| Separately | Business | Separately | Reported | ||||
| Business | disclosed | Reported | performance 1 | disclosed | (restated) | ||
| performance | items | 2023 | (restated) 2 | items | 2022 | ||
| Notes | US$m | US$m | US$m | US$m | US$m | US$m | |
Revenue | 3 | ||||||
| Cost of sales | 5a | ( | ( | ( | ( | ||
Gross loss | ( | ( | ( | ( | |||
| Selling, general and administration expenses | 5b,6 | ( | ( | ( | ( | ( | ( |
| Expected credit loss (charge)/reversal | 5e | ( | ( | ||||
| Other operating income | 5f | ||||||
| Other operating expenses | 5g | ( | ( | ( | ( | ||
Operating loss | ( | ( | ( | ( | ( | ( | |
| Finance income | 6,7 | ||||||
| Finance expense | 6,7 | ( | ( | ( | ( | ( | |
| Share of net profit of associates and joint ventures | 16 | ||||||
Loss before tax | ( | ( | ( | ( | ( | ( | |
| Income tax credit/(expense) | 8a | ( | ( | ( | |||
Net loss | ( | ( | ( | ( | ( | ( | |
| Attributable to: | |||||||
Petrofac Limited shareholders | ( | ( | ( | ( | ( | ( | |
| Non-controlling interests | 13 | ( | ( | ( | ( | ||
( | ( | ( | ( | ( | ( | ||
| Loss per share (US cents) | |||||||
| Basic | 9 | ( | ( | ( | ( | ( | ( |
| Diluted | 9 | ( | ( | ( | ( | ( | ( |
| 2022 | |||
| 2023 | (restated) | ||
| Notes | US$m | US$m | |
Reported net loss | ( | ( | |
| Other comprehensive (loss)/income that may be reclassified to consolidated income statement in subsequent periods (post-tax) | |||
| Net changes in fair value of derivatives designated as cash flow hedges | 25 | ( | |
| Hedging (gains)/losses reclassified to consolidated income statement | 25 | ( | |
| Foreign currency translation gains reclassified to the consolidated income statement | 25 | ( | |
| Foreign currency translation (losses)/gains | 25 | ( | |
Other comprehensive (loss)/income that may be reclassified to consolidated income statement in subsequent periods | ( | ||
| Other comprehensive loss that will not be reclassified to consolidated income statement (post-tax) | |||
| Remeasurement loss on end of service benefit plans | 27 | ( | |
Other comprehensive loss that will not be reclassified to consolidated income statement | ( | ||
Total comprehensive loss for the year | ( | ( | |
| Attributable to: | |||
Petrofac Limited shareholders | ( | ( | |
| Non-controlling interests | 13 | ( | ( |
( | ( | ||
| 1. The prior year numbers are restated; see note 2.9. |
| 2022 | |||
| 2023 | (restated) | ||
| Notes | US$m | US$m | |
| Assets | |||
| Non-current assets | |||
| Property, plant and equipment | 12 | ||
| Goodwill | 14 | ||
| Intangible assets | 15 | ||
| Investments in associates and joint ventures | 16 | ||
| Other financial assets | 17 | ||
| Deferred consideration | 11 | ||
Income tax receivable | |||
| Deferred tax assets | 8c | ||
| Current assets | |||
| Inventories | 18 | ||
| Trade and other receivables | 19 | ||
| Contract assets | 20 | ||
| Other financial assets | 17 | ||
Income tax receivable | |||
| Cash and short-term deposits | 21 | ||
Total assets |
| 2022 | |||
| 2023 | (restated) | ||
| Notes | US$m | US$m | |
| Equity | |||
| Share capital | 22 | ||
| Share premium | 22 | ||
| Capital redemption reserve | 22 | ||
| Employee Benefit Trust shares | 23 | ( | ( |
| Other reserves | 25 | ||
Retained earnings | ( | ( | |
Equity attributable to Petrofac Limited shareholders | ( | ||
| Non-controlling interests | 13 | ( | ( |
Total equity | ( | ||
| Non-current liabilities | |||
| Provisions | 27 | ||
| Other financial liabilities | 17 | ||
| Deferred tax liabilities | 8c | ||
| Current liabilities | |||
| Trade and other payables | 28 | ||
| Contract liabilities | 20 | ||
| Interest-bearing loans and borrowings | 26 | ||
| Other financial liabilities | 17 | ||
Income tax payable | |||
| Accrued contract expenses | 32 | ||
| Provisions | 27 | ||
Total liabilities | |||
Total equity and liabilities |
| 2022 | |||
| 2023 | (restated) | ||
| Notes | US$m | US$m | |
| Operating activities | |||
Loss before tax | ( | ( | |
| Separately disclosed items | 6 | ||
Loss before tax and separately disclosed items | ( | ( | |
| Adjustments to reconcile profit before tax and separately | |||
| disclosed items to net cash flows: | |||
| Depreciation, amortisation and business performance | |||
| impairment | 5a, 5b | ||
| Expected credit loss charge/(reversal) recognised | 5e | ( | |
| Share-based payments | 24 | ||
| Difference between end of service benefits paid and amounts | |||
| recognised in the consolidated income statement | 27 | ( | ( |
| Net finance expense before separately disclosed | |||
| financeexpense | 7 | ||
| Net movement in other provisions | 27 | ||
| Share of net profit of associates and joint ventures | 16 | ( | ( |
| Net foreign exchange gains and losses | 16 | ( | |
Net other non-cash items | ( | ( | |
( | ( | ||
| Working capital movements: | |||
Inventories | |||
Trade and other receivables | ( | ( | |
| Contract assets | 20 | ||
| Restricted cash | 17 | ( | |
| Net derivative contracts – designated and undesignated | 17 | ( | |
Trade and other payables | ( | ||
| Contract liabilities | 20 | ||
Accrued contract expenses | ( | ( | |
Net working capital movements |
| 2022 | |||
| 2023 | (restated) | ||
| Notes | US$m | US$m | |
Cash (used in)/generated from operations | ( | ||
Separately disclosed items paid – operating costs | ( | ( | |
Net income taxes paid | ( | ( | |
Net cash flows used in operating activities | ( | ( | |
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
| Payments for intangible assets | 15 | ( | ( |
| Contingent consideration paid | 17 | ( | ( |
| Dividends received from associates and joint ventures | 16 | ||
Receipts from Shanghai Zhenhua Heavy Industries Co Ltd in respect of JSD6000 vessel | 17 | ||
Receipts from joint operation partners in respect of leases | |||
| Net cash flows from disposal of subsidiaries, including receipt | |||
| against deferred and contingent consideration | 6, 17 | ( | |
| Net proceeds from disposal of investment in associates | 6, 16 | ||
Proceeds from disposal of property, plant and equipment | |||
Interest received | |||
Net cash flows generated from investing activities | |||
| Financing activities | |||
| Proceeds from interest-bearing loans and borrowings | 17 | ||
| Repayment of interest-bearing loans and borrowings | 17 | ( | ( |
| Repayment of lease liabilities | 29 | ( | ( |
Interest paid | ( | ( | |
Net cash flows used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Net foreign exchange difference | ( | ||
Cash and cash equivalents at 1 January | |||
| Cash and cash equivalents at 31 December | 21 |
| Attributable to Petrofac Limited shareholders | |||||||||
| Employee | |||||||||
| Issued | Capital | Benefit Trust | Other | ||||||
| share | Share | redemption | shares 1 | reserves | Retained | Non-controlling | Total | ||
| capital | premium | reserve | US$m | US$m | earnings | Total | interests | equity | |
| US$m | US$m | US$m | (note 23) | (note 25) | US$m | US$m | US$m | US$m | |
At 1 January 2022 | ( | ||||||||
| Reported net loss (restated) | ( | ( | ( | ( | |||||
Other comprehensive income | |||||||||
| Total comprehensive income/(loss) (restated) | ( | ( | ( | ( | |||||
Issue of Company’s shares by Employee Benefit Trust (note 23) | ( | ( | |||||||
Credit to equity for share-based payments charge (note 24) | |||||||||
| At 31 December 2022 (restated) | ( | ( | ( | ||||||
At 1 January 2023 | ( | ( | ( | ||||||
Reported net loss | ( | ( | ( | ( | |||||
Other comprehensive loss | ( | ( | ( | ( | |||||
Total comprehensive loss | ( | ( | ( | ( | ( | ||||
Issue of Company’s shares by Employee Benefit Trust (note 23) | ( | ||||||||
Credit to equity for share-based payments charge (note 24) | |||||||||
At 31 December 2023 | ( | ( | ( | ( | ( |
Oil and gas assets | unit of production on a field-by-field basis (see below) |
Oil and gas facilities | 8 to 10 years |
| (or lease term if shorter) | |
Buildings and leasehold improvements | 3 to 20 years |
| (or lease term if shorter) | |
Plant and equipment | 3 to 7 years |
| (or lease term if shorter) | |
Office furniture and equipment | 2 to 4 years |
| (or lease term if shorter) | |
Vehicles | 3 to 5 years |
| (or lease term if shorter) |
| 31 Dec 2022 | Restatement | Restatement | 31 Dec 2022 | |
| As reported | 1 | 2 | Restated | |
| US$m | US$m | US$m | US$m | |
| Income statement impact | ||||
Revenue (note 3) | 2,591 | (24) | – | 2.567 |
Cost of sales | (2,667) | – | – | (2,667) |
Gross loss | (76) | (24) | – | (100) |
Selling, general and administration expenses | (182) | – | – | (182) |
Operating loss | (217) | (24) | – | (241) |
Finance expense (note 7) | (116 ) | – | – | (116) |
Loss before tax | (321) | (24) | – | (345) |
Income tax expense (note 8) | (16) | – | 14 | (2) |
Net loss | (337) | (24) | 14 | (347) |
Net loss attributable to Petrofac Limited shareholders | (310) | (24) | 14 | (320) |
| Loss per share (US cents) | ||||
Loss per share – basic and diluted (note 9) | (60.2) | (4.7) | 2.8 | (62.1) |
| 31 Dec 2022 | Restatement | Restatement | 31 Dec 2022 | |
| As reported | 1 | 2 | Restated | |
| US$m | US$m | US$m | US$m | |
| Statement of comprehensive income | ||||
Total comprehensive loss for the year | (317) | (24) | 14 | (327) |
| Total comprehensive loss attributable to Petrofac | ||||
Limited shareholders | (290) | (24) | 14 | (300) |
| 31 Dec 2022 | Restatement | Restatement | 31 Dec 2022 | ||
| As reported | 1 | 2 | Restated | ||
| US$m | US$m | US$m | US$m | ||
| Balance sheet impact | |||||
Contract assets (note 20) | 1,329 | (5) | – | 1,324 | |
Total current assets | 2,664 | (5) | – | 2,659 | |
Total assets | 3,267 | (5) | – | 3,262 | |
Retained earnings | (143) | (24) | 14 | (153) | |
Total equity | 112 | (24) | 14 | 102 | |
Contract liabilities (note 20) | 136 | 19 | – | 155 | |
Income tax payable | 79 | – | (14) | 65 | |
Total current liabilities | 2,846 | 19 | (14) | 2,851 | |
Total liabilities | 3,155 | 19 | (14) | 3 | ,16 0 |
Total equity and liabilities | 3,267 | (5) | – | 3,262 |
| 31 Dec 2022 | Restatement | 31 Dec 2022 | |
| As reported | 1 | Restated | |
| US$m | US$m | US$m | |
| Statement of cash flows impact | |||
Loss before tax | (321) | (24) | (345) |
Loss before tax and separately disclosed items | (296) | (24) | (320) |
| Adjustments to reconcile profit before tax and separately | |||
| disclosed items to net cash flows: | |||
| Difference between end of service benefits paid and amounts | |||
recognised in the consolidated income statement | (10) | – | (10) |
| Net finance expense before separately disclosed finance | |||
expense | 91 | – | 91 |
| Working capital adjustments: | |||
Contract assets | 268 | 5 | 273 |
Contract liabilities | 62 | 19 | 81 |
Net working capital adjustments | 135 | 24 | 159 |
Cash generated from operations | 21 | – | 21 |
Net cash flows used in operating activities | (146) | – | (146) |
| 2022 | ||
| 2023 | (restated) | |
| US$m | US$m | |
Rendering of services | 2,376 | 2,431 |
Sale of crude oil and gas | 120 | 136 |
2,496 | 2,567 |
| Engineering & | ||||||||
| Engineering & | Asset | Integrated | Construction | Asset | Integrated Energy | 2022 | ||
| Construction | Solutions | Energy Services | 2023 | (restated) | Solutions | Services | (restated) | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| Geographical markets | ||||||||
United Kingdom | 13 | 782 | – | 795 | 8 | 640 | – | 648 |
Algeria | 243 | – | – | 243 | 374 | 1 | – | 375 |
Lithuania | 220 | – | – | 220 | 159 | – | – | 159 |
Malaysia | 2 | 59 | 121 | 182 | 1 | 50 | 137 | 188 |
United States of America | – | 168 | – | 168 | – | 92 | – | 92 |
Oman | 115 | 21 | – | 136 | 233 | 24 | – | 257 |
Thailand | 103 | 29 | – | 132 | 255 | 25 | – | 280 |
Australia | – | 131 | – | 131 | – | 31 | – | 31 |
Netherlands | 67 | 18 | – | 85 | 14 | 26 | – | 40 |
Bahrain | – | 76 | – | 76 | – | 54 | – | 54 |
United Arab Emirates | 25 | 29 | – | 54 | 26 | 32 | – | 58 |
Libya | 48 | 3 | – | 51 | 21 | – | – | 21 |
Iraq | 31 | 16 | – | 47 | 54 | 75 | – | 129 |
India | 21 | 20 | – | 41 | 32 | 8 | – | 40 |
Kuwait | 28 | 4 | – | 32 | 74 | 5 | – | 79 |
Ivory Coast | – | 21 | – | 21 | – | – | – | – |
| Type of goods or service | |||||||||
Fixed price | 886 | 160 | – | 1,046 | 1,18 | 0 | 141 | – | 1,321 |
Reimbursable | 45 | 1,284 | 1 | 1,330 | 103 | 1,006 | 1 | 1,110 | |
Sale of crude oil and gas | – | – | 120 | 120 | – | – | 136 | 136 | |
Total revenue from contracts with customers | 931 | 1,444 | 121 | 2,496 | 1,283 | 1,147 | 137 | 2,567 | |
| Customer type | |||||||||
Government | 447 | 273 | 16 | 736 | 1,053 | 197 | 49 | 1,299 | |
Non-government | 484 | 1,171 | 105 | 1,760 | 230 | 950 | 88 | 1,268 | |
Total revenue from contracts with customers | 931 | 1,444 | 121 | 2,496 | 1,283 | 1,147 | 137 | 2,567 | |
| Timing of revenue recognition | |||||||||
Services transferred over time | 931 | 1,444 | 1 | 2,376 | 1,283 | 1,147 | 1 | 2,431 | |
Goods transferred at a point in time | – | – | 120 | 120 | – | – | 136 | 136 | |
Total revenue from contracts with customers | 931 | 1,444 | 121 | 2,496 | 1,283 | 1,147 | 137 | 2,567 |
| Engineering & | Asset | Engineering & | Asset | ||||
| Construction | Solutions | 2023 | Construction | Solutions | 2022 | ||
| US$m | US$m | US$m | US$m | US$m | US$m | ||
Within one year | 1,238 | 885 | 2 ,123 | 918 | 1,16 | 9 | 2,087 |
More than one year | 4,919 | 1,107 | 6,026 | 638 | 652 | 1,290 | |
6,157 | 1,992 | 8,149 | 1,556 | 1,821 | 3,377 |
| Integrated | Consolidation | |||||||
| Engineering & | Asset | Energy | Corporate | adjustments & | Business | Separately | ||
| Construction | Solutions | Services | & others | eliminations | performance | disclosed items | Reported | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| Revenue | ||||||||
External sales | 931 | 1,444 | 121 | – | – | 2,496 | – | 2,496 |
Inter-segment sales | 5 | 2 | – | 6 | (13) | – | – | – |
Total revenue | 936 | 1,446 | 121 | 6 | (13) | 2,496 | – | 2,496 |
Operating (loss)/profit | (422) | – | 34 | (7) | – | (395) | (25) | (420) |
Finance income | – | – | 5 | 1 | – | 6 | 5 | 11 |
Finance expense | (4) | (2) | (9) | (104) | – | (119) | – | (119) |
Share of net profit of associates and joint ventures | – | 2 | – | – | – | 2 | – | 2 |
(Loss)/profit before tax | (426) | – | 30 | (110) | – | (506) | (20) | (526) |
Income tax credit/(expense) | 11 | 2 | (7) | (3) | – | 3 | – | 3 |
Net (loss)/profit | (415) | 2 | 23 | (113) | – | (503) | (20) | (523) |
| Attributable to: | ||||||||
Petrofac Limited shareholders | (397) | 2 | 23 | (113) | – | (485) | (20) | (505) |
Non-controlling interests | (18) | – | – | – | – | (18) | – | (18) |
Net (loss)/profit | (415) | 2 | 23 | (113) | – | (503) | (20) | (523) |
EBIT | (422) | 2 | 34 | (7) | – | (393) | (25) | (418) |
EBITDA | (412) | 13 | 90 | (1) | – | (310) | (30) | (340) |
| Corporate | |||||
| & others | Total | ||||
| US$m | US$m | US$m | |||
| Other segment information | |||||
| Capital expenditures: | |||||
Property, plant and equipment (note 12) | 5 | 8 | 1 | 1 | 15 |
Intangible assets (note 15) | – | – | – | 6 | 6 |
| Charges: | |||||
Depreciation (note 12) | 10 | 10 | 56 | 2 | 78 |
Amortisation, business performance impairment and write off (notes 5a, 5b and 5g) | – | 1 | – | 4 | 5 |
Separately disclosed items, pre-tax (note 6) | – | 7 | (7) | 20 | 20 |
Expected credit loss (reversal)/charge (note 5e) | (1) | 15 | – | – | 14 |
Share-based payments (note 24) | 3 | 2 | – | 3 | 8 |
| Consolidation | |||||||||
| Engineering & | Asset | Integrated | Corporate | adjustments & | Business | Separately | |||
| Construction | Solutions | Energy Services | & others | eliminations | performance | disclosed items | Reported | ||
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | ||
| Revenue | |||||||||
| External sales (restated) | 1,283 | 1,147 | 137 | – | – | 2,567 | – | 2,567 | |
Inter-segment sales | 4 | 11 | – | 6 | (21) | – | – | – | |
Total revenue (restated) 1 | 1,287 | 1,15 | 8 | 137 | 6 | (21) | 2,567 | – | 2,567 |
| Operating (loss)/profit (restated) | (323) | 55 | 58 | (24) | – | (234) | (7) | (241) | |
Finance income | – | – | 6 | 1 | – | 7 | – | 7 | |
Finance expense | (2) | (1) | (10) | (85) | – | (98) | (18) | (116 ) | |
Share of net profit of associates and joint ventures | – | 5 | – | – | – | 5 | – | 5 | |
| (Loss)/profit before tax (restated) | (325) | 59 | 54 | (108) | – | (320) | (25) | (345) | |
| Income tax expense (restated) | 9 | (4) | (1) | (5) | – | (1) | (1) | (2) | |
| Net (loss)/profit (restated) | (316) | 55 | 53 | (113) | – | (321) | (26) | (347) | |
| Attributable to: | |||||||||
| Petrofac Limited shareholders (restated) | (289) | 55 | 53 | (113) | – | (294) | (26) | (320) | |
Non-controlling interests | (27) | – | – | – | – | (27) | – | (27) | |
| Net (loss)/profit (restated) | (316) | 55 | 53 | (113) | – | (321) | (26) | (347) | |
| EBIT (restated) | (323) | 60 | 58 | (24) | – | (229) | (7) | (236) | |
| EBITDA (restated) | (311) | 70 | 109 | (18) | – | (150) | (12) | (162) |
| Engineering & | Asset | Integrated | Corporate | ||
| Construction | Solutions | Energy Services | & others | Total | |
| US$m | US$m | US$m | US$m | US$m | |
| Other segment information | |||||
| Capital expenditures: | |||||
Property, plant and equipment (note 12) | 10 | 11 | 26 | – | 47 |
Intangible assets (note 15) | – | 1 | – | 6 | 7 |
| Charges: | |||||
Depreciation (note 12) | 12 | 9 | 51 | 2 | 74 |
Amortisation, business performance impairment and write off (notes 5a, 5b and 5g) | – | 1 | – | 4 | 5 |
Separately disclosed items, pre-tax (note 6) | 1 | 3 | (13) | 34 | 25 |
Expected credit loss credit (note 5e) | (19) | (2) | – | (2) | (23) |
Share-based payments (note 24) | 2 | 2 | – | 2 | 6 |
| United Arab | United | United States | Other | ||||
| Malaysia | Emirates | Kingdom | India | of America | countries | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Property, plant and equipment (note 12) | 113 | 22 | 10 | 12 | 11 | 2 | 170 |
Goodwill (note 14) | 3 | 30 | 39 | – | 24 | – | 96 |
Other intangible assets (note 15) | – | – | 17 | – | 4 | 5 | 26 |
| United Arab | United | United States | Other | ||||
| Malaysia | Emirates | Kingdom | India | of America | countries | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Property, plant and equipment (note 12) | 173 | 30 | 17 | 12 | 10 | 2 | 244 |
Goodwill (note 14) | 3 | 29 | 38 | – | 25 | 1 | 96 |
Other intangible assets (note 15) | – | – | 21 | – | – | 4 | 25 |
| 2023 | 2022 | |
| US$m | US$m | |
Staff costs | 114 | 100 |
Depreciation and amortisation (notes 12 and 15) | 11 | 11 |
Other general and administration expenses | 77 | 64 |
| Business performance selling, general and administration expenses | ||
(before separately disclosed items) | 202 | 175 |
Separately disclosed items (note 6) | 25 | 7 |
227 | 182 |
| 2023 | 2022 | |
| US$m | US$m | |
| Total staff costs: | ||
Wages and salaries | 692 | 644 |
Social security costs | 33 | 31 |
Defined contribution pension costs | 29 | 24 |
End of service benefits costs (note 27) | 10 | 3 |
Share-based payments costs (note 24) | 8 | 6 |
772 | 708 |
| 2023 | 2022 | |
| US$m | US$m | |
Group audit fee | 5 | 4 |
Audit of subsidiaries’ accounts | 2 | 1 |
7 | 5 |
| 2022 | ||
| US$m | US$m | |
ECL charge on trade receivables (note 19) | 16 | – |
ECL reversal on contract assets (note 20) | (1) | (21) |
ECL reversal on other financial assets (note 17) | – | (1) |
ECL reversal on cash at bank (note 21) | (1) | – |
ECL reversal on other receivables (note 19) | – | (1) |
14 | (23) |
| 2023 | 2022 | |
| US$m | US$m | |
Foreign exchange gains | 6 | 3 |
Other income | 6 | 20 |
12 | 23 |
| 2022 | ||
| US$m | US$m | |
Other expenses | 3 | 5 |
| 2023 | 2022 | |
| US$m | US$m | |
Reversal of impairment of assets | (7) | (6) |
Impairment of assets | – | 1 |
Losses on disposal | 8 | – |
Fair value remeasurements | (3) | (10) |
Cloud ERP software implementation costs | 5 | 10 |
Restructuring and refinancing-related costs | 20 | 5 |
Other separately disclosed items | 2 | 7 |
| Total separately disclosed items as reported within selling, general | ||
and administrative expenses (note 5b) | 25 | 7 |
| Separately disclosed items as reported within finance (income)/ | ||
expense (note 7) | (5) | 18 |
Income tax charge on separately disclosed items | – | 1 |
| Total separately disclosed items as reported within income tax | – | 1 |
| charge (note 8) | ||
Consolidated income statement charge | 20 | 26 |
| US$m | |
Disposal consideration less cost of disposal | – |
Trade and other receivables | 5 |
Cash at bank | 1 |
Trade and other payables | (3) |
Carrying value of net assets derecognised as part of the disposal | 3 |
Net loss on disposal | (3) |
| 2023 | 2022 | |
| US$m | US$m | |
| Finance income | ||
Bank interest | 1 | 1 |
Interest income from joint operation partners in respect of leases | 5 | 6 |
| Business performance finance income (before separately | ||
disclosed items) | 6 | 7 |
Separately disclosed items – finance income (note 6) | 5 | – |
Total finance income | 11 | 7 |
| Finance expense | ||
Group borrowings | (105) | (85) |
Lease liabilities | (9) | (12) |
Unwinding of discount on provisions (note 27) | (5) | (1) |
| Business performance finance expense (before separately | ||
disclosed items) | (119) | (98) |
Separately disclosed items – finance expense (note 6) | – | (18) |
Total finance expense | (119) | (116) |
| Separately | ||||||
| Business | Separately | Reported | Business | disclosed | Reported | |
| performance | disclosed items | 2023 | performance | items | 2022 | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
| Current income tax | ||||||
Current income tax charge | 23 | – | 23 | 20 | 1 | 21 |
Adjustments in respect of previous years | (14) | – | (14) | (34) | – | (34) |
9 | – | 9 | (14) | 1 | (13) | |
| Deferred tax | ||||||
Relating to origination and reversal of temporary differences | (12) | – | (12) | (1) | – | (1) |
Derecognition of deferred tax assets previously recognised | – | – | – | 16 | – | 16 |
(12) | – | (12) | 15 | – | 15 | |
Income tax (credit)/expense reported in the consolidated income statement | (3) | – | (3) | 1 | 1 | 2 |
| Income tax reported outside profit and loss | ||||||
Foreign exchange movements | – | – | – | 2 | – | 2 |
Income tax expense reported | – | – | – | 2 | – | 2 |
| Separately | Business | Reported | ||||
| Business | disclosed | Reported | performance | Separately | 2022 | |
| performance | items | 2023 | (restated) | disclosed items | (restated) | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
Loss before tax | (506) | (20) | (526) | (320) | (25) | (345) |
| Applicable tax (credit)/charge at standard statutory rates | (51) | – | (51) | (6) | 2 | (4) |
Expenditure not allowable for income tax purposes | 15 | 1 | 16 | 8 | 2 | 10 |
Income not subject to tax | (2) | – | (2) | – | (2) | (2) |
Adjustments in respect of previous years | (14) | – | (14) | (34) | – | (34) |
Adjustments in respect of deferred tax assets previously not recognised | (1) | – | (1) | 16 | – | 16 |
Utilisation of tax assets not previously recognised | (13) | (3) | (16) | (26) | – | (26) |
Current year deferred tax assets not recognised | 63 | 2 | 65 | 43 | (1) | 42 |
| At the effective income tax rate of positive 0.6% on reported profit before tax | ||||||
(2022: negative 0.6%) | (3) | – | (3) | 1 | 1 | 2 |
Consolidated balance sheet | Movement | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$m | US$m | US$m | US$m | |
| Deferred tax liabilities | ||||
Profit recognition 1 | 12 | 25 | (13) | (3) |
Overseas earnings | 6 | 4 | 2 | 1 |
Other temporary differences | – | 1 | (1) | 1 |
Gross deferred tax liabilities | 18 | 30 | (12) | (1) |
| Deferred tax assets | ||||
Losses available for offset | 1 | – | 1 | 15 |
Decelerated depreciation for tax purposes | – | – | – | 2 |
Other temporary differences | 2 | 3 | (1) | – |
Gross deferred tax assets | 3 | 3 | – | 17 |
Consolidated balance sheet | Movement | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$m | US$m | US$m | US$m | |
| Net deferred tax liability and income | ||||
tax expense | (15) | (27) | (12) | (16) |
| Of which: | ||||
UK | – | – | – | (17) |
Other (outside of the UK) | 1 | 1 | – | – |
Deferred tax assets | 1 | 1 | – | (17) |
Deferred tax liabilities | 16 | 28 | (12) | 1 |
| 2023 | 2022 | |
| US$m | US$m | |
| Expiration dates for tax losses | ||
Expiring within 5 years | 373 | 144 |
Expiring within 6-10 years | 231 | 72 |
No expiration date | 1,347 | 1,445 |
1,951 | 1,661 | |
Tax credits (no expiration date) | 9 | 9 |
Other temporary differences (no expiration date) | 139 | 136 |
2,099 | 1,806 |
| 2022 | ||
| 2023 | (restated) | |
| US$m | US$m | |
| Business performance net loss attributable to Petrofac Limited | ||
shareholders for basic and diluted earnings per share | (485) | (294) |
| Separately disclosed items attributable to Petrofac Limited | ||
shareholders for basic and diluted earnings per share | (20) | (26) |
Reported net loss attributable to Petrofac Limited shareholders for basic and diluted earnings per share | (505) | (320) |
| 2023 | 2022 | |
| Shares | Shares | |
| million | million | |
| Weighted average number of ordinary shares for basic earnings | ||
| per share | 519 | 515 |
Effect of dilutive potential ordinary shares granted under share-based payment plans | – | – |
| Adjusted weighted average number of ordinary shares for diluted | ||
earnings per share | 519 | 515 |
| 2022 | ||
| 2023 | (restated) | |
| US cents | US cents | |
| Basic loss per share | ||
Business performance | (93.4) | (57.1) |
Separately disclosed items | (3.9) | (5.0) |
Reported | (97.3) | (62.1) |
| Diluted loss per share | ||
Business performance | (93.4) | (57.1) |
Separately disclosed items | (3.9) | (5.0) |
Reported | (97.3) | (62.1) |
| Land, buildings | ||||||||
| Oil and gas | Oil and gas | and leasehold | Plant and | Office furniture | Assets under | |||
| assets | facilities | improvements | equipment | Vehicles | and equipment | construction | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| Cost | ||||||||
At 1 January 2022 | 587 | 205 | 428 | 31 | 35 | 166 | 1 | 1,453 |
Additions | 23 | 3 | 12 | 1 | 7 | 1 | – | 47 |
Disposals | – | – | (227) | (16) | (20) | (87) | – | (350) |
Transfer | 4 | – | (2) | (1) | – | 3 | (1) | 3 |
Translation difference | – | – | (8) | – | – | (7) | – | (15) |
At 1 January 2023 | 614 | 208 | 203 | 15 | 22 | 76 | – | 1,138 |
Additions | – | – | 6 | 2 | 5 | 2 | – | 15 |
Disposals | (2) | (16) | (9) | (6) | (1) | (1) | – | (35) |
Translation difference | – | – | 1 | – | – | 2 | – | 3 |
At 31 December 2023 | 612 | 192 | 201 | 11 | 26 | 79 | – | 1,121 |
| Depreciation and impairment | ||||||||
At 1 January 2022 | (462) | (139) | (360) | (26) | (32) | (165) | – | (1,184) |
Depreciation charge (notes 5a and 5b) | (39) | (11) | (15) | (1) | (3) | (5) | – | (74) |
Reversal of impairment/(impairment charge) (note 6) | 5 | 1 | (1) | – | – | – | – | 5 |
Transfers | – | – | – | (1) | – | – | – | (1) |
Disposals | – | – | 227 | 16 | 20 | 87 | – | 350 |
Translation difference | – | – | 3 | – | – | 7 | – | 10 |
At 1 January 2023 | (496) | (149) | (146) | (12) | (15) | (76) | – | (894) |
Depreciation charge (notes 5a and 5b) | (44) | (11) | (13) | (2) | (5) | (3) | – | (78) |
Reversal of impairment (note 6) | 5 | 2 | – | – | – | – | – | 7 |
Disposals | – | – | 8 | 6 | 1 | 1 | – | 16 |
Translation difference | – | – | (1) | – | – | (1) | – | (2) |
At 31 December 2023 | (535) | (158) | (152) | (8) | (19) | (79) | – | (951) |
| Net carrying amount | ||||||||
At 31 December 2023 | 77 | 34 | 49 | 3 | 7 | – | – | 170 |
At 31 December 2022 | 118 | 59 | 57 | 3 | 7 | – | – | 244 |
| Land, buildings | |||||
| Oil and gas | and leasehold | Plant and | |||
| facilities | improvements | equipment | Vehicles | Total | |
| US$m | US$m | US$m | US$m | US$m | |
At 1 January 2022 | 62 | 30 | – | 1 | 93 |
Additions | 3 | 10 | 1 | 6 | 20 |
Depreciation charge (note 29) | (11) | (8) | – | (2) | (21) |
Impairment charge (note 6) | 1 | (1) | – | – | – |
Translation difference | – | (3) | – | – | (3) |
At 1 January 2023 | 55 | 28 | 1 | 5 | 89 |
Additions | – | 6 | – | 5 | 11 |
Depreciation charge (note 29) | (11) | (8) | (1) | (4) | (24) |
Derecognition of assets | (16) | (2) | – | – | (18) |
Reversal of impairment (note 6) | 2 | – | – | – | 2 |
At 31 December 2023 | 30 | 24 | – | 6 | 60 |
| 2023 | 2022 | |
| US$m | US$m | |
At 1 January | (17) | 10 |
Loss for the year | (18) | (27) |
At 31 December | (35) | (17) |
| Petrofac Emirates LLC | ||
| 2023 | 2022 | |
| Summarised income statement | US$m | US$m |
Revenue | 54 | 37 |
Cost of sales | (101) | (137) |
Gross profit | (47) | (100) |
Selling, general and administration expenses | (6) | (4) |
Other income | – | 9 |
Net finance expense | (17) | (10) |
Net loss for the year | (70) | (105) |
Attributable to non-controlling interest | (18) | (27) |
| Summarised balance sheet | ||
Current assets | 132 | 156 |
Total assets | 132 | 156 |
Non-current liabilities | 4 | 3 |
Current liabilities | 271 | 219 |
Total liabilities | 275 | 222 |
Total equity | (143) | (66) |
Attributable to non-controlling interest | (35) | (17) |
| Summarised cash flow statement | ||
Operating | 35 | (3) |
Financing | (34) | – |
1 | (3) |
| 2023 | 2022 | |
| US$m | US$m | |
At 1 January | 96 | 101 |
Derecognised on cessation of operations (note 6) | (2) | – |
Translation difference | 2 | (5) |
At 31 December | 96 | 96 |
| 2023 | 2022 | |
| US$m | US$m | |
Engineering & Construction | 41 | 41 |
Asset Solutions | 55 | 55 |
96 | 96 |
| 2023 | 2022 | |
| US$m | US$m | |
| Intangible oil and gas assets | ||
| Carrying value: | ||
At 1 January | – | 4 |
Transferred to property, plant and equipment (note 12) | – | (4) |
At 31 December | – | – |
| Other intangible assets | ||
| Cost: | ||
At 1 January | 56 | 50 |
Additions | 6 | 7 |
Transfer from property, plant and equipment (note 12) | – | 2 |
Disposals | (2) | – |
Translation difference | 2 | (3) |
At 31 December | 62 | 56 |
| Accumulated amortisation: | ||
At 1 January | (31) | (27) |
Amortisation (notes 5a and 5b) | (5) | (5) |
Disposals | 2 | – |
Translation difference | (2) | 1 |
At 31 December | (36) | (31) |
Carrying amount of other intangible assets at 31 December | 26 | 25 |
Total intangible assets | 26 | 25 |
| Associates | Joint ventures | Total | |
| US$m | US$m | US$m | |
As at 1 January 2022 | 21 | 13 | 34 |
Share of net profit | 6 | – | 6 |
Dividends received | (10) | – | (10) |
As at 1 January 2023 | 17 | 13 | 30 |
Share of net profit/(loss) | 4 | (2) | 2 |
Dividends received | (2) | – | (2) |
Disposal of associates at carrying value | (19) | – | (19) |
As at 31 December 2023 | – | 11 | 11 |
| 2023 | 2022 | |
| US$m | US$m | |
PetroFirst Infrastructure Limited | – | 17 |
PetroFirst Infrastructure 2 Limited | – | – |
– | 17 |
| 2023 | 2022 | |
| US$m | US$m | |
Takatuf Petrofac Oman LLC | 10 | 13 |
Petrofac (Ghana) IJV Limited Company | 1 | – |
11 | 13 |
| 16 Investments in associates and joint ventures continued | |
| 2023 | 2022 | |
| US$m | US$m | |
Revenue | 84 | 62 |
Cost of sales | (85) | (61) |
Gross profit | (1) | 1 |
Selling, general and administration expenses | (5) | (3) |
Loss before tax and net loss | (6) | (2) |
Group’s share of net loss | (2) | – |
Non-current assets | 22 | 26 |
Current assets | 32 | 22 |
Total assets | 54 | 48 |
Non-current liabilities | (3) | (3) |
Current liabilities | (31) | (20) |
Total liabilities | (34) | (23) |
Net assets | 20 | 25 |
Group’s share of net assets | 11 | 13 |
Carrying amount of the investment in joint ventures | 11 | 13 |
| 2023 | 2022 | |
| US$m | US$m | |
| Other financial assets | ||
| Non-current | ||
Receivable from joint operation partners for leases | 34 | 60 |
Advances relating to decommissioning provision | 44 | 40 |
Restricted cash | 172 | 51 |
250 | 151 | |
| Current | ||
Receivable from joint operation partners for leases | 35 | 34 |
Restricted cash | 51 | 60 |
Derivative contracts not designated as hedges (note 33) | – | 4 |
Derivative contracts designated as cash flow hedges (note 33) | – | 5 |
86 | 103 | |
| Other financial liabilities | ||
| Non-current | ||
Lease liabilities (note 29) | 79 | 144 |
| Contingent consideration payable arising from acquisition of W&W | ||
Energy Services Inc | – | 2 |
79 | 146 | |
| Current | ||
Lease liabilities (note 29) | 68 | 66 |
| Contingent consideration payable arising from acquisition of W&W | ||
Energy Services Inc | – | 4 |
Interest payable | 12 | 9 |
Derivative contracts not designated as hedges (note 33) | – | 12 |
Derivative contracts designated as cash flow hedges (note 33) | – | 1 |
Embedded derivative in respect of the revolving credit facility (note 6) | 17 | 22 |
97 | 114 |
| 2023 | 2022 | |
| US$m | US$m | |
Opening balance | 6 | 7 |
Fair value loss (note 6) | – | 1 |
Payments | (4) | (2) |
Transferred to other payables | (2) | – |
As at the end of the reporting period | – | 6 |
| 1 January | Cash | Cash | 31 December | |||
| 2023 | inflows | outflows | Additions | Others | 2023 | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
Senior secured notes | 583 | – | – | – | 3 | 586 |
| Other interest-bearing loans | ||||||
and borrowings | 216 | 38 | (65) | – | 9 | 198 |
Interest-bearing loans and borrowings | 799 | 38 | (65) | – | 12 | 784 |
Lease liabilities | 210 | – | (65) | 14 | (12) | 147 |
At 31 December 2023 | 1,009 | 38 | (130) | 14 | – | 931 |
| 1 January | Cash | 31 December | ||||
| 2022 | Cash inflows | outflows | Additions | Others | 2022 | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
Senior secured notes | 580 | – | – | – | 3 | 583 |
| Other interest-bearing loans | ||||||
and borrowings | 184 | 62 | (36) | – | 6 | 216 |
Interest-bearing loans and borrowings | 764 | 62 | (36) | – | 9 | 799 |
Lease liabilities | 251 | – | (67) | 19 | 7 | 210 |
At 31 December 2022 | 1,015 | 62 | (103) | 19 | 16 | 1,009 |
Carrying amount | Fair value | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Level | US$m | US$m | US$m | US$m | |
| Financial assets | |||||
| Measured at amortised cost | |||||
Restricted cash | Level 2 | 223 | 111 | 223 | 111 |
Receivable from joint operation partners for leases | Level 2 | 69 | 94 | 69 | 94 |
Advances relating to provision for decommissioning liability | Level 2 | 44 | 40 | 44 | 40 |
| Measured at fair value through profit and loss | |||||
Deferred consideration arising from the disposal of the JSD6000 installation vessel (note 11) | Level 3 | 59 | 56 | 59 | 56 |
Derivative contracts – undesignated | Level 2 | – | 4 | – | 4 |
| Designated as cash flow hedges | |||||
Derivative contracts – designated for hedge accounting | Level 2 | – | 5 | – | 5 |
| Financial liabilities | |||||
| Measured at amortised cost | |||||
Senior secured notes (note 26) | Level 1 | 586 | 583 | 319 | 334 |
Term loans (note 26) | Level 2 | 71 | 99 | 71 | 99 |
Revolving credit facility (note 26) | Level 2 | 127 | 117 | 127 | 117 |
Interest payable | Level 2 | 12 | 9 | 12 | 9 |
| Measured at fair value through profit and loss | |||||
Contingent consideration payable | Level 3 | 2 | 6 | 2 | 6 |
Derivative contracts – undesignated | Level 2 | – | 12 | – | 12 |
| Embedded derivative in respect of the revolving credit | |||||
facility (note 6) | Level 2 | 17 | 22 | 17 | 22 |
| Designated as cash flow hedges | |||||
Derivative contracts – designated for hedge accounting | Level 2 | – | 1 | – | 1 |
| 2023 | 2022 | |
| US$m | US$m | |
Project materials | 5 | 11 |
Crude oil | 5 | 5 |
Stores and raw materials | 1 | 1 |
11 | 17 |
| 2023 | 2022 | |
| US$m | US$m | |
Trade receivables | 722 | 499 |
Advances to vendors and subcontractors | 130 | 105 |
Prepayments and deposits | 20 | 29 |
Receivables from joint operation partners | 19 | 18 |
Related party receivables (note 31) | 2 | 1 |
VAT receivable | 44 | 49 |
Other receivables | 40 | 38 |
977 | 739 |
| 2023 | 2022 | |
| US$m | US$m | |
At 1 January | 19 | 23 |
Reversal of ECL allowance (note 5e) | (2) | (4) |
Charge for the year (note 5e) | 18 | 4 |
Write-off | (11) | – |
ECL transfer to contract assets (note 20) | – | (3) |
Translation difference | (1) | (1) |
At 31 December | 23 | 19 |
| Number of days past due | |||||||
| < 30 days | 31 – 60 days | 61 – 90 days | 91 – 120 days | 121 – 360 days | > 360 days | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
ECL rate | 0.1% | 5.7% | 2.4% | 17.0% | 38.3% | 31.7% | |
Gross trade receivables | 595 | 29 | 60 | 7 | 30 | 24 | 745 |
Less: ECL allowance | – | (2) | (1) | (1) | (11) | (8) | (23) |
Net trade receivables at 31 December 2023 | 595 | 27 | 59 | 6 | 19 | 16 | 722 |
| Number of days past due | |||||||
| < 30 days | 31 – 60 days | 61 – 90 days | 91 – 120 days | 121 – 360 days | > 360 days | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
ECL rate | 0.3% | 0.1% | 0.2% | 2.1% | 9.2% | 46.5% | |
Gross trade receivables | 403 | 34 | 11 | 8 | 31 | 31 | 518 |
Less: ECL allowance | (1) | – | – | – | (3) | (15) | (19) |
Net trade receivables at 31 December 2022 | 402 | 34 | 11 | 8 | 28 | 16 | 499 |
| 2022 | ||
| 2023 | (restated) | |
| US$m | US$m | |
Work in progress | 680 | 1,148 |
Retention receivables | 106 | 133 |
Accrued income | 46 | 43 |
832 | 1,324 |
| 2022 | ||
| 2023 | (restated) | |
| US$m | US$m | |
Billings in excess of costs and estimated earnings | 244 | 91 |
Advances received from customers | 48 | 64 |
292 | 155 |
| Total current | ||||
| Work in | Retention | Accrued | contract | |
| progress | receivables | income | assets | |
| US$m | US$m | US$m | US$m | |
ECL rate | 0.6% | 0.4% | 0.1% | 0.5% |
Gross carrying amount | 684 | 106 | 46 | 836 |
Less: ECL allowance | (4) | – | – | (4) |
Net contract assets at 31 December 2023 | 680 | 106 | 46 | 832 |
| Total current | |||||
| Work in | contract | ||||
| progress | Retention | Accrued | assets | ||
| (restated) | receivables | income | (restated) | ||
| US$m | US$m | US$m | US$m | ||
ECL rate | 0.4% | 0.1% | 0.4% | 0.4% | |
Gross carrying amount | 1,153 | 133 | 43 | 1,329 | |
Less: ECL allowance | (5) | – | – | (5) | |
Net contract assets at 31 December 2022 | 1,14 | 8 | 133 | 43 | 1,324 |
| Total current | ||||
| Work in | Retention | Accrued | contract | |
| progress | receivables | income | assets | |
| US$m | US$m | US$m | US$m | |
At 1 January 2022 | 5 | 16 | 2 | 23 |
Transfer from ECL trade receivables (note 19) | – | 3 | – | 3 |
Reversal of ECL provision (note 5e) | – | (19) | (2) | (21) |
At 1 January 2023 | 5 | – | – | 5 |
Reversal of ECL provision (note 5e) | (1) | – | – | (1) |
At 31 December 2023 | 4 | – | – | 4 |
| 2022 | ||
| 2023 | (restated) | |
| US$m | US$m | |
Trade receivables (note 19) | 722 | 499 |
Contract assets | 832 | 1,324 |
Contract liabilities | (292) | (155) |
| 2023 | 2022 | |
| US$m | US$m | |
Cash at bank and in hand | 121 | 418 |
Short-term deposits | 80 | 33 |
ECL allowance | – | (1) |
Cash and short-term deposits | 201 | 450 |
| 2023 | 2022 | |
| US$m | US$m | |
Cash and short-term deposits | 201 | 450 |
| Capital | ||||
| Share | Share | redemption | ||
| capital | premium | reserve | ||
| Number of shares | US$m | US$m | US$m | |
At 1 January 2022 | 519,818,832 | 10 | 251 | 11 |
Issue of shares to Employee Benefit Trust | 1,338,610 | – | – | – |
At 31 December 2022 | 521,157,442 | 10 | 251 | 11 |
Issue of shares to Employee Benefit Trust | 892,079 | – | – | – |
At 31 December 2023 | 522,049,521 | 10 | 251 | 11 |
2023 | 2022 | |||
Number | US$m | Number | US$m | |
At 1 January | 4,090,678 | 56 | 5,232,105 | 69 |
| Purchase of Company’s shares by EBT | 1,492,079 | – | 1,338,610 | – |
Issue of Company’s shares by EBT | (2,286,445) | (18) | (2,480,037) | (13) |
At 31 December | 3,296,312 | 38 | 4,090,678 | 56 |
| Executive | Other | Executive | Other | Executive | Other | Executive | Other | |
| Directors | participants | Directors | participants | Directors | participants | Directors | participants | |
| 2023 awards | 2023 awards 1 | 2022 awards | 2022 awards | 2021 awards | 2021 awards | 2020 awards | 2020 awards | |
| Expected share price volatility (based on median of comparator group’s | ||||||||
three-year volatilities) | 75.5% | 75.5%/66.9% | 73.8% | 73.8%/ 75.1% | 69.9%/71.2% | 71.2% | 51.4% | 51.4% |
Share price correlation with comparator group | 30.7% | 30.7%/29.5% | 30.6% | 30.6%/30.3% | 31.8%/31.3% | 31.3% | 13.5% | 13.5% |
Risk-free interest rate | 3.7% | 3.7%/4.9% | 1.5% | 1.5% | 0.2% | 0.2% | 0.2% | 0.2% |
Expected life of share award | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
Fair value of TSR portion | 25.0p | 28.5p/40.2p | 31.8p | 43.4p/65.3p | 46.7p/58.7p | 78.5p | 145p | 168p |
PSP (non-market-based condition) | DBSP | DBP | RSP | |||||||
Executive Directors | Other participants | |||||||||
| Fair value | Assumed | Fair value | Assumed | Fair value | Assumed | Fair value | Assumed | Fair value | Assumed | |
| per share | vesting rate | per share | vesting rate | per share | vesting rate | per share | vesting rate | per share | vesting rate | |
2023 awards | 65.6p | 28.5% | 74.8p/80.6p | 28.5% | n/a | n/a | 74.8p | 95.0% | 77.1p | 95.0% |
2022 awards | 88.9p | 49.4% | 103.5p/131.2p | 49.4% | n/a | n/a | 104p | 95.0% | 105p | 95.0% |
2021 awards | 101p/116p | 45.2% | 134p | 45.2% | – | – | n/a | n/a | 128p | 95.0% |
2020 awards | 250p | 31.5% | 271p | 90.3% | 271p | 90.3% | n/a | n/a | 126p | 90.3% |
PSP | DBSP | DBP | RSP | Total | ||||||||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||
| Number | Number | Number | Number | Number | Number | Number | Number | Number | Number | |||||
Outstanding at 1 January | 12,955,080 | 7, 282,19 | 9 | 466,203 | 1,808,624 | 1,079,276 | – | 2,575,001 | 2, 317, 2 5 6 | 17,075,56 | 0 | 11,40 | 8,079 | |
Granted during the year | 14,585,597 | 7,4 | 8 2,6 4 4 | – | – | 6,599,146 | 1,163,631 | 7,861,789 | 1,618,858 | 29,046,532 | 10, | 265,133 | ||
Vested during the year | (86,965) | (62,647) | (460,715) | (1, 2 67, 0 41) | (542,427) | – | (1,175,716) | (1,059,045) | (2,265,823) | (2,388,733) | ||||
Forfeited during the year | (4,720,756) | (1,747,116) | (5,488) | (75,380) | (688,269) | (84,355) | (561,046) | (302,068) | (5,975,559) | (2,208,919) | ||||
Outstanding at 31 December | 22,732,956 | 12,955,080 | – | 466,203 | 6,4 | 47,726 | 1,079,276 | 8,700,028 | 2,575,001 | 0,710 | 37,88 | 17, 075,5 6 0 | ||
PSP | DBSP | DBP | RSP | Total | |||||||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||
| Number | Number | Number | Number | Number | Number | Number | Number | Number | Number | ||||
2023 awards | 13,752,597 | n/a | n/a | n/a | 5,943,964 | n/a | 7,637,857 | n/a | 27,33 | 4,418 | n/a | ||
2022 awards | 5,569,509 | 7,114,108 | n/a | – | 503,762 | 1,079,276 | 861,381 | 1,591,374 | 6,934,652 | 9,784,758 | |||
2021 awards | 3,410,850 | 4,390,419 | n/a | – | – | – | 200,790 | 513,927 | 3,611,640 | 4,904,346 | |||
2020 awards | – | 1,450,553 | – | 466,203 | – | – | – | 468,991 | – | 2,38 | 5,747 | ||
2019 awards | – | – | – | – | – | – | – | 709 | – | 709 | |||
Total awards | 22,732,956 | 12,955,080 | – | 466,203 | 6,4 | 47,726 | 1,079,276 | 8,700,028 | 2,575,001 | 37,8 | 80,710 | 17,0 | 75 , 5 6 0 |
| RSP | ||
| 2023 | 2022 | |
| Number | Number | |
| Dividend shares outstanding at 31 December | – | 25,279 |
PSP | DBP | RSP | Total | |||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Share-based payment charge | 3 | 3 | 3 | 1 | 2 | 2 | 8 | 6 |
| Net | Share- | |||
| unrealised | Foreign | based | ||
| gains/(losses) | currency | payments | ||
| on derivatives | translation | reserve | Total | |
| US$m | US$m | US$m | US$m | |
At 1 January 2022 | (3) | (18) | 63 | 42 |
| Net changes in fair value of derivatives after reclassification | ||||
of hedging gains to consolidated income statement | 6 | – | – | 6 |
Foreign currency translation | – | 14 | – | 14 |
Issue of Company’s shares by Employee Benefit Trust | – | – | (12) | (12) |
Credit to equity for share-based payments charge (note 24) | – | – | 6 | 6 |
At 31 December 2022 | 3 | (4) | 57 | 56 |
At 1 January 2023 | 3 | (4) | 57 | 56 |
| Net changes in fair value of derivatives after reclassification | ||||
of hedging losses to consolidated income statement | (3) | – | – | (3) |
Foreign currency translation | – | (12) | – | (12) |
Foreign currency translation gains reclassified to the consolidated income statement | – | (3) | – | (3) |
Issue of Company’s shares by Employee Benefit Trust | – | – | (18) | (18) |
Credit to equity for share-based payments charge (note 24) | – | – | 8 | 8 |
At 31 December 2023 | – | (19) | 47 | 28 |
| 2023 | 2022 | |
| US$m | US$m | |
| Current | ||
Senior secured notes | 586 | 583 |
Revolving credit facility | 127 | 117 |
Term loans | 71 | 99 |
Total interest-bearing loans and borrowings | 784 | 799 |
| End of service | Provision for | Other | ||
| benefits provision | decommissioning | provisions | Total | |
| US$m | US$m | US$m | US$m | |
At 1 January 2022 | 83 | 50 | 10 | 143 |
Additions/(reversals) during the year | 3 | 7 | (1) | 9 |
Paid/utilised during the year | (13) | (4) | – | (17) |
Unwinding of discount (note 7) | – | 1 | – | 1 |
Translation difference | – | – | (1) | (1) |
At 1 January 2023 | 73 | 54 | 8 | 135 |
Additions during the year | 10 | – | 1 | 11 |
Paid during the year | (13) | – | – | (13) |
| Remeasurement of end of service | ||||
benefits obligation | 5 | – | – | 5 |
Unwinding of discount (note 7) | 3 | 2 | – | 5 |
Translation difference | 1 | – | – | 1 |
At 31 December 2023 | 79 | 56 | 9 | 144 |
2023 | 2022 | |
Average annual % salary increases | 3.3% | 2.0% |
Discount factor | 5.2% | 5.1% |
| Onerous contract | Other | ||
| provisions | provisions | Total | |
| US$m | US$m | US$m | |
At 1 January 2022 | 50 | 31 | 81 |
Amounts provided during the year | 269 | 1 | 270 |
Utilised during the year | (239) | (18) | (257) |
At 1 January 2023 | 80 | 14 | 94 |
Amounts provided during the year | 296 | 6 | 302 |
Utilised during the year | (277) | (1) | (278) |
Reversed during the year | – | (4) | (4) |
At 31 December 2023 | 99 | 15 | 114 |
| 2022 | ||
| 2023 | (restated) | |
| US$m | US$m | |
Trade payables | 604 | 475 |
Accrued expenses | 213 | 229 |
Retentions held against vendors and subcontractors | 60 | 73 |
Payable to joint operation partners | 28 | 28 |
Other taxes payable | 17 | 21 |
Other payables | 8 | 39 |
930 | 865 |
| 2023 | 2022 | |
| US$m | US$m | |
Lease liabilities at 1 January | 210 | 251 |
Additions | 14 | 19 |
Interest | 9 | 12 |
Principal payments | (57) | (54) |
Interest paid | (8) | (12) |
Derecognised | (22) | – |
Translation difference | 1 | (6) |
At 31 December | 147 | 210 |
| 2023 | 2022 | |
| US$m | US$m | |
Depreciation charge in respect of right-of-use assets (note 12) | 24 | 22 |
Finance expense recognised associated with lease liabilities (note 7) | 9 | 12 |
Lease expense recognised for short-term leases and leases for low-value assets | 5 | 7 |
| Present | Finance | Future minimum | |
| value | expense | lease payments | |
| US$m | US$m | US$m | |
Within one year | 68 | 7 | 75 |
After one year but not more than five years | 79 | 5 | 84 |
147 | 12 | 159 |
| Present | Finance | Future minimum | |
| value | expense | lease payments | |
| US$m | US$m | US$m | |
Within one year | 66 | 10 | 76 |
After one year but not more than five years | 144 | 12 | 156 |
210 | 22 | 232 |
| 2023 | 2022 | |
| US$m | US$m | |
Within one year | 38 | 39 |
One to two years | 21 | 29 |
Two to three years | 15 | 21 |
Three to four years | – | 15 |
Total undiscounted lease receivable | 74 | 104 |
Unearned finance income | (5) | (10) |
Net investment in the lease | 69 | 94 |
| 2023 | 2022 | |
| US$m | US$m | |
Block PM304 in Malaysia | – | 3 |
| Commitments in respect of development of the Group’s digital systems | ||
and other information technology equipment | 6 | 3 |
6 | 6 |
| 2023 | 2022 | |
| Related party receivables | US$m | US$m |
Joint ventures | 15 | 1 |
| 2023 | 2022 | |
| US$m | US$m | |
Short-term employee benefits | 11 | 7 |
Share-based payments charge | 5 | 4 |
Fees paid to Non-executive Directors | 1 | 1 |
17 | 12 |
Profit before tax | Equity | |||
| 100 basis point | 100 basis point | 100 basis point | 100 basis point | |
| increase | decrease | increase | decrease | |
| US$m | US$m | US$m | US$m | |
31 December 2023 | (2) | 2 | – | – |
31 December 2022 | (2) | 2 | – | – |
2023 | 2022 | |||
Average rate | Closing rate | Average rate | Closing rate | |
Sterling | 1.24 | 1.27 | 1.24 | 1.20 |
Kuwaiti dinar | 3.25 | 3.25 | 3.27 | 3.27 |
Euro | 1.08 | 1.10 | 1.06 | 1.07 |
Profit before tax | Equity | |||
| +10% US dollar | −10% US dollar | +10% US dollar | −10% US dollar | |
| rate increase | rate decrease | rate increase | rate decrease | |
| US$m | US$m | US$m | US$m | |
31 December 2023 | 65 | (65) | – | – |
31 December 2022 | 25 | (25) | 3 | (3) |
Contract value | Fair value (undesignated) | Fair value (designated) | Net unrealised gain/(loss) | |||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Euro (sales)/purchases | (13) | (42) | – | 1 | – | (1) | – | (1) |
Sterling sales | – | 275 | – | (9) | – | – | – | – |
Kuwaiti dinar sales | – | 218 | – | – | – | (1) | – | (1) |
| Arab Emirates dirham | ||||||||
purchases | – | (50) | – | – | – | – | – | – |
Others | 2 | 7 | – | 1 | 1 | |||
(11) | 408 | – | (8) | – | (1) | – | (1) |
| Contract | Fair value | Net unrealised | |
| value | (designated) | gain | |
bbl (thousands) | US$m | US$m | |
31 December 2023 – Brent Oil swaps | 515 | – | – |
31 December 2022 – Brent Oil swaps | 693 | 3 | 3 |
| Contractual | ||||||
| 6 months | 6 – 12 | 1 – 2 | 2 – 5 | undiscounted | Carrying | |
| or less | months | years | years | cash flows | amount | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
| Financial liabilities | ||||||
Interest-bearing loans and borrowings | 84 | 114 | – | 600 | 798 | 784 |
Lease liabilities | 48 | 27 | 47 | 37 | 159 | 147 |
| Trade and other payables (excluding | ||||||
| other taxes payable | ||||||
and retention payable) | 853 | – | – | – | 853 | 853 |
Embedded derivative in respect of the revolving credit facility | – | 17 | – | – | 17 | 17 |
Interest payments | 45 | 34 | 59 | 59 | 197 | n/a |
1,030 | 192 | 106 | 696 | 2,024 | 1,801 |
| Contractual | ||||||
| 6 months | 6 – 12 | 1 – 2 | 2 – 5 | undiscounted | Carrying | |
| or less | months | years | years | cash flows | amount | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
| Financial liabilities | ||||||
Interest-bearing loans and borrowings | – | 224 | – | 600 | 824 | 799 |
Lease liabilities | 42 | 34 | 57 | 99 | 232 | 210 |
| Trade and other payables (excluding | ||||||
| other taxes payable and retention | ||||||
payable) | 747 | 24 | – | – | 771 | 771 |
Derivative instruments | 13 | – | – | – | 13 | 13 |
Embedded derivative in respect of the revolving credit facility | – | 22 | – | – | 22 | 22 |
Interest payments | 43 | 37 | 59 | 117 | 256 | n/a |
845 | 341 | 116 | 816 | 2,118 | 1,815 |
| 2022 | ||
| 2023 | (restated) 1 | |
| US$m | US$m | |
Cash and short-term deposits | 201 | 450 |
Interest-bearing loans and borrowings (A) | (784) | (799) |
Net debt (B) | (583) | (349) |
Equity attributable to Petrofac Limited shareholders (C) | (401) | 119 |
| Reported net loss for the year attributable to Petrofac Limited | (505) | (320) |
| shareholders (D) | ||
Gross gearing ratio (A/C) | (196)% | 671% |
Net gearing ratio (B/C) | (145)% | 293% |
Shareholders’ return on investment (D/C) | (126)% | (269)% |
| Percentage of nominal | |||
| value of issued shares | |||
| controlled by the Group | |||
Name of entity | Country of incorporation | 2023 | 2022 |
| Active subsidiaries | |||
Petrofac Algeria EURL | Algeria | 100 | 100 |
Petrofac International (Bahrain) W.L.L | Bahrain | 100 | 100 |
SPD Group Limited | British Virgin Islands | 100 | 100 |
Petrofac South East Asia (B) Sdn. Bhd. | Brunei | 100 | 100 |
Petrofac (Cyprus) Limited | Cyprus | – | 100 |
Caltec Limited | England | 100 | 100 |
K W Limited | England | 100 | 100 |
Oilennium Limited | England | 100 | 100 |
Petrofac (Malaysia-PM304) Limited | England | 100 | 100 |
Petrofac Contracting Limited | England | 100 | 100 |
Petrofac Engineering Limited | England | 100 | 100 |
Petrofac Services Limited | England | 100 | 100 |
Petrofac Treasury UK Limited | England | 100 | 100 |
Petrofac UK Holdings Limited | England | 100 | 100 |
PetroHealth Limited | England | 100 | 100 |
Petrofac Deutschland GmbH | Germany | 100 | 100 |
Petrofac International (Ghana) Limited Company | Ghana | 100 | 100 |
Jermyn Insurance Company Limited | Guernsey | 100 | 100 |
PT Petrofac International Indonesia | Indonesia | 67 | – |
Petrofac Engineering India Private Limited | India | 100 | 100 |
Petrofac Engineering Services India Private Limited | India | 100 | 100 |
| Petrofac Projects and Services Private Limited | India | 100 | 100 |
| (formerly Petrofac Information Services Private Limited) | |||
Petrofac Energy Developments International Limited | Jersey | 100 | 100 |
| Percentage of nominal | |||
| value of issued shares | |||
| controlled by the Group | |||
Name of entity | Country of incorporation | 2023 | 2022 |
Petrofac Facilities Management International Limited | Jersey | 100 | 100 |
Petrofac International Ltd | Jersey | 100 | 100 |
Petrofac Offshore Management Limited | Jersey | 100 | 100 |
Petrofac Training International Limited | Jersey | 100 | 100 |
Petroleum Facilities E & C Limited | Jersey | 100 | 100 |
Petrofac E&C Sdn. Bhd. | Malaysia | 100 | 100 |
Petrofac Energy Developments Sdn. Bhd. | Malaysia | 100 | 100 |
Petrofac Engineering Services (Malaysia) Sdn. Bhd. | Malaysia | 70 | 70 |
PFMAP Sdn. Bhd. | Malaysia | 100 | 100 |
Petrofac EPS Sdn. Bhd. | Malaysia | 49 | 49 |
Petrofac International (Mozambique), Lda | Mozambique | 100 | 100 |
Petrofac Kazakhstan B.V. | Netherlands | 100 | 100 |
Petrofac Netherlands Coöperatief U.A. | Netherlands | 100 | 100 |
Petrofac Nigeria B.V. | Netherlands | 100 | 100 |
Petrofac Norge B.V. | Netherlands | 100 | 100 |
PTS B.V. | Netherlands | 100 | 100 |
Petrofac Energy Services Nigeria Limited | Nigeria | 100 | 100 |
Petrofac International (Nigeria) Limited | Nigeria | 100 | 100 |
Petrofac Norge AS | Norway | 100 | 100 |
Petrofac E&C Oman LLC | Oman | 100 | 100 |
PKT Training Services Limited | Russia | – | 100 |
Sakhalin Technical Training Centre | Russia | – | 100 |
Petrofac Saudi Arabia Company Limited | Saudi Arabia | 100 | 100 |
Petrofac International (Senegal) Sarl | Senegal | 100 | n/a |
Atlantic Resourcing Limited | Scotland | 100 | 100 |
Petrofac Facilities Management Group Limited | Scotland | 100 | 100 |
Petrofac Facilities Management Limited | Scotland | 100 | 100 |
Petrofac Training Group Limited | Scotland | 100 | 100 |
Petrofac Training Limited | Scotland | 100 | 100 |
Scotvalve Services Limited | Scotland | 100 | 100 |
| Percentage of nominal | ||||
| value of issued shares | ||||
| controlled by the Group | ||||
Name of entity | Principal activities | Country of incorporation | 2023 | 2022 |
| Associates | ||||
| PetroFirst Infrastructure | Leasing of floating platforms to | Jersey | – | 20 |
| Limited | oil and gas industry | |||
| PetroFirst Infrastructure | Leasing of floating platforms to | Jersey | – | 10 |
| 2 Limited | oil and gas industry | |||
| Joint arrangements | ||||
| Joint ventures | ||||
Socar – Petrofac LLC | Training services | Azerbaijan | 49 | 49 |
| Petrofac Kazakhstan | Engineering services | Kazakhstan | 50 | 50 |
| Engineering | ||||
| Services LLP | ||||
Petrofac – ISKER LLP | Engineering and construction | Kazakhstan | 50 | 50 |
| services | ||||
| China Petroleum | Consultancy for petroleum and | Netherlands | – | 49 |
| Petrofac Engineering | chemical engineering | |||
| Services Cooperatief | ||||
| U.A. | ||||
| Percentage of nominal | |||||
| value of issued shares | |||||
| controlled by the Group | |||||
Name of entity | Principal activities | Country of incorporation | 2023 | 2022 | |
| Petrofac (Ghana) IJV | Operations and maintenance for | Ghana | 65 | 65 | |
| Limited Company | floating production storage and | ||||
| offloading | |||||
| Takatuf Petrofac Oman | Construction, operation and | Oman | 40 | 40 | |
| LLC | management of a training centre | ||||
Petrofac HQC IJV LLC | Engineering, procurement and | United Arab | 70 | n/a | |
| construction for a contract in Algeria | Emirates | ||||
| Joint operations | |||||
Petrofac – CPECC JV | Operations and maintenance | Iraq | 65 | 65 | |
| contract in Iraq | |||||
PSS Netherlands B.V. | Engineering, procurement, supply | Netherlands | 36 | 36 | |
| of equipment and materials and | |||||
| related services to execute the | |||||
| Company’s scope of work for a | |||||
| contract in Thailand | |||||
Bechtel Petrofac JV | Engineering, procurement and | Unincorporated | 35 | 35 | |
| construction management of a | |||||
| contract in UAE | |||||
Petrofac/Bonatti JV | EPC for a contract in Algeria | Unincorporated | 70 | 70 | |
Petrofac/Daelim JV | EPC for a contract in Oman | Unincorporated | 50 | 50 | |
PM304 | JV | Oil and gas exploration and | Unincorporated | 35 | 35 |
| production in Malaysia | |||||
| Petrofac/Samsung/ | EPC for a contract in Kuwait | Unincorporated | 47 | 47 | |
| CB&I CFP | |||||
Petrofac/Samsung | EPC for a contract in Oman | Unincorporated | 50 | 50 | |
| Petrofac/Saipem/ | Onshore works for a contract in | Unincorporated | 36 | 36 | |
| Samsung | Thailand | ||||
| PFMIL/Gulf Petroleum | Operations and maintenance | Unincorporated | 65 | 65 | |
| Tech Services | services for a contract in Iraq | ||||
Petrofac/Saipem JV | Front-end engineering design | Unincorporated | 50 | 50 | |
| services for Umm Sharif Gas Project |