the quarter, and the second gas turbine was put into operation. Work on the third and final gas turbine is estimated to be finished in first quarter next year.
| KEY FIGURES | AKER BP INTEREST | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Production, boepd | ||||||
| Valhall | 90 % | 44 699 | 52 526 | 52 881 | 51 647 | 46 750 |
| Hod | 90 % | 596 | 446 | 682 | 682 | 225 |
| Total production | 45 295 | 52 972 | 53 564 | 52 329 | 46 975 | |
| Production efficiency | 81 % | 91 % | 90 % | 90 % | 78 % |
Second quarter production from Valhall was 45.3 mboepd net to Aker BP, down 14 percent from the previous quarter, mainly driven by a planned shutdown to perform safety-critical maintenance and to test the emergency shut down system. The scope was delivered according to plan.
The Maersk Invincible drilling rig finalised the campaign to plug and abandon depleted wells at the old drilling platform (DP) in the quarter. The rig then moved to Flank North for drilling of three infill wells, of which two were finalised during the quarter. After finishing the third infill well at Flank North, the rig will move to Hod for drilling of the six wells for the Hod field development.
The Hod field development is progressing as planned with construction of a wellhead platform at the Aker Solutions yard in Verdal. The jacket was safely installed at the field in early July and is ready to receive the topside module later in the third
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.
During the second quarter, Aker BP continued working with its strategic partners to finalise the development concept for NOA and Fulla, including quality assurance and documentation for a formal concept select decision scheduled for the third quarter this year.
The development concept includes a fixed platform at the Frigg Gamma Delta fields, operated by Aker BP. The fixed platform will function as an area hub, with processing, drilling, and living quarters. In June, Aker BP awarded a FEED contract with the option for installation of the platform topside to Allseas.
The oil will be exported via Oseberg transport system and the gas will be exported through Statpipe. The area will be powered from shore to ensure minimal carbon footprint.
quarter. The offshore work related to tie-in to existing facilities at Valhall and subsea installation campaigns has also been initiated.
The Maersk Reacher rig will arrive Valhall during the third quarter. This will contribute to accelerating the stimulation and intervention activity and bring more wells up to their full production potential.
In the second quarter, the Original Valhall Decommissioning Project (OVD) reached a new milestone when the old Quarters Platform Jacket (QP) was removed. The topside was removed in 2019.
Planning of the Valhall NCP (New Central Platform) project continued in the second quarter. The project will add new slots for further development of the Valhall Area. A concept select decision is planned in the third quarter.
The Frøy field will be re-developed with a normally unmanned installation, as a copy of the Valhall Flank West and the Hod B platforms. The development concept also includes robust and flexible subsea production systems with dual drilling layout for the Fulla, Langfjellet and Rind fields, all tied back to the area hub at Frigg Gamma Delta.
The development concept has flexibility for potential tie-in of new discoveries. One such potential discovery is Liatårnet, where an appraisal well will be drilled during the third quarter by the Semi-submersible rig Deepsea Nordkapp. The purpose of this well is to gather data on reservoir properties and oil quality, which in turn will be used to evaluate the commerciality of this discovery.
Equinor is the operator for Krafla and is maturing the Krafla concept in close collaboration with Aker BP to optimise the total area development concept. The Krafla development will be tied back to the area hub at Frigg Gamma Delta for oil and produced water processing. All partners in the area have started planning for the next phase leading up to final investment decision in fourth quarter 2022.
Total exploration spend in the second quarter was USD 143 (86) million, while USD 102 (71) 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 second quarter, these costs amounted to USD 62 (41) million, with NOAKA as the main driver.
The drilling of the Garantiana West prospect in licence 544 was completed in the quarter and resulted in an oil discovery. Recoverable resources are estimated to 8-23 million barrels of oil equivalents. The licence partners will consider including the discovery in the Garantiana field development project. The licence is operated by Equinor and Aker BP has an ownership interest of 30 percent.
Drilling of the Shenzhou prospect in licence 722 in the Barents Sea, operated by Equinor, was also completed in the quarter. Aker BP has an ownership interest of 20 percent in the licence. The well was drilled by the Semi-submersible rig Deepsea Nordkapp. The well was classified as dry and has been permanently plugged and abandoned.
After finishing the Shenzhou prospect, Deepsea Nordkapp moved to the Stangnestind prospect in licence 858 in the Barents Sea. Aker BP is the operator with an ownership interest of 40 percent. Operations at Stangnestind were still ongoing at the time of this report. This licence was awarded in June 2016 and is the final well in the company's Barents Sea campaign.
In the second quarter, Aker BP entered into an agreement to take over the operatorship of the Ørn discovery in licence 942 from Equinor Energy AS. The change in operatorship is a result of an area collaboration to find optimal development solutions in the Skarv area. The ownership interest is unchanged, and Aker BP continues to hold a 30 percent interest in the licence. The operatorship will be transferred to Aker BP following customary regulatory approvals.
Aker BP also entered into an agreement with DNO Norge AS to diversify interests in exploration targets in the Southern North Sea. As part of the agreement, Aker BP reduced its interest in the Tanumåsen prospect in licence 1085 by 25 percent and in the Mugnetind prospect in licence 906 by 10 percent, while the company increases its interest in the Gomez prospect in licence 006C by 20 percent. Drilling of the Gomez prospect is planned in the third quarter 2021. Following the transaction, Aker BP holds 55 percent in Tanumåsen, 50 percent in Mugnetind and 35 percent Gomez. The agreement is subject to customary regulatory approvals.
During the second quarter, Aker BP received regulatory approval and completed the previously announced swap transaction with Lundin Energy Norway AS to align ownership interests in the Alvheim area. Through this transaction, 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.
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 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 |
|---|---|---|---|---|---|---|
| Total recordable injury frequency (TRIF) L12M | Per mill. exp. hours |
1.2 | 1.3 | 1.2 | 1.2 | 1.7 |
| Serious incident frequency (SIF) L12M | Per mill. exp. hours |
0 | 0 | 0.2 | 0.2 | 0.2 |
| Acute spill | Count | 0 | 0 | 0 | 1 | 0 |
| Process safety events Tier 1 and 2 | Count | 0 | 0 | 0 | 0 | 0 |
| CO2 emissions intensity L12M | Kg CO2/boe | 4.2 | 4.3 | 4.5 | 5.0 | 5.7 |
The overall HSSE performance continues to show a positive trend. The company maintains its systematic and targeted approach to further improve the HSSE performance. To strengthen the focus on safety in a period of high activity on the offshore installations, the company is conducting an awareness campaign during the summer months.
The work to protect personnel and to ensure uninterrupted production from all assets during the COVID-19 pandemic continues. Aker BP has established a normalisation plan with three steps towards a state where extraordinary measures are no longer required. In mid-June, the first step of the offshore normalisation plan was implemented. If the situation allows, additional steps on the normalisation plan will be taken in early autumn.
| UNIT | PER 30 JUNE 2021 | PER 30 JUNE 2020 | |
|---|---|---|---|
| Total production | mboepd | 210.4 | 208.9 |
| Realised price liquids | USD/boe | 63.3 | 36.8 |
| Total income | USDm | 2 257 | 1 462 |
| EBITDA | USDm | 1 733 | 994 |
| Net profit | USDm | 281 | -165 |
| Net interest-bearing debt | USDm | 2 818 | 3 806 |
During the first six months of 2021, the company reported total income of USD 2,257 (1,462)* million. The increase compared with the first half 2020 was mainly driven by the higher realised liquids and gas prices. Production in the period increased to 210.4 (208.9) thousand barrels of oil equivalent per day (mboepd). Average realised liquids prices increased to USD 63.3 per barrel of oil equivalents, compared to USD 36.8 in the first half 2020, while the average realised price for natural gas increased to USD 41.4 (17.5) per barrel of oil equivalents (boe).
Production costs for the oil and gas sold were USD 334 (352) million. Production costs were USD 8.8 (8.9) per produced boe, in line with the guiding of USD 8.5-9.0 per boe in 2021.
Exploration expenses amounted to USD 173 (100) million. EBITDA amounted to USD 1,733 (994) million and EBIT was USD 1,205 (-87) million. Net profit for the first half of 2021 was USD 281 million, compared to a net loss of USD 165 million for the first half of 2020.
Net cash flow from operating activities amounted to USD 2,009 (746) million, driven by the higher oil and gas prices and lower tax payments. Net cash flow to investment activities amounted to USD 811 (712) million, driven by field development activities across the company's portfolio. Net cash
outflow from financing activities was USD 759 million, compared to an inflow of USD 2 million in the previous period.
Two bonds have been redeemed during the first half of 2021. The company's USD 500 million Senior Notes 5.875% (2018/2025) were redeemed in March, and the USD 750 million Senior Notes 4.75% (2019/2024) were redeemed in June. In May, the company issued EUR 750 million Senior Notes with a coupon of 1.125% due in 2029. Furthermore, the maturity for the senior unsecured Revolving Credit Facility (RCF) was extended in the period.
As of 30 June 2021, the company had net interest-bearing debt of USD 2,818 (3,806) million. Available liquidity was USD 4.4 (3.7) billion comprising of cash and cash equivalents of USD 975 (142) million and undrawn credit facilities of USD 3.4 (3.6) billion.
HSSE remains 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. The company delivered strong HSSE performance during the first half of 2021, with a strong safety record, efficient management of the COVID-19 pandemic and low CO2 emissions per unit produced.
* In the report for the first-half 2021 all figures in brackets apply to first-half 2020.
Investment in Aker BP involves risks and uncertainties as described in the Board of Director's report in the company's annual report for 2020.
As an oil and gas company operating on the Norwegian Continental Shelf, exploration results, reserve and resource estimates and estimates for capital and operating expenditures are associated with uncertainty. The production performance of oil and gas fields may be variable over time.
The company is exposed to various forms of financial risks, including, but not limited to, fluctuation in oil prices, exchange rates, interest rates and capital requirements; these are described in the company's annual report and accounts, and in note 28 to the accounts for 2020. The company is also exposed to uncertainties relating to the international capital markets and access to capital and this may influence the speed with which development projects can be brought on stream.
The COVID-19 pandemic has caused significant business disruption globally and may impact the longer-term demand for oil and gas. This represents a risk to the company's future price realisations, results from operations, cash flows, financial condition, and access to capital.
The pandemic also represents an additional risk of interruptions to the company's operations with potential negative effect on the company's results from operations and cash flows, as it could lead to temporary production shortfalls, increased costs and / or delays or cancellations to the company's investment program. Correspondingly, there is also a risk of future impairments of the book value of the company's assets.
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 has a strong financial position and remains well positioned for future value creation. The main items of the company's financial plan for 2021 are unchanged since the 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 | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| (USD 1 000) | Note | 2021 | 2021 | 2020 | 2021 | 2020 |
| Petroleum revenues | 1 128 183 | 1 132 700 | 584 170 | 2 260 883 | 1 363 254 | |
| Other income | -4 429 | 537 | 5 614 | -3 891 | 98 635 | |
| Total income | 2 | 1 123 754 | 1 133 238 | 589 784 | 2 256 992 | 1 461 889 |
| Production costs | 3 | 158 235 | 175 906 | 196 174 | 334 140 | 352 217 |
| Exploration expenses | 4 | 102 020 | 70 917 | 49 774 | 172 937 | 100 110 |
| Depreciation | 5 | 240 372 | 257 554 | 286 353 | 497 926 | 563 765 |
| Impairments | 5 | - | 29 656 | -135 872 | 29 656 | 517 825 |
| Other operating expenses | 8 965 | 8 225 | 14 897 | 17 191 | 15 120 | |
| Total operating expenses | 509 592 | 542 258 | 411 326 | 1 051 850 | 1 549 038 | |
| Operating profit/loss | 614 162 | 590 980 | 178 458 | 1 205 142 | -87 148 | |
| Interest income | 331 | 366 | 1 224 | 697 | 2 593 | |
| Other financial income | 46 197 | 9 515 | 112 550 | 51 680 | 82 203 | |
| Interest expenses | 39 432 | 47 011 | 47 430 | 86 443 | 87 471 | |
| Other financial expenses | 68 840 | 52 717 | 93 762 | 117 525 | 173 435 | |
| Net financial items | 7 | -61 744 | -89 846 | -27 418 | -151 591 | -176 110 |
| Profit/loss before taxes | 552 418 | 501 134 | 151 040 | 1 053 551 | -263 258 | |
| Tax expense (+)/income (-) | 8 | 398 607 | 374 104 | -18 649 | 772 711 | -98 213 |
| Net profit/loss | 153 811 | 127 029 | 169 689 | 280 841 | -165 045 | |
| Weighted average no. of shares outstanding basic and diluted | 359 610 213 | 359 839 591 | 359 613 509 | 359 724 268 | 359 798 949 | |
| Basic and diluted earnings/loss USD per share | 0.43 | 0.35 | 0.47 | 0.78 | -0.46 |
| Group | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| (USD 1 000) Note |
2021 | 2021 | 2020 | 2021 | 2020 | |
| Profit/loss for the period | 153 811 | 127 029 | 169 689 | 280 841 | -165 045 | |
| Total comprehensive income/loss in period | 153 811 | 127 029 | 169 689 | 280 841 | -165 045 |
| Group | |||||||
|---|---|---|---|---|---|---|---|
| (USD 1 000) | Note | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 | ||
| ASSETS | |||||||
| Intangible assets | |||||||
| Goodwill | 5 | 1 647 436 | 1 647 436 | 1 647 436 | 1 647 436 | ||
| Capitalized exploration expenditures | 5 | 475 456 | 462 637 | 521 922 | 487 027 | ||
| Other intangible assets | 5 | 1 397 743 | 1 416 065 | 1 521 311 | 1 566 521 | ||
| Tangible fixed assets | |||||||
| Property, plant and equipment | 5 | 7 630 389 | 7 392 321 | 7 266 137 | 7 175 129 | ||
| Right-of-use assets | 5 | 115 705 | 126 861 | 132 735 | 137 296 | ||
| Financial assets | |||||||
| Long-term receivables | 74 626 | 74 927 | 29 086 | 25 535 | |||
| Other non-current assets | 34 868 | 29 042 | 30 210 | 10 709 | |||
| Long-term derivatives | 11 | 4 560 | 5 955 | 12 841 | - | ||
| Total non-current assets | 11 380 784 | 11 155 243 | 11 161 678 | 11 049 653 | |||
| Inventories | |||||||
| Inventories | 121 826 | 110 895 | 112 704 | 99 324 | |||
| Receivables | |||||||
| Trade receivables | 341 247 | 274 510 | 297 880 | 82 722 | |||
| Tax receivables | 8 | - | - | - | 186 630 | ||
| Other short-term receivables | 9 | 238 307 | 283 742 | 286 817 | 327 922 | ||
| Short-term derivatives | 11 | 18 327 | 24 532 | 23 212 | - | ||
| Cash and cash equivalents | |||||||
| Cash and cash equivalents | 10 | 975 360 | 392 276 | 537 801 | 142 333 | ||
| Total current assets | 1 695 066 | 1 085 955 | 1 258 414 | 838 931 | |||
| TOTAL ASSETS | 13 075 850 | 12 241 198 | 12 420 091 | 11 888 584 |
| Group | |||||
|---|---|---|---|---|---|
| (USD 1 000) | Note | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 |
| EQUITY AND LIABILITIES | |||||
| Equity | |||||
| Share capital | 57 056 | 57 056 | 57 056 | 57 056 | |
| Share premium | 3 637 297 | 3 637 297 | 3 637 297 | 3 637 297 | |
| Other equity | -1 664 048 | -1 705 359 | -1 707 071 | -1 782 268 | |
| Total equity | 2 030 304 | 1 988 993 | 1 987 281 | 1 912 084 | |
| Non-current liabilities | |||||
| Deferred taxes | 8 | 3 050 315 | 2 781 602 | 2 642 461 | 2 471 221 |
| Long-term abandonment provision | 15 | 2 679 423 | 2 665 343 | 2 650 263 | 2 640 527 |
| Long-term bonds | 13 | 3 614 833 | 3 474 328 | 3 968 566 | 3 121 781 |
| Long-term derivatives | 11 | 1 114 | - | - | 14 951 |
| Long-term lease debt | 6 | 99 548 | 115 299 | 131 856 | 156 396 |
| Other interest-bearing debt | 14 | - | - | - | 380 708 |
| Total non-current liabilities | 9 445 232 | 9 036 572 | 9 393 146 | 8 785 584 | |
| Current liabilities | |||||
| Trade creditors | 121 435 | 83 157 | 113 517 | 93 702 | |
| Short-term bonds | 13 | - | - | - | 209 803 |
| Accrued public charges and indirect taxes | 26 066 | 18 226 | 25 761 | 27 217 | |
| Tax payable | 8 | 597 387 | 452 131 | 163 352 | - |
| Short-term derivatives | 11 | 24 534 | 6 293 | 3 539 | 89 867 |
| Short-term abandonment provision | 15 | 80 230 | 87 850 | 155 244 | 176 520 |
| Short-term lease debt | 6 | 79 432 | 85 047 | 83 904 | 79 863 |
| Other current liabilities | 12 | 671 228 | 482 929 | 494 346 | 513 945 |
| Total current liabilities | 1 600 313 | 1 215 633 | 1 039 664 | 1 190 916 | |
| Total liabilities | 11 045 546 | 10 252 205 | 10 432 810 | 9 976 500 | |
| TOTAL EQUITY AND LIABILITIES | 13 075 850 | 12 241 198 | 12 420 091 | 11 888 584 |
| Other equity | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other comprehensive income | ||||||||
| Foreign currency | ||||||||
| Share | Other paid-in | Actuarial | translation | Accumulated | Total other | |||
| (USD 1 000) | Share capital | premium | capital | gains/losses | reserves1) | deficit | 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 shares2) | - | - | - | - | - | -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 | - | - | - | - | - | -70 833 | -70 833 | -70 833 |
| Profit/loss for the period | - | - | - | - | - | 169 689 | 169 689 | 169 689 |
| Equity as of 30.06.2020 | 57 056 | 3 637 297 | 573 083 | -85 | -115 491 | -2 239 774 | -1 782 268 | 1 912 084 |
| Dividend distributed | - | - | - | - | - | -141 667 | -141 667 | -141 667 |
| Profit/loss for the period | - | - | - | - | - | 209 760 | 209 760 | 209 760 |
| Purchase/sale of treasury shares2) | - | - | - | - | - | 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 | - | - | - | - | - | -112 500 | -112 500 | -112 500 |
| Profit/loss for the period | - | - | - | - | - | 127 029 | 127 029 | 127 029 |
| Purchase of treasury shares2) | - | - | - | - | - | -12 818 | -12 818 | -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 |
| Dividend distributed | - | - | - | - | - | -112 500 | -112 500 | -112 500 |
| Profit/loss for the period | - | - | - | - | - | 153 811 | 153 811 | 153 811 |
| Equity as of 30.06.2021 | 57 056 | 3 637 297 | 573 083 | -76 | -115 491 | -2 121 564 | -1 664 048 | 2 030 304 |
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 group's share saving plan.
| Group | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| Restated | Restated | |||||
| (USD 1 000) | Note | 2021 | 2021 | 2020 | 2021 | 2020 |
| CASH FLOW FROM OPERATING ACTIVITIES | ||||||
| Profit/loss before taxes | 552 418 | 501 134 | 151 040 | 1 053 551 | -263 258 | |
| Taxes paid | 8 | - | -80 581 | - | -128 731 | |
| Taxes refunded | 8 | 23 220 | 11 420 | - | 34 640 | - |
| Depreciation | 5 | 240 372 | 257 554 | 286 353 | 497 926 | 563 765 |
| Impairment Accretion expenses |
5 7,15 |
- 28 641 |
29 656 27 668 |
-135 872 29 474 |
29 656 56 309 |
517 825 58 738 |
| Total interest expenses (excluding amortized loan costs) | 7 | 30 426 | 39 638 | 42 500 | 70 064 | 77 505 |
| Changes in derivatives | 2,7 | 26 955 | 8 321 | -39 080 | 35 275 | 64 529 |
| Amortized loan costs | 7 | 9 006 | 7 372 | 4 930 | 16 379 | 9 966 |
| Expensed capitalized dry wells | 4,5 | 15 780 | 12 201 | 9 866 | 27 981 | 38 847 |
| Changes in inventories, trade creditors and receivables | -39 389 | -5 181 | -89 159 | -44 570 | 47 697 | |
| Changes in other current balance sheet items | 220 797 | 10 577 | -3 708 | 231 373 | -240 870 | |
| NET CASH FLOW FROM OPERATING ACTIVITIES | 1 108 226 | 900 358 | 175 763 | 2 008 584 | 746 015 | |
| CASH FLOW FROM INVESTMENT ACTIVITIES | ||||||
| Payment for removal and decommissioning of oil fields | -54 572 | -78 576 | -15 007 | -133 148 | -35 936 | |
| Disbursements on investments in fixed assets (excluding capitalized interest) | -378 887 | -216 162 | -350 541 | -595 048 | -680 149 | |
| Disbursements on investments in capitalized exploration | -56 267 | -26 978 | -19 413 | -83 246 | -50 666 | |
| Cash received from sale of licenses | - | - | 54 747 | - | 54 747 | |
| NET CASH FLOW FROM INVESTMENT ACTIVITIES | -489 726 | -321 717 | -330 214 | -811 442 | -712 004 | |
| CASH FLOW FROM FINANCING ACTIVITIES | ||||||
| Net drawdown/repayment/fees related to revolving credit facility | -7 675 | - | 98 450 | -7 675 | -1 051 550 | |
| Repayment of bonds | -767 813 | -514 690 | - | -1 282 503 | - | |
| Net proceeds from bond issue | 899 334 | - | - | 899 334 | 1 483 906 | |
| Interest paid (including interest element of lease payments) | -25 291 | -62 585 | -22 653 | -87 876 | -78 607 | |
| Payments on lease debt related to investments in fixed assets | -10 360 | -740 | -18 372 | -11 100 | -44 978 | |
| Payments on other lease debt | -10 837 | -20 051 | -11 609 | -30 889 | -16 792 | |
| Paid dividend | -112 500 | -112 500 | -70 833 | -225 000 | -283 333 | |
| Net purchase/sale of treasury shares | - | -12 818 | - | -12 818 | -7 122 | |
| NET CASH FLOW FROM FINANCING ACTIVITIES | -35 142 | -723 384 | -25 018 | -758 527 | 1 523 | |
| Net change in cash and cash equivalents | 583 358 | -144 742 | -179 469 | 438 616 | 35 533 | |
| Cash and cash equivalents at start of period | 392 276 | 537 801 | 322 789 | 537 801 | 107 104 | |
| Effect of exchange rate fluctuation on cash held | -273 | -783 | -987 | -1 056 | -305 | |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 10 | 975 360 | 392 276 | 142 333 | 975 360 | 142 333 |
(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 14 July 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 presents these cash flows as financing activities, while they prior to 2021 were presented as operational and investment activities. The reason behind the change is that borrowing costs are directly linked to the group's financing activities, and are thus deemed more relevant to include under financing activities. Comparative figures have been restated accordingly and the impact on relevant previous periods is included in the table below.
| Q2 | 01.01.-30.06. | |
|---|---|---|
| Breakdown of restating impact on Statetment of Cash Flow (USD 1 000) | 2020 | 2020 |
| NET CASH FLOW FROM OPERATING ACTIVITIES | ||
| - Prior to restating | 162 083 | 685 780 |
| - After restating | 175 763 | 746 015 |
| Change | 13 680 | 60 234 |
| NET CASH FLOW FROM INVESTMENT ACTIVITIES | ||
| - Prior to restating | -339 186 | -733 877 |
| - After restating | -330 214 | -712 004 |
| Change | 8 972 | 21 873 |
| NET CASH FLOW FROM FINANCING ACTIVITIES | ||
| - Prior to restating | -2 365 | 83 630 |
| - After restating | -25 018 | 1 523 |
| Change | -22 653 | -82 107 |
| 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 group's operations. Such events may adversely impact the group's future results from operations and cash flows, and may lead to impairment of assets.
| Group | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| Breakdown of petroleum revenues (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 | |
| Sales of liquids | 995 281 | 989 511 | 539 643 | 1 984 792 | 1 248 570 | |
| Sales of gas | 129 801 | 139 224 | 40 652 | 269 025 | 106 839 | |
| Tariff income | 3 101 | 3 966 | 3 874 | 7 067 | 7 845 | |
| Total petroleum revenues | 1 128 183 | 1 132 700 | 584 170 | 2 260 883 | 1 363 254 | |
| Sales of liquids (boe 1 000) | 14 871 | 16 468 | 18 036 | 31 339 | 33 895 | |
| Sales of gas (boe 1 000) | 2 879 | 3 620 | 3 073 | 6 499 | 6 099 | |
| Other income (USD 1 000) | ||||||
| Realized gain/loss (-) on oil derivatives | -3 044 | -3 044 | 55 914 | -6 087 | 70 397 | |
| Unrealized gain/loss (-) on oil derivatives | -10 663 | -2 312 | -70 764 | -12 975 | -2 348 | |
| Gain on license transactions | - | - | 5 417 | - | 5 417 | |
| Other income1) | 9 278 | 5 893 | 15 047 | 15 171 | 25 169 | |
| Total other income | -4 429 | 537 | 5 614 | -3 891 | 98 635 |
1) Includes partner coverage of RoU assets recognized on gross basis in the balance sheet and used in operated activity.
| Group | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| Breakdown of production cost (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 | |
| Cost of operations | 106 674 | 112 523 | 124 429 | 219 197 | 238 769 | |
| Shipping and handling | 43 814 | 47 719 | 40 237 | 91 532 | 82 155 | |
| Environmental taxes | 12 176 | 10 834 | 8 813 | 23 010 | 17 773 | |
| Production cost based on produced volumes | 162 663 | 171 076 | 173 479 | 333 739 | 338 696 | |
| Adjustment for over/underlift (-) | -4 429 | 4 830 | 22 695 | 401 | 13 521 | |
| Production cost based on sold volumes | 158 235 | 175 906 | 196 174 | 334 140 | 352 217 | |
| Total produced volumes (boe 1 000) | 18 075 | 19 999 | 19 090 | 38 074 | 38 028 | |
| Production cost per boe produced (USD/boe) | 9.0 | 8.6 | 9.1 | 8.8 | 8.9 |
| Group | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| Breakdown of exploration expenses (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 | |
| Seismic | 11 893 | 4 213 | 21 559 | 16 106 | 23 961 | |
| Area fee | 3 731 | 4 167 | 4 371 | 7 898 | 8 143 | |
| Field evaluation | 61 685 | 40 643 | 6 790 | 102 328 | 13 321 | |
| Dry well expenses1) | 15 780 | 12 201 | 9 866 | 27 981 | 38 847 | |
| Other exploration expenses | 8 932 | 9 693 | 7 188 | 18 624 | 15 838 | |
| Total exploration expenses | 102 020 | 70 917 | 49 774 | 172 937 | 100 110 |
1) Dry well expenses in Q2 2021 are mainly related to the Shenzhou well.
| Property, plant and equipment | Production | Fixtures and | ||
|---|---|---|---|---|
| Assets under | facilities | fittings, office | ||
| (USD 1 000) | development | including wells | machinery | Total |
| 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 | - | - | - | - |
| Reclassification | -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 |
| Acquisition cost 31.03.2021 | 1 053 493 | 10 219 019 | 249 974 | 11 522 485 |
| Additions | 270 077 | 152 635 | 2 079 | 424 791 |
| Disposals/retirement | - | - | - | - |
| Reclassification | 153 | 32 336 | - | 32 489 |
| Acquisition cost 30.06.2021 | 1 323 722 | 10 403 990 | 252 053 | 11 979 765 |
| Accumulated depreciation and impairments 31.03.2021 | - | 3 993 262 | 136 903 | 4 130 165 |
| Depreciation | - | 207 996 | 11 216 | 219 212 |
| Impairment/reversal (-) | - | - | - | - |
| Disposals/retirement depreciation | - | - | - | - |
| Accumulated depreciation and impairments 30.06.2021 | - | 4 201 258 | 148 118 | 4 349 376 |
| Book value 30.06.2021 | 1 323 722 | 6 202 732 | 103 935 | 7 630 389 |
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 31.12.2020 | 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 activity | -7 388 | -932 | - | - | -8 319 |
| Disposals/retirement | - | - | - | - | - |
| Reclassification | - | -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 |
| Acquisition cost 31.03.2021 | 40 575 | 60 842 | 51 709 | 2 303 | 155 430 |
| Additions | - | - | - | - | - |
| Allocated to abandonment activity1) | -3 166 | -331 | - | - | -3 497 |
| Disposals/retirement | - | - | - | - | - |
| Reclassification2) | -4 222 | -599 | - | - | -4 821 |
| Acquisition cost 30.06.2021 | 33 188 | 59 912 | 51 709 | 2 303 | 147 112 |
| Accumulated depreciation and impairments 31.03.2021 | 6 099 | 5 110 | 16 962 | 397 | 28 569 |
| Depreciation | - | 734 | 2 060 | 44 | 2 839 |
| Impairment/reversal (-) | - | - | - | - | - |
| Disposals/retirement depreciation | - | - | - | - | - |
| Accumulated depreciation and impairments 30.06.2021 | 6 099 | 5 844 | 19 023 | 441 | 31 407 |
| Book value 30.06.2021 | 27 088 | 54 068 | 32 687 | 1 862 | 115 705 |
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 | Capitalized exploration |
||||
|---|---|---|---|---|---|
| (USD 1 000) | Licenses etc. | Software | Total | expenditures | Goodwill |
| 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 |
| Acquisition cost 31.03.2021 | 2 368 985 | 7 501 | 2 376 486 | 608 743 | 2 726 583 |
| Additions | - | 56 267 | - | ||
| Disposals/retirement/expensed dry wells | - | - | - | 15 780 | - |
| Reclassification | - | - | - | -27 668 | - |
| Acquisition cost 30.06.2021 | 2 368 985 | 7 501 | 2 376 486 | 621 563 | 2 726 583 |
| Accumulated depreciation and impairments 31.03.2021 | 952 920 | 7 501 | 960 421 | 146 107 | 1 079 146 |
| Depreciation | 18 322 | - | 18 322 | - | - |
| Impairment/reversal (-) | - | - | - | - | - |
| Disposals/retirement depreciation | - | - | - | - | - |
| Accumulated depreciation and impairments 30.06.2021 | 971 241 | 7 501 | 978 742 | 146 107 | 1 079 146 |
| Book value 30.06.2021 | 1 397 743 | - | 1 397 743 | 475 456 | 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 | ||||||
|---|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | |||
| Depreciation in the income statement (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 | |
| Depreciation of tangible fixed assets | 219 212 | 232 504 | 253 302 | 451 716 | 498 436 | |
| Depreciation of right-of-use assets | 2 839 | 2 595 | 11 032 | 5 433 | 14 771 | |
| Depreciation of other intangible assets | 18 322 | 22 455 | 22 018 | 40 777 | 50 558 | |
| Total depreciation in the income statement | 240 372 | 257 554 | 286 353 | 497 926 | 563 765 | |
| Impairment in the income statement (USD 1 000) | ||||||
| Impairment/reversal of tangible fixed assets | - | -53 135 | -68 967 | -53 135 | 9 492 | |
| Impairment/reversal of other intangible assets | - | 82 791 | -68 186 | 82 791 | 296 854 | |
| Impairment/reversal of capitalized exploration expenditures | - | - | 1 281 | - | 146 107 | |
| Impairment of goodwill | - | - | - | - | 65 373 | |
| Total impairment in the income statement | - | 29 656 | -135 872 | 29 656 | 517 825 |
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 | ||
| (USD 1 000) | Q2 | 01.01.-31.03. | 01.01.-31.12. |
| Lease debt as of beginning of period | 200 346 | 215 760 | 313 256 |
| New lease debt recognized in the period | - | 5 282 | 16 834 |
| Payments of lease debt1) | -24 272 | -24 199 | -118 224 |
| Lease debt derecognized in the period | - | - | -12 767 |
| Interest expense on lease debt | 3 075 | 3 407 | 16 629 |
| Currency exchange differences | -169 | 96 | 32 |
| Total lease debt | 178 980 | 200 346 | 215 760 |
| Short-term | 79 432 | 85 047 | 83 904 |
| Long-term | 99 548 | 115 299 | 131 856 |
| 1) Payments of lease debt split by activities (USD 1 000): | |||
| Investments in fixed assets | 11 863 | 861 | 67 125 |
| Abandonment activity | 8 377 | 19 778 | 27 660 |
| Operating expenditures | 2 172 | 1 803 | 18 075 |
| Exploration expenditures | 558 | 495 | 874 |
| Other income | 1 302 | 1 261 | 4 489 |
| Total | 24 272 | 24 199 | 118 224 |
| Nominal lease debt maturity breakdown (USD 1 000): | |||
| Within one year | 88 187 | 95 208 | 95 124 |
| Two to five years | 71 135 | 84 512 | 99 809 |
| After five years | 51 044 | 55 107 | 57 464 |
| Total | 210 366 | 234 827 | 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 | |||||
|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | ||
| (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 |
| Interest income | 331 | 366 | 1 224 | 697 | 2 593 |
| Realized gains on derivatives | 8 713 | 9 515 | 2 706 | 18 228 | 6 445 |
| Change in fair value of derivatives | - | - | 109 844 | - | |
| Net currency gains | 37 483 | - | - | 33 452 | 75 758 |
| Total other financial income | 46 197 | 9 515 | 112 550 | 51 680 | 82 203 |
| Interest expenses | 37 369 | 44 451 | 47 140 | 81 819 | 90 134 |
| Interest on lease debt | 3 075 | 3 407 | 4 333 | 6 483 | 9 243 |
| Capitalized interest cost, development projects | -10 018 | -8 220 | -8 972 | -18 238 | -21 873 |
| Amortized loan costs1) | 9 006 | 7 372 | 4 930 | 16 379 | 9 966 |
| Total interest expenses | 39 432 | 47 011 | 47 430 | 86 443 | 87 471 |
| Net currency loss | - | 4 031 | 29 211 | - | - |
| Realized loss on derivatives | 34 | - | 35 071 | 34 | 46 107 |
| Change in fair value of derivatives | 16 292 | 6 008 | 22 300 | 62 181 | |
| Accretion expenses | 28 641 | 27 668 | 29 474 | 56 309 | 58 738 |
| Other financial expenses1) | 23 872 | 15 009 | 6 | 38 881 | 6 408 |
| Total other financial expenses | 68 840 | 52 717 | 93 762 | 117 525 | 173 435 |
| Net financial items | -61 744 | -89 846 | -27 418 | -151 591 | -176 110 |
1) Includes USD 5.8 million in remaining unamortized fees and USD 17.8 million in early redemption premium on the USD 750 million 4.75% Senior Notes due 2024, which was redeemed on 15 June 2021.
| Group | |||||
|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | ||
| Tax for the period (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 |
| Current year tax payable/receivable | 129 515 | 228 646 | -370 512 | 358 161 | -375 860 |
| Change in current year deferred tax | 267 563 | 141 355 | 355 571 | 408 917 | 277 186 |
| Prior period adjustments | 1 529 | 4 103 | -3 708 | 5 632 | 461 |
| Tax expense (+)/income (-) | 398 607 | 374 104 | -18 649 | 772 711 | -98 213 |
| Group | |||
|---|---|---|---|
| 2021 | 2020 | ||
| Calculated tax payable (-)/tax receivable (+) (USD 1 000) | Q2 | 01.01.-31.03. | 01.01.-31.12. |
| Tax payable/receivable at beginning of period | -452 131 | -163 352 | -361 157 |
| Current year tax payable/receivable | -129 515 | -228 646 | 333 104 |
| Tax payable/receivable related to acquisitions/sales | - | - | -3 855 |
| Net tax payment/refund | -23 220 | -11 420 | -180 922 |
| Prior period adjustments and change in estimate of uncertain tax positions | -379 | -48 390 | -10 425 |
| Currency movements of tax payable/receivable | 7 857 | -323 | 59 903 |
| Net tax payable (-)/receivable (+) | -597 387 | -452 131 | -163 352 |
| Tax receivable included as current assets (+) | - | - | - |
| Tax payable included as current liabilities (-) | -597 387 | -452 131 | -163 352 |
| Group | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Deferred tax liability (-)/asset (+) (USD 1 000) | Q2 | 01.01.-31.03. | 01.01.-31.12. | ||
| Deferred tax liability/asset at beginning of period | -2 781 602 | -2 642 461 | -2 235 357 | ||
| Change in current year deferred tax | -267 563 | -141 355 | -448 393 | ||
| Deferred tax related to acquisitions/sales | - | - | 37 727 | ||
| Prior period adjustments | -1 150 | 2 214 | 3 595 | ||
| Deferred tax charged to OCI and equity | - | - | -33 | ||
| Net deferred tax liability (-)/asset (+) | -3 050 315 | -2 781 602 | -2 642 461 |
| Group | |||||
|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | 01.01.-30.06. | ||
| Reconciliation of tax expense (USD 1 000) | 2021 | 2021 | 2020 | 2021 | 2020 |
| 78 % tax rate on profit/loss before tax | 430 886 | 390 884 | 117 811 | 821 770 | -205 341 |
| Tax effect of uplift | -72 561 | -48 564 | -109 217 | -121 126 | -144 508 |
| Permanent difference on impairment | - | -1 320 | -2 613 | -1 320 | 168 174 |
| Foreign currency translation of monetary items other than USD | -28 432 | 2 397 | 21 497 | -26 035 | -57 173 |
| Foreign currency translation of monetary items other than NOK | 10 637 | 9 354 | 219 217 | 19 991 | -191 989 |
| Tax effect of financial and other 22 % items | 42 390 | 18 588 | -98 302 | 60 978 | 143 949 |
| Currency movements of tax balances1) | 10 650 | -3 600 | -162 338 | 7 051 | 189 029 |
| Other permanent differences, prior period adjustments and change in estimate of uncertain tax positions |
5 037 | 6 365 | -4 705 | 11 402 | -353 |
| Tax expense (+)/income (-) | 398 607 | 374 104 | -18 649 | 772 711 | -98 213 |
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 group's functional currency is USD.
| Group | ||||
|---|---|---|---|---|
| (USD 1 000) | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 |
| Prepayments | 47 743 | 63 972 | 59 635 | 67 247 |
| VAT receivable | 6 635 | 7 326 | 6 770 | 14 638 |
| Underlift of petroleum | 46 812 | 40 584 | 53 537 | 33 695 |
| Accrued income from sale of petroleum products | 42 822 | 80 843 | 49 441 | 110 866 |
| Other receivables, mainly balances with license partners | 94 295 | 91 018 | 117 433 | 101 476 |
| Total other short-term receivables | 238 307 | 283 742 | 286 817 | 327 922 |
The item 'Cash and cash equivalents' consists of bank accounts and short-term investments that constitute parts of the group's transaction liquidity.
| Group | ||||
|---|---|---|---|---|
| 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 | |
| 975 360 | 392 276 | 537 801 | 142 333 | |
| 975 360 | 392 276 | 537 801 | 142 333 | |
| 3 400 000 | 4 000 000 | 4 000 000 | 3 600 000 | |
| Group | |||||
|---|---|---|---|---|---|
| (USD 1 000) | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 | |
| Unrealized gain currency contracts | 4 560 | 5 513 | 12 841 | - | |
| Unrealized gain on commodity contracts | - | 442 | - | - | |
| Long-term derivatives included in assets | 4 560 | 5 955 | 12 841 | - | |
| Unrealized gain on currency contracts | 18 327 | 24 532 | 23 212 | - | |
| Short-term derivatives included in assets | 18 327 | 24 532 | 23 212 | - | |
| Total derivatives included in assets | 22 887 | 30 487 | 36 053 | - | |
| Unrealized losses currency contracts | 1 114 | - | - | 14 951 | |
| Long-term derivatives included in liabilities | 1 114 | - | - | 14 951 | |
| Unrealized losses commodity derivatives | 16 514 | 6 293 | 3 539 | 4 153 | |
| Unrealized losses interest rate swaps | - | - | - | 57 246 | |
| Unrealized losses currency contracts | 8 020 | - | - | 28 468 | |
| Short-term derivatives included in liabilities | 24 534 | 6 293 | 3 539 | 89 867 | |
| Total derivatives included in liabilities | 25 648 | 6 293 | 3 539 | 104 818 |
The group has various types of economic hedging instruments. Commodity derivatives are used to hedge the risk of oil price reduction. The group 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.
The company established its Euro Medium Term Note ('EMTN') programme in April 2021 and issued EUR 750 million Senior Notes in May 2021. As these Senior Notes bonds are EUR denominated there are currency risks associated with the translation to the company's USD functional currency and the cash payments of interest and principle amounts, though EUR denominated gas sales mitigate the risks associated with payments. The company has not entered any foreign currency exchange derivatives related to the EUR Senior Notes.
| Group | ||||
|---|---|---|---|---|
| Breakdown of other current liabilities (USD 1 000) | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 |
| Balances with license partners | 56 573 | 14 810 | 20 915 | 39 482 |
| Share of other current liabilities in licenses | 382 071 | 250 378 | 245 158 | 299 451 |
| Overlift of petroleum | 5 006 | 3 207 | 11 331 | 17 145 |
| Payroll liabilities, accrued interest and other provisions | 227 577 | 214 535 | 216 942 | 157 866 |
| Total other current liabilities | 671 228 | 482 929 | 494 346 | 513 945 |
| Group | |||||
|---|---|---|---|---|---|
| Senior unsecured bonds (USD 1 000) | Maturity | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 |
| AKERBP – USD Senior Notes 6.000% (17/22) | Jul 2022 | - | - | - | 396 027 |
| AKERBP – USD Senior Notes 4.750% (19/24)1) | Jun 2024 | - | 743 806 | 743 329 | 742 376 |
| AKERBP – USD Senior Notes 3.000% (20/25) | Jan 2025 | 496 856 | 496 636 | 496 417 | 495 976 |
| AKERBP – USD Senior Notes 5.875% (18/25) | Mar 2025 | - | - | 495 523 | 494 996 |
| AKERBP – USD Senior Notes 2.875% (20/26) | Jan 2026 | 496 748 | 496 571 | 496 394 | - |
| AKERBP – EUR Senior Notes 1.125% (21/29) | May 2029 | 883 572 | - | - | - |
| AKERBP – USD Senior Notes 3.750% (20/30) | Jan 2030 | 993 227 | 993 030 | 992 764 | 992 405 |
| AKERBP – USD Senior Notes 4.000% (20/31) | Jan 2031 | 744 430 | 744 285 | 744 139 | - |
| Long-term bonds - book value | 3 614 833 | 3 474 328 | 3 968 566 | 3 121 781 | |
| Long-term bonds - fair value | 3 848 454 | 3 619 250 | 4 191 375 | 3 089 480 | |
| DETNOR02 - NOK Senior unsecured bond | Jul 2020 | - | - | - | 209 803 |
| Short-term bonds - book value | - | - | - | 209 803 | |
| Short-term bonds - fair value | - | - | - | 211 229 |
1) The bond was redeemed on 15 June 2021.
Interest is paid on a semi annual basis, except for the EUR Senior Notes which is paid on an annual basis. None of the bonds have financial covenants.
| (USD 1 000) | 30.06.2021 | 31.03.2021 | 31.12.2020 | 30.06.2020 |
|---|---|---|---|---|
| Revolving credit facility1) | - | - | - | 380 708 |
| Other interest-bearing debt | - | - | - | 380 708 |
1) The RCF is undrawn as at 30 June 2021 and the remaining unamortized fees of USD 20.1 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, with the Working Capital facility amended and extended in April 2021. The Working Capital Facility has a committed amount of USD 1.4 billion and is due in 2024, with options for up to two years extension. The Liquidity facility is due in 2026, and has a committed amount of USD 2.0 billion until 2025 and then reduces to USD 1.65 billion for the final year. The interest rate is LIBOR plus a margin of 1.25 percent for the Working Capital Facility and 1.00 percent for the Liquidity 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 30 June 2021 the Leverage Ratio is 0.85 and Interest Coverage Ratio is 14.2 (see APM section for further details), which are well within the thresholds mentioned above. Based on the group's current business plans and applying oil and gas price forward curves at end of Q2 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.
| Group | |||||
|---|---|---|---|---|---|
| 2021 | 2021 | 2020 | |||
| (USD 1 000) | Q2 | 01.01.-31.03. | 01.01.-31.12. | ||
| Provisions as of beginning of period | 2 753 193 | 2 805 507 | 2 788 218 | ||
| Change in abandonment liability due to asset sales | - | - | -13 122 | ||
| Incurred removal cost | -58 068 | -86 896 | -162 741 | ||
| Accretion expense | 28 641 | 27 668 | 116 947 | ||
| Impact of changes to discount rate | - | - | 20 554 | ||
| Change in estimates and provisions relating to new drilling and installations | 35 887 | 6 914 | 55 650 | ||
| Total provision for abandonment liabilities | 2 759 653 | 2 753 193 | 2 805 507 | ||
| Short-term | 80 230 | 87 850 | 155 244 | ||
| Long-term | 2 679 423 | 2 665 343 | 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.
The group has not identified any events with significant accounting impacts that have occured between the end of the reporting period and the date of this report.
| Total number of licenses | 30.06.2021 | 31.03.2021 |
|---|---|---|
| Aker BP as operator | 81 | 80 |
| Aker BP as partner | 51 | 50 |
| Changes in production licenses in which Aker BP is the operator: | Changes in production licenses in which Aker BP is a partner: | ||||||
|---|---|---|---|---|---|---|---|
| License: | 30.06.2021 | 31.03.2021 License: | 30.06.2021 | 31.03.2021 | |||
| PL 036E1) | 58.000% | 64.000 % PL 1674) | 10.000% | 0.000 % | |||
| PL 036F1) | 58.000% | 64.000 % PL 167B4) | 10.000% | 0.000 % | |||
| PL 102D1) | 44.000% | 50.000 % PL 167C4) | 10.000% | 0.000 % | |||
| PL 102F1) | 44.000% | 50.000 % PL 8523) | 0.000% | 40.000 % | |||
| PL 102G1) | 44.000% | 50.000 % PL 10563) | 0.000% | 10.000 % | |||
| PL 102H1) | 44.000% | 50.000 % | |||||
| PL 261C2) | 23.835% | 0.000 % | |||||
| PL 8691) | 65.000% | 60.000 % | |||||
| PL 10411) | 55.000% | 40.000 % | |||||
| Total | 9 | 8 Total | 3 | 2 |
1) Swap with Lundin Energy regarding Alvheim licenses
2) New license - will become part of Skarv Unit
3) Relinquished license or Aker BP has withdrawn from the license
4) Transaction with Equinor
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| (USD 1 000) | Q2 | Q1 | Q4 | Q3 | Q2 | |
| Total income | 1 123 754 | 1 133 238 | 833 508 | 683 865 | 589 784 | |
| Production costs | 158 235 | 175 906 | 142 068 | 133 690 | 196 174 | |
| Exploration expenses | 102 020 | 70 917 | 41 722 | 32 267 | 49 774 | |
| Depreciation | 240 372 | 257 554 | 289 408 | 268 645 | 286 353 | |
| Impairments | - | 29 656 | 55 302 | - | -135 872 | |
| Other operating expenses | 8 965 | 8 225 | 27 028 | 7 309 | 14 897 | |
| Total operating expenses | 509 592 | 542 258 | 555 528 | 441 912 | 411 326 | |
| Operating profit/loss | 614 162 | 590 980 | 277 980 | 241 954 | 178 458 | |
| Net financial items | -61 744 | -89 846 | -42 313 | -50 678 | -27 418 | |
| Profit/loss before taxes | 552 418 | 501 134 | 235 667 | 191 276 | 151 040 | |
| Tax expense (+)/income (-) | 398 607 | 374 104 | 106 200 | 110 983 | -18 649 | |
| Net profit/loss | 153 811 | 127 029 | 129 467 | 80 293 | 169 689 |
| 2021 | |||||
|---|---|---|---|---|---|
| (boe 1 000) | Q2 | Q1 | Q4 | Q3 | Q2 |
| Sold volumes | |||||
| Liquids Gas |
14 871 2 879 |
16 468 3 620 |
16 165 3 507 |
14 489 2 779 |
18 036 3 073 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| (USD 1 000) | Q2 | Q1 | Q4 | Q3 | Q2 |
| Assets | |||||
| Goodwill | 1 647 436 | 1 647 436 | 1 647 436 | 1 647 436 | 1 647 436 |
| Other intangible assets | 1 873 199 | 1 878 702 | 2 043 233 | 2 050 887 | 2 053 548 |
| Property, plant and equipment | 7 630 389 | 7 392 321 | 7 266 137 | 7 218 548 | 7 175 129 |
| Right-of-use asset | 115 705 | 126 861 | 132 735 | 126 433 | 137 296 |
| Receivables and other assets | 833 760 | 803 603 | 792 750 | 561 657 | 546 212 |
| Calculated tax receivables (short) | - | - | - | 71 038 | 186 630 |
| Cash and cash equivalents | 975 360 | 392 276 | 537 801 | 818 547 | 142 333 |
| Total assets | 13 075 850 | 12 241 198 | 12 420 091 | 12 494 548 | 11 888 584 |
| Equity and liabilities | |||||
| Equity | 2 030 304 | 1 988 993 | 1 987 281 | 1 928 638 | 1 912 084 |
| Other provisions for liabilities incl. P&A (long) | 2 680 537 | 2 665 343 | 2 650 263 | 2 649 759 | 2 655 478 |
| Deferred tax | 3 050 315 | 2 781 602 | 2 642 461 | 2 562 528 | 2 471 221 |
| Bonds and bank debt | 3 614 833 | 3 474 328 | 3 968 566 | 4 372 815 | 3 712 292 |
| Lease debt | 178 980 | 200 346 | 215 760 | 217 148 | 236 259 |
| Other current liabilities incl. P&A | 923 494 | 678 456 | 792 407 | 763 660 | 901 251 |
| Tax payable | 597 387 | 452 131 | 163 352 | - | - |
| Total equity and liabilities | 13 075 850 | 12 241 198 | 12 420 091 | 12 494 548 | 11 888 584 |
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 6.
| Q2 | Q1 | 01.01.-30.06. | Q2 | 01.01.-31.12. | ||
|---|---|---|---|---|---|---|
| (USD 1 000) | Note | 2021 | 2021 | 2021 | 2020 | 2020 |
| Abandonment spend | ||||||
| Payment for removal and decommissioning of oil fields | 54 572 | 78 576 | 133 148 | 15 007 | 150 306 | |
| Payments of lease debt (abandonment activity) | 6 | 8 377 | 19 778 | 28 155 | 1 077 | 27 660 |
| Abandonment spend | 62 949 | 98 354 | 161 303 | 16 084 | 177 966 | |
| Depreciation per boe | ||||||
| Depreciation | 5 | 240 372 | 257 554 | 497 926 | 286 353 | 1 121 818 |
| Total produced volumes (boe 1 000) | 3 | 18 075 | 19 999 | 38 074 | 19 090 | 77 101 |
| Depreciation per boe | 13.3 | 12.9 | 13.1 | 15.0 | 14.6 | |
| Dividend per share | ||||||
| Paid dividend | 112 500 | 112 500 | 225 000 | 70 833 | 425 000 | |
| Number of shares outstanding | 359 610 | 359 840 | 359 724 | 359 614 | 359 808 | |
| Dividend per share | 0.31 | 0.31 | 0.63 | 0.20 | 1.18 | |
| Capex | ||||||
| Disbursements on investments in fixed assets (excluding capitalized interest) | 378 887 | 216 162 | 595 048 | 350 541 | 1 238 601 | |
| Payments of lease debt (investments in fixed assets) | 6 | 11 863 | 861 | 12 724 | 21 027 | 67 125 |
| CAPEX | 390 749 | 217 023 | 607 773 | 371 568 | 1 305 727 | |
| EBITDA | ||||||
| Total income | 2 | 1 123 754 | 1 133 238 | 2 256 992 | 589 784 | 2 979 263 |
| Production costs | 3 | -158 235 | -175 906 | -334 140 | -196 174 | -627 975 |
| Exploration expenses | 4 | -102 020 | -70 917 | -172 937 | -49 774 | -174 099 |
| Other operating expenses | -8 965 | -8 225 | -17 191 | -14 897 | -49 457 | |
| EBITDA | 854 534 | 878 190 | 1 732 724 | 328 939 | 2 127 731 | |
| EBITDAX | ||||||
| Total income | 2 | 1 123 754 | 1 133 238 | 2 256 992 | 589 784 | 2 979 263 |
| Production costs | 3 | -158 235 | -175 906 | -334 140 | -196 174 | -627 975 |
| Other operating expenses | -8 965 | -8 225 | -17 191 | -14 897 | -49 457 | |
| EBITDAX | 956 554 | 949 107 | 1 905 661 | 378 713 | 2 301 830 | |
| Equity ratio | ||||||
| Total equity | 2 030 304 | 1 988 993 | 2 030 304 | 1 912 084 | 1 987 281 | |
| Total assets | 13 075 850 | 12 241 198 | 13 075 850 | 11 888 584 | 12 420 091 | |
| Equity ratio | 16% | 16% | 16% | 16% | 16% | |
| Exploration spend | ||||||
| Disbursements on investments in capitalized exploration expenditures | 56 267 | 26 978 | 83 246 | 19 413 | 127 283 | |
| Exploration expenses | 4 | 102 020 | 70 917 | 172 937 | 49 774 | 174 099 |
| Dry well | 4 | -15 780 | -12 201 | -27 981 | -9 866 | -56 626 |
| Payments of lease debt (exploration expenditures) | 6 | 558 | 495 | 1 053 | 123 | 874 |
| Exploration spend | 143 065 | 86 190 | 229 255 | 59 443 | 245 629 |
| Q2 | Q1 | 01.01.-30.06. | Q2 | 01.01.-31.12. | ||
|---|---|---|---|---|---|---|
| (USD 1 000) | Note | 2021 | 2021 | 2021 | 2020 | 2020 |
| Interest coverage ratio | ||||||
| Twelve months rolling EBITDA | 19 | 2 866 013 | 2 340 418 | 2 866 013 | 2 219 431 | 2 127 731 |
| Twelve months rolling EBITDA, impacts from IFRS 16 | 6 | -14 358 | -22 535 | -14 358 | -27 485 | -23 438 |
| Twelve months rolling EBITDA, excluding impacts from IFRS 16 | 2 851 656 | 2 317 883 | 2 851 656 | 2 191 945 | 2 104 293 | |
| Twelve months rolling interest expenses | 7 | 176 186 | 185 958 | 176 186 | 175 754 | 184 501 |
| Twelve months rolling amortized loan cost | 7 | 26 226 | 22 149 | 26 226 | 18 883 | 19 813 |
| Twelve months rolling interest income | 7 | 1 867 | 2 760 | 1 867 | 6 284 | 3 763 |
| Net interest expenses | 200 545 | 205 347 | 200 545 | 188 354 | 200 552 | |
| Interest coverage ratio | 14.2 | 11.3 | 14.2 | 11.6 | 10.5 | |
| Leverage ratio | ||||||
| Long-term bonds | 13 | 3 614 833 | 3 474 328 | 3 614 833 | 3 121 781 | 3 968 566 |
| Other interest-bearing debt | 14 | - | - | - | 380 708 | - |
| Short-term bonds | 13 | - | - | - | 209 803 | - |
| Cash and cash equivalents | 10 | 975 360 | 392 276 | 975 360 | 142 333 | 537 801 |
| Net interest-bearing debt excluding lease debt | 2 639 473 | 3 082 052 | 2 639 473 | 3 569 959 | 3 430 766 | |
| Twelve months rolling EBITDAX | 19 | 3 112 940 | 2 535 098 | 3 112 940 | 2 474 436 | 2 301 830 |
| Twelve months rolling EBITDAX, impacts from IFRS 16 | 6 | -12 774 | -21 387 | -12 774 | -26 965 | -22 564 |
| Twelve months rolling EBITDAX, excluding impacts from IFRS 16 | 3 100 166 | 2 513 711 | 3 100 166 | 2 447 471 | 2 279 266 | |
| Leverage ratio | 0.85 | 1.23 | 0.85 | 1.46 | 1.51 | |
| Net interest-bearing debt | ||||||
| Long-term bonds | 13 | 3 614 833 | 3 474 328 | 3 614 833 | 3 121 781 | 3 968 566 |
| Long-term lease debt | 6 | 99 548 | 115 299 | 99 548 | 156 396 | 131 856 |
| Other interest-bearing debt | 14 | - | - | - | 380 708 | - |
| Short-term bonds | 13 | - | - | - | 209 803 | - |
| Short-term lease debt | 6 | 79 432 | 85 047 | 79 432 | 79 863 | 83 904 |
| Cash and cash equivalents | 10 | 975 360 | 392 276 | 975 360 | 142 333 | 537 801 |
| Net interest-bearing debt | 2 818 452 | 3 282 398 | 2 818 452 | 3 806 218 | 3 646 526 |
Operating profit/loss see Income Statement
Production cost per boe see note 3
Pursuant to the Norwegian Securities Trading Act section § 5-5 with pertaining regulations, we hereby confirm that, to the best of our knowledge, the company's interim financial statements for the period 1 January to 30 June 2021 have been prepared in accordance with IAS 34, as endorsed by the EU, and in accordance with the requirements for additional information provided for by the Norwegian Accounting Act. The information presented in the financial statements gives a true and fair picture of the company's liabilities, financial position and results overall.
To the best of our knowledge, the Board of Directors' half-yearly report together with the yearly report, gives a true and fair picture of the development, performance and financial position of the company, and includes a description of the principal risk and uncertainty factors facing the company.
Øyvind Eriksen, Chair of the Board Kjell Inge Røkke, Board member Anne Marie Cannon, Deputy Chair Trond Brandsrud, Board member Paula Doyle, Board member Murray Auchincloss, Board member Ingard Haugeberg, Board member Terje Solheim, Board member Tore Vik, Board member Kate Thomson, Board member Karl Johnny Hersvik, Chief Executive Officer Hilde Kristin Brevik, Board member The Board of Directors and the CEO of Aker BP ASA Akerkvartalet, 14 July 2021
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 30 June 2021 and the related condensed consolidated income statement, and condensed consolidated statement of cash flow for the three-month and six-month periods ended 30 June 2021, the condensed consolidated statement of changes in equity for the three-month periods ended 31 March 2021 and 30 June 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 19 which is not a required disclosure under International Accounting Standard 34 Interim Financial Reporting as adopted by the EU.
Oslo, 14 July 2021
KPMG AS
Roland Fredriksen State Authorised Public Accountant (Norway)
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.