Top of page 1
|
FOR IMMEDIATE RELEASE |
|
|
|
|
|
|
|
|
Third quarter and nine months 2025 |
"For a printer friendly version of this announcement please click on the link below to open a PDF version of the announcement"
http://www.rns-pdf.londonstockexchange.com/rns/0057G_1-2025-11-3.pdf
|
Strong operations and strategic progress |
|
Financial summary |
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Profit (loss) for the period attributable to |
|
1,161 |
1,629 |
206 |
|
3,477 |
2,340 |
|
Inventory holding (gains) losses*, net of tax |
|
62 |
407 |
906 |
|
351 |
362 |
|
Replacement cost (RC) profit (loss)* |
|
1,223 |
2,036 |
1,112 |
|
3,828 |
2,702 |
|
Net (favourable) adverse impact of adjusting items*, net of tax |
|
987 |
317 |
1,155 |
|
2,116 |
5,044 |
|
Underlying RC profit* |
|
2,210 |
2,353 |
2,267 |
|
5,944 |
7,746 |
|
Operating cash flow* |
|
7,786 |
6,271 |
6,761 |
|
16,891 |
19,870 |
|
Capital expenditure* |
|
(3,381) |
(3,361) |
(4,542) |
|
(10,365) |
(12,511) |
|
Divestment and other proceeds(a) |
|
28 |
1,356 |
290 |
|
1,712 |
1,463 |
|
Net issue (repurchase) of shares |
|
(750) |
(1,063) |
(2,001) |
|
(3,660) |
(5,502) |
|
Net debt*(b) |
|
26,054 |
26,043 |
24,268 |
|
26,054 |
24,268 |
|
Adjusted EBITDA* |
|
9,981 |
9,972 |
9,654 |
|
28,654 |
29,599 |
|
Underlying operating expenditure* |
|
5,487 |
5,457 |
5,590 |
|
16,248 |
16,542 |
|
Announced dividend per ordinary share (cents per share) |
|
8.320 |
8.320 |
8.000 |
|
24.640 |
23.270 |
|
Underlying RC profit per ordinary share* (cents) |
|
14.24 |
15.03 |
13.89 |
|
37.98 |
46.79 |
|
Underlying RC profit per ADS* (dollars) |
|
0.85 |
0.90 |
0.83 |
|
2.28 |
2.81 |
Highlights
• Good earnings and cash generation: 3Q25 operating cash flow
• Significant progress in upstream*: 3Q25 upstream plant reliability* 96.8% supporting underlying production* +3% quarter-on-quarter; six major projects* started up in 2025, FID taken on Tiber-Guadalupe in the Gulf of America; 12 exploration discoveries year-to-date.
• Improved reliability and profitability in downstream*: 3Q25 refining availability* increased to 96.6%; around half of Customers & products' share of the group's 2027 structural cost reduction* target now delivered.
• Continued progress on divestments; disciplined capital allocation: Now expect divestment and other proceeds received in 2025 to be above
|
"We've delivered another quarter of good performance across the business with operations continuing to run well. All six of the major oil and gas projects planned for 2025 are online, including four ahead of schedule. We've sanctioned our seventh operated production hub in the Gulf of America and have had further exploration success. We delivered record 3Q underlying earnings in customers and refining captured a better margin environment. Meanwhile, we expect full year divestment proceeds to be higher - underpinned by around We continue to make good progress to cut costs, strengthen our balance sheet and increase cash flow and returns. We are looking to accelerate delivery of our plans, including undertaking a thorough review of our portfolio to drive simplification and targeting further improvements in cost performance and efficiency. There is much more to do but we are moving at pace, and demonstrating that |
|
Chief executive officer |
(a) Divestment proceeds are disposal proceeds as per the condensed group cash flow statement. See page 3 for more information on other proceeds.
(b) See Note 9 for more information.
RC profit (loss), underlying RC profit, net debt, adjusted EBITDA, underlying operating expenditure, underlying RC profit per ordinary share and underlying RC profit per ADS are non-IFRS measures. Inventory holding (gains) losses and adjusting items are non-IFRS adjustments.
* For items marked with an asterisk throughout this document, definitions are provided in the Glossary on page 31.
Top of page 2
|
|
Highlights |
|
|
|
|
3Q25 underlying replacement cost (RC) profit* |
|
|
|
|
• |
Underlying RC profit for the quarter of |
|
|
|
• |
Reported profit for the quarter was |
|
|
|
Segment results |
|
|
|
|
• |
Gas & low carbon energy: The RC profit before interest and tax for the third quarter 2025 was |
|
|
|
• |
Oil production & operations: The RC profit before interest and tax for the third quarter 2025 was |
|
|
|
• |
Customers & products: The RC profit before interest and tax for the third quarter 2025 was |
|
|
|
Operating cash flow* |
|
|
|
|
• |
Operating cash flow of |
|
|
|
Financial frame |
|
|
|
|
• |
|
|
|
|
• |
Our policy is to maintain a resilient dividend. Subject to board approval, we expect an increase in the dividend per ordinary share of at least 4% per year(b). For the third quarter, |
|
|
|
• |
Share buybacks are a mechanism to return excess cash. When added to the resilient dividend, we expect total shareholder distributions of 30-40% of operating cash flow, over time. Related to the third quarter results, |
|
|
|
• |
|
|
(a) Potential proceeds from any transactions related to the Castrol strategic review and announcement to bring a strategic partner into Lightsource
(b) Subject to board discretion each quarter taking into account factors including current forecasts, the cumulative level of and outlook for cash flow, share count reduction from buybacks and maintaining 'A' range credit metrics.
|
The commentary above contains forward-looking statements and should be read in conjunction with the cautionary statement on page 37. |
Top of page 3
Financial results
In addition to the highlights on page 2:
• Profit attributable to
- After adjusting profit attributable to
- Adjusting items in the third quarter and nine months had a net adverse pre-tax impact of
- Adjusting items for the third quarter and nine months include a favourable pre-tax impact of fair value accounting effects*, relative to management's internal measure of performance, of
- Adjusting items for the third quarter and nine months of 2025 include an adverse pre-tax impact of asset impairments of
• The effective tax rate (ETR) on RC profit or loss* for the third quarter and nine months was 53% and 51% respectively, compared with 51% and 59% for the same periods in 2024. Excluding adjusting items, the underlying ETR* for the third quarter and nine months was 39% and 41%, compared with 42% and 40% for the same periods in 2024. The lower underlying ETR for the third quarter reflects changes in the geographical mix of profits. ETR on RC profit or loss and underlying ETR are non-IFRS measures.
• Operating cash flow* for the third quarter and nine months was
• Capital expenditure* in the third quarter and nine months was
• Total divestment and other proceeds for the third quarter and nine months were
• At the end of the third quarter, net debt* was
Top of page 4
Analysis of RC profit (loss) before interest and tax and reconciliation to profit (loss) for the period
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
RC profit (loss) before interest and tax |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
1,097 |
1,047 |
1,007 |
|
3,502 |
1,728 |
|
oil production & operations |
|
2,119 |
1,916 |
1,891 |
|
6,823 |
8,218 |
|
customers & products |
|
1,610 |
972 |
23 |
|
2,685 |
878 |
|
other businesses & corporate |
|
(277) |
645 |
653 |
|
346 |
173 |
|
Consolidation adjustment - UPII* |
|
(19) |
30 |
65 |
|
24 |
24 |
|
RC profit before interest and tax |
|
4,530 |
4,610 |
3,639 |
|
13,380 |
11,021 |
|
Finance costs and net finance expense relating to pensions and other post-employment benefits |
|
(1,212) |
(1,173) |
(1,059) |
|
(3,654) |
(3,269) |
|
Taxation on a RC basis |
|
(1,747) |
(1,101) |
(1,304) |
|
(4,955) |
(4,541) |
|
Non-controlling interests |
|
(348) |
(300) |
(164) |
|
(943) |
(509) |
|
RC profit attributable to |
|
1,223 |
2,036 |
1,112 |
|
3,828 |
2,702 |
|
Inventory holding gains (losses)* |
|
(82) |
(554) |
(1,182) |
|
(477) |
(467) |
|
Taxation (charge) credit on inventory holding gains and losses |
|
20 |
147 |
276 |
|
126 |
105 |
|
Profit for the period attributable to |
|
1,161 |
1,629 |
206 |
|
3,477 |
2,340 |
Analysis of underlying RC profit (loss) before interest and tax
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Underlying RC profit (loss) before interest and tax |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
1,519 |
1,462 |
1,756 |
|
3,978 |
4,816 |
|
oil production & operations |
|
2,299 |
2,262 |
2,794 |
|
7,456 |
9,013 |
|
customers & products |
|
1,716 |
1,533 |
381 |
|
3,926 |
2,819 |
|
other businesses & corporate |
|
(189) |
(38) |
231 |
|
(344) |
(81) |
|
Consolidation adjustment - UPII |
|
(19) |
30 |
65 |
|
24 |
24 |
|
Underlying RC profit before interest and tax |
|
5,326 |
5,249 |
5,227 |
|
15,040 |
16,591 |
|
Finance costs on an underlying RC basis(a) and net finance expense relating to pensions and other post-employment benefits |
|
(1,129) |
(1,095) |
(1,001) |
|
(3,306) |
(2,914) |
|
Taxation on an underlying RC basis |
|
(1,639) |
(1,501) |
(1,795) |
|
(4,847) |
(5,422) |
|
Non-controlling interests |
|
(348) |
(300) |
(164) |
|
(943) |
(509) |
|
Underlying RC profit attributable to |
|
2,210 |
2,353 |
2,267 |
|
5,944 |
7,746 |
(a) A non-IFRS measure. Finance costs on an underlying RC basis is defined as finance costs as stated in the group income statement excluding finance costs classified as adjusting items* (see footnote (e) on page 25).
Reconciliations of underlying RC profit attributable to
Operating Metrics
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
|
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Tier 1 and tier 2 process safety events* |
|
7 |
5 |
11 |
|
22 |
32 |
|
upstream* production(a) (mboe/d) |
|
2,362 |
2,300 |
2,378 |
|
2,301 |
2,378 |
|
upstream unit production costs*(b) ($/boe) |
|
6.19 |
6.81 |
6.40 |
|
6.44 |
6.25 |
|
|
|
96.8% |
96.8% |
95.0% |
|
96.3% |
95.3% |
|
|
|
96.6% |
96.4% |
95.6% |
|
96.4% |
94.1% |
(a) See Operational updates on pages 6, 8 and 10. Because of rounding, upstream production may not agree exactly with the sum of gas & low carbon energy and oil production & operations.
(b) The increase in the nine months 2025, compared with the nine months 2024 mainly reflects portfolio mix.
Top of page 5
Outlook & Guidance
4Q 2025 guidance
• Looking ahead,
• In its customers business,
• In products,
2025 guidance
In addition to the guidance on page 2:
•
• In its customers business,
• In products,
•
•
•
•
•
|
The commentary above contains forward-looking statements and should be read in conjunction with the cautionary statement on page 37. |
Top of page 6
gas & low carbon energy*
Financial results
• The replacement cost (RC) profit before interest and tax for the third quarter and nine months was
• After adjusting RC profit before interest and tax for adjusting items, the underlying RC profit before interest and tax* for the third quarter and nine months was
• The underlying RC profit before interest and tax for the third quarter, compared with the same period in 2024, reflects lower production and lower realizations. The gas marketing and trading result was average.
• The underlying RC profit for the nine months, compared with the same period in 2024, reflects lower production, a lower gas marketing and trading result, and a higher depreciation, depletion and amortization charge, partly offset by lower exploration write-offs and the absence of the foreign exchange loss in
Operational update
• Reported production for the quarter was 806mboe/d, 9.5% lower than the same period in 2024, reflecting the divestments in
• Reported production for the nine months was 784mboe/d, 13.0% lower than the same period in 2024, reflecting the divestments in
Strategic progress
gas
• In August, a consortium of
• In September
• In September BOTAS and
low carbon energy
• In August JERA Nex
Top of page 7
gas & low carbon energy (continued)
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Profit before interest and tax |
|
1,097 |
1,047 |
1,007 |
|
3,502 |
1,728 |
|
Inventory holding (gains) losses* |
|
- |
- |
- |
|
- |
- |
|
RC profit before interest and tax |
|
1,097 |
1,047 |
1,007 |
|
3,502 |
1,728 |
|
Net (favourable) adverse impact of adjusting items |
|
422 |
415 |
749 |
|
476 |
3,088 |
|
Underlying RC profit before interest and tax |
|
1,519 |
1,462 |
1,756 |
|
3,978 |
4,816 |
|
Taxation on an underlying RC basis |
|
(529) |
(509) |
(545) |
|
(1,509) |
(1,432) |
|
Underlying RC profit before interest |
|
990 |
953 |
1,211 |
|
2,469 |
3,384 |
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Depreciation, depletion and amortization |
|
|
|
|
|
|
|
|
Total depreciation, depletion and amortization |
|
1,223 |
1,407 |
1,180 |
|
3,796 |
3,682 |
|
|
|
|
|
|
|
|
|
|
Exploration write-offs |
|
|
|
|
|
|
|
|
Exploration write-offs |
|
29 |
1 |
1 |
|
30 |
232 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
|
|
|
|
|
|
|
Total adjusted EBITDA |
|
2,771 |
2,870 |
2,937 |
|
7,804 |
8,730 |
|
|
|
|
|
|
|
|
|
|
Capital expenditure* |
|
|
|
|
|
|
|
|
gas(a) |
|
727 |
688 |
1,248 |
|
2,189 |
3,018 |
|
low carbon energy |
|
101 |
102 |
908 |
|
332 |
1,703 |
|
Total capital expenditure(a) |
|
828 |
790 |
2,156 |
|
2,521 |
4,721 |
(a) Comparative periods in 2024 have been restated to reflect the move of our Archaea business from the customers & products segment to the gas & low carbon energy segment.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
|
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Production (net of royalties)(b) |
|
|
|
|
|
|
|
|
Liquids* (mb/d) |
|
87 |
85 |
92 |
|
85 |
97 |
|
Natural gas (mmcf/d) |
|
4,167 |
4,043 |
4,627 |
|
4,054 |
4,661 |
|
Total hydrocarbons* (mboe/d) |
|
806 |
782 |
890 |
|
784 |
901 |
|
|
|
|
|
|
|
|
|
|
Average realizations*(c) |
|
|
|
|
|
|
|
|
Liquids ($/bbl) |
|
64.57 |
64.15 |
74.80 |
|
66.31 |
77.23 |
|
Natural gas ($/mcf) |
|
6.41 |
6.50 |
5.80 |
|
6.71 |
5.57 |
|
Total hydrocarbons ($/boe) |
|
40.30 |
40.84 |
37.91 |
|
42.06 |
37.13 |
(b) Includes
(c) Realizations are based on sales by consolidated subsidiaries only - this excludes equity-accounted entities.
Top of page 8
oil production & operations
Financial results
• The replacement cost (RC) profit before interest and tax for the third quarter and nine months was $2,119 million and $6,823 million respectively, compared with $1,891 million and $8,218 million for the same periods in 2024. The third quarter and nine months are adjusted by an adverse impact of net adjusting items* of $180 million and $633 million respectively, compared with an adverse impact of net adjusting items of $903 million and $795 million for the same periods in 2024. See page 25 for more information on adjusting items.
• After adjusting RC profit before interest and tax for adjusting items, the underlying RC profit before interest and tax* for the third quarter and nine months was $2,299 million and $7,456 million respectively, compared with $2,794 million and $9,013 million for the same periods in 2024.
• The underlying RC profit before interest and tax for the third quarter and nine months, compared with the same periods in 2024, primarily reflects lower realizations and a higher depreciation, depletion and amortization charge, partly offset by higher production and lower exploration write-offs.
Operational update
• Reported production for the quarter was 1,556mboe/d, 4.6% higher than the same period in 2024. Underlying production* for the quarter was 3.5% higher, mainly reflecting higher production in bpx energy.
• Reported production for the nine months was 1,517mboe/d, 2.7% higher than the same period in 2024. Underlying production was 1.9% higher, mainly reflecting higher production in bpx energy.
Strategic progress
• Following the announcement in August regarding an exploration discovery in the Bumerangue block, offshore
• In August Aker
• In September
• In October Rhino Resources, operator of the Petroleum Exploration Licence 85 in the Orange Basin offshore
• In October
• In October
• In October
• In November
Top of page 9
oil production & operations (continued)
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Profit before interest and tax |
|
2,116 |
1,914 |
1,889 |
|
6,825 |
8,216 |
|
Inventory holding (gains) losses* |
|
3 |
2 |
2 |
|
(2) |
2 |
|
RC profit before interest and tax |
|
2,119 |
1,916 |
1,891 |
|
6,823 |
8,218 |
|
Net (favourable) adverse impact of adjusting items |
|
180 |
346 |
903 |
|
633 |
795 |
|
Underlying RC profit before interest and tax |
|
2,299 |
2,262 |
2,794 |
|
7,456 |
9,013 |
|
Taxation on an underlying RC basis |
|
(1,054) |
(1,062) |
(1,259) |
|
(3,491) |
(3,939) |
|
Underlying RC profit before interest |
|
1,245 |
1,200 |
1,535 |
|
3,965 |
5,074 |
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Depreciation, depletion and amortization |
|
|
|
|
|
|
|
|
Total depreciation, depletion and amortization |
|
1,961 |
1,933 |
1,708 |
|
5,681 |
5,063 |
|
|
|
|
|
|
|
|
|
|
Exploration write-offs |
|
|
|
|
|
|
|
|
Exploration write-offs |
|
154 |
81 |
309 |
|
288 |
411 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* |
|
|
|
|
|
|
|
|
Total adjusted EBITDA |
|
4,414 |
4,276 |
4,811 |
|
13,425 |
14,487 |
|
|
|
|
|
|
|
|
|
|
Capital expenditure* |
|
|
|
|
|
|
|
|
Total capital expenditure |
|
1,722 |
1,706 |
1,410 |
|
5,124 |
4,720 |
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
|
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Production (net of royalties)(a) |
|
|
|
|
|
|
|
|
Liquids* (mb/d) |
|
1,121 |
1,115 |
1,084 |
|
1,107 |
1,075 |
|
Natural gas (mmcf/d) |
|
2,525 |
2,338 |
2,348 |
|
2,374 |
2,335 |
|
Total hydrocarbons* (mboe/d) |
|
1,556 |
1,518 |
1,488 |
|
1,517 |
1,477 |
|
|
|
|
|
|
|
|
|
|
Average realizations*(b) |
|
|
|
|
|
|
|
|
Liquids ($/bbl) |
|
59.58 |
59.74 |
70.22 |
|
62.17 |
71.26 |
|
Natural gas ($/mcf) |
|
3.32 |
3.66 |
2.25 |
|
3.87 |
2.32 |
|
Total hydrocarbons ($/boe) |
|
47.89 |
49.03 |
53.65 |
|
50.99 |
54.51 |
(a) Includes
(b) Realizations are based on sales by consolidated subsidiaries only - this excludes equity-accounted entities.
Top of page 10
customers & products
Financial results
• The replacement cost (RC) profit before interest and tax for the third quarter and nine months was $1,610 million and $2,685 million respectively, compared with $23 million and $878 million for the same periods in 2024. The third quarter and nine months are adjusted by an adverse impact of net adjusting items* of $106 million and $1,241 million respectively, compared with an adverse impact of net adjusting items of $358 million and $1,941 million for the same periods in 2024. See page 25 for more information on adjusting items.
• After adjusting RC profit before interest and tax for adjusting items, the underlying RC profit before interest and tax* (underlying result) for the third quarter and nine months was $1,716 million and $3,926 million respectively, compared with $381 million and $2,819 million for the same periods in 2024.
• The customers & products underlying result for the third quarter was significantly higher than the same period in 2024, primarily reflecting higher realized refining margins. The result for the nine months was significantly higher than the same period in 2024, reflecting stronger performance both in customers and products.
• customers - the customers underlying result for the third quarter and nine months was higher compared with the same periods in 2024. The underlying result benefited from stronger integrated performance across fuels and midstream, lower underlying operating expenditure* supported by structural cost reductions*, and reflects a more than 20% increase in Castrol's earnings.
• products - the products underlying result for the third quarter was significantly higher compared with the same period in 2024. In refining, the third quarter benefited from significantly higher realized margins and lower turnaround activity, as well as lower underlying operating expenditure. The refining result for the nine months was higher compared with the same period in 2024, primarily driven by the absence of the first quarter 2024 plant-wide power outage at the Whiting refinery and lower underlying operating expenditure, partly offset by lower realized margins and higher turnaround activity. The oil trading contribution for the third quarter and nine months was higher compared with the same periods in 2024.
Operational update
•
Strategic progress
• Consistent with our strategy to focus downstream and prioritize high-return investments,
• Castrol has announced a strategic investment in Electronic Cooling Solutions to expand into full-service thermal management for next-generation AI and high-performance computing systems.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Profit (loss) before interest and tax |
|
1,531 |
420 |
(1,157) |
|
2,206 |
413 |
|
Inventory holding (gains) losses* |
|
79 |
552 |
1,180 |
|
479 |
465 |
|
RC profit (loss) before interest and tax |
|
1,610 |
972 |
23 |
|
2,685 |
878 |
|
Net (favourable) adverse impact of adjusting items |
|
106 |
561 |
358 |
|
1,241 |
1,941 |
|
Underlying RC profit before interest and tax |
|
1,716 |
1,533 |
381 |
|
3,926 |
2,819 |
|
Of which:(a) |
|
|
|
|
|
|
|
|
customers - convenience & mobility |
|
1,167 |
1,056 |
897 |
|
2,887 |
2,057 |
|
Castrol - included in customers |
|
261 |
245 |
216 |
|
744 |
611 |
|
products - refining & trading |
|
549 |
477 |
(516) |
|
1,039 |
762 |
|
Taxation on an underlying RC basis |
|
(360) |
(251) |
(67) |
|
(687) |
(525) |
|
Underlying RC profit before interest |
|
1,356 |
1,282 |
314 |
|
3,239 |
2,294 |
(a) A reconciliation to RC profit before interest and tax by business is provided on page 29.
Top of page 11
customers & products (continued)
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Adjusted EBITDA*(b) |
|
|
|
|
|
|
|
|
customers - convenience & mobility |
|
1,786 |
1,698 |
1,410 |
|
4,715 |
3,545 |
|
Castrol - included in customers |
|
309 |
295 |
261 |
|
888 |
740 |
|
products - refining & trading |
|
975 |
895 |
(66) |
|
2,301 |
2,120 |
|
|
|
2,761 |
2,593 |
1,344 |
|
7,016 |
5,665 |
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
|
|
|
|
|
|
Total depreciation, depletion and amortization |
|
1,045 |
1,060 |
963 |
|
3,090 |
2,846 |
|
|
|
|
|
|
|
|
|
|
Capital expenditure* |
|
|
|
|
|
|
|
|
customers - convenience & mobility |
|
386 |
387 |
455 |
|
1,358 |
1,518 |
|
Castrol - included in customers |
|
37 |
36 |
50 |
|
110 |
167 |
|
products - refining & trading(c) |
|
384 |
410 |
416 |
|
1,152 |
1,256 |
|
Total capital expenditure(c) |
|
770 |
797 |
871 |
|
2,510 |
2,774 |
(b) A reconciliation to RC profit before interest and tax by business is provided on page 29.
(c) Comparative periods in 2024 have been restated to reflect the move of our Archaea business from the customers & products segment to the gas & low carbon energy segment.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
Marketing sales of refined products (mb/d) |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
US |
|
1,273 |
1,248 |
1,240 |
|
1,240 |
1,197 |
|
|
|
1,046 |
1,006 |
1,130 |
|
1,000 |
1,049 |
|
Rest of World |
|
456 |
466 |
457 |
|
463 |
463 |
|
|
|
2,775 |
2,720 |
2,827 |
|
2,703 |
2,709 |
|
Trading/supply sales of refined products |
|
557 |
478 |
354 |
|
492 |
364 |
|
Total sales volume of refined products |
|
3,332 |
3,198 |
3,181 |
|
3,195 |
3,073 |
|
|
|
15.8 |
11.9 |
8.7 |
|
12.0 |
11.9 |
|
Refinery throughputs (mb/d) |
|
|
|
|
|
|
|
|
US |
|
683 |
573 |
671 |
|
643 |
622 |
|
|
|
833 |
715 |
769 |
|
790 |
774 |
|
Total refinery throughputs |
|
1,516 |
1,288 |
1,440 |
|
1,433 |
1,396 |
|
|
|
|
|
|
|
|
|
|
|
|
96.6 |
96.4 |
95.6 |
|
96.4 |
94.1 |
Top of page 12
other businesses & corporate
Other businesses & corporate comprises technology,
Financial results
• The replacement cost (RC) loss or profit before interest and tax for the third quarter and nine months was a loss of $277 million and a profit of $346 million respectively, compared with a profit of $653 million and $173 million for the same periods in 2024. The third quarter and nine months are adjusted by an adverse impact of net adjusting items* of $88 million and a favourable impact of net adjusting items of $690 million respectively, compared with a favourable impact of net adjusting items of $422 million and $254 million for the same periods in 2024. Adjusting items include adverse impacts of fair value accounting effects* of $13 million for the third quarter and favourable impacts of fair value accounting effects of $1,096 million for the nine months in 2025, and a favourable impact of $494 million and $272 million for the same periods in 2024. See page 25 for more information on adjusting items.
• After adjusting RC loss or profit before interest and tax for adjusting items, the underlying RC loss before interest and tax* for the third quarter and nine months was $189 million and $344 million respectively, compared with a profit of $231 million and a loss of $81 million for the same periods in 2024.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Profit (loss) before interest and tax |
|
(277) |
645 |
653 |
|
346 |
173 |
|
Inventory holding (gains) losses* |
|
- |
- |
- |
|
- |
- |
|
RC profit (loss) before interest and tax |
|
(277) |
645 |
653 |
|
346 |
173 |
|
Net (favourable) adverse impact of adjusting items(a) |
|
88 |
(683) |
(422) |
|
(690) |
(254) |
|
Underlying RC profit (loss) before interest and tax |
|
(189) |
(38) |
231 |
|
(344) |
(81) |
|
Taxation on an underlying RC basis |
|
106 |
109 |
(64) |
|
248 |
38 |
|
Underlying RC profit (loss) before interest |
|
(83) |
71 |
167 |
|
(96) |
(43) |
(a) Includes fair value accounting effects relating to hybrid bonds. See page 32 for more information.
Top of page 13
Financial statements
Group income statement
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
|
|
|
|
|
|
|
|
|
Sales and other operating revenues (Note 5) |
|
48,420 |
46,627 |
47,254 |
|
141,952 |
143,433 |
|
Earnings from joint ventures - after interest and tax |
|
176 |
241 |
406 |
|
744 |
834 |
|
Earnings from associates - after interest and tax |
|
275 |
155 |
280 |
|
679 |
844 |
|
Interest and other income |
|
397 |
375 |
438 |
|
1,157 |
1,233 |
|
Gains on sale of businesses and fixed assets |
|
(18) |
279 |
(48) |
|
275 |
197 |
|
Total revenues and other income |
|
49,250 |
47,677 |
48,330 |
|
144,807 |
146,541 |
|
Purchases |
|
28,031 |
26,875 |
30,139 |
|
82,626 |
86,677 |
|
Production and manufacturing expenses |
|
6,620 |
6,153 |
5,004 |
|
18,887 |
18,543 |
|
Production and similar taxes |
|
431 |
414 |
469 |
|
1,292 |
1,397 |
|
Depreciation, depletion and amortization (Note 6) |
|
4,472 |
4,641 |
4,117 |
|
13,296 |
12,365 |
|
Net impairment and losses on sale of businesses and fixed assets (Note 3) |
|
753 |
1,157 |
1,842 |
|
2,413 |
3,888 |
|
Exploration expense |
|
224 |
139 |
372 |
|
466 |
798 |
|
Distribution and administration expenses |
|
4,271 |
4,242 |
3,930 |
|
12,924 |
12,319 |
|
Profit (loss) before interest and taxation |
|
4,448 |
4,056 |
2,457 |
|
12,903 |
10,554 |
|
Finance costs |
|
1,267 |
1,229 |
1,101 |
|
3,817 |
3,392 |
|
Net finance (income) expense relating to pensions and other post-employment benefits |
|
(55) |
(56) |
(42) |
|
(163) |
(123) |
|
Profit (loss) before taxation |
|
3,236 |
2,883 |
1,398 |
|
9,249 |
7,285 |
|
Taxation |
|
1,727 |
954 |
1,028 |
|
4,829 |
4,436 |
|
Profit (loss) for the period |
|
1,509 |
1,929 |
370 |
|
4,420 |
2,849 |
|
Attributable to |
|
|
|
|
|
|
|
|
|
|
1,161 |
1,629 |
206 |
|
3,477 |
2,340 |
|
Non-controlling interests |
|
348 |
300 |
164 |
|
943 |
509 |
|
|
|
1,509 |
1,929 |
370 |
|
4,420 |
2,849 |
|
|
|
|
|
|
|
|
|
|
Earnings per share (Note 7) |
|
|
|
|
|
|
|
|
Profit (loss) for the period attributable to |
|
|
|
|
|
|
|
|
Per ordinary share (cents) |
|
|
|
|
|
|
|
|
Basic |
|
7.48 |
10.41 |
1.26 |
|
22.22 |
14.19 |
|
Diluted |
|
7.38 |
10.27 |
1.23 |
|
21.77 |
13.83 |
|
Per ADS (dollars) |
|
|
|
|
|
|
|
|
Basic |
|
0.45 |
0.62 |
0.08 |
|
1.33 |
0.85 |
|
Diluted |
|
0.44 |
0.62 |
0.07 |
|
1.31 |
0.83 |
Top of page 14
Condensed group statement of comprehensive income
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
|
|
|
|
|
|
|
|
|
Profit (loss) for the period |
|
1,509 |
1,929 |
370 |
|
4,420 |
2,849 |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
|
|
|
|
Currency translation differences(a) |
|
(276) |
1,323 |
838 |
|
1,866 |
248 |
|
Exchange (gains) losses on translation of foreign operations reclassified to gain or loss on sale of businesses and fixed assets |
|
22 |
- |
- |
|
22 |
- |
|
Cash flow hedges and costs of hedging |
|
134 |
235 |
(111) |
|
184 |
(326) |
|
Share of items relating to equity-accounted entities, net of tax |
|
(5) |
3 |
(41) |
|
(1) |
(39) |
|
Income tax relating to items that may be reclassified |
|
(3) |
(57) |
91 |
|
(18) |
127 |
|
|
|
(128) |
1,504 |
777 |
|
2,053 |
10 |
|
Items that will not be reclassified to profit or loss |
|
|
|
|
|
|
|
|
Remeasurements of the net pension and other post-employment benefit liability or asset |
|
(447) |
(214) |
(51) |
|
(330) |
(357) |
|
Remeasurements of equity investments |
|
- |
2 |
(8) |
|
1 |
(38) |
|
Cash flow hedges that will subsequently be transferred to the balance sheet |
|
(1) |
2 |
10 |
|
3 |
7 |
|
Income tax relating to items that will not be reclassified(b) |
|
126 |
52 |
12 |
|
83 |
745 |
|
|
|
(322) |
(158) |
(37) |
|
(243) |
357 |
|
Other comprehensive income |
|
(450) |
1,346 |
740 |
|
1,810 |
367 |
|
Total comprehensive income |
|
1,059 |
3,275 |
1,110 |
|
6,230 |
3,216 |
|
Attributable to |
|
|
|
|
|
|
|
|
|
|
726 |
2,883 |
922 |
|
5,165 |
2,705 |
|
Non-controlling interests |
|
333 |
392 |
188 |
|
1,065 |
511 |
|
|
|
1,059 |
3,275 |
1,110 |
|
6,230 |
3,216 |
(a) Second quarter and nine months 2025 are principally affected by movements in the Pound Sterling against the US dollar.
(b) Nine months 2024 includes a $658-million credit in respect of the reduction in the deferred tax liability on defined benefit pension plan surpluses following the reduction in the rate of the authorized surplus payments tax charge in the
Top of page 15
Condensed group statement of changes in equity
|
|
|
|
Non-controlling interests |
Total |
|
|
$ million |
|
equity |
Hybrid bonds |
Other interest |
equity |
|
At 1 January 2025 |
|
59,246 |
16,649 |
2,423 |
78,318 |
|
|
|
|
|
|
|
|
Total comprehensive income |
|
5,165 |
607 |
458 |
6,230 |
|
Dividends |
|
(3,805) |
- |
(386) |
(4,191) |
|
Cash flow hedges transferred to the balance sheet, net of tax |
|
(5) |
- |
- |
(5) |
|
Repurchase of ordinary share capital |
|
(3,261) |
- |
- |
(3,261) |
|
Share-based payments, net of tax |
|
908 |
- |
- |
908 |
|
Share of equity-accounted entities' changes in equity, net of tax |
|
1 |
- |
- |
1 |
|
Issue of perpetual hybrid bonds(a) |
|
- |
500 |
- |
500 |
|
Redemption of perpetual hybrid bonds, net of tax(b) |
|
- |
(1,200) |
- |
(1,200) |
|
Payments on perpetual hybrid bonds |
|
(9) |
(618) |
- |
(627) |
|
Transactions involving non-controlling interests, net of tax(c) |
|
4 |
- |
968 |
972 |
|
At 30 September 2025 |
|
58,244 |
15,938 |
3,463 |
77,645 |
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
Total |
|
|
$ million |
|
equity |
Hybrid bonds |
Other interest |
equity |
|
At 1 January 2024 |
|
70,283 |
13,566 |
1,644 |
85,493 |
|
|
|
|
|
|
|
|
Total comprehensive income |
|
2,705 |
470 |
41 |
3,216 |
|
Dividends |
|
(3,739) |
- |
(282) |
(4,021) |
|
Cash flow hedges transferred to the balance sheet, net of tax |
|
(8) |
- |
- |
(8) |
|
Repurchase of ordinary share capital |
|
(5,554) |
- |
- |
(5,554) |
|
Share-based payments, net of tax |
|
903 |
- |
- |
903 |
|
Issue of perpetual hybrid bonds |
|
(4) |
1,300 |
- |
1,296 |
|
Redemption of perpetual hybrid bonds, net of tax |
|
9 |
(1,300) |
- |
(1,291) |
|
Payments on perpetual hybrid bonds |
|
- |
(520) |
- |
(520) |
|
Transactions involving non-controlling interests, net of tax |
|
231 |
- |
201 |
432 |
|
At 30 September 2024 |
|
64,826 |
13,516 |
1,604 |
79,946 |
(a) During the nine months 2025 a group subsidiary issued perpetual subordinated hybrid securities of $0.5 billion, the proceeds of which were specifically earmarked to fund
(b) In the third quarter 2025,
(c) In the nine months 2025, a group subsidiary that holds a 12% stake in the Trans-Anatolian Natural Gas Pipeline (TANAP), issued $1.0 billion of equity instruments with preferred distributions. The group retains control over the ability to defer these distributions which are not guaranteed, and investors cannot redeem their shares except under specific conditions that are within the group's control.
Top of page 16
Group balance sheet
|
|
|
30 September |
31 December |
|
$ million |
|
2025 |
2024 |
|
Non-current assets |
|
|
|
|
Property, plant and equipment |
|
100,363 |
100,238 |
|
|
|
15,114 |
14,888 |
|
Intangible assets |
|
9,007 |
9,646 |
|
Investments in joint ventures |
|
12,392 |
12,291 |
|
Investments in associates |
|
9,910 |
7,741 |
|
Other investments |
|
1,166 |
1,292 |
|
Fixed assets |
|
147,952 |
146,096 |
|
Loans |
|
2,172 |
1,961 |
|
Trade and other receivables |
|
2,372 |
1,815 |
|
Derivative financial instruments |
|
18,207 |
16,114 |
|
Prepayments |
|
545 |
548 |
|
Deferred tax assets |
|
5,702 |
5,403 |
|
Defined benefit pension plan surpluses |
|
7,651 |
7,457 |
|
|
|
184,601 |
179,394 |
|
Current assets |
|
|
|
|
Loans |
|
444 |
223 |
|
Inventories |
|
24,154 |
23,232 |
|
Trade and other receivables |
|
26,169 |
27,127 |
|
Derivative financial instruments |
|
4,525 |
5,112 |
|
Prepayments |
|
1,714 |
2,594 |
|
Current tax receivable |
|
973 |
1,096 |
|
Other investments |
|
139 |
165 |
|
Cash and cash equivalents |
|
34,909 |
39,204 |
|
|
|
93,027 |
98,753 |
|
Assets classified as held for sale (Note 2) |
|
2,831 |
4,081 |
|
|
|
95,858 |
102,834 |
|
Total assets |
|
280,459 |
282,228 |
|
Current liabilities |
|
|
|
|
Trade and other payables |
|
54,625 |
58,411 |
|
Derivative financial instruments |
|
3,694 |
4,347 |
|
Accruals |
|
5,290 |
6,071 |
|
Lease liabilities |
|
2,761 |
2,660 |
|
Finance debt |
|
6,091 |
4,474 |
|
Current tax payable |
|
1,562 |
1,573 |
|
Provisions |
|
5,003 |
3,600 |
|
|
|
79,026 |
81,136 |
|
Liabilities directly associated with assets classified as held for sale (Note 2) |
|
1,334 |
1,105 |
|
|
|
80,360 |
82,241 |
|
Non-current liabilities |
|
|
|
|
Other payables |
|
8,086 |
9,409 |
|
Derivative financial instruments |
|
17,415 |
18,532 |
|
Accruals |
|
1,693 |
1,326 |
|
Lease liabilities |
|
11,868 |
9,340 |
|
Finance debt |
|
54,097 |
55,073 |
|
Deferred tax liabilities |
|
8,432 |
8,428 |
|
Provisions |
|
15,810 |
14,688 |
|
Defined benefit pension plan and other post-employment benefit plan deficits |
|
5,053 |
4,873 |
|
|
|
122,454 |
121,669 |
|
Total liabilities |
|
202,814 |
203,910 |
|
Net assets |
|
77,645 |
78,318 |
|
Equity |
|
|
|
|
|
|
58,244 |
59,246 |
|
Non-controlling interests |
|
19,401 |
19,072 |
|
Total equity |
|
77,645 |
78,318 |
Top of page 17
Condensed group cash flow statement
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Operating activities |
|
|
|
|
|
|
|
|
Profit (loss) before taxation |
|
3,236 |
2,883 |
1,398 |
|
9,249 |
7,285 |
|
Adjustments to reconcile profit (loss) before taxation to net cash provided by operating activities |
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization and exploration expenditure written off |
|
4,655 |
4,723 |
4,427 |
|
13,614 |
13,008 |
|
Net impairment and (gain) loss on sale of businesses and fixed assets |
|
771 |
878 |
1,890 |
|
2,138 |
3,691 |
|
Earnings from equity-accounted entities, less dividends received |
|
192 |
40 |
(196) |
|
32 |
(273) |
|
Net charge for interest and other finance expense, less net interest paid |
|
470 |
126 |
324 |
|
743 |
1,040 |
|
Share-based payments |
|
264 |
215 |
278 |
|
880 |
946 |
|
Net operating charge for pensions and other post-employment benefits, less contributions and benefit payments for unfunded plans |
|
(96) |
(36) |
(52) |
|
(143) |
(118) |
|
Net charge for provisions, less payments |
|
(60) |
666 |
(48) |
|
1,710 |
33 |
|
Movements in inventories and other current and non-current assets and liabilities |
|
494 |
(2,030) |
1,798 |
|
(6,605) |
1,223 |
|
Income taxes paid |
|
(2,140) |
(1,194) |
(3,058) |
|
(4,727) |
(6,965) |
|
Net cash provided by operating activities |
|
7,786 |
6,271 |
6,761 |
|
16,891 |
19,870 |
|
Investing activities |
|
|
|
|
|
|
|
|
Expenditure on property, plant and equipment, intangible and other assets |
|
(3,171) |
(3,236) |
(4,223) |
|
(9,758) |
(11,404) |
|
Acquisitions, net of cash acquired |
|
(52) |
(39) |
(218) |
|
(293) |
(440) |
|
Investment in joint ventures |
|
(128) |
(59) |
(76) |
|
(245) |
(524) |
|
Investment in associates |
|
(30) |
(27) |
(25) |
|
(69) |
(143) |
|
Total cash capital expenditure |
|
(3,381) |
(3,361) |
(4,542) |
|
(10,365) |
(12,511) |
|
Proceeds from disposal of fixed assets |
|
30 |
322 |
16 |
|
644 |
117 |
|
Proceeds from disposal of businesses, net of cash disposed |
|
(2) |
76 |
274 |
|
110 |
840 |
|
Proceeds from loan repayments |
|
48 |
31 |
19 |
|
110 |
59 |
|
Cash provided from investing activities |
|
76 |
429 |
309 |
|
864 |
1,016 |
|
Net cash used in investing activities |
|
(3,305) |
(2,932) |
(4,233) |
|
(9,501) |
(11,495) |
|
Financing activities |
|
|
|
|
|
|
|
|
Net issue (repurchase) of shares (Note 7) |
|
(750) |
(1,063) |
(2,001) |
|
(3,660) |
(5,502) |
|
Lease liability payments |
|
(816) |
(784) |
(703) |
|
(2,327) |
(2,076) |
|
Proceeds from long-term financing |
|
1,028 |
1,155 |
2,401 |
|
2,237 |
7,396 |
|
Repayments of long-term financing |
|
(1,250) |
(848) |
(956) |
|
(3,464) |
(2,253) |
|
Net increase (decrease) in short-term debt |
|
104 |
39 |
(73) |
|
18 |
(8) |
|
Issue of perpetual hybrid bonds(a) |
|
- |
- |
- |
|
500 |
1,296 |
|
Redemption of perpetual hybrid bonds(a) |
|
(1,200) |
- |
- |
|
(1,200) |
(1,288) |
|
Payments relating to perpetual hybrid bonds |
|
(284) |
(332) |
(271) |
|
(888) |
(798) |
|
Payments relating to transactions involving non-controlling interests (Other interest) |
|
(2) |
- |
- |
|
(2) |
- |
|
Receipts relating to transactions involving non-controlling interests (Other interest) |
|
8 |
965 |
(7) |
|
973 |
517 |
|
Dividends paid - |
|
(1,288) |
(1,238) |
(1,297) |
|
(3,783) |
(3,720) |
|
- non-controlling interests |
|
(155) |
(127) |
(96) |
|
(356) |
(282) |
|
Net cash provided by (used in) financing activities |
|
(4,605) |
(2,233) |
(3,003) |
|
(11,952) |
(6,718) |
|
Currency translation differences relating to cash and cash equivalents |
|
(51) |
193 |
179 |
|
248 |
(92) |
|
Increase (decrease) in cash and cash equivalents |
|
(175) |
1,299 |
(296) |
|
(4,314) |
1,565 |
|
Cash and cash equivalents at beginning of period |
|
35,130 |
33,831 |
34,891 |
|
39,269 |
33,030 |
|
Cash and cash equivalents at end of period(b) |
|
34,955 |
35,130 |
34,595 |
|
34,955 |
34,595 |
(a) See Condensed group statement of changes in equity - footnotes (a) and (b) for further information.
(b) Third quarter and nine months 2025 includes $46 million (second quarter 2025 $63 million) of cash and cash equivalents classified as assets held for sale in the group balance sheet.
Top of page 18
Notes
Note 1. Basis of preparation
The interim financial information included in this report has been prepared in accordance with IAS 34 'Interim Financial Reporting'.
The results for the interim periods are unaudited and, in the opinion of management, include all adjustments necessary for a fair presentation of the results for each period. All such adjustments are of a normal recurring nature. This report should be read in conjunction with the consolidated financial statements and related notes for the year ended 31 December 2024 included in
There are no new or amended standards or interpretations adopted from 1 January 2025 onwards that have a significant impact on the financial information.
In October 2024, the
On 11 July 2025, the German federal government substantively enacted a number of changes to its tax legislation, including a 5% reduction in the corporate income tax rate by 2032. The reduction in the tax rate will be phased in by means of a 1% reduction each year between 2028 and 2032 and has resulted in a non-cash deferred tax charge of $233 million in the third quarter 2025.
Change in segmentation
During the first quarter of 2025, our Archaea business has moved from the customers & products segment to the gas & low carbon energy segment. The change in segmentation is consistent with a change in the way that resources are allocated, and performance is assessed by the chief operating decision maker, who for
Comparative information for 2024 has been restated where material to reflect the changes in reportable segments.
Significant accounting judgements and estimates
Top of page 19
Note 2. Non-current assets held for sale
The carrying amount of assets classified as held for sale at 30 September 2025 is $2,831 million, with associated liabilities of $1,334 million.
Gas & low carbon energy
On 18 July 2025,
On 24 October 2024,
On 1 August 2025,
Customers & products
On 9 July 2025,
Note 3. Impairment and losses on sale of businesses and fixed assets
Net impairment charges and losses on sale of businesses and fixed assets for the third quarter and nine months were $753 million and $2,413 million respectively, compared with net charges of $1,842 million and $3,888 million for the same periods in 2024 and include net impairment charges for the third quarter and nine months of $370 million and $1,931 million respectively, compared with net impairment charges of $1,730 million and $3,675 million for the same periods in 2024.
Gas & low carbon energy
Third quarter and nine months 2025 impairments includes a net impairment charge of $135 million and $881 million respectively, compared with net charges of $734 million and $1,859 million for the same periods in 2024 in the gas & low carbon energy segment.
Oil production & operations
Third quarter and nine months 2025 impairments includes a reversal of $7 million and a net impairment charge of $329 million respectively, compared with net charges of $767 million and $900 million for the same periods in 2024 in the oil production & operations segment.
Customers & products
Third quarter and nine months 2025 impairments includes a net impairment charge of $242 million and $719 million respectively, compared with net charges of $223 million and $914 million for the same periods in 2024 in the customers & products segment.
Top of page 20
Note 4. Analysis of replacement cost profit (loss) before interest and tax and reconciliation to profit (loss) before taxation
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
gas & low carbon energy |
|
1,097 |
1,047 |
1,007 |
|
3,502 |
1,728 |
|
oil production & operations |
|
2,119 |
1,916 |
1,891 |
|
6,823 |
8,218 |
|
customers & products |
|
1,610 |
972 |
23 |
|
2,685 |
878 |
|
other businesses & corporate |
|
(277) |
645 |
653 |
|
346 |
173 |
|
|
|
4,549 |
4,580 |
3,574 |
|
13,356 |
10,997 |
|
Consolidation adjustment - UPII* |
|
(19) |
30 |
65 |
|
24 |
24 |
|
RC profit (loss) before interest and tax |
|
4,530 |
4,610 |
3,639 |
|
13,380 |
11,021 |
|
Inventory holding gains (losses)* |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
- |
- |
- |
|
- |
- |
|
oil production & operations |
|
(3) |
(2) |
(2) |
|
2 |
(2) |
|
customers & products |
|
(79) |
(552) |
(1,180) |
|
(479) |
(465) |
|
Profit (loss) before interest and tax |
|
4,448 |
4,056 |
2,457 |
|
12,903 |
10,554 |
|
Finance costs |
|
1,267 |
1,229 |
1,101 |
|
3,817 |
3,392 |
|
Net finance expense/(income) relating to pensions and other post-employment benefits |
|
(55) |
(56) |
(42) |
|
(163) |
(123) |
|
Profit (loss) before taxation |
|
3,236 |
2,883 |
1,398 |
|
9,249 |
7,285 |
|
|
|
|
|
|
|
|
|
|
RC profit (loss) before interest and tax* |
|
|
|
|
|
|
|
|
US |
|
632 |
1,417 |
1,122 |
|
3,582 |
4,277 |
|
Non-US |
|
3,898 |
3,193 |
2,517 |
|
9,798 |
6,744 |
|
|
|
4,530 |
4,610 |
3,639 |
|
13,380 |
11,021 |
Top of page 21
Note 5. Sales and other operating revenues
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
By segment |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
9,655 |
9,172 |
8,526 |
|
29,605 |
23,010 |
|
oil production & operations |
|
6,232 |
6,053 |
6,468 |
|
18,787 |
19,559 |
|
customers & products |
|
38,697 |
37,449 |
38,437 |
|
112,309 |
119,432 |
|
other businesses & corporate |
|
627 |
539 |
614 |
|
1,650 |
1,746 |
|
|
|
55,211 |
53,213 |
54,045 |
|
162,351 |
163,747 |
|
|
|
|
|
|
|
|
|
|
Less: sales and other operating revenues between segments |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
310 |
337 |
385 |
|
1,378 |
1,026 |
|
oil production & operations |
|
5,908 |
5,818 |
5,860 |
|
17,544 |
17,755 |
|
customers & products |
|
70 |
(55) |
(138) |
|
57 |
180 |
|
other businesses & corporate |
|
503 |
486 |
684 |
|
1,420 |
1,353 |
|
|
|
6,791 |
6,586 |
6,791 |
|
20,399 |
20,314 |
|
|
|
|
|
|
|
|
|
|
External sales and other operating revenues |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
9,345 |
8,835 |
8,141 |
|
28,227 |
21,984 |
|
oil production & operations |
|
324 |
235 |
608 |
|
1,243 |
1,804 |
|
customers & products |
|
38,627 |
37,504 |
38,575 |
|
112,252 |
119,252 |
|
other businesses & corporate |
|
124 |
53 |
(70) |
|
230 |
393 |
|
Total sales and other operating revenues |
|
48,420 |
46,627 |
47,254 |
|
141,952 |
143,433 |
|
|
|
|
|
|
|
|
|
|
By geographical area |
|
|
|
|
|
|
|
|
US |
|
18,968 |
18,890 |
19,388 |
|
56,947 |
59,586 |
|
Non-US |
|
37,877 |
36,233 |
36,712 |
|
109,811 |
112,752 |
|
|
|
56,845 |
55,123 |
56,100 |
|
166,758 |
172,338 |
|
Less: sales and other operating revenues between areas |
|
8,425 |
8,496 |
8,846 |
|
24,806 |
28,905 |
|
|
|
48,420 |
46,627 |
47,254 |
|
141,952 |
143,433 |
|
|
|
|
|
|
|
|
|
|
Revenues from contracts with customers |
|
|
|
|
|
|
|
|
Sales and other operating revenues include the following in relation to revenues from contracts with customers: |
|
|
|
|
|
|
|
|
Crude oil |
|
635 |
421 |
618 |
|
1,471 |
1,704 |
|
Oil products |
|
30,274 |
28,572 |
30,997 |
|
86,008 |
93,385 |
|
Natural gas, LNG and NGLs |
|
7,192 |
6,049 |
6,458 |
|
20,504 |
17,196 |
|
Non-oil products and other revenues from contracts with customers |
|
3,528 |
3,697 |
3,213 |
|
10,858 |
9,249 |
|
Revenue from contracts with customers |
|
41,629 |
38,739 |
41,286 |
|
118,841 |
121,534 |
|
Other operating revenues(a) |
|
6,791 |
7,888 |
5,968 |
|
23,111 |
21,899 |
|
Total sales and other operating revenues |
|
48,420 |
46,627 |
47,254 |
|
141,952 |
143,433 |
(a) Principally relates to commodity derivative transactions including sales of
Top of page 22
Note 6. Depreciation, depletion and amortization
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Total depreciation, depletion and amortization by segment |
|
|
|
|
|
|
|
|
gas & low carbon energy |
|
1,223 |
1,407 |
1,180 |
|
3,796 |
3,682 |
|
oil production & operations |
|
1,961 |
1,933 |
1,708 |
|
5,681 |
5,063 |
|
customers & products |
|
1,045 |
1,060 |
963 |
|
3,090 |
2,846 |
|
other businesses & corporate |
|
243 |
241 |
266 |
|
729 |
774 |
|
|
|
4,472 |
4,641 |
4,117 |
|
13,296 |
12,365 |
|
Total depreciation, depletion and amortization by geographical area |
|
|
|
|
|
|
|
|
US |
|
1,898 |
1,897 |
1,735 |
|
5,531 |
5,008 |
|
Non-US |
|
2,574 |
2,744 |
2,382 |
|
7,765 |
7,357 |
|
|
|
4,472 |
4,641 |
4,117 |
|
13,296 |
12,365 |
Note 7. Earnings per share and shares in issue
Basic earnings per ordinary share (EpS) amounts are calculated by dividing the profit (loss) for the period attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period. Against the authority granted at
The calculation of EpS is performed separately for each discrete quarterly period, and for the year-to-date period. As a result, the sum of the discrete quarterly EpS amounts in any particular year-to-date period may not be equal to the EpS amount for the year-to-date period.
For the diluted EpS calculation the weighted average number of shares outstanding during the period is adjusted for the number of shares that are potentially issuable in connection with employee share-based payment plans using the treasury stock method.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Results for the period |
|
|
|
|
|
|
|
|
Profit (loss) for the period attributable to |
|
1,161 |
1,629 |
206 |
|
3,477 |
2,340 |
|
Less: preference dividend |
|
- |
1 |
- |
|
1 |
1 |
|
Less: (gain) loss on redemption of perpetual hybrid bonds |
|
- |
- |
- |
|
- |
(10) |
|
Profit (loss) attributable to |
|
1,161 |
1,628 |
206 |
|
3,476 |
2,349 |
|
|
|
|
|
|
|
|
|
|
Number of shares (thousand)(a) |
|
|
|
|
|
|
|
|
Basic weighted average number of shares outstanding |
|
15,518,940 |
15,645,561 |
16,321,349 |
|
15,646,554 |
16,553,408 |
|
ADS equivalent(b) |
|
2,586,490 |
2,607,593 |
2,720,224 |
|
2,607,759 |
2,758,901 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding used to calculate diluted earnings per share |
|
15,735,029 |
15,854,588 |
16,709,108 |
|
15,968,108 |
16,980,519 |
|
ADS equivalent(b) |
|
2,622,504 |
2,642,431 |
2,784,851 |
|
2,661,351 |
2,830,086 |
|
|
|
|
|
|
|
|
|
|
Shares in issue at period-end |
|
15,487,180 |
15,596,112 |
16,155,806 |
|
15,487,180 |
16,155,806 |
|
ADS equivalent(b) |
|
2,581,196 |
2,599,352 |
2,692,634 |
|
2,581,196 |
2,692,634 |
(a) Excludes treasury shares and includes certain shares that will be issued in the future under employee share-based payment plans.
(b) One ADS is equivalent to six ordinary shares.
Top of page 23
Note 8. Dividends
Dividends payable
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
|
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Dividends paid per ordinary share |
|
|
|
|
|
|
|
|
cents |
|
8.320 |
8.000 |
8.000 |
|
24.320 |
22.540 |
|
pence |
|
6.194 |
5.899 |
6.050 |
|
18.270 |
17.425 |
|
Dividends paid per ADS (cents) |
|
49.92 |
48.00 |
48.00 |
|
145.92 |
135.24 |
Note 9. Net debt
|
Net debt* |
|
30 September |
30 June |
30 September |
|
$ million |
|
2025 |
2025 |
2024 |
|
Finance debt(a) |
|
60,188 |
60,346 |
57,470 |
|
Fair value (asset) liability of hedges related to finance debt(b) |
|
775 |
764 |
1,393 |
|
|
|
60,963 |
61,110 |
58,863 |
|
Less: cash and cash equivalents |
|
34,909 |
35,067 |
34,595 |
|
Net debt(c) |
|
26,054 |
26,043 |
24,268 |
|
Total equity |
|
77,645 |
79,780 |
79,946 |
|
Gearing* |
|
25.1% |
24.6% |
23.3% |
(a) The fair value of finance debt at 30 September 2025 was $57,113 million (30 June 2025 $57,135 million, 30 September 2024 $54,324 million).
(b) Derivative financial instruments entered into for the purpose of managing foreign currency exchange risk associated with net debt with a fair value liability position of $94 million at 30 September 2025 (second quarter 2025 liability of $96 million and third quarter 2024 liability of $123 million) are not included in the calculation of net debt shown above as hedge accounting is not applied for these instruments.
(c) Net debt does not include accrued interest, which is reported within other receivables and other payables on the balance sheet and for which the associated cash flows are presented as operating cash flows in the group cash flow statement.
Note 10. Events after the reporting period
On 8 October 2025, the International Chamber of Commerce International Court of Arbitration issued a partial final award in
The next phase of the arbitration proceedings is a damages hearing, most likely to occur in 2026. Due to the uncertainty of the final amount to be received, management has not recognised a receivable in the quarter.
Note 11. Statutory accounts
The financial information shown in this publication, which was approved by the Board of Directors on 3 November 2025, is unaudited and does not constitute statutory financial statements. Audited financial information will be published in
Top of page 24
Additional information
Capital expenditure*
Capital expenditure is a measure that provides useful information to understand how
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Capital expenditure |
|
|
|
|
|
|
|
|
Organic capital expenditure* |
|
3,328 |
3,321 |
4,341 |
|
10,089 |
11,906 |
|
Inorganic capital expenditure* |
|
53 |
40 |
201 |
|
276 |
605 |
|
|
|
3,381 |
3,361 |
4,542 |
|
10,365 |
12,511 |
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Capital expenditure by segment |
|
|
|
|
|
|
|
|
gas & low carbon energy(a) |
|
828 |
790 |
2,156 |
|
2,521 |
4,721 |
|
oil production & operations |
|
1,722 |
1,706 |
1,410 |
|
5,124 |
4,720 |
|
customers & products(a) |
|
770 |
797 |
871 |
|
2,510 |
2,774 |
|
other businesses & corporate |
|
61 |
68 |
105 |
|
210 |
296 |
|
|
|
3,381 |
3,361 |
4,542 |
|
10,365 |
12,511 |
|
Capital expenditure by geographical area |
|
|
|
|
|
|
|
|
US |
|
1,591 |
1,576 |
1,389 |
|
4,600 |
4,801 |
|
Non-US |
|
1,790 |
1,785 |
3,153 |
|
5,765 |
7,710 |
|
|
|
3,381 |
3,361 |
4,542 |
|
10,365 |
12,511 |
(a) Comparative periods in 2024 have been restated to reflect the move of our Archaea business from the customers & products segment to the gas & low carbon energy segment.
Top of page 25
Adjusting items*
Adjusting items are items that management considers to be important to period-on-period analysis of the group's results and are disclosed in order to enable investors to better understand and evaluate the group's reported financial performance. Adjusting items are used as a reconciling adjustment to derive underlying RC profit or loss and related underlying measures which are non-IFRS measures.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
gas & low carbon energy |
|
|
|
|
|
|
|
|
Gains on sale of businesses and fixed assets |
|
- |
69 |
19 |
|
68 |
29 |
|
Net impairment and losses on sale of businesses and fixed assets(a) |
|
(489) |
(439) |
(772) |
|
(1,294) |
(1,898) |
|
Environmental and related provisions |
|
- |
- |
- |
|
- |
- |
|
Restructuring, integration and rationalization costs |
|
8 |
3 |
(24) |
|
(3) |
(24) |
|
Fair value accounting effects(b)(c) |
|
131 |
18 |
(275) |
|
817 |
(1,173) |
|
Other |
|
(72) |
(66) |
303 |
|
(64) |
(22) |
|
|
|
(422) |
(415) |
(749) |
|
(476) |
(3,088) |
|
oil production & operations |
|
|
|
|
|
|
|
|
Gains on sale of businesses and fixed assets |
|
(29) |
196 |
(82) |
|
176 |
109 |
|
Net impairment and losses on sale of businesses and fixed assets(a) |
|
10 |
(330) |
(770) |
|
(335) |
(919) |
|
Environmental and related provisions |
|
(145) |
(55) |
(53) |
|
(231) |
65 |
|
Restructuring, integration and rationalization costs |
|
9 |
(46) |
(1) |
|
(78) |
(1) |
|
Fair value accounting effects |
|
- |
- |
- |
|
- |
- |
|
Other |
|
(25) |
(111) |
3 |
|
(165) |
(49) |
|
|
|
(180) |
(346) |
(903) |
|
(633) |
(795) |
|
customers & products |
|
|
|
|
|
|
|
|
Gains on sale of businesses and fixed assets |
|
10 |
16 |
12 |
|
29 |
21 |
|
Net impairment and losses on sale of businesses and fixed assets(a) |
|
(274) |
(389) |
(295) |
|
(777) |
(1,069) |
|
Environmental and related provisions |
|
(1) |
(1) |
(4) |
|
(2) |
3 |
|
Restructuring, integration and rationalization costs |
|
(17) |
(86) |
(39) |
|
(194) |
(38) |
|
Fair value accounting effects(c) |
|
42 |
(201) |
157 |
|
(241) |
38 |
|
Other(d) |
|
134 |
100 |
(189) |
|
(56) |
(896) |
|
|
|
(106) |
(561) |
(358) |
|
(1,241) |
(1,941) |
|
other businesses & corporate |
|
|
|
|
|
|
|
|
Gains on sale of businesses and fixed assets |
|
2 |
- |
3 |
|
2 |
35 |
|
Net impairment and losses on sale of businesses and fixed assets |
|
- |
- |
(6) |
|
(5) |
9 |
|
Environmental and related provisions |
|
(48) |
(18) |
(8) |
|
(138) |
11 |
|
Restructuring, integration and rationalization costs |
|
(8) |
(39) |
(50) |
|
(245) |
(38) |
|
Fair value accounting effects(c) |
|
(13) |
740 |
494 |
|
1,096 |
272 |
|
Gulf of America oil spill |
|
(9) |
(9) |
(20) |
|
(27) |
(39) |
|
Other |
|
(12) |
9 |
9 |
|
7 |
4 |
|
|
|
(88) |
683 |
422 |
|
690 |
254 |
|
Total before interest and taxation |
|
(796) |
(639) |
(1,588) |
|
(1,660) |
(5,570) |
|
Finance costs(e) |
|
(83) |
(78) |
(58) |
|
(348) |
(355) |
|
Total before taxation |
|
(879) |
(717) |
(1,646) |
|
(2,008) |
(5,925) |
|
Taxation on adjusting items(f) |
|
125 |
400 |
535 |
|
664 |
1,229 |
|
Taxation - tax rate change effect(g) |
|
(233) |
- |
(44) |
|
(772) |
(348) |
|
Total after taxation for period |
|
(987) |
(317) |
(1,155) |
|
(2,116) |
(5,044) |
(a) See Note 3 for further information.
(b) Under IFRS
(c) For further information, including the nature of fair value accounting effects reported in each segment, see pages 3, 6 and 32.
(d) Nine months 2024 includes the initial recognition of onerous contract provisions related to Gelsenkirchen refinery. The unwind of these provisions in the subsequent quarters are reported as an adjusting item as the contractual obligations are settled.
(e) Includes the unwinding of discounting effects relating to Gulf of America oil spill payables, the income statement impact of temporary valuation differences related to the group's interest rate and foreign currency exchange risk management associated with finance debt, and the unwinding of discounting effects relating to certain onerous contract provisions.
(f) Includes certain foreign exchange effects on tax as adjusting items. These amounts represent the impact of: (i) foreign exchange on deferred tax balances arising from the conversion of local currency tax base amounts into functional currency, and (ii) taxable gains and losses from the retranslation of US dollar-denominated intra-group loans to local currency.
(g) Third quarter 2025 and nine months 2025 include the deferred tax impact of a change in the tax rate in
Top of page 26
taxable profits from
Net debt including leases*
Gearing including leases and net debt including leases are non-IFRS measures that provide the impact of the group's lease portfolio on net debt and gearing.
|
Net debt including leases |
|
30 September |
30 June |
30 September |
|
$ million |
|
2025 |
2025 |
2024 |
|
Net debt* |
|
26,054 |
26,043 |
24,268 |
|
Lease liabilities |
|
14,629 |
14,636 |
11,018 |
|
Net partner (receivable) payable for leases entered into on behalf of joint operations |
|
(1,082) |
(1,030) |
(98) |
|
Net debt including leases |
|
39,601 |
39,649 |
35,188 |
|
Total equity |
|
77,645 |
79,780 |
79,946 |
|
Gearing including leases* |
|
33.8% |
33.2% |
30.6% |
Gulf of America oil spill
|
|
|
30 September |
31 December |
|
$ million |
|
2025 |
2024 |
|
Gulf of America oil spill payables and provisions |
|
(7,172) |
(7,958) |
|
Of which - current |
|
(1,512) |
(1,127) |
|
|
|
|
|
|
Deferred tax asset |
|
1,097 |
1,205 |
During the second quarter pre-tax payments of $1,129 million were made relating to the 2016 consent decree and settlement agreement with
Working capital* reconciliation
Change in working capital adjusted for inventory holding gains/losses*, fair value accounting effects* relating to subsidiaries and other adjusting items is a non-IFRS measure. It represents what would have been reported as movements in inventories and other current and non-current assets and liabilities, if the starting point in determining net cash provided by operating activities had been underlying replacement cost profit rather than profit for the period.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Movements in inventories and other current and non-current assets and liabilities as per condensed group cash flow statement(a) |
|
494 |
(2,030) |
1,798 |
|
(6,605) |
1,223 |
|
Adjusted for inventory holding gains (losses) (Note 4) |
|
(82) |
(554) |
(1,182) |
|
(477) |
(467) |
|
Adjusted for fair value accounting effects relating to subsidiaries |
|
177 |
554 |
319 |
|
1,690 |
(1,026) |
|
Other adjusting items(b) |
|
322 |
646 |
451 |
|
1,569 |
(201) |
|
Working capital release (build) after adjusting for net inventory holding gains (losses), fair value accounting effects and other adjusting items |
|
911 |
(1,384) |
1,386 |
|
(3,823) |
(471) |
(a) The movement in working capital includes outflows relating to the Gulf of America oil spill on a pre-tax basis of $5 million and $1,136 million in the third quarter and nine months 2025 (second quarter 2025 $1,129 million, third quarter 2024 $4 million, nine months 2024 $1,140 million).
(b) Other adjusting items relate to the non-cash movement of US emissions obligations carried as a provision that will be settled by allowances held as inventory.
Top of page 27
Adjusted earnings before interest, taxation, depreciation and amortization (adjusted EBITDA)*
Adjusted EBITDA is a non-IFRS measure closely tracked by
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Profit for the period |
|
1,509 |
1,929 |
370 |
|
4,420 |
2,849 |
|
Finance costs |
|
1,267 |
1,229 |
1,101 |
|
3,817 |
3,392 |
|
Net finance (income) expense relating to pensions and other post-employment benefits |
|
(55) |
(56) |
(42) |
|
(163) |
(123) |
|
Taxation |
|
1,727 |
954 |
1,028 |
|
4,829 |
4,436 |
|
Profit before interest and tax |
|
4,448 |
4,056 |
2,457 |
|
12,903 |
10,554 |
|
Inventory holding (gains) losses*, before tax |
|
82 |
554 |
1,182 |
|
477 |
467 |
|
RC profit before interest and tax |
|
4,530 |
4,610 |
3,639 |
|
13,380 |
11,021 |
|
Net (favourable) adverse impact of adjusting items*, before interest and tax |
|
796 |
639 |
1,588 |
|
1,660 |
5,570 |
|
Underlying RC profit before interest and tax |
|
5,326 |
5,249 |
5,227 |
|
15,040 |
16,591 |
|
Add back: |
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
4,472 |
4,641 |
4,117 |
|
13,296 |
12,365 |
|
Exploration expenditure written off |
|
183 |
82 |
310 |
|
318 |
643 |
|
Adjusted EBITDA |
|
9,981 |
9,972 |
9,654 |
|
28,654 |
29,599 |
Top of page 28
Underlying operating expenditure* reconciliation
Underlying operating expenditure is a non-IFRS measure and a subset of production and manufacturing expenses plus distribution and administration expenses and excludes costs that are classified as adjusting items. It represents the majority of the remaining expenses in these line items but excludes certain costs that are variable, primarily with volumes (such as freight costs).
Management believes that underlying operating expenditure is a performance measure that provides investors with useful information regarding the company's financial performance because it considers these expenses to be the principal operating and overhead expenses that are most directly under their control although they also include certain foreign exchange and commodity price effects.
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
From group income statement |
|
|
|
|
|
|
|
|
Production and manufacturing expenses |
|
6,620 |
6,153 |
5,004 |
|
18,887 |
18,543 |
|
Distribution and administration expenses |
|
4,271 |
4,242 |
3,930 |
|
12,924 |
12,319 |
|
|
|
10,891 |
10,395 |
8,934 |
|
31,811 |
30,862 |
|
Less certain variable costs: |
|
|
|
|
|
|
|
|
Transportation and shipping costs |
|
2,579 |
2,634 |
2,426 |
|
7,659 |
7,516 |
|
Environmental costs |
|
1,290 |
1,630 |
1,210 |
|
4,257 |
3,078 |
|
Marketing and distribution costs |
|
358 |
421 |
400 |
|
1,206 |
1,532 |
|
Commission, storage and handling costs |
|
410 |
405 |
393 |
|
1,181 |
1,144 |
|
Other variable costs and non-cash costs |
|
654 |
435 |
(602) |
|
1,386 |
439 |
|
Certain variable costs and non-cash costs |
|
5,291 |
5,525 |
3,827 |
|
15,689 |
13,709 |
|
|
|
|
|
|
|
|
|
|
Adjusted operating expenditure* |
|
5,600 |
4,870 |
5,107 |
|
16,122 |
17,153 |
|
Less certain adjusting items*: |
|
|
|
|
|
|
|
|
Gulf of America oil spill |
|
9 |
9 |
20 |
|
27 |
39 |
|
Environmental and related provisions |
|
194 |
74 |
65 |
|
371 |
(79) |
|
Restructuring, integration and rationalization costs |
|
8 |
168 |
114 |
|
520 |
101 |
|
Fair value accounting effects - derivative instruments relating to the hybrid bonds |
|
13 |
(740) |
(494) |
|
(1,096) |
(272) |
|
Other certain adjusting items |
|
(111) |
(98) |
(188) |
|
52 |
822 |
|
Certain adjusting items |
|
113 |
(587) |
(483) |
|
(126) |
611 |
|
|
|
|
|
|
|
|
|
|
Underlying operating expenditure |
|
5,487 |
5,457 |
5,590 |
|
16,248 |
16,542 |
Top of page 29
Reconciliation of customers & products RC profit before interest and tax to underlying RC profit before interest and tax* to adjusted EBITDA* by business
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
$ million |
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
RC profit (loss) before interest and tax for customers & products |
|
1,610 |
972 |
23 |
|
2,685 |
878 |
|
Less: Adjusting items* gains (charges) |
|
(106) |
(561) |
(358) |
|
(1,241) |
(1,941) |
|
Underlying RC profit (loss) before interest and tax for customers & products |
|
1,716 |
1,533 |
381 |
|
3,926 |
2,819 |
|
By business: |
|
|
|
|
|
|
|
|
customers - convenience & mobility |
|
1,167 |
1,056 |
897 |
|
2,887 |
2,057 |
|
Castrol - included in customers |
|
261 |
245 |
216 |
|
744 |
611 |
|
products - refining & trading |
|
549 |
477 |
(516) |
|
1,039 |
762 |
|
|
|
|
|
|
|
|
|
|
Add back: Depreciation, depletion and amortization |
|
1,045 |
1,060 |
963 |
|
3,090 |
2,846 |
|
By business: |
|
|
|
|
|
|
|
|
customers - convenience & mobility |
|
619 |
642 |
513 |
|
1,828 |
1,488 |
|
Castrol - included in customers |
|
48 |
50 |
45 |
|
144 |
129 |
|
products - refining & trading |
|
426 |
418 |
450 |
|
1,262 |
1,358 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for customers & products |
|
2,761 |
2,593 |
1,344 |
|
7,016 |
5,665 |
|
By business: |
|
|
|
|
|
|
|
|
customers - convenience & mobility |
|
1,786 |
1,698 |
1,410 |
|
4,715 |
3,545 |
|
Castrol - included in customers |
|
309 |
295 |
261 |
|
888 |
740 |
|
products - refining & trading |
|
975 |
895 |
(66) |
|
2,301 |
2,120 |
Top of page 30
Realizations* and marker prices
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
|
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
Average realizations(a) |
|
|
|
|
|
|
|
|
Liquids* ($/bbl) |
|
|
|
|
|
|
|
|
US |
|
54.02 |
53.39 |
63.31 |
|
56.32 |
63.83 |
|
|
|
69.15 |
64.62 |
75.45 |
|
69.81 |
80.44 |
|
Rest of World |
|
67.20 |
69.69 |
80.79 |
|
70.36 |
81.39 |
|
|
|
60.02 |
60.16 |
70.68 |
|
62.55 |
71.89 |
|
Natural gas ($/mcf) |
|
|
|
|
|
|
|
|
US |
|
2.41 |
2.52 |
1.18 |
|
2.67 |
1.39 |
|
|
|
11.98 |
13.06 |
12.22 |
|
13.90 |
10.68 |
|
Rest of World |
|
6.41 |
6.50 |
5.80 |
|
6.71 |
5.57 |
|
|
|
5.34 |
5.56 |
4.75 |
|
5.75 |
4.61 |
|
Total hydrocarbons* ($/boe) |
|
|
|
|
|
|
|
|
US |
|
38.91 |
39.51 |
42.18 |
|
41.41 |
42.65 |
|
|
|
69.25 |
68.02 |
74.03 |
|
73.19 |
74.73 |
|
Rest of World |
|
47.62 |
48.44 |
47.57 |
|
49.70 |
47.22 |
|
|
|
45.00 |
45.84 |
46.81 |
|
47.58 |
46.91 |
|
Average oil marker prices ($/bbl) |
|
|
|
|
|
|
|
|
Brent |
|
69.13 |
67.88 |
80.34 |
|
70.93 |
82.79 |
|
West Texas Intermediate |
|
65.07 |
63.81 |
75.28 |
|
66.74 |
77.71 |
|
Western Canadian Select |
|
52.52 |
53.16 |
59.98 |
|
54.66 |
62.22 |
|
Alaska North Slope |
|
70.07 |
68.82 |
78.95 |
|
71.54 |
82.24 |
|
Average natural gas marker prices |
|
|
|
|
|
|
|
|
|
|
3.07 |
3.44 |
2.15 |
|
3.39 |
2.10 |
|
|
|
79.84 |
84.53 |
81.77 |
|
93.38 |
75.75 |
(a) Based on sales of consolidated subsidiaries only - this excludes equity-accounted entities.
(b)
Exchange rates
|
|
|
Third |
Second |
Third |
|
Nine |
Nine |
|
|
|
quarter |
quarter |
quarter |
|
months |
months |
|
|
|
2025 |
2025 |
2024 |
|
2025 |
2024 |
|
$/£ average rate for the period |
|
1.35 |
1.34 |
1.30 |
|
1.31 |
1.28 |
|
$/£ period-end rate |
|
1.34 |
1.37 |
1.34 |
|
1.34 |
1.34 |
|
|
|
|
|
|
|
|
|
|
$/€ average rate for the period |
|
1.17 |
1.13 |
1.10 |
|
1.12 |
1.09 |
|
$/€ period-end rate |
|
1.17 |
1.17 |
1.12 |
|
1.17 |
1.12 |
|
|
|
|
|
|
|
|
|
|
$/AUD average rate for the period |
|
0.65 |
0.64 |
0.67 |
|
0.64 |
0.66 |
|
$/AUD period-end rate |
|
0.66 |
0.65 |
0.69 |
|
0.66 |
0.69 |
|
|
|
|
|
|
|
|
|
Top of page 31
Legal proceedings
For a full discussion of the group's material legal proceedings, see pages 218-219 of
Glossary
Non-IFRS measures are provided for investors because they are closely tracked by management to evaluate
Adjusted EBITDA is a non-IFRS measure presented for
Adjusted EBITDA for the group is defined as profit or loss for the period, adjusting for finance costs and net finance (income) or expense relating to pensions and other post-employment benefits and taxation, inventory holding gains or losses before tax, net adjusting items before interest and tax, and adding back depreciation, depletion and amortization (pre-tax) and exploration expenditure written-off (net of adjusting items, pre-tax). The nearest equivalent measure on an IFRS basis for the group is profit or loss for the period. A reconciliation to IFRS information is provided on page 27 for the group.
Adjusted operating expenditure is a non-IFRS measure and a subset of production and manufacturing expenses plus distribution and administration expenses. It represents the majority of the remaining expenses in these line items but excludes certain costs that are variable, primarily with volumes (such as freight costs). Other variable costs are included in purchases in the income statement. Management believes that adjusted operating expenditure is a performance measure that provides investors with useful information regarding the company's financial performance because it considers these expenses to be the principal operating and overhead expenses that are most directly under their control although they also include certain adjusting items*, foreign exchange and commodity price effects. The nearest IFRS measures are production and manufacturing expenses and distributions and administration expenses. A reconciliation of production and manufacturing expenses plus distribution and administration expenses to adjusted operating expenditure is provided on page 28.
Adjusting items are items that
Capital expenditure is total cash capital expenditure as stated in the condensed group cash flow statement. Capital expenditure for the operating segments, gas & low carbon energy businesses and customers & products businesses is presented on the same basis.
Consolidation adjustment - UPII is unrealized profit in inventory arising on inter-segment transactions.
Divestment proceeds are disposal proceeds as per the condensed group cash flow statement.
downstream is the customers & products segment.
Effective tax rate (ETR) on replacement cost (RC) profit or loss is a non-IFRS measure. The ETR on RC profit or loss is calculated by dividing taxation on a RC basis by RC profit or loss before tax. Taxation on a RC basis for the group is calculated as taxation as stated on the group income statement adjusted for taxation on inventory holding gains and losses. Information on RC profit or loss is provided below.
Top of page 32
Glossary (continued)
Fair value accounting effects are non-IFRS adjustments to our IFRS profit (loss). They reflect the difference between the way
IFRS require that inventory held for trading is recorded at its fair value using period-end spot prices, whereas any related derivative commodity instruments are required to be recorded at values based on forward prices consistent with the contract maturity. Depending on market conditions, these forward prices can be either higher or lower than spot prices, resulting in measurement differences.
The way that
These include:
• Under management's internal measure of performance the inventory, transportation and capacity contracts in question are valued based on fair value using relevant forward prices prevailing at the end of the period.
• Fair value accounting effects also include changes in the fair value of the near-term portions of LNG contracts that fall within
Furthermore, the fair values of derivative instruments used to risk manage certain other oil, gas, power and other contracts, are deferred to match with the underlying exposure. The commodity contracts for business requirements are accounted for on an accruals basis.
In addition, fair value accounting effects include changes in the fair value of derivatives entered into by the group to manage currency exposure and interest rate risks relating to hybrid bonds to their respective first call periods. The hybrid bonds which are classified as equity instruments were recorded in the balance sheet at their issuance date at their USD equivalent issued value. Under IFRS these equity instruments are not remeasured from period to period, and do not qualify for application of hedge accounting. The derivative instruments relating to the hybrid bonds, however, are required to be recorded at fair value with mark to market gains and losses recognized in the income statement. Therefore, measurement differences in relation to the recognition of gains and losses occur. The fair value accounting effect, which is reported in the other businesses & corporate segment, eliminates the fair value gains and losses of these derivative financial instruments that are recognized in the income statement. We believe that this gives a better representation of performance, by more appropriately reflecting the economic effect of these risk management activities, in each period.
Top of page 33
Glossary (continued)
Gas & low carbon energy segment comprises our gas and low carbon businesses. Our gas business includes regions with upstream activities that predominantly produce natural gas, integrated gas and power and gas trading. From the first quarter of 2025 it also includes our Archaea business which prior to that was reported in the customers & products segment. Our low carbon business includes solar, offshore and onshore wind, hydrogen and CCS and power trading. Power trading includes trading of both renewable and non-renewable power.
Gearing and net debt are non-IFRS measures. Net debt is calculated as finance debt, as shown in the balance sheet, plus the fair value of associated derivative financial instruments that are used to hedge foreign currency exchange and interest rate risks relating to finance debt, for which hedge accounting is applied, less cash and cash equivalents. Net debt does not include accrued interest, which is reported within other receivables and other payables on the balance sheet and for which the associated cash flows are presented as operating cash flows in the group cash flow statement. Gearing is defined as the ratio of net debt to the total of net debt plus total equity.
We are unable to present reconciliations of forward-looking information for net debt or gearing to finance debt and total equity, because without unreasonable efforts, we are unable to forecast accurately certain adjusting items required to present a meaningful comparable IFRS forward-looking financial measure. These items include fair value asset (liability) of hedges related to finance debt and cash and cash equivalents, that are difficult to predict in advance in order to include in an IFRS estimate.
Gearing including leases and net debt including leases are non-IFRS measures. Net debt including leases is calculated as net debt plus lease liabilities, less the net amount of partner receivables and payables relating to leases entered into on behalf of joint operations. Gearing including leases is defined as the ratio of net debt including leases to the total of net debt including leases plus total equity.
Hydrocarbons - Liquids and natural gas. Natural gas is converted to oil equivalent at 5.8 billion cubic feet = 1 million barrels.
Inorganic capital expenditure is a subset of capital expenditure on a cash basis and a non-IFRS measure. Inorganic capital expenditure comprises consideration in business combinations and certain other significant investments made by the group. It is reported on a cash basis.
Inventory holding gains and losses are non-IFRS adjustments to our IFRS profit (loss) and represent:
• the difference between the cost of sales calculated using the replacement cost of inventory and the cost of sales calculated on the first-in first-out (FIFO) method after adjusting for any changes in provisions where the net realizable value of the inventory is lower than its cost. Under the FIFO method, which we use for IFRS reporting of inventories other than for trading inventories, the cost of inventory charged to the income statement is based on its historical cost of purchase or manufacture, rather than its replacement cost. In volatile energy markets, this can have a significant distorting effect on reported income. The amounts disclosed as inventory holding gains and losses represent the difference between the charge to the income statement for inventory on a FIFO basis (after adjusting for any related movements in net realizable value provisions) and the charge that would have arisen based on the replacement cost of inventory. For this purpose, the replacement cost of inventory is calculated using data from each operation's production and manufacturing system, either on a monthly basis, or separately for each transaction where the system allows this approach; and
• an adjustment relating to certain trading inventories that are not price risk managed which relate to a minimum inventory volume that is required to be held to maintain underlying business activities. This adjustment represents the movement in fair value of the inventories due to prices, on a grade by grade basis, during the period. This is calculated from each operation's inventory management system on a monthly basis using the discrete monthly movement in market prices for these inventories.
The amounts disclosed are not separately reflected in the financial statements as a gain or loss. No adjustment is made in respect of the cost of inventories held as part of a trading position and certain other temporary inventory positions that are price risk-managed. See Replacement cost (RC) profit or loss definition below.
Liquids - Liquids comprises crude oil, condensate and natural gas liquids. For the oil production & operations segment, it also includes bitumen.
Top of page 34
Glossary (continued)
Major projects have a
Operating cash flow is net cash provided by (used in) operating activities as stated in the condensed group cash flow statement.
Organic capital expenditure is a non-IFRS measure. Organic capital expenditure comprises capital expenditure on a cash basis less inorganic capital expenditure.
We are unable to present reconciliations of forward-looking information for organic capital expenditure to total cash capital expenditure, because without unreasonable efforts, we are unable to forecast accurately the adjusting item, inorganic capital expenditure, that is difficult to predict in advance in order to derive the nearest IFRS estimate.
Production-sharing agreement/contract (PSA/PSC) is an arrangement through which an oil and gas company bears the risks and costs of exploration, development and production. In return, if exploration is successful, the oil company receives entitlement to variable physical volumes of hydrocarbons, representing recovery of the costs incurred and a stipulated share of the production remaining after such cost recovery.
Realizations are the result of dividing revenue generated from hydrocarbon sales, excluding revenue generated from purchases made for resale and royalty volumes, by revenue generating hydrocarbon production volumes. Revenue generating hydrocarbon production reflects the
Refining availability represents
Refining indicator margin (RIM) is a simple indicator of the weighted average of
Replacement cost (RC) profit or loss / RC profit or loss attributable to
Structural cost reduction is calculated as decreases in underlying operating expenditure* (as defined on page 35) as a result of operational efficiencies, divestments, workforce reductions and other cost saving measures that are expected to be sustainable compared with 2023 levels. The total change between periods in underlying operating expenditure will reflect both structural cost reductions and other changes in spend, including market factors, such as inflation and foreign exchange impacts, as well as changes in activity levels and costs associated with new operations. Estimates of cumulative annual structural cost reduction may be revised depending on whether cost reductions realized in prior periods are determined to be sustainable compared with 2023 levels. Structural cost reductions are stewarded internally to support management's oversight of spending over time.
Top of page 35
Glossary (continued)
Technical service contract (TSC) - Technical service contract is an arrangement through which an oil and gas company bears the risks and costs of exploration, development and production. In return, the oil and gas company receives entitlement to variable physical volumes of hydrocarbons, representing recovery of the costs incurred and a profit margin which reflects incremental production added to the oilfield.
Tier 1 and tier 2 process safety events - Tier 1 events are losses of primary containment from a process of greatest consequence - causing harm to a member of the workforce, damage to equipment from a fire or explosion, a community impact or exceeding defined quantities. Tier 2 events are those of lesser consequence. These represent reported incidents occurring within
Underlying effective tax rate (ETR) is a non-IFRS measure. The underlying ETR is calculated by dividing taxation on an underlying replacement cost (RC) basis by underlying RC profit or loss before tax. Taxation on an underlying RC basis for the group is calculated as taxation as stated on the group income statement adjusted for taxation on inventory holding gains and losses and total taxation on adjusting items. Information on underlying RC profit or loss is provided below. Taxation on an underlying RC basis presented for the operating segments is calculated through an allocation of taxation on an underlying RC basis to each segment.
We are unable to present reconciliations of forward-looking information for underlying ETR to ETR on profit or loss for the period, because without unreasonable efforts, we are unable to forecast accurately certain adjusting items required to present a meaningful comparable IFRS forward-looking financial measure. These items include the taxation on inventory holding gains and losses and adjusting items, that are difficult to predict in advance in order to include in an IFRS estimate.
Underlying operating expenditure is a non-IFRS measure and a subset of production and manufacturing expenses plus distribution and administration expenses and excludes costs that are classified as adjusting items. It represents the majority of the remaining expenses in these line items but excludes certain costs that are variable, primarily with volumes (such as freight costs). Other variable costs are included in purchases in the income statement. Management believes that underlying operating expenditure is a performance measure that provides investors with useful information regarding the company's financial performance because it considers these expenses to be the principal operating and overhead expenses that are most directly under their control although they also include certain foreign exchange and commodity price effects. The nearest IFRS measures are production and manufacturing expenses and distribution and administration expenses. A reconciliation of production and manufacturing expenses plus distribution and administration expenses to underlying operating expenditure is provided on page 28.
Underlying production - 2025 underlying production, when compared with 2024, is production after adjusting for acquisitions and divestments, curtailments, and entitlement impacts in our production-sharing agreements/contracts and technical service contract*.
Underlying RC profit or loss / underlying RC profit or loss attributable to
Underlying RC profit or loss before interest and tax for the operating segments or customers & products businesses is calculated as RC profit or loss (as defined above) including profit or loss attributable to non-controlling interests before interest and tax for the operating segments and excluding net adjusting items for the respective operating segment or business.
Top of page 36
Glossary (continued)
Underlying RC profit or loss per share / underlying RC profit or loss per ADS is a non-IFRS measure. Earnings per share is defined in Note 7. Underlying RC profit or loss per ordinary share is calculated using the same denominator as earnings per share as defined in the consolidated financial statements. The numerator used is underlying RC profit or loss attributable to
upstream includes oil and natural gas field development and production within the gas & low carbon energy and oil production & operations segments.
upstream/hydrocarbon plant reliability (
upstream unit production costs are calculated as production cost divided by units of production. Production cost does not include ad valorem and severance taxes. Units of production are barrels for liquids and thousands of cubic feet for gas. Amounts disclosed are for
Working capital is movements in inventories and other current and non-current assets and liabilities as reported in the condensed group cash flow statement.
Change in working capital adjusted for inventory holding gains/losses, fair value accounting effects relating to subsidiaries and other adjusting items is a non-IFRS measure. It is calculated by adjusting for inventory holding gains/losses reported in the period; fair value accounting effects relating to subsidiaries reported within adjusting items for the period; and other adjusting items relating to the non-cash movement of US emissions obligations carried as a provision that will be settled by allowances held as inventory. This represents what would have been reported as movements in inventories and other current and non-current assets and liabilities, if the starting point in determining net cash provided by operating activities had been underlying replacement cost profit rather than profit for the period. The nearest equivalent measure on an IFRS basis for this is movements in inventories and other current and non-current assets and liabilities.
Trade marks
Trade marks of the
Top of page 37
Cautionary statement
In order to utilize the 'safe harbor' provisions of the United States Private Securities Litigation Reform Act of 1995 (the 'PSLRA') and the general doctrine of cautionary statements,
The discussion in this announcement contains certain forecasts, projections and forward-looking statements - that is, statements related to future, not past events and circumstances - with respect to the financial condition, results of operations and businesses of
In particular, the following, among other statements, are all forward-looking in nature: plans, expectations and assumptions regarding oil and gas demand, supply, prices or volatility; expectations regarding production and volumes; expectations regarding turnaround and maintenance activity; plans and expectations regarding
By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend on circumstances that will or may occur in the future and are outside the control of
Actual results or outcomes may differ materially from those expressed in such statements, depending on a variety of factors, including: the extent and duration of the impact of current market conditions including the volatility of oil prices, the effects of
Cautionary note to U.S. investors - This document contains references to non-proved reserves and production outlooks based on non-proved reserves that the
Top of page 38
|
|
Contacts
|
|
|
|
|
|
|
|
|
Press Office |
Rita Brown |
Paul Takahashi |
|
|
+44 (0) 7787 685821 |
+1 713 903 9729 |
|
|
|
|
|
Investor Relations |
Craig Marshall |
Graham Collins |
|
bp.com/investors |
+44 (0) 203 401 5592 |
+1 832 753 5116 |
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
