
2022 2021 2020 2019
2
2018 2017
1
2016 2015 2014 2013
Profit and loss
(USDm)
1,2
Operating revenues
LNG 11,289 5,359 2,519 3,664 3,761 2,674 2,751 3,095 4,563 3,347
Pipeline gas 1,362 43 73 85 89 153 303 296 377 371
Natural gas liquids (NGLs) 206 60 16 44 25 43 34 34 80 88
Crude oil and condensate 3,758 1,316 843 946 952 813 715 1,071 2,056 1,970
Processing and services Revenue 175 143 142 119 202 192 202 180 198 150
Trading revenue - - - - 210 53 70 354 161 -
Other hydrocarbon revenue - - - - 1 47 - - - -
Shipping and other revenue 27 41 7 15 - - - - - -
Total 16,817 6,962 3,600 4,873 5,240 3,975 4,075 5,030 7,435 5,926
EBITDAX excluding impairment 11,694 4,454 1,991 3,680 4,041 3,095 3,004 3,443 5,853 4,460
EBITDA excluding impairment 11,234 4,135 1,922 3,531 3,814 2,918 2,734 3,063 5,568 4,188
EBIT 9,186 3,493 (5,171) 1,091 2,278 1,714 1,388 441 3,672 2,538
Exploration and evaluation (excluding amortisation of permit
acquisition)
460 319 69 149 227 177 270 380 285 272
Depreciation and amortisation 2,938 1,687 1,812 1,688 1,451 1,188 1,320 1,517 1,441 1,218
Amortisation of licence acquisition costs 10 3 12 15 46 16 26 22 21 45
Impairment/impairment reversal (900) (1,048) 5,269 737 39 - - 1,083 434 387
Net finance costs 12 203 269 229 183 84 48 85 163 179
Tax expense 2,599 1,254 (1,465) 480 628 465 367 243 993 545
Non-controlling interest 77 53 53 39 103 96 105 87 102 65
Reported NPAT 6,498 1,983 (4,028) 343 1,364 1,069 868 26 2,414 1,749
Reported EPS (cents)
3
430 206 (424) 37 148 123 104 3 293 213
DPS (cents) 253 135 38 91 144 98 83 109 255 249
Balance sheet
(USDm)
2
Total assets 59,321 26,474 24,623 29,353 27,088 25,399 24,753 23,839 24,082 23,770
Debt 6,772 6,797 7,492 6,849 4,071 5,065 4,973 4,441 2,586 3,764
Net debt 583 3,772 3,888 2,791 2,397 4,747 4,688 4,319 (682) 1,541
Shareholder equity (net of non-controlling interest) 36,336 13,443 12,075 16,617 17,489 15,081 14,839 14,226 15,876 15,225
Cashflow (USDm)
and capital
expenditure
(USDm)
Cash flow from
Operations 8,811 3,792 1,849 3,305 3,296 2,400 2,587 2,475 4,785 3,330
Investing (2,265) (2,941) (2,112) (1,238) (1,772) (1,568) (2,473) (5,555) (617) (1,059)
Financing (3,364) (1,424) (203) 317 (159) (805) 51 (58) (3,119) (2,470)
Capital expenditure
Exploration and evaluation 119 460 355 443 728 328 965 1,305 261 166
Oil and gas properties 3,904 2,178 1,591 749 993 1,039 1,214 4,309 425 420
ROACE
4
24.5% 15.6% -21.0% 4.1% 9.3% 7.4% 6.2% 2.0% 17.5% 12.0%
Return on equity 17.9% 14.8% -33.4% 2.1% 7.8% 7.1% 5.8% 0.2% 15.2% 11.5%
Gearing 1.6% 21.9% 24.4% 14.4% 12.1% 23.9% 24.0%
23.3% -4.5% 9.2%
Volumes
1
Sales (million boe)
LNG 96.6 91.2 81.2 75.3 69.6 61.2 63.6 57.6 58.3 52.4
Pipeline gas 28.4 2.5 5.3 6.2 5.8 7.6 14.5 13.4 13.3 14.1
NGLs 4.6 0.7 0.4 0.7 0.4 0.7 0.7 0.7 0.8 0.9
Crude oil and condensate 39.3 17.2 19.9 15.2 13.4 14.6 16.2 21.0 20.8 18.3
Total 168.9 111.6 106.8 97.4 89.2 84.1 95.0 92.7 93.2 85.7
Production (million boe)
5
LNG 85.1 70.8 75.0 67.7 71.9 61.7 63.7 57.5 60.3 53.6
Pipeline gas 28.6 2.5 5.3 6.1 5.8 7. 3 14.5 13.3 13.3 14.1
NGLs 5.3 0.5 0.5 0.5 0.6 0.6 0.7 0.7 0.8 0.9
Crude oil and condensate 38.7 17.3 19.5 15.3 13.1 14.8 16.0 20.7 20.7 18.4
Total (million boe) 157.7 91.1 100.3 89.6 91.4 84.4 94.9 92.2 95.1 87.0
Other data
Reserves (Proved plus Probable) Natural gas (Tcf)
6
16.43 11.67 4.50 5.65 6.05 6.54 7.09 7.59 6.65 7.09
Reserves (Proved plus Probable) Crude oil and condensate (MMbbl)
6
710.6 244.4 250.7 222.4 175.9 186.9 198.6 176.1 171.2 192.2
Reserves (Proved plus Probable) NGLs (MMbbl)
6
48.0 - - - - - - - - -
Other
Employees 4,376 3,684 3,670 3,834 3,662 3,597 3,511 3,456 3,803 3,896
Shares High (A$) 39.16 27.40 36.14 37.4 0 39.00 33.97 31.88 38.33 44.23 39.54
Low (A$) 21.93 19.20 15.27 30.49 28.45 28.16 23.94 26.20 33.71 33.29
Close (A$) 35.44 21.93 22.74 34.38 31.32 33.08 31.16 28.72 38.01 38.90
Number (000’s) 1,898,750 969,632 962,226 942,287 936,152 842,445 842,445 823,911 823,911 823,911
Number of shareholders
7
649,871 261,019 276,431 220,065 209,753 209,383 214,350 225,138 227,798 217,383
Market capitalisation (USD equivalent at reporting date) 45,759 15,948 16,817 22,666 20,681 21,762 18,922 17,250 25,664 28,579
Market capitalisation (AUD equivalent at reporting date) 67,292 21,264 21,881 32,396 29,320 27,868 26,251 23,663 31,317 32,050
Finding costs ($/boe) (3 year average)
8
9.78 14.65 30.44 21.71 29.90 26.21 39.06 107.45 44.09 30.43
Reported eective income tax rate (%) 30.7% 32.0% 20.5% 57.2% 31.7% 34.0% 35.9% 49.8% 30.1% 29.8%
Net debt/total market capitalisation (%) 1.3% 23.7% 23.1% 12.3% 11.6% 21.8% 24.8% 25.0% -2.7% 5.4%
1. 2017 has been restated for the impact of AASB 15 Revenue from contracts with customers. Comparative financial information prior to 2016 has not been restated for AASB 15.
2. 2019 includes the adoption of AASB 16 Leases.
3. Earnings per share has been calculated using the following weighted average number of shares (2022: 1,511,257,404; 2021: 962,604,811; 2020: 951,113,086; 2019: 935,833,092; 2018: 921,165,018; 2017:
866,201,877; 2016: 835,011,896; 2015: 822,943,960; 2014: 822,771,118; 2013:822,983,715).
4. The calculation for ROACE has been revised in 2014 to use EBIT as the numerator, in addition to a change in the composition of capital employed. ROACE for 2013 has been restated to include this change.
5. Includes production of 156.8 MMboe from Woodside reserves and 0.9 MMboe primarily from feed gas purchased from Pluto non-operating participants processed through the Pluto-KGP Interconnector.
6. Reporting of reserves by product changed in 2022 to include natural gas; crude oil and condensate; NGLs. For years prior to 2022, NGLs were included in natural gas and crude oil and condensate
were reported separately. Years prior to 2022 have otherwise not been restated for any other changes in reporting methodology.
7. As per the date specified in the relevant Annual Report.
8. Finding cost methodology is in accordance with SEC industry standard. The 2020 outcome excludes the impact of Greater Pluto (WA-404-P) Proved (1P) Undeveloped Reserves of 91 MMboe to Best
Estimate (2C) being reclassified to Contingent Resources, resulting from impairment of Pluto (WA-404-P).
SECTION 6.10
Ten-year comparative data summary
206 | Annual Report 2022