2023 | 2022 | 2021 | ||
| Notes | US$m | US$m | US$m | |
Operating revenue | A.1 | |||
Cost of sales | A.1 | ( | ( | ( |
Gross profit | ||||
Other income | A.1 | |||
Other expenses | A.1 | ( | ( | ( |
Impairment losses | A.1 | ( | ( | |
Impairment reversals | A.1 | |||
| Profit before tax and net finance costs | ||||
Finance income | ||||
Finance costs | A.2 | ( | ( | ( |
| Profit before tax | ||||
Petroleum resource rent tax (PRRT) (expense)/benefit | A.5 | ( | ( | |
Income tax expense | A.5 | ( | ( | ( |
Profit after tax | ||||
| Profit attributable to: | ||||
Equity holders of the parent | ||||
Non-controlling interest | E.8 | |||
Profit for the period | ||||
Basic earnings per share attributable to equity holders of the parent (US cents) | A.4 | |||
Diluted earnings per share attributable to equity holders of the parent (US cents) | A.4 |
2023 | 2022 | 2021 | |
US$m | US$m | US$m | |
| Profit for the period | |||
| Other comprehensive income/(loss) | |||
| Items that may be reclassified to the income statement in subsequent periods: | |||
Gains/(losses) on cash flow hedges | ( | ( | |
Losses on cash flow hedges reclassified to the income statement | |||
Tax recognised within other comprehensive income | ( | ( | |
Exchange fluctuations on translation of foreign operations taken to equity | ( | ||
| Items that will not be reclassified to the income statement in subsequent periods: | |||
Remeasurement gains on defined benefit plan | |||
Net (loss)/gain on financial instruments at fair value through other comprehensive income | ( | ||
| Other comprehensive income/(loss) for the period, net of tax | ( | ( | |
Total comprehensive income for the period | |||
| Total comprehensive income attributable to: | |||
Equity holders of the parent | |||
Non-controlling interest | |||
Total comprehensive income for the period |
2023 | 2022 | ||
| Notes | US$m | US$m | |
| Current assets | |||
Cash and cash equivalents | C.1 | ||
Receivables | D.2 | ||
Inventories | D.3 | ||
Other financial assets | D.6 | ||
Assets held for sale | B.8 | ||
Tax receivable | |||
Other assets | |||
| Total current assets | |||
| Non-current assets | |||
Receivables | D.2 | ||
Inventories | D.3 | ||
Other financial assets | D.6 | ||
Exploration and evaluation assets | B.2 | ||
Oil and gas properties | B.3 | ||
Deferred tax assets | A.5 | ||
Lease assets | D.7 | ||
Investments accounted for using the equity method | |||
Goodwill | B.6 | ||
Other assets | |||
Total non-current assets | |||
Total assets | |||
| Current liabilities | |||
Payables | D.4 | ||
Interest-bearing liabilities | C.2 | ||
Other financial liabilities | D.6 | ||
Liabilities directly associated with assets held for sale | B.8 | ||
Provisions | D.5 | ||
Tax payable | |||
Lease liabilities | D.7 | ||
Other liabilities | |||
Total current liabilities | |||
| Non-current liabilities | |||
Interest-bearing liabilities | C.2 | ||
Deferred tax liabilities | A.5 | ||
Other financial liabilities | D.6 | ||
Provisions | D.5 | ||
Tax payable | |||
Lease liabilities | D.7 | ||
Other liabilities | |||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
| Equity | |||
Issued and fully paid shares | C.3 | ||
Shares reserved for employee share plans | C.3 | ( | ( |
Other reserves | C.4 | ||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interest | E.8 | ||
| Total equity |
2023 | 2022 | 2021 | ||
| Notes | US$m | US$m | US$m | |
| Cash flows from/(used in) operating activities | ||||
Profit after tax for the period | ||||
| Adjustments for: | ||||
| Non-cash items | ||||
Depreciation and amortisation | ||||
Depreciation of lease assets | ||||
Change in fair value of derivative financial instruments | ||||
Net finance costs | ||||
Tax expense | ||||
Exploration and evaluation written o | ||||
Impairment losses | B.4 | |||
Impairment reversals | B.4 | ( | ( | |
Restoration movement | ||||
Gain on disposal of oil and gas properties (including revaluation gain) | ( | |||
Movement in onerous contracts provision | ( | ( | ||
Other Changes in assets and liabilities | ( | ( | ||
Decrease/(increase) in trade and other receivables | ( | ( | ||
Increase in inventories | ( | ( | ( | |
Increase in lease assets | ( | |||
(Decrease)/increase in provisions | ( | ( | ||
Decrease in lease liabilities | ( | ( | ||
Increase in other assets and liabilities | ( | ( | ( | |
(Decrease)/increase in trade and other payables | ( | |||
Cash generated from operations | ||||
Purchases of shares and payments relating to employee share plans | ( | ( | ( | |
Interest received | ||||
Dividends received | ||||
Borrowing costs relating to operating activities | ( | ( | ( | |
Income tax and PRRT paid | ( | ( | ( | |
Payments for restoration | ( | ( | ( | |
Receipts/(payments) for hedge collateral | ( | |||
Net cash from operating activities | ||||
| Cash flows from/(used in) investing activities | ||||
Cash received on business combination, including cash acquired | B.5 | |||
Payments for capital and exploration expenditure | ( | ( | ( | |
Borrowing costs relating to investing activities | ( | ( | ( | |
Advances to other external entities | ( | ( | ||
Proceeds from disposal of non-current assets | ||||
Funding of equity accounted investments | ( | ( | ||
Payments for acquisition of joint arrangements | B.7 | ( | ||
Net cash used in investing activities | ( | ( | ( | |
| Cash flows from/(used in) financing activities | ||||
Repayment of borrowings | C.2 | ( | ( | ( |
Borrowing costs relating to financing activities | ( | ( | ( | |
Repayment of the principal portion of lease liabilities | ( | ( | ( | |
Borrowing costs relating to lease liabilities | ( | ( | ( | |
Purchases of shares and payments relating to Dividend Reinvestment Plan | ( | |||
Contributions to non-controlling interests | ( | ( | ( | |
Dividends paid (net of Dividend Reinvestment Plan) | ( | ( | ( | |
Net payments from share issuance | ( | |||
Net cash used in financing activities | ( | ( | ( | |
Net (decrease)/increase in cash held | ( | ( | ||
Cash and cash equivalents at the beginning of the period | ||||
Eects of exchange rate changes | ( | ( | ( | |
Cash and cash equivalents at the end of the period | C.1 |
Notes | C.3 | C.3 | C.4 | C.4 | C.4 | C.4 | C.4 | E.8 | |||
US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
At 1 January 2023 | ( | ( | |||||||||
Profit for the period | |||||||||||
Other comprehensive income/(loss) | ( | ( | |||||||||
Total comprehensive income/(loss) for the period | ( | ( | |||||||||
Transfers | ( | ||||||||||
Employee share plan purchases | ( | ( | ( | ||||||||
Employee share plan redemptions | ( | ||||||||||
Share-based payments (net of tax) | |||||||||||
Dividends paid | ( | ( | ( | ( | |||||||
At 31 December 2023 | ( | ( | |||||||||
At 1 January 2022 | ( | ( | |||||||||
Profit for the period | |||||||||||
Other comprehensive income/(loss) | ( | ( | ( | ||||||||
Total comprehensive income/(loss) for the period | ( | ||||||||||
Transfers | ( | ||||||||||
| Shares purchased for Dividend Reinvestment | |||||||||||
Plan | ( | ( | ( | ||||||||
Dividend Reinvestment Plan | |||||||||||
Shares issued for acquisition of BHPP | |||||||||||
Replacement employee share plan issued for acquisition of BHPP | |||||||||||
Employee share plan purchases | ( | ( | ( | ||||||||
Employee share plan redemptions | ( | ||||||||||
Share-based payments (net of tax) | |||||||||||
Dividends paid | ( | ( | ( | ( | ( | ||||||
Transaction costs associated with the issue of shares | ( | ( | ( | ||||||||
At 31 December 2022 | ( | ( | |||||||||
At 1 January 2021 | ( | ( | |||||||||
Profit for the period | |||||||||||
Other comprehensive income/(loss) | ( | ( | ( | ||||||||
Total comprehensive income/(loss) for the period | ( | ||||||||||
Dividend Reinvestment Plan | |||||||||||
Employee share plan purchases | ( | ( | ( | ||||||||
Employee share plan redemptions | ( | ||||||||||
Share-based payments (net of tax) | |||||||||||
Dividends paid | ( | ( | ( | ( | |||||||
At 31 December 2021 | ( | ( |
| Average Brent | ||||
| (RT US$/bbl) | 2024-2027 | 2028-2032 | 2033-2036 | 2037-2040 |
NZE | 52 | 41 | 34 | 31 |
APS | 76 | 74 | 72 | 69 |
STEPS | 84 | 85 | 84 | 84 |
Woodside | 73 | 70 | 70 | 70 |
| Average North Asian | ||||
| LNG (RT US$/MMbtu) | 2024-2027 | 2028-2032 | 2033-2036 | 2037-2040 |
NZE | 8 | 5 | 5 | 5 |
APS | 10 | 8 | 7 | 7 |
STEPS | 11 | 9 | 9 | 8 |
Woodside | 11 | 9 | 9 | 9 |
| Average Carbon | ||||
| (RT US$/tonne) | 2024-2027 | 2028-2032 | 2033-2036 | 2037-2040 |
NZE | 101 | 139 | 169 | 195 |
APS | 100 | 133 | 153 | 169 |
STEPS | 80 | 80 | 80 | 80 |
Woodside | 80 | 80 | 80 | 80 |
| Geographical | Revenue from external | ||||
| information | customers | Non-current assets | |||
2023 | 2022 | 2021 | 2023 | 2022 | |
US$m | US$m | US$m | US$m | US$m | |
Asia Pacific | 9,823 | 12,521 | 6,342 | 36,060 | 36,966 |
Americas | 2,564 | 1,545 | - | 7,171 | 7,057 |
Africa | - | - | - | 5,295 | 4,049 |
Europe | 1,607 | 2,751 | 620 | - | - |
Consolidated | 13,994 | 16,817 | 6,962 | 48,526 | 48,072 |
Australia | International | Marketing | Corporate/ | Consolidated | |
| Other | |||||
2023 | 2023 | 2023 | 2023 | 2023 | |
US$m | US$m | US$m | US$m | US$m | |
Liquefied natural gas | 6,867 | - | 1,298 | - | 8,165 |
Pipeline gas | 1,088 | 286 | - | - | 1,374 |
Crude oil and condensate | 1,611 | 2,246 | 124 | - | 3,981 |
Natural gas liquids | 218 | 32 | 31 | - | 281 |
Revenue from sale of hydrocarbons | 9,784 | 2,564 | 1,453 | - | 13,801 |
Intersegment r | (166) | (15) | 181 | - | - |
Processing and services revenue | 184 | - | - | - | 184 |
Shipping and other revenue | - | - | 9 | - | 9 |
Other revenue | 18 | (15) | 190 | - | 193 |
| Operating revenue | 9,802 | 2,549 | 1,643 | - | 13,994 |
Production costs | (1,173) | (389) | - | - | (1,562) |
Royalties, excise and levies | (462) | (41) | - | - | (503) |
Insurance | (41) | (11) | - | (8) | (60) |
Inventory movement | (40) | 3 | - | - | (37) |
Costs of production | (1,716) | (438) | - | (8) | (2,162) |
Land and buildings | (62) | (5) | - | - | (67) |
Transferred exploration and evaluation | (101) | (24) | - | - | (125) |
Plant and equipment | (2,591) | (1,139) | - | (34) | (3,764) |
Oil and gas properties depreciation and amortisation | (2,754) | (1,168) | - | (34) | (3,956) |
Shipping and direct sales costs | (164) | (83) | (54) | (18) | (319) |
Trading costs | (12) | - | (1,056) | - | (1,068) |
Other hydrocarbon costs | (7) | - | - | - | (7) |
Other cost of sales | (7) | - | - | - | (7) |
Movement in onerous contract provision | - | - | - | - | - |
Other cost of sales | (190) | (83) | (1,110) | (18) | (1,401) |
Cost of sales | (4,660) | (1,689) | (1,110) | (60) | (7,519) |
| Gross profit | 5,142 | 860 | 533 | (60) | 6,475 |
| Other income | 160 | 54 | 26 | 82 | 322 |
Exploration and evaluation expenditur | (24) | (253) | - | (2) | (279) |
Amortisation of permit acquisition | - | (4) | - | - | (4) |
Writ | (31) | (46) | - | - | (77) |
Exploration and evaluation | (55) | (303) | - | (2) | (360) |
General, administrative and other costs | - | - | - | (453) | (453) |
Depreciation of other plant and equipment | - | - | - | - | - |
Depreciation of lease assets | (50) | (14) | (75) | (40) | (179) |
Restoration movement | (125) | (22) | - | - | (147) |
(51) | - | (109) | (274) | (434) | |
Other costs | (226) | (36) | (184) | (767) | (1,213) |
Other expenses | (281) | (339) | (184) | (769) | (1,573) |
| Impairment losses | (534) | (1,383) | - | - | (1,917) |
| Impairment reversals | - | - | - | - | - |
Profit/(loss) before tax and net finance costs | 4,487 | (808) | 375 | (747) | 3,307 |
Australia | International | Marketing | Corporate/ | Consolidated | |
| Other | |||||
2022 | 2022 | 2022 | 2022 | 2022 | |
US$m | US$m | US$m | US$m | US$m | |
Liquefied natural gas | 8,855 | - | 2,434 | - | 11,289 |
Pipeline gas | 1,086 | 276 | - | - | 1,362 |
Crude oil and condensate | 2,467 | 1,273 | 18 | - | 3,758 |
Natural gas liquids | 171 | 26 | 9 | - | 206 |
Revenue from sale of hydrocarbons | 12,579 | 1,575 | 2,461 | - | 16,615 |
Intersegment r | (455) | (5) | 460 | - | - |
Processing and services revenue | 175 | - | - | - | 175 |
Shipping and other revenue | - | - | 27 | - | 27 |
Other revenue | (280) | (5) | 487 | - | 202 |
| Operating revenue | 12,299 | 1,570 | 2,948 | - | 16,817 |
Production costs | (975) | (313) | - | 7 | (1,281) |
Royalties, excise and levies | (540) | (39) | - | (17) | (596) |
Insurance | (35) | (7) | - | (1) | (43) |
Inventory movement | 44 | (3) | - | - | 41 |
Costs of production | (1,506) | (362) | - | (11) | (1,879) |
Land and buildings | (51) | (3) | - | - | (54) |
Transferred exploration and evaluation | (107) | - | - | - | (107) |
Plant and equipment | (2,168) | (436) | - | (33) | (2,637) |
Oil and gas properties depreciation and amortisation | (2,326) | (439) | - | (33) | (2,798) |
Shipping and direct sales costs | (312) | (36) | (73) | 142 | (279) |
Trading costs | (14) | - | (1,763) | - | (1,777) |
Other hydrocarbon costs | (19) | - | - | - | (19) |
Other cost of sales | (4) | - | - | - | (4) |
Movement in onerous contract pro | - | - | 216 | - | 216 |
Other cost of sales | (349) | (36) | (1,620) | 142 | (1,863) |
Cost of sales | (4,181) | (837) | (1,620) | 98 | (6,540) |
Gross profit | 8,118 | 733 | 1,328 | 98 | 10,277 |
| Other income | 722 | 4 | 5 | 4 | 735 |
Exploration and evaluation expenditur | (20) | (277) | - | 1 | (296) |
Amortisation of permit acquisition | (1) | (9) | - | - | (10) |
Writ | - | (164) | - | - | (164) |
Exploration and evaluation | (21) | (450) | - | 1 | (470) |
General, administr | (13) | (21) | (10) | (747) | (791) |
Depreciation of other plant and equipment | - | - | - | - | - |
Depreciation of lease assets | (49) | (11) | - | (80) | (140) |
Restoration movement | (234) | (46) | - | 8 | (272) |
(8) | (84) | (475) | (486) | (1,053) | |
Other costs | (304) | (162) | (485) | (1,305) | (2,256) |
| Other expenses | (325) | (612) | (485) | (1,304) | (2,726) |
Impairment losses | - | - | - | - | - |
| Impairment reversals | 900 | - | - | - | 900 |
Profit/(loss) before tax and net finance costs | 9,415 | 125 | 848 | (1,202) | 9,186 |
Australia | International | Marketing | Corporate/ | Consolidated | |
| Other | |||||
2021 | |||||
US$m | US$m | US$m | US$m | US$m | |
Liquefied natural gas | 3,910 | - | 1,449 | - | 5,359 |
Pipeline gas | 43 | - | - | - | 43 |
Crude oil and condensate | 1,316 | - | - | - | 1,316 |
Natural gas liquids | 60 | - | - | - | 60 |
Revenue from sale of hydrocarbons | 5,329 | - | 1,449 | - | 6,778 |
Intersegment r | (236) | - | 236 | - | - |
Processing and services revenue | 143 | - | - | - | 143 |
Shipping and other revenue | 4 | - | 37 | - | 41 |
Other revenue | (89) | - | 273 | - | 184 |
| Operating revenue | 5,240 | - | 1,722 | - | 6,962 |
Production costs | (489) | - | - | 8 | (481) |
Royalties, excise and levies | (218) | - | - | - | (218) |
Insurance | (32) | - | - | 1 | (31) |
Inventory movement | 17 | - | - | - | 17 |
Costs of production | (722) | - | - | 9 | (713) |
Land and buildings | (51) | - | - | - | (51) |
Transferred exploration and evaluation | (79) | - | - | - | (79) |
Plant and equipment | (1,419) | - | - | - | (1,419) |
Oil and gas properties depreciation and amortisation | (1,549) | - | - | - | (1,549) |
Shipping and direct sales costs | (197) | - | (45) | 32 | (210) |
Trading costs | (3) | - | (1,492) | - | (1,495) |
Other hydrocarbon costs | (6) | - | - | - | (6) |
Other cost of sales | (11) | - | - | (1) | (12) |
Movement in onerous contract pro | - | - | 140 | - | 140 |
Other cost of sales | (217) | - | (1,397) | 31 | (1,583) |
Cost of sales | (2,488) | - | (1,397) | 40 | (3,845) |
Gross profit/(loss) | 2,752 | - | 325 | 40 | 3,117 |
| Other income | 97 | (2) | 1 | 43 | 139 |
Exploration and evaluation expenditure | (16) | (27) | - | (11) | (54) |
Amortisation of permit acquisition | - | (2) | - | (1) | (3) |
Writ | - | (265) | - | - | (265) |
Exploration and evaluation | (16) | (294) | - | (12) | (322) |
General, administrative and other costs | (5) | (1) | - | (152) | (158) |
Depreciation of other plant and equipment | - | - | - | (30) | (30) |
Depreciation of lease assets | (28) | - | - | (80) | (108) |
Restoration movement | (80) | 12 | - | - | (68) |
(57) | (32) | 28 | (64) | (125) | |
Other costs | (170) | (21) | 28 | (326) | (489) |
| Other expenses | (186) | (315) | 28 | (338) | (811) |
Impairment losses | (10) | - | - | - | (10) |
| Impairment reversals | 1,058 | - | - | - | 1,058 |
Profit/(loss) before tax and net finance costs | 3,711 | (317) | 354 | (255) | 3,493 |
2023 | 2022 | 2021 | |
US$m | US$m | US$m | |
Interest on interest-bearing liabilities | 229 | 212 | 201 |
Interest on lease liabilities | 102 | 103 | 97 |
Accretion charge | 238 | 110 | 29 |
Other finance costs | 49 | 36 | 26 |
| Less: Finance costs capitalised | |||
against qualifying assets | (311) | (294) | (123) |
307 | 167 | 230 |
2023 | 2022 | 2021 | |
US$m | US$m | US$m | |
| (a) Dividends paid during the financial | |||
| year | |||
| Prior year fully franked final | |||
2,734 | 1,018 | 115 | |
| Current year fully franked interim | |||
1,519 | 2,070 | 289 | |
4,253 | 3,088 | 404 | |
| (b) Dividend declared subsequent | |||
| to the reporting period (not recorded | |||
| as a liability) | |||
1,139 | 2,734 | 1,018 | |
| (c) Other information | |||
Franking credits available for subsequent periods | 1,813 | 1,406 | 1,744 |
| Current year dividends per share | |||
(US cents) | 140 | 253 | 135 |
2023 | 2022 | 2021 | |
| Profit attributable to equity | |||
holders of the parent (US$m) | 1,660 | 6,498 | 1,983 |
| Weighted average number | |||
| of shares on issue for basic | |||
earnings per share | 1,896,498,169 | 1,511,257,404 | 962,604,811 |
contingently issuable shares | 14,444,802 | 13,061,376 | 9,023,439 |
Weighted average number of shares on issue adjusted for | 1,910,942,971 | 1,524,318,780 | 971,628,250 |
| Basic earnings per share | |||
(US cents) | 87.5 | 430.0 | 206.0 |
| Diluted earnings per share | |||
| (US cents) | 86.9 | 426.3 | 204.1 |
2023 | 2022 | 2021 | |
US$m | US$m | US$m | |
| (a) Tax expense comprises | |||
| Petroleum resource rent tax (PRRT) | |||
Current tax expense | 367 | 501 | - |
Deferred tax expense/(benefit) | 531 | (814) | 297 |
PRRT expense/(benefit) | 898 | (313) | 297 |
| Income tax | |||
| Current year | |||
Current tax expense | 1,872 | 2,256 | 658 |
Deferred tax (benefit)/expense | (1,255) | 701 | 301 |
| Adjustment to prior years | |||
Current tax benefit | 14 | (276) | (20) |
Deferred tax expense | 22 | 231 | 18 |
Income tax expense | 653 | 2,912 | 957 |
Tax expense | 1,551 | 2,599 | 1,254 |
| (b) Reconciliation of income tax expense | |||
Profit before tax | 3,273 | 9,174 | 3,290 |
PRRT (expense)/benefit | (898) | 313 | (297) |
Profit before income tax | 2,375 | 9,487 | 2,993 |
Income tax expense calculated at 30% | 712 | 2,847 | 898 |
91 | (141) | (42) | |
155 | 150 | 114 | |
unrec | (332) | - | - |
109 | - | - | |
Reduction in deferred tax liability due to | (78) | - | - |
Foreign exchange impact on tax benefit | (58) | (44) | (18) |
Adjustment to prior years | 36 | (45) | (2) |
Integration and transaction costs non- deductible | 4 | 142 | - |
Other | 14 | 3 | 7 |
Income tax expense | 653 | 2,912 | 957 |
| (c) Reconciliation of PRRT expense | |||
Profit before tax | 3,273 | 9,174 | 3,290 |
Non-PRRT assessable profit | (1,780) | (6,197) | (2,134) |
PRRT projects profit before tax | 1,493 | 2,977 | 1,156 |
PRRT expense calculated at 40% | 598 | 1,191 | 462 |
| Derecognition/(recognition) of Pluto general | |||
expenditur | 611 | (1,362) | - |
Recognition of transferred exploration spend | (18) | - | - |
Augmentation | (292) | (175) | (166) |
Other | (1) | 33 | 1 |
PRRT expense/(benefit) | 898 | (313) | 297 |
| (d) Deferred tax income statement | |||
| reconciliation | |||
| PRRT | |||
Production and growth assets | 1,206 | (710) | 455 |
Augmentation for current year | (292) | (175) | (166) |
Provisions | (372) | (12) | (29) |
Other | (11) | 83 | 37 |
PRRT expense/(benefit) | 531 | (814) | 297 |
| Income tax | |||
Oil and gas properties | (529) | 292 | 674 |
Exploration and evaluation assets | 38 | 14 | (204) |
Lease assets and liabilities | (20) | 25 | 1 |
Provisions | (232) | 151 | (10) |
PRRT assets and liabilities | (175) | 236 | (88) |
Unused tax losses and tax credits | (221) | 19 | 149 |
Assets held for sale | (86) | 205 | (205) |
Derivatives | (21) | 21 | (11) |
Other | 13 | (31) | 13 |
Income tax deferred tax (benefit)/expense | (1,233) | 932 | 319 |
Deferred tax (benefit)/expense | (702) | 118 | 616 |
2023 | 2022 | 2021 | |
| (e) Deferred tax other comprehensive | US$m | US$m | US$m |
| income reconciliation | |||
| Income tax | |||
Derivatives | 77 | (64) | 5 |
Other Deferred income tax expense/(benefit) via | 7 | (2) | 5 |
other comprehensive income | 84 | (66) | 10 |
(f global operations | |||
Australia | 30.2% | 30.0% | 30.6% |
Global | 27.5% | 30.7% | 32.0% |
2023 | 2022 | |
US$m | US$m | |
| (g) Deferred tax balance sheet reconciliation | ||
| Deferred tax assets | ||
| PRRT | ||
Production and growth assets | 455 | 1,460 |
Augmentation for current year | 231 | 113 |
Provisions | 445 | 271 |
Other | (30) | (23) |
PRRT deferred tax assets | 1,101 | 1,821 |
| Income tax | ||
Oil and gas properties | (1,388) | (1,496) |
Exploration and evaluation assets | 60 | 30 |
Lease assets and liabilities | 40 | 23 |
Unused tax losses and tax credits | 1,686 | 1,464 |
Derivatives | - | 23 |
Provisions | 227 | 60 |
Other | (9) | 34 |
Income tax deferred tax assets | 616 | 138 |
Deferred tax assets | 1,717 | 1,959 |
| Deferred tax liabilities | ||
| PRRT | ||
Production and growth assets | 1,309 | 1,281 |
Augmentation for current year | (38) | (62) |
Provisions | (995) | (743) |
Other | 113 | 137 |
PRRT deferred tax liabilities | 389 | 613 |
| Income tax | ||
Oil and gas properties | 2,939 | 2,857 |
Exploration and evaluation assets | 127 | 67 |
Lease assets and liabilities | (48) | (22) |
Provisions | (1,856) | (1,280) |
PRRT assets and liabilities | 118 | 347 |
Assets held for sale | 36 | - |
Derivatives | (2) | (36) |
Other | (76) | (89) |
Income tax deferred tax liabilities | 1,238 | 1,844 |
Deferred tax liabilities | 1,627 | 2,457 |
Australia | International | Marketing | Corporate/ | Consolidated | |
| Other | |||||
2023 | 2023 | 2023 | 2023 | 2023 | |
US$m | US$m | US$m | US$m | US$m | |
| Balance as at 31 December | |||||
Asia Pacific | 568 | - | - | - | 568 |
Americas | - | 76 | - | - | 76 |
Africa | - | 24 | - | - | 24 |
Total exploration and evaluation | 568 | 100 | - | - | 668 |
| Balance as at 31 December | |||||
Land and buildings | 669 | 32 | - | - | 701 |
Transferred exploration and evaluation | 360 | 417 | - | - | 777 |
Plant and equipment | 16,498 | 6,893 | - | 198 | 23,589 |
Projects in development | 7,825 | 7,655 | - | 244 | 15,724 |
| Total oil and gas properties | 25,352 | 14,997 | - | 442 | 40,791 |
| Balance as at 31 December | |||||
Land and buildings | 96 | 89 | - | 245 | 430 |
194 | 60 | 539 | 7 | 800 | |
| Total lease assets | 290 | 149 | 539 | 252 | 1,230 |
| Additions to exploration and evaluation: | |||||
Exploration | 29 | 59 | - | - | 88 |
Evaluation | 55 | 108 | - | - | 163 |
Restor | (5) | - | - | - | (5) |
79 | 167 | - | - | 246 | |
| Additions to oil and gas properties: | |||||
Oil and gas properties | 3,127 | 2,000 | - | 190 | 5,317 |
Capitalised borro | 188 | 123 | - | - | 311 |
Restor | 779 | 188 | - | - | 967 |
4,094 | 2,311 | - | 190 | 6,595 | |
| Additions to lease assets: | |||||
Land and buildings | - | - | - | 8 | 8 |
Plant and equipment | 6 | - | 114 | - | 120 |
6 | - | 114 | 8 | 128 |
Australia | International | Marketing | Corporate/ | Consolidated | |
| Other | |||||
2022 | 2022 | 2022 | 2022 | 2022 | |
US$m | US$m | US$m | US$m | US$m | |
| Balance as at 31 December | |||||
Asia Pacific | 529 | - | - | - | 529 |
Americas | - | 240 | - | - | 240 |
Africa | - | 38 | - | - | 38 |
Total exploration and evaluation | 529 | 278 | - | - | 807 |
| Balance as at 31 December | |||||
Land and buildings | 802 | 37 | - | 1 | 840 |
Transferred exploration and evaluation | 481 | - | - | - | 481 |
Plant and equipment | 18,249 | 4,647 | - | 161 | 23,057 |
Projects in de | 5,623 | 9,795 | - | 123 | 15,541 |
| Total oil and gas properties | 25,155 | 14,479 | - | 285 | 39,919 |
| Balance as at 31 December | |||||
Land and buildings | 93 | 107 | - | 264 | 464 |
Plant and equipment | 214 | 131 | - | 455 | 800 |
| Total lease assets | 307 | 238 | - | 719 | 1,264 |
Additions to exploration and evaluation 2 : | |||||
Exploration | 1 | 121 | - | - | 122 |
Evaluation | 19 | 100 | - | - | 119 |
Restor | (1) | - | - | - | (1) |
19 | 221 | - | - | 240 | |
Additions to oil and gas properties 2 : | |||||
Oil and gas properties | 2,252 | 1,560 | - | 92 | 3,904 |
Capitalised borro | 115 | 179 | - | - | 294 |
Restor | (346) | (28) | - | - | (374) |
2,021 | 1,711 | - | 92 | 3,824 | |
Additions to lease assets 2 : | |||||
Land and buildings | 4 | - | - | - | 4 |
Plant and equipment | 139 | 90 | - | 9 | 238 |
143 | 90 | - | 9 | 242 |
Asia Pacific | Americas | Africa | Total | |
US$m | US$m | US$m | US$m | |
| Year ended 31 December 2023 | ||||
Carrying amount at 1 January 2023 | 529 | 240 | 38 | 807 |
Additions | 79 | 161 | 6 | 246 |
Amortisation of licence acquisition costs | - | (2) | (2) | (4) |
(31) | (28) | (18) | (77) | |
Transferred exploration and ev | (9) | (295) | - | (304) |
Carrying amount at 31 December 2023 | 568 | 76 | 24 | 668 |
| Year ended 31 December 2022 | ||||
| Carrying amount at 1 January 2022 | 546 | - | 68 | 614 |
Acquisitions thr | - | 180 | - | 180 |
Additions | 19 | 204 | 17 | 240 |
Disposals | - | (10) | - | (10) |
Amortisation of licence acquisition costs | - | (8) | (2) | (10) |
- | (126) | (45) | (171) | |
Transferred exploration and evaluation | (36) | - | - | (36) |
| Carrying amount at 31 December 2022 | 529 | 240 | 38 | 807 |
| Exploration commitments | ||||
Year ended 31 December 2023 | 3 | 1 | 35 | 39 |
Year ended 31 December 2022 | 1 | 1 | 27 | 29 |
| Transferred | |||||
| Land and | exploration and | Plant and | Projects in | ||
| buildings | evaluation | equipment | development | Total | |
US$m | US$m | US$m | US$m | US$m | |
| Year ended 31 December 2023 | |||||
Carrying amount at 1 January 2023 | 840 | 481 | 23,057 | 15,541 | 39,919 |
- | - | 836 | 5,759 | 6,595 | |
Disposals at written down value | (8) | - | (2) | - | (10) |
Depreciation and amortisation | (67) | (125) | (3,764) | - | (3,956) |
(64) | (20) | (1,028) | (328) | (1,440) | |
Completions and transfers | - | 441 | 4,496 | (4,633) | 304 |
Transf | - | - | (6) | (615) | (621) |
Carrying amount at 31 December 2023 | 701 | 777 | 23,589 | 15,724 | 40,791 |
| At 31 December 2023 | |||||
Historical cost | 1,745 | 1,979 | 50,272 | 16,443 | 70,439 |
Accumulated depreciation and impairment | (1,044) | (1,202) | (26,683) | (719) | (29,648) |
Net carrying amount | 701 | 777 | 23,589 | 15,724 | 40,791 |
| Year ended 31 December 2022 | |||||
Carrying amount at 1 January 2022 | 739 | 526 | 12,465 | 4,919 | 18,649 |
Acquisitions thr | 64 | - | 11,952 | 7,337 | 19,353 |
Additions | - | - | (508) | 4,332 | 3,824 |
Disposals at written down value | (3) | (10) | (32) | - | (45) |
Depreciation and amortisation | (54) | (107) | (2,637) | - | (2,798) |
Impairment re | 87 | 30 | 783 | - | 900 |
Completions and transfers | 7 | 42 | 1,034 | (1,047) | 36 |
Carrying amount at 31 December 2022 | 840 | 481 | 23,057 | 15,541 | 39,919 |
| At 31 December 2022 | |||||
Historical cost | 1,765 | 1,538 | 45,273 | 15,937 | 64,513 |
Accumulated depreciation and impairment | (925) | (1,057) | (22,216) | (396) | (24,594) |
Net carrying amount | 840 | 481 | 23,057 | 15,541 | 39,919 |
| Excess of recoverable amount | |||
Segment | CGU | Goodwill carrying amount | over CGU carrying amount |
US$m | US$m | ||
Australia | 2,743 | 3,051 | |
Australia | NWS Gas | 442 | 784 |
International | Atlantis | 522 | 338 |
International | Other goodwill | 288 | 1,176 |
Total | 3,995 |
| Impairment loss | |||||||
| Oil and gas properties | |||||||
| Transferred | |||||||
| Recoverable | Land and | exploration and | Plant and | Projects in | |||
| amount | buildings | evaluation | equipment | development | Total | ||
Segment | CGU | US$m | US$m | US$m | US$m | US$m | US$m |
Australia | Pyrenees | 159 | - | - | 68 | - | 68 |
| Impairment loss | ||||||||
Goodwill | Oil and gas properties | |||||||
| Transferred | ||||||||
| Recoverable | Land and | exploration and | Plant and | Projects in | ||||
amount | Goodwill | buildings | evaluation | equipment | development | Total | ||
Segment | CGU | US$m | US$m | US$m | US$m | US$m | US$m | US$m |
International Shenzi | 1,862 | 477 | - | - | 589 | 317 | 1,383 | |
Australia | Wheatstone | 2,418 | - | 64 | 20 | 371 | 11 | 466 |
| Sensitivity (US$m | ||||||||
| Discount rate | Discount rate | Commodity | Commodity | Production | Production | |||
| CGU | ||||||||
Shenzi | (67) | 71 | 359 | (359) | N/A | N/A | 47 | (46) |
Wheatstone | (88) | 94 | 431 | (370) | (36) | 87 | 90 | (42) |
| Commodity price | Nominal discount rate | ||
| CGU | % change | (absolute terms) | |
Oil and gas properties | Pluto-Scarborough | N/ | N/ |
Oil and gas properties | NWS Gas | N/ | N/ |
Oil and gas properties | Atlantis | (5%) | N/ |
| Excess of recoverable amount | |||
Segment | CGU | Goodwill carrying amount | over CGU carrying amount |
US$m | US$m | ||
Australia | Pluto-Scarborough | 2,955 | 7,656 |
Australia | NWS Gas | 394 | 1,399 |
International | Shenzi | 469 | 401 |
International | Atlantis | 513 | 189 |
International | Other goodwill | 283 | 107 |
Total | 4,614 |
| Impairment reversal | ||||||
| Oil and gas properties | ||||||
| Transferred | ||||||
| Recoverable | Land and | exploration and | Plant and | |||
| amount | buildings | evaluation | equipment | Total | ||
Segment | CGU | US$m | US$m | US$m | US$m | US$m |
Australia | Wheatstone | 3,456 | 87 | 30 | 783 | 900 |
| Sensitivity (US$m | ||||||||
| Discount rate | Discount rate | Brent price | Brent price | Production | Production | |||
| CGU | increase | decrease | FX increase | FX decrease | ||||
Wheatstone | (117) | 127 | 294 | (294) | (79) | 79 | 116 | (43) |
| Commodity price | Nominal discount rate | ||
| CGU | % change | (absolute terms) | |
Oil and gas properties | Pluto-Scarborough | N/ | N/ |
Oil and gas properties | NWS Gas | N/ | N/ |
Oil and gas properties | Shenzi | (7%) | N/ |
Oil and gas properties | Atlantis | (2%) | 10% |
2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
82 | 80 | 76 | 77 | 79 | 80 | |
78 | 74 | 76 | 77 | 79 | 80 |
2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
87 | 78 | 74 | 76 | 77 | 79 | |
71 | 68 | 69 | 70 | 72 | 73 |
| Fair value of net identifiable assets and goodwill arising on | |
acquisition date | US$m |
Cash and cash equivalents | 399 |
Receivables | 1,164 |
Inventories | 295 |
Investments accounted for using the equity method | 267 |
Other financial assets | 59 |
Other assets | 284 |
Exploration and evaluation assets | 180 |
Oil and gas properties | 19,353 |
Lease assets | 142 |
Payables | (1,035) |
Provisions | (4,827) |
Tax payable | (365) |
Deferred tax liabilities | (653) |
Lease liabilities | (268) |
Other liabilities | (1,054) |
Net identifiable assets acquired | 13,941 |
Goodwill arising on acquisition | 4,669 |
Purchase consideration | 18,610 |
Purchase consideration | US$m |
Shares issued, at fair value | 19,265 |
Other reserves (share replacement awards) | 18 |
Locked box payment rec | (683) |
Adjustments to locked box payment | 10 |
Total purchase consideration | 18,610 |
Analysis of cash flows on acquisition | US$m |
Cash acquired on acquisition | 399 |
Locked box payment received | 683 |
Net cash flow on acquisition | 1,082 |
| US$m | |
| Year ended 31 December 2023 | |
Carrying amount at 1 January 2023 | 4,614 |
Adjustment t | 55 |
(477) | |
Transf | (197) |
Carrying amount at 31 December 2023 | 3,995 |
| At 31 December 2023 | |
Cost | 4,472 |
Accumulated impairment | (477) |
Net carrying amount | 3,995 |
| Year ended 31 December 2022 | |
Carrying amount at 1 January 2022 | - |
Acquisitions thr | 4,614 |
Carrying amount at 31 December 2022 | 4,614 |
| At 31 December 2022 | |
Cost | 4,614 |
Accumulated impairment | - |
Net carrying amount | 4,614 |
| US$m | |
Oil and gas properties | 205 |
Exploration and evaluation | 7 |
Cash acquired | 3 |
Payables | (13) |
Net other assets and liabilities assumed | 10 |
Total identifiable net assets at acquisition | 212 |
| US$m | |
Purchase cash consideration | 212 |
Transaction costs | - |
Total purchase consideration | 212 |
Net cash outflows on acquisition | 212 |
| US$m | |
| Assets classified as held for sale | |
Inventories | 4 |
Oil and gas properties | 618 |
Lease assets | 3 |
Goodwill | 197 |
Other assets | 1 |
Total assets held for sale | 823 |
| Liabilities directly associated with assets held for sale | |
Payables | (26) |
Deferred tax liabilities | (61) |
Lease liabilities | (7) |
Total liabilities directly associated with assets held for sale | (94) |
2023 | 2022 | |
US$m | US$m | |
| Cash and cash equivalents | ||
Cash at bank | 1,198 | 1,222 |
Term deposits | 542 | 4,967 |
| Restricted cash | - | 12 |
| Total cash and cash equivalents | 1,740 | 6,201 |
2023 | 2022 | |
US$m | US$m | |
US dollar | 1,480 | 5,886 |
Australian dollar | 112 | 182 |
Other | 148 | 133 |
Total cash and cash equivalents | 1,740 | 6,201 |
| Liquidity | Bilateral | Syndicated | Medium Term | ||||
| Facilities | Facilities | Facilities | JBIC Facility | US Bonds | Notes | Total | |
US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| Year ended 31 December 2023 | |||||||
At 1 January 2023 | - | (5) | 591 | 83 | 4,084 | 385 | 5,138 |
- | - | - | (83) | - | (201) | (284) | |
| Fair value adjustment and foreign | |||||||
exchange movement | - | - | - | - | - | 16 | 16 |
Transaction costs capitalised and amortised | (1) | (1) | 3 | - | 3 | - | 4 |
Carrying amount at 31 December 2023 | (1) | (6) | 594 | - | 4,087 | 200 | 4,874 |
(1) | (2) | (3) | - | (3) | - | (9) | |
Non-current | - | (4) | 597 | - | 4,090 | 200 | 4,883 |
Carrying amount at 31 December 2023 | (1) | (6) | 594 | - | 4,087 | 200 | 4,874 |
Undrawn balance at 31 December 2023 | 1,800 | 2,250 | 2,000 | - | - | - | 6,050 |
| Year ended 31 December 2022 | |||||||
At 1 January 2022 | - | (4) | 595 | 166 | 4,081 | 592 | 5,430 |
- | - | - | (83) | - | (200) | (283) | |
| Fair value adjustment and foreign | |||||||
exchange movement | - | - | - | - | - | (7) | (7) |
Transaction costs capitalised and amortised | - | (1) | (4) | - | 3 | - | (2) |
Carrying amount at 31 December 2022 | - | (5) | 591 | 83 | 4,084 | 385 | 5,138 |
Current | - | (2) | (3) | 83 | (3) | 185 | 260 |
Non-current | - | (3) | 594 | - | 4,087 | 200 | 4,878 |
Carrying amount at 31 December 2022 | - | (5) | 591 | 83 | 4,084 | 385 | 5,138 |
Undrawn balance at 31 December 2022 | - | 2,050 | 2,000 | - | - | - | 4,050 |
2023 | 2022 | |
US$m | US$m | |
| Due for payment in: | ||
1 year or less | 212 | 483 |
1-2 years | 1,181 | 206 |
2-3 years | 962 | 1,181 |
3-4 years | 907 | 962 |
4-5 years | 883 | 908 |
More than 5 years | 1,534 | 2,416 |
5,679 | 6,156 |
| Number of | |||
facilities | Term (years) | Currency | Extension option |
1 | 5-6 | US$ | Evergreen |
5 | 4-5 | US$ | Evergreen |
4 | 3-4 | US$ | Evergreen |
5 | 3 years or less | US$ | Evergreen |
| Carrying amount | Nominal | ||
Maturity date | Currency | (million) | interest rate |
29 January 2027 | US$ | 200 | 3.07% |
| Carrying amount | Nominal | |
| Maturity date | US$m | interest rate |
5 March 2025 | 1,000 | 3.65% |
15 September 2026 | 800 | 3.70% |
15 March 2028 | 800 | 3.70% |
4 March 2029 | 1,500 | 4.50% |
| Number of | |||
shares | US$m | ||
| Year ended 31 December 2023 | |||
Opening balance | 1,898,749,771 | 29,001 | |
Amounts as at 31 December 2023 | 1,898,749,771 | 29,001 | |
| Year ended 31 December 2022 | |||
Opening balance | 969,631,826 | 9,409 | |
DRP – ordinary shares issued at US$23.14 | (2021 final dividend | 14,348,997 | 332 |
| Ordinary shares issued at US$21.06 | |||
914,768,948 | 19,265 | ||
Transaction costs associated to the issue of shares | - | (5) | |
Amounts as at 31 December 2022 | 1,898,749,771 | 29,001 | |
| Year ended 31 December 2021 | |||
Opening balance | 962,225,814 | 9,297 | |
DRP – ordinary shares issued at US$19.03 | (2020 final dividend) | 1,354,072 | 26 |
DRP – ordinary shares issued at US$14.21 | (2021 interim dividend) | 6,051,940 | 86 |
Amounts as at 31 December 2021 | 969,631,826 | 9,409 | |
- | - | |||
2023 | 2022 | 2021 | |
US$m | US$m | US$m | |
| Other reserves | |||
Employee benefits reserve | 290 | 278 | 232 |
Foreign currency translation reserve | 795 | 796 | 793 |
Hedging reserv | 88 | (586) | (400) |
Distributable profits r | 4,118 | 3,541 | 58 |
Other reserves | (30) | 2 | - |
5,261 | 4,031 | 683 |
2023 | 2022 | |
US$m | US$m | |
| (a) Segment assets | ||
Australia | 31,602 | 31,240 |
International | 17,923 | 18,084 |
835 | 182 | |
Corporate/ | 5,001 | 9,815 |
55,361 | 59,321 |
2023 | 2022 | |
US$m | US$m | |
| (b) Segment liabilities | ||
Austr | 7,833 | 7,552 |
International | 2,624 | 2,677 |
751 | 561 | |
| Corporate/Other | 8,983 | 11,404 |
20,191 | 22,194 |
2023 | 2022 | |
US$m | US$m | |
| (a) Receivables (current) | ||
Trade r | 963 | 1,067 |
Other rec | 456 | 381 |
Loans receivable | 73 | 76 |
Lease receivables | 24 | 35 |
Interest receivable | 1 | 19 |
1,517 | 1,578 | |
| (b) Receivables (non-current) | ||
Other receivables | 21 | 75 |
Loans receivable | 771 | 724 |
Lease receivables | 47 | 46 |
839 | 845 |
2023 | 2022 | |
US$m | US$m | |
| (a) Inventories (current) | ||
| Petroleum products | ||
Goods in transit | 41 | 95 |
Finished stocks | 93 | 103 |
Warehouse stores and materials | 476 | 480 |
6 | - | |
616 | 678 | |
| (b) Inventories (non-current) | ||
Warehouse stores and materials | 3 | 11 |
117 | 54 | |
120 | 65 |
2023 | 2022 | |
US$m | US$m | |
Trade and other pa | 1,655 | 2,029 |
Interest pay | 69 | 65 |
1,724 | 2,094 |
| Restoration | Employee benefits | Onerous contracts | Other | Total | |
US$m | US$m | US$m | US$m | US$m | |
| Year ended 31 December 2023 | |||||
At 1 January 2023 | 6,253 | 517 | - | 409 | 7,179 |
Change in provision | 664 | 5 | - | (128) | 541 |
Unwinding of present value discount | 237 | - | - | - | 237 |
Carrying amount at 31 December 2023 | 7,154 | 522 | - | 281 | 7,957 |
Current | 1,011 | 351 | - | 144 | 1,506 |
Non-current | 6,143 | 171 | - | 137 | 6,451 |
Net carrying amount | 7,154 | 522 | - | 281 | 7,957 |
| Year ended 31 December 2022 | |||||
At 1 January 2022 | 2,218 | 286 | 214 | 106 | 2,824 |
Acquisitions thr | 4,310 | 329 | - | 165 | 4,804 |
Change in provision | (382) | (98) | (216) | 137 | (559) |
Unwinding of present value discount | 107 | - | 2 | 1 | 110 |
Carrying amount at 31 December 2022 | 6,253 | 517 | - | 409 | 7,179 |
Current | 575 | 331 | - | 313 | 1,219 |
Non-current | 5,678 | 186 | - | 96 | 5,960 |
Net carrying amount | 6,253 | 517 | - | 409 | 7,179 |
2024 | 2025 | 2026 | 2027 | 2028 | |
TTF (US$/MMBtu) | 13.9 | 14.2 | 8.8 | 8.9 | 9.1 |
Brent (US$/bbl) | 82 | 80 | 76 | 77 | 79 |
HH (US$/MMBtu) | 3.4 | 3.5 | 3.5 | 3.5 | 3.6 |
2023 | 2022 | |
US$m | US$m | |
| Other financial assets | ||
Financial instruments at fair value through profit and loss | ||
| Derivative financial instruments designated | ||
as hedges | 248 | 207 |
Other financial assets | 53 | 22 |
| Financial instruments at amortised cost | ||
Hedge collateral (including interest) | - | 509 |
Other financial assets | - | 30 |
Financial instruments at fair value through other comprehensive income | ||
Other financial assets | 28 | 29 |
Total other financial assets | 329 | 797 |
| Current | 209 | 677 |
Non-current | 120 | 120 |
Net carrying amount | 329 | 797 |
| Other financial liabilities | ||
Financial instruments at fair value through profit and loss | ||
| Derivative financial instruments designated | ||
as hedges | 74 | 721 |
Embedded derivative | 35 | - |
Total other financial liabilities | 109 | 721 |
Current | 67 | 654 |
Non-current | 42 | 67 |
Net carrying amount | 109 | 721 |
2023 | 2022 | |
| Oil swaps (cash flow hedges) | ||
Carrying amount (US$m) | (14) | (114) |
Notional amount (MMbbl | 29 | 18 |
Maturity date | 2024 | 2023 |
Hedge ratio | 1:1 | 1:1 |
Weighted average hedged rate (US$/MMbbl) | 76 | 79 |
| HH Corpus Christi commodity swaps | ||
| (cash flow hedges) | ||
Carrying amount (US$m) | (44) | 26 |
Notional amount (TBtu | 38 | 58 |
Maturity date | 2024-2025 | 2023-2024 |
Hedge ratio | 1:1 | 1:1 |
Weighted average hedged rate (US$/MMBtu) | 4 | 4 |
| TTF Corpus Christi commodity swaps | ||
| (cash flow hedges) | ||
Carrying amount (US$m) | 181 | (469) |
Notional amount (TBtu | 32 | 50 |
Maturity date | 2024-2025 | 2023-2024 |
Hedge ratio | 1:1 | 1:1 |
Weighted average hedged rate (US$/MMBtu) | 18 | 16 |
| Interest rate swap (cash flow hedges) | ||
Carrying amount (US$m) | 43 | 55 |
Notional amount (US$m | 600 | 600 |
Maturity date | 2027 | 2027 |
Hedge ratio | 1:1 | 1:1 |
Weighted average hedged rate | 1.7% | 1.7% |
| Cross currency interest rate swap | ||
| (cash flow and fair value hedges) | ||
Carrying amount (US$m) | - | 5 |
Notional amount (Swiss Franc) | - | 175 |
Maturity date | - | 2023 |
Hedge ratio | - | 1:1 |
| Three month | ||
| USD LIBOR | ||
Weighted average hedged rate | - | +2.8% |
| FX forwards (cash flow hedges) | ||
Carrying amount (US$m) | 8 | (17) |
Notional amount (AUD$m | 1,834 | 1,037 |
Maturity date | 2024-2025 | 2023-2025 |
Hedge Ratio | 1:1 | 1:1 |
Weighted average hedged rate (AUD:USD) | 0.68 | 0.68 |
US$m | |
Urea sales price: increase of 10% | 145 |
Urea sales price: decrease of 10% | (145) |
Discount rate: incr | (208) |
Discount rate: decr | 258 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
US$m | US$m | US$m | |
| Lease assets | |||
| Year ended 31 December 2023 | |||
Carrying amount at 1 January 2023 | 464 | 800 | 1,264 |
Additions | 8 | 120 | 128 |
Transf | - | (3) | (3) |
Lease remeasurements | 7 | 184 | 191 |
Depreciation | (49) | (301) | (350) |
Carrying amount at 31 December 2023 | 430 | 800 | 1,230 |
| At 31 December 2023 | |||
Historical cost and remeasurements | 600 | 1,612 | 2,212 |
| Accumulated depreciation, impairment | |||
and disposals | (170) | (812) | (982) |
| Net carrying amount | 430 | 800 | 1,230 |
| Lease liabilities | |||
| Year ended 31 December 2023 | |||
At 1 January 2023 | 623 | 1,011 | 1,634 |
Additions | 24 | 121 | 145 |
| Transfer to liabilities directly associated | |||
- | (7) | (7) | |
Repayments (principal and interest) | (78) | (391) | (469) |
Accretion of interest | 27 | 75 | 102 |
Lease remeasurements | 11 | 199 | 210 |
| Carrying amount at 31 December 2023 | 607 | 1,008 | 1,615 |
Current | 54 | 244 | 298 |
Non-current | 553 | 764 | 1,317 |
Carrying amount at 31 December 2023 | 607 | 1,008 | 1,615 |
| Lease assets | |||
| Year ended 31 December 2022 | |||
Carrying amount at 1 January 2022 | 377 | 703 | 1,080 |
| Acquisitions through business | |||
120 | 22 | 142 | |
Additions | 4 | 238 | 242 |
Lease remeasurements | 5 | 103 | 108 |
Depreciation | (42) | (266) | (308) |
Carrying amount at 31 December 2022 | 464 | 800 | 1,264 |
| At 31 December 2022 | |||
Historical cost and remeasurements | 591 | 1,311 | 1,902 |
| Accumulated depreciation, impairment | |||
and disposals | (127) | (511) | (638) |
Net carrying amount | 464 | 800 | 1,264 |
| Lease liabilities | |||
| Year ended 31 December 2022 | |||
At 1 January 2022 | 437 | 930 | 1,367 |
| Acquisitions through business | |||
245 | 23 | 268 | |
Additions | 1 | 189 | 190 |
Repayments (principal and interest) | (60) | (305) | (365) |
Accretion of interest | 25 | 78 | 103 |
Lease remeasurements | (25) | 96 | 71 |
| Carrying amount at 31 December 2022 | 623 | 1,011 | 1,634 |
Current | 48 | 276 | 324 |
Non-current | 575 | 735 | 1,310 |
Carrying amount at 31 December 2022 | 623 | 1,011 | 1,634 |
2023 | 2022 | |
US$m | US$m | |
| Due for payment in: | ||
1 year or less | 415 | 433 |
1-2 years | 240 | 272 |
2-3 years | 194 | 199 |
3-4 years | 180 | 186 |
4-5 years | 181 | 176 |
More than 5 years | 1,032 | 966 |
2,242 | 2,232 |
2023 | 2022 | |
US$m | US$m | |
| Due for payment: | ||
Within one year | 33 | 67 |
After one year but not more than five years | 889 | 263 |
Later than five years | 1,242 | 1,288 |
2,164 | 1,618 |
2023 | 2022 | |
US$m | US$m | |
| Contingent liabilities at reporting date | ||
Contingent liabilities | 260 | 161 |
Guarantees | 2 | 2 |
262 | 163 |
2023 | 2022 | 2021 | |
US$m | US$m | US$m | |
Employee benefits | 494 | 415 | 217 |
Share-based payments | 39 | 26 | 12 |
Defined contribution plan costs | 53 | 41 | 26 |
Defined benefit plan expense | 17 | 9 | 1 |
603 | 491 | 256 |
2023 | 2022 | 2021 | |
US$ | US$ | US$ | |
Short-term emplo | 5,245,763 | 5,730,340 | 6,626,354 |
Post-emplo | 215,856 | 155,086 | 88,396 |
Share-based pa | 3,693,072 | 3,114,043 | 5,697,529 |
Long-term employee benefits | 213,562 | 4,300 | 717,223 |
Termination benefits | - | 152,531 | 2,447,525 |
9,368,253 | 9,156,300 | 15,577,027 |
| Number of performance awards | ||||
Employee plans | Executive plans | |||
WEP | SWEP | STA | LTA | |
| Year ended 31 December 2023 | ||||
Opening balance | 6,629,681 | 2,884,076 | 993,197 | 2,554,422 |
| Granted during the year | 3,445,234 | 100,811 | 420,429 | 658,969 |
Vested during the year | (600,271) | (1,071,291) | (286,979) | (106,430) |
Forfeited during the year | (349,204) | (357,023) | (60,410) | (410,409) |
Awards at 31 December 2023 | 9,125,440 | 1,556,573 | 1,066,237 | 2,696,552 |
US$m | US$m | US$m | US$m | |
Fair value of awards granted during the year | 60 | 2 | 10 | 12 |
| Number of performance awards | ||||
Employee plans | Executive plans | |||
WEP | SWEP | STA | LTA | |
| Year ended 31 December 2022 | ||||
Opening balance | 5,649,783 | - | 994,436 | 2,379,220 |
| Granted during the year | 3,017,366 | 3,046,963 | 495,800 | 764,171 |
Vested during the year | (1,498,065) | (38,146) | (450,609) | (191,736) |
Forfeited during the year | (539,403) | (124,741) | (46,430) | (397,233) |
Awards at 31 December 2022 | 6,629,681 | 2,884,076 | 993,197 | 2,554,422 |
US$m | US$m | US$m | US$m | |
| Fair value of awards granted during the year | 49 | 60 | 9 | 13 |
2023 | 2022 | 2021 | |
US$000 | US$000 | US$000 | |
| (a) Auditors of the Group | |||
Amounts received or due and receivable to: | |||
| PricewaterhouseCoopers (Australia) | |||
Audit and review of financial reports | 6,510 | 2,878 | - |
Assurance services | 138 | 129 | - |
| Other assurance and agreed upon | |||
procedures services | 332 | 832 | - |
Tax services | - | - | - |
Other services | - | 41 | - |
Other overseas member firms of PricewaterhouseCoopers (Australia) | |||
Audit of the financial reports of controlled entities | 1,557 | 1,274 | - |
| Other assurance and agreed upon | |||
procedures services | - | - | - |
Tax services | 1,081 | 258 | - |
Other services | - | - | - |
9,618 | 5,412 | - | |
| (b) Other auditors and their related | |||
| network firms | |||
| Ernst & Young | |||
Audit and review of financial reports | - | 48 | 1,732 |
Assurance services | - | 611 | 2,687 |
| Other assurance and agreed upon | |||
procedures services | - | 2,335 | 33 |
Tax services | - | - | 129 |
Other services | - | - | 19 |
- | 2,994 | 4,600 |
| Group Interest % | |||
Entity | Principal activity | 2023 | 2022 |
| North West Shelf Gas Pty | Contract administration | 33.33 | 33.33 |
| Ltd | services for venturers | ||
| for LNG sales to | |||
| Japan. Marketing and | |||
| administration services | |||
| for venturers for gas | |||
| processing. | |||
| North West Shelf Liaison | Liaison for venturers in the | 33.33 | 33.33 |
| Company Pty Ltd | sale of LNG to the Japanese | ||
| market. | |||
| China Administration | Contract administration | 33.33 | 33.33 |
| Company Pty Ltd | services for venturers for | ||
| LNG sales to China. | |||
| North West Shelf Shipping | LNG vessel fleet advisor. | 33.33 | 33.33 |
| Service Company Pty Ltd | |||
| North West Shelf Lifting | Allocating, scheduling and | 33.33 | 33.33 |
| Coordinator Pty Ltd | administering the lifting of | ||
| LNG and pipeline gas. |
| Group Interest % | ||
2023 | 2022 | |
| Producing and developing assets | ||
| Australia | ||
North West Shelf | 25.0 - 66.7 | 25.0 - 66.7 |
Greater Enfield and Vincent | 60.0 | 60.0 |
Balnaves | 65.0 | 65.0 |
Pluto | 90.0 | 90.0 |
Wheatstone | 13.0 - 65.0 | 13.0 - 65.0 |
Bass Strait | 25.0 - 50.0 | 25.0 - 50.0 |
Macedon | 71.4 | 71.4 |
Pyrenees | 40.0 - 71.4 | 40.0 - 71.4 |
45.0 - 71.0 | 45.0 - 71.0 | |
Minerva | 90.0 | 90.0 |
| International | ||
Sangomar | 82.0 | 82.0 |
Atlantis | 44.0 | 44.0 |
Mad Dog | 23.9 | 23.9 |
Shenzi | 72.0 | 72.0 |
Trion | 60.0 | 60.0 |
Greater Angostura | 45.0 - 68.5 | 45.0 - 68.5 |
Calypso | 70.0 | 70.0 |
| Exploration and evaluation assets | ||
| Oceania | ||
Browse Basin | 30.6 | 30.6 |
Carnarvon Basin | 31.6 - 70.0 | 31.6 - 70.0 |
Bonaparte Basin | 26.7 - 35.0 | 26.7 - 35.0 |
| Africa | ||
Congo | 22.5 | 22.5 |
Senegal | 90.0 | 90.0 |
Egypt | 25.0 - 45.0 | 25.0 - 45.0 |
| Americas | ||
US Gulf of Mexic | 23.9 - 75.0 | 23.9 - 75.0 |
Kitimat | 50.0 | 50.0 |
| Asia | ||
Republic of K | - | 50.0 |
45.0 | 40.0 - 45.0 | |
| Caribbean | ||
Barbados | 60.0 | 60.0 |
Trinidad and T | 70.0 | 65.0 - 70.0 |
| Other joint operations | ||
Angel | 20.0 | 20.0 |
Bonaparte Basin | 21.0 | 21.0 |
2023 | 2022 | |
US$m | US$m | |
| Woodside Energy Group Ltd: | ||
Current assets | 236 | 312 |
Non-current assets | 35,151 | 34,734 |
Current liabilities | (743) | (1,530) |
Non-current liabilities | (527) | (481) |
| Net assets | 34,117 | 33,035 |
Issued and fully paid shares | 29,001 | 29,001 |
Reserved shares | (49) | (38) |
Employee benefits reserve | 156 | 150 |
Foreign currency translation reserve | 296 | 296 |
Distributable profits reserve | 4,118 | 3,541 |
Retained earnings | 595 | 85 |
| Total shareholders equity | 34,117 | 33,035 |
Profit of parent entity | 5,340 | 6,665 |
Total comprehensive income of parent entity | 5,340 | 6,665 |
| Country of | ||
| Name of entity | incorporation | Notes |
| Ultimate Parent Entity | ||
Woodside Energy Group Ltd | Australia | (1,2,3) |
| Subsidiaries | ||
| Company name | ||
Woodside Energy Ltd | Australia | (2,3,4) |
Woodside Browse Pty Ltd | Australia | (2,4) |
Woodside Burrup Pty Ltd | Australia | (2,3,4) |
Burrup Facilities Company Pty Ltd | Australia | (5) |
Burrup Train 1 Pty Ltd | Australia | (5) |
| Country of | ||
| Name of entity | incorporation | Notes |
Pluto LNG Pty Ltd | Australia | (5) |
Woodside Burrup Train 2 A Pty Ltd | Australia | (2,4) |
Woodside Burrup Train 2 B Pty Ltd | Australia | (2,4) |
Woodside Energy (LNG Fuels and Power) Pty Ltd | Australia | (2,4) |
Woodside Energy (Domestic Gas) Pty Ltd | Australia | (2,4) |
Woodside Energy (Algeria) Pty Ltd | Australia | (2,4) |
Woodside Energy Australia Asia Holdings Pte Ltd | Singapore | (4) |
Woodside Energy Holdings International Pty Ltd | Australia | (2,4) |
Woodside Energy International (Canada) Limited | Canada | (4) |
Woodside Energy (Canada LNG) Limited | Canada | (4) |
Woodside Energy (Canada PTP) Limited | Canada | (4) |
KM LNG Operating General Partnership | Canada | (9) |
KM LNG Operating Ltd | Canada | (4) |
Woodside Energy Holdings Pty Ltd | Australia | (2,3,4) |
Woodside Energy Holdings (USA) Inc | United States | (4) |
Woodside Energy (USA) Inc | United States | (4) |
Gryphon Exploration Company | United States | (4) |
PT Woodside Energy Indonesia | Indonesia | (6) |
Woodside Energy (Cameroon) SARL | Cameroon | (4) |
Woodside Energy (Gabon) Pty Ltd | Australia | (2,4) |
Woodside Energy (Indonesia) Pty Ltd | Australia | (2,4) |
Woodside Energy (Indonesia II) Pty Ltd | Australia | (2,4) |
Woodside Energy (Malaysia) Pty Ltd | Australia | (2,4) |
Woodside Energy (Ireland) Pty Ltd | Australia | (2,4) |
Woodside Energy (Korea) Pte Ltd | Singapore | (4) |
Woodside Energy (Korea II) Pte Ltd | Singapore | (4) |
Woodside Energy (Myanmar) Pte Ltd | Singapore | (4) |
Woodside Energy (Morocco) Pty Ltd | Australia | (2,4) |
Woodside Energy (New Zealand) Limited | New Zealand | (4) |
Woodside Energy Holdings (New Zealand) Limited | New Zealand | (4) |
Woodside Energy (Peru) Pty Ltd | Australia | (2,4) |
Woodside Energy (Senegal) Pty Ltd | Australia | (2,4) |
Woodside Energy (Tanzania) Limited | Tanzania | (7) |
Woodside Energy Holdings II Pty Ltd | Australia | (2,4) |
Woodside Power Pty Ltd | Australia | (2,4) |
Woodside Power (Generation) Pty Ltd | Australia | (2,4) |
Woodside Energy Holdings (South America) Pty Ltd | Australia | (2,4) |
Woodside Energia (Brasil) Apoio Administrativo Ltda | Brazil | (8) |
Woodside Energy Holdings (UK) Pty Ltd | Australia | (2,4) |
Woodside Energy (UK) Limited | United Kingdom | (4) |
Woodside Energy Finance (UK) Limited | United Kingdom | (4) |
Woodside Energy (Congo) Limited | United Kingdom | (4) |
Woodside Energy (Bulgaria) Limited | United Kingdom | (4) |
Woodside Energy Holdings (Senegal) Limited | United Kingdom | (4) |
Woodside Energy (Senegal) B.V. | Netherlands | (4) |
Woodside Energy (France) SAS | France | (4) |
Woodside Energy Iberia S.A. | Spain | (4) |
Woodside Energy (N.A.) Limited | United Kingdom | (4) |
Woodside Energy Services (Qingdao) Co Ltd | China | (4) |
Woodside Energy Julimar Pty Ltd | Australia | (2,3,4) |
Woodside Energy (Norway) Pty Ltd | Australia | (2,4) |
Woodside Energy Technologies Pty Ltd | Australia | (2,4,14) |
Woodside Technology Solutions Pty Ltd | Australia | (2,4) |
Woodside Energy Scarborough Pty Ltd | Australia | (2,3,4) |
Woodside Energy Carbon Holdings Pty Ltd | Australia | (2,4) |
Woodside Energy Carbon (Assets) Pty Ltd | Australia | (2,4) |
Woodside Energy Carbon (Services) Pty Ltd | Australia | (2,4) |
Woodside Energy (Financial Advisory Services) Pty Ltd | Australia | (2,4) |
Woodside Energy Trading Singapore Pte Ltd | Singapore | (4) |
WelCap Insurance Pte Ltd | Singapore | (4) |
Woodside Energy Shipping Singapore Pte Ltd | Singapore | (4) |
Metasource Pty Ltd | Australia | (2,4) |
Mermaid Sound Port and Marine Services Pty Ltd | Australia | (2,4) |
Woodside Finance Limited | Australia | (2,4) |
Woodside Petroleum (Timor Sea 19) Pty Ltd | Australia | (2,4) |
| Country of | ||
| Name of entity | incorporation | Notes |
Woodside Petroleum (Timor Sea 20) Pty Ltd | Australia | (2,4) |
Woodside Petroleum Holdings Pty Ltd | Australia | (2,4,15) |
Woodside Energy Global Holdings Pty Ltd | Australia | (2,3,4) |
Woodside Energy Global Pty Ltd | Australia | (2,3,4) |
Perdido Mexico Pipeline Holdings, S.A. de C.V. | Mexico | (10) |
Perdido Mexico Pipeline, S. de R.L. de C.V. | Mexico | (10) |
Woodside Energy Investments Pty Ltd | Australia | (2,4) |
Woodside Energia Brasil Investimentos Ltda. | Brazil | (11) |
Woodside Energia Brasil Exploração e Produção Ltda. | Brazil | (11) |
Woodside Energy (Great Britain) Limited | United Kingdom | (4) |
Woodside Energy (North West Shelf) Pty Ltd | Australia | (2,3,4) |
Woodside Energy (Trinidad) Holdings Ltd | Saint Lucia | (4) |
Woodside Energy (Trinidad-3A) Ltd | R. of Trinidad | |
and Tobago | (4) | |
Woodside Energy USA Operations Inc | United States | (12) |
Hamilton Brothers Petroleum Corporation | United States | (4) |
Hamilton Oil Company LLC | United States | (4) |
Woodside Energy Boliviana Inc. | United States | (4) |
Woodside Energy (North America) LLC | United States | (4) |
Woodside Energy (Americas) Inc. | United States | (4) |
Woodside Energy (GOM) Inc. | United States | (4) |
Woodside Energy Hawaii Inc. | United States | (4,16) |
Woodside Energy Resources Inc. | United States | (4) |
Woodside Energy Holdings (Resources) Inc. | United States | (4) |
Woodside Energy USA Services Inc. | United States | (4) |
Woodside Energy Marketing Inc. | United States | (4) |
Woodside Energy (Deepwater) Inc. | United States | (4,17) |
Woodside Energy (USA New Energy Holdings) LLC | United States | (4,18) |
Woodside Energy (H2 Oklahoma) LLC | United States | (4,18) |
Woodside Energy (Foreign Exploration Holdings) LLC | United States | (4) |
Woodside Energy (Trinidad Block 3) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 5) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 6) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 7) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 14) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 23A) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 23B) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 28) Limited | United Kingdom | (4) |
Woodside Energy (Trinidad Block 29) Limited | United Kingdom | (4) |
Woodside Energy (Bimshire) Limited | United Kingdom | (4) |
Woodside Energy (South Africa 3B/4B) Limited | United Kingdom | (4) |
Woodside Energy (Egypt) Limited | United Kingdom | (4) |
Woodside Energy (Carlisle Bay) Limited | United Kingdom | (4) |
Woodside Energy (Mexico) Limited | United Kingdom | (4) |
Woodside Energía Servicios Administrativos, S. de R.L. de C.V. | Mexico | (13) |
Woodside Energía Servicios de México, S. de R.L. de C.V. | Mexico | (13) |
Woodside Energy (Mexico Holdings) LLC | United States | (4) |
Operaciones Conjuntas, S. de R.L. de C.V. | Mexico | (13) |
Woodside Energía Holdings de México, S. de R.L. de C.V. | Mexico | (13) |
Woodside Petróleo Operaciones de México, S. de R.L. de C.V. | Mexico | (13) |
Woodside Energy (Australia) Pty Ltd | Australia | (2,3,4) |
Woodside Energy (International Exploration) Pty Ltd | Australia | (2,4) |
Woodside Energy (Bass Strait) Pty Ltd | Australia | (2,3,4) |
Woodside Energy (Victoria) Pty Ltd | Australia | (2,4) |
Woodside Energy Holdings LLC | United States | (2,4,19) |
Woodside Energy (Trinidad-2C) Ltd | Canada | (4) |
Woodside Energy (Canada) Corporation | Canada | (4) |
| Principal place | % held | |
| Name of entity | of business | by NCI |
Burrup Facilities Company Pty Ltd | Australia | 10% |
Burrup Train 1 Pty Ltd | Australia | 10% |
- |
| 2023 | |
| US$m | |
| Closed Group Consolidated Income Statement | |
| and Statement of Retained Earnings | |
Profit before tax | 3,915 |
Tax expense | (1,390) |
Profit after tax | 2,525 |
Retained earnings at the beginning of the financial year | 2,177 |
Transfer of retained earnings to distributable profits reserve | (4,830) |
Retained earnings at the end of the financial year | (128) |
| Closed Group Consolidated Statement of Financial Position | |
| Current assets | |
Cash and cash equivalents | 375 |
Receivables | 3,325 |
Inventories | 308 |
Other financial assets | 186 |
Assets held for sale | 826 |
Tax receivable | 57 |
Other assets | 12 |
Total current assets | 5,089 |
| Non-current assets | |
Receivables | 283 |
Other financial assets | 30,122 |
Exploration and evaluation assets | 63 |
Oil and gas properties | 18,382 |
Deferred tax assets | 1,037 |
Lease assets | 488 |
Goodwill | 3,185 |
Other assets | 161 |
Total non-current assets | 53,721 |
Total assets | 58,810 |
| Current liabilities | |
Payables | 2,687 |
Other financial liabilities | 94 |
Liabilities directly associated with assets held for sale | 94 |
Provisions | 1,237 |
Tax payable | 893 |
Lease liabilities | 108 |
Other liabilities | 169 |
Total current liabilities | 5,282 |
| Non-current liabilities | |
Payables | 12,977 |
Deferred tax liabilities | 395 |
Other financial liabilities | 42 |
Provisions | 4,454 |
Lease liabilities | 559 |
Other liabilities | 648 |
Total non-current liabilities | 19,075 |
Total liabilities | 24,357 |
Net assets | 34,453 |
| Equity | |
Issued and fully paid shares | 29,001 |
Reserved shares | (49) |
Other reserves | 5,629 |
Retained earnings | (128) |
| Total equity | 34,453 |
| 2022 | |
| US$m | |
| Closed Group Consolidated Income Statement | |
| and Statement of Retained Earnings | |
Profit before tax | 6,586 |
Tax expense | (314) |
Profit after tax | 6,272 |
Retained earnings at the beginning of the financial year | 1,660 |
Other comprehensive income | 1 |
Transfer of retained earnings to distributable profits reserve | (5,553) |
Dividends | (1,018) |
Retained earnings at the end of the financial year | 1,362 |
| Closed Group Consolidated Statement of Financial Position | |
| Current assets | |
Cash and cash equivalents | 116 |
Receivables | 675 |
Inventories | 56 |
Other financial assets | 653 |
Other assets | 21 |
Total current assets | 1,521 |
| Non-current assets | |
Receivables | 2,171 |
Other financial assets | 57,844 |
Exploration and evaluation assets | 28 |
Oil and gas properties | 2,424 |
Deferred tax assets | 421 |
Lease assets | 315 |
Other assets | 67 |
Total non-current assets | 63,270 |
Total assets | 64,791 |
| Current liabilities | |
Payables | 483 |
Other financial liabilities | 675 |
Provisions | 328 |
Tax payable | 1,556 |
Lease liabilities | 36 |
Other liabilities | 38 |
| Total current liabilities | 3,116 |
| Non-current liabilities | |
Payables | 25,524 |
Other financial liabilities | 68 |
Provisions | 1,121 |
Lease liabilities | 325 |
Other liabilities | 11 |
Total non-current liabilities | 27,049 |
| Total liabilities | 30,165 |
Net assets | 34,626 |
| Equity | |
Issued and fully paid shares | 29,001 |
Reserved shares | (38) |
Other reserves | 4,301 |
Retained earnings | 1,362 |
Total equity | 34,626 |