Equinor ASA ADR (EQNR)
Every figure this model derived for EQNR, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 13,994,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 5,036,000,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 38,034,000,000 | CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners |
2025-12-31 |
| current liabilities | 30,601,000,000 | CurrentLiabilitiesOtherThanLiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale |
2025-12-31 |
| equity | 40,424,000,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 665,000,000 | InterestPaidClassifiedAsOperatingActivities |
2025-12-31 |
| ocf | 19,971,000,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 105,828,000,000 | RevenueFromSaleOfOilAndGasProducts |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up EQNR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 33.25 |
| current ratio | 1.24 |
| current ratio reported | 1.24 |
| dilution pct | -8.0 |
| ebit cagr | -6.84 |
| ev ebit | 5.43 |
| ev owner earnings | 23.04 |
| ev sales | 1.3 |
| fcf margin | 5.65 |
| growth cv | 1.75 |
| interest cover | 38.12 |
| net debt ebitda | 0.7 |
| operating margin | 23.96 |
| owner earnings margin | 5.65 |
| roic | 30.86 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
330 more elements from EQNR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 131,727,000,000 | 2025-12-31 | 47 | USD |
EquityAndLiabilities | 131,727,000,000 | 2025-12-31 | 47 | USD |
Revenue | 106,462,000,000 | 2025-12-31 | 70 | USD |
RevenueAndOperatingIncome | 105,828,000,000 | 2025-12-31 | 63 | USD |
RevenueFromContractsWithCustomers | 105,242,000,000 | 2025-12-31 | 55 | USD |
NoncurrentAssets | 92,787,000,000 | 2025-12-31 | 54 | USD |
Liabilities | 91,230,000,000 | 2025-12-31 | 47 | USD |
OperatingExpense | 81,109,000,000 | 2025-12-31 | 64 | USD |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 75,695,000,000 | 2025-12-31 | 47 | USD |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 61,241,000,000 | 2025-12-31 | 7 | USD |
CurrentAssets | 60,990,000,000 | 2023-12-31 | 34 | USD |
NoncurrentLiabilities | 60,450,000,000 | 2025-12-31 | 47 | USD |
PropertyPlantAndEquipment | 58,822,000,000 | 2023-12-31 | 41 | USD |
OtherNoncurrentLiabilities | 57,346,000,000 | 2019-12-31 | 12 | USD |
CostOfSales | 55,164,000,000 | 2025-12-31 | 70 | USD |
ExpenseByNature | 55,058,000,000 | 2019-12-31 | 15 | USD |
NonderivativeFinancialLiabilitiesUndiscountedCashFlows | 48,809,000,000 | 2025-12-31 | 18 | USD |
FinancialAssets | 44,636,000,000 | 2025-12-31 | 20 | USD |
FinancialLiabilities | 43,330,000,000 | 2025-12-31 | 20 | USD |
Equity | 40,497,000,000 | 2025-12-31 | 73 | USD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 38,439,000,000 | 2025-12-31 | 23 | USD |
LiabilitiesArisingFromFinancingActivities | 35,937,000,000 | 2020-12-31 | 9 | USD |
CurrentLiabilities | 35,719,000,000 | 2023-12-31 | 33 | USD |
FinancialAssetsCarryingAmountImmediatelyAfterInitialApplicationOfIFRS9 | 27,778,000,000 | 2018-01-01 | 1 | USD |
FinancialAssetsCarryingAmountImmediatelyBeforeInitialApplicationOfIFRS9 | 27,778,000,000 | 2018-01-01 | 1 | USD |
DeferredTaxLiabilities | 26,092,000,000 | 2025-12-31 | 20 | USD |
ProfitLossFromOperatingActivities | 25,352,000,000 | 2025-12-31 | 70 | USD |
AccountingProfit | 25,088,000,000 | 2025-12-31 | 70 | USD |
ProfitLossBeforeTax | 25,088,000,000 | 2025-12-31 | 70 | USD |
LongtermBorrowings | 23,763,000,000 | 2025-12-31 | 48 | USD |
BondsIssued | 23,274,000,000 | 2025-12-31 | 17 | USD |
GrossFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 22,154,000,000 | 2025-12-31 | 8 | USD |
Borrowings | 21,536,000,000 | 2024-12-31 | 18 | USD |
GrossFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 21,325,000,000 | 2025-12-31 | 8 | USD |
PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 20,892,000,000 | 2025-12-31 | 60 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 20,460,000,000 | 2025-12-31 | 70 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 20,035,000,000 | 2025-12-31 | 30 | USD |
IncomeTaxExpenseContinuingOperations | 20,030,000,000 | 2025-12-31 | 70 | USD |
CurrentTaxExpenseIncome | 19,930,000,000 | 2025-12-31 | 30 | USD |
OtherCurrentAssets | 19,601,000,000 | 2019-12-31 | 12 | USD |
OtherCurrentLiabilities | 19,557,000,000 | 2019-12-31 | 12 | USD |
DeferredTaxAssets | 16,621,000,000 | 2025-12-31 | 20 | USD |
OtherProvisions | 15,791,000,000 | 2025-12-31 | 20 | USD |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreementsInStatementOfFinancialPosition | 15,232,000,000 | 2025-12-31 | 8 | USD |
OtherLongtermProvisions | 14,715,000,000 | 2025-12-31 | 38 | USD |
NetDeferredTaxLiabilities | 14,524,000,000 | 2025-12-31 | 47 | USD |
NetFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreementsInStatementOfFinancialPosition | 14,403,000,000 | 2025-12-31 | 8 | USD |
CurrentFinancialAssets | 14,297,000,000 | 2025-12-31 | 47 | USD |
CurrentInvestments | 14,297,000,000 | 2025-12-31 | 20 | USD |
NetFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 12,624,000,000 | 2025-12-31 | 8 | USD |
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 12,473,000,000 | 2025-12-31 | 11 | USD |
DepreciationAmortisationAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 12,318,000,000 | 2025-12-31 | 70 | USD |
ContractualCapitalCommitments | 12,196,000,000 | 2025-12-31 | 9 | USD |
TradeAndOtherPayables | 11,870,000,000 | 2023-12-31 | 41 | USD |
NetFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 11,795,000,000 | 2025-12-31 | 8 | USD |
CashFlowsFromUsedInFinancingActivities | -11,526,000,000 | 2025-12-31 | 70 | USD |
OtherNoncurrentAssets | 11,152,000,000 | 2019-12-31 | 12 | USD |
CurrentTaxLiabilities | 10,994,000,000 | 2025-12-31 | 47 | USD |
TradeAndOtherReceivables | 10,819,000,000 | 2025-12-31 | 48 | USD |
DepreciationAndAmortisationExpense | 9,838,000,000 | 2025-12-31 | 17 | USD |
TradeAndOtherCurrentPayables | 9,700,000,000 | 2025-12-31 | 7 | USD |
CashFlowsFromUsedInInvestingActivities | -9,596,000,000 | 2025-12-31 | 70 | USD |
ReceivablesFromContractsWithCustomers | 9,509,000,000 | 2025-12-31 | 18 | USD |
DeferredTaxLiabilityAsset | 9,471,000,000 | 2025-12-31 | 40 | USD |
InvestmentAccountedForUsingEquityMethod | 8,504,000,000 | 2025-12-31 | 54 | USD |
InvestmentsInAssociates | 8,504,000,000 | 2025-12-31 | 23 | USD |
RecoverableAmountOfAssetOrCashgeneratingUnit | 8,300,000,000 | 2025-12-31 | 23 | USD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 8,253,000,000 | 2018-12-31 | 1 | USD |
LiabilityAssetOfDefinedBenefitPlans | 8,204,000,000 | 2025-12-31 | 8 | USD |
CashAndCashEquivalentsIfDifferentFromStatementOfFinancialPosition | 8,107,000,000 | 2025-09-30 | 7 | USD |
ComprehensiveIncome | 7,708,000,000 | 2025-12-31 | 70 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 7,693,000,000 | 2025-12-31 | 70 | USD |
TradeReceivables | 7,649,000,000 | 2017-12-31 | 2 | USD |
GrossFinancialAssetsSetOffAgainstFinancialLiabilitiesSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 6,922,000,000 | 2025-12-31 | 8 | USD |
GrossFinancialLiabilitiesSetOffAgainstFinancialAssetsSubjectToOffsettingEnforceableMasterNettingArrangementsOrSimilarAgreements | 6,922,000,000 | 2025-12-31 | 8 | USD |
NoncurrentFinancialAssets | 6,839,000,000 | 2025-12-31 | 47 | USD |
IssuedCapital | 6,392,018,780 | 2025-12-31 | 8 | NOK |
RestrictedCashAndCashEquivalents | 6,140,000,000 | 2022-12-31 | 14 | USD |
IntangibleAssetsAndGoodwill | 5,950,000,000 | 2025-12-31 | 47 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 5,916,000,000 | 2025-12-31 | 46 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 5,915,000,000 | 2025-12-31 | 42 | USD |
IncreaseDecreaseThroughTreasuryShareTransactions | -5,791,000,000 | 2025-12-31 | 28 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 5,696,000,000 | 2025-12-31 | 20 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 5,456,000,000 | 2025-12-31 | 30 | USD |
ProfitLoss | 5,058,000,000 | 2025-12-31 | 70 | USD |
NetDeferredTaxAssets | 5,053,000,000 | 2025-12-31 | 47 | USD |
ProfitLossAttributableToOwnersOfParent | 5,043,000,000 | 2025-12-31 | 70 | USD |
EmployeeBenefitsExpense | 4,955,000,000 | 2025-12-31 | 30 | USD |
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised | 4,889,000,000 | 2025-12-31 | 20 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 4,832,000,000 | 2025-12-31 | 20 | USD |
DividendsPaidClassifiedAsFinancingActivities | 4,791,000,000 | 2025-12-31 | 70 | USD |
DividendsPaidOrdinaryShares | 4,791,000,000 | 2025-12-31 | 28 | USD |
OperatingExpenseExcludingCostOfSales | 4,675,000,000 | 2022-06-30 | 32 | USD |
DeferredTaxAssetWhenUtilisationIsDependentOnFutureTaxableProfitsInExcessOfProfitsFromReversalOfTaxableTemporaryDifferencesAndEntityHasSufferedLossInJurisdictionToWhichDeferredTaxAssetRelates | 4,636,000,000 | 2021-12-31 | 12 | USD |
FinanceLeaseLiabilities | 4,591,000,000 | 2019-06-30 | 6 | USD |
DepreciationPropertyPlantAndEquipment | 4,411,000,000 | 2019-06-30 | 3 | USD |
IncreaseDecreaseThroughForeignExchangeFinancialAssets | -4,200,000,000 | 2022-06-30 | 1 | USD |
NoncurrentRecognisedLiabilitiesDefinedBenefitPlan | 4,076,000,000 | 2025-12-31 | 47 | USD |
CurrentPortionOfLongtermBorrowings | 4,047,000,000 | 2025-12-31 | 48 | USD |
GrossLeaseLiabilities | 4,033,000,000 | 2025-12-31 | 16 | USD |
DividendPayables | 3,787,000,000 | 2025-12-31 | 20 | USD |
DividendsPaid | 3,787,000,000 | 2025-12-31 | 44 | USD |
WagesAndSalaries | 3,590,000,000 | 2025-12-31 | 30 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 3,429,000,000 | 2021-06-30 | 5 | USD |
LeaseLiabilities | 3,412,000,000 | 2025-12-31 | 21 | USD |
Inventories | 3,330,000,000 | 2025-12-31 | 47 | USD |
RightofuseAssets | 3,231,000,000 | 2021-12-31 | 16 | USD |
DilutiveEffectOfConvertibleInstrumentsOnNumberOfOrdinaryShares | 3,183,000,000 | 2022-12-31 | 27 | shares |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | -2,875,000,000 | 2025-12-31 | 70 | USD |
SecuredBankLoansReceived | 2,734,000,000 | 2025-12-31 | 2 | USD |
OtherComprehensiveIncome | 2,650,000,000 | 2025-12-31 | 70 | USD |
AmountsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialAssets | 2,608,000,000 | 2025-12-31 | 8 | USD |
AmountsSubjectToEnforceableMasterNettingArrangementOrSimilarAgreementNotSetOffAgainstFinancialLiabilities | 2,608,000,000 | 2025-12-31 | 8 | USD |
AdjustedWeightedAverageShares | 2,601,000,000 | 2025-12-31 | 22 | shares |
WeightedAverageShares | 2,593,000,000 | 2025-12-31 | 67 | shares |
NumberOfSharesIssued | 2,556,807,512 | 2025-12-31 | 20 | shares |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 2,517,000,000 | 2025-12-31 | 70 | USD |
ImpairmentLoss | 2,504,000,000 | 2022-12-31 | 8 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 2,481,000,000 | 2025-12-31 | 34 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 2,466,000,000 | 2025-12-31 | 70 | USD |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 2,456,000,000 | 2025-12-31 | 11 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 2,400,000,000 | 2025-12-31 | 70 | USD |
ShorttermBorrowings | 2,336,000,000 | 2025-12-31 | 20 | USD |
MinimumOperatingLeasePayments | 2,333,000,000 | 2017-12-31 | 3 | USD |
RepaymentsOfBondsNotesAndDebentures | 2,250,000,000 | 2017-12-31 | 1 | USD |
NoncurrentLeaseLiabilities | 2,221,000,000 | 2025-12-31 | 27 | USD |
RestrictedCashAndCashEquivalents | 2,217,000,000 | 2024-12-31 | 4 | USD |
NoncurrentRecognisedAssetsDefinedBenefitPlan | 2,107,000,000 | 2025-12-31 | 47 | USD |
LeaseAndSubleasePaymentsRecognisedAsExpense | 2,080,000,000 | 2018-12-31 | 6 | USD |
NoncurrentPrepayments | 2,073,000,000 | 2025-12-31 | 25 | USD |
CurrentCrudeOil | 2,028,000,000 | 2025-12-31 | 20 | USD |
IncreaseDecreaseInWorkingCapital | -1,992,000,000 | 2025-12-31 | 11 | USD |
SurplusDeficitInPlan | -1,969,000,000 | 2025-12-31 | 20 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 1,868,000,000 | 2025-12-31 | 12 | USD |
DividendsClassifiedAsExpense | 1,833,000,000 | 2020-12-31 | 7 | USD |
ContractualAmountsToBeExchangedInDerivativeFinancialInstrumentForWhichGrossCashFlowsAreExchanged | 1,823,000,000 | 2025-12-31 | 20 | USD |
DerivativeFinancialLiabilities | 1,795,000,000 | 2023-12-31 | 40 | USD |
OtherCurrentReceivables | 1,774,000,000 | 2023-12-31 | 14 | USD |
FairValueOfInvestmentsInAssociatesWherePriceQuotationsPublished | 1,691,000,000 | 2018-12-31 | 2 | USD |
CashOutflowForLeases | 1,638,000,000 | 2025-12-31 | 4 | USD |
PrepaymentsAndAccruedIncomeIncludingContractAssets | 1,579,000,000 | 2022-06-30 | 2 | USD |
CurrentRestrictedCashAndCashEquivalents | 1,572,000,000 | 2023-12-31 | 4 | USD |
IncreaseDecreaseInFinancialAssets | 1,571,000,000 | 2025-12-31 | 70 | USD |
IntangibleExplorationAndEvaluationAssets | 1,508,000,000 | 2025-12-31 | 20 | USD |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | 1,480,000,000 | 2020-12-31 | 6 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 1,471,000,000 | 2025-12-31 | 30 | USD |
IncreaseDecreaseThroughTransfersIntangibleAssetsAndGoodwill | -1,467,000,000 | 2021-06-30 | 5 | USD |
IncreaseDecreaseThroughTransfersPropertyPlantAndEquipment | 1,467,000,000 | 2021-06-30 | 5 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 1,459,000,000 | 2025-12-31 | 30 | USD |
TradeAndOtherCurrentPayablesToRelatedParties | 1,455,000,000 | 2025-12-31 | 4 | USD |
BalancesWithBanks | 1,402,000,000 | 2025-12-31 | 20 | USD |
PurchaseOfExplorationAndEvaluationAssets | 1,275,000,000 | 2023-12-31 | 24 | USD |
DepreciationRightofuseAssets | 1,265,000,000 | 2021-12-31 | 10 | USD |
IncreaseThroughNewLeasesLiabilitiesArisingFromFinancingActivities | 1,229,000,000 | 2025-12-31 | 4 | USD |
InterestReceivedClassifiedAsOperatingActivities | 1,221,000,000 | 2025-12-31 | 70 | USD |
SellingGeneralAndAdministrativeExpense | 1,207,000,000 | 2025-12-31 | 70 | USD |
CurrentLeaseLiabilities | 1,190,000,000 | 2025-12-31 | 28 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | 1,177,000,000 | 2025-12-31 | 10 | USD |
InvestmentIncome | 1,175,000,000 | 2025-12-31 | 70 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -1,150,000,000 | 2025-12-31 | 70 | USD |
NoncurrentDerivativeFinancialLiabilities | 1,150,000,000 | 2025-12-31 | 23 | USD |
ReversalOfImpairmentLoss | 1,102,000,000 | 2021-12-31 | 5 | USD |
OtherShorttermProvisions | 1,076,000,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | 1,064,000,000 | 2020-12-31 | 6 | USD |
ProvisionUsedOtherProvisions | 1,021,000,000 | 2025-12-31 | 10 | USD |
NoncurrentDerivativeFinancialAssets | 1,020,000,000 | 2025-12-31 | 47 | USD |
IssuedCapital | 995,470,065 | 2025-12-31 | 8 | USD |
AdditionalProvisionsOtherProvisions | 966,000,000 | 2025-12-31 | 10 | USD |
LicencesAndFranchises | 962,000,000 | 2020-06-30 | 1 | USD |
CurrentDividendPayables | 923,000,000 | 2025-12-31 | 47 | USD |
InterestExpenseOnBorrowings | 917,000,000 | 2025-12-31 | 31 | USD |
NoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSale | 906,000,000 | 2025-12-31 | 44 | USD |
IncreaseDecreaseInExistingProvisionsOtherProvisions | -889,000,000 | 2018-12-31 | 2 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | 883,000,000 | 2025-12-31 | 6 | USD |
PrepaymentsAndAccruedIncome | 861,000,000 | 2020-12-31 | 25 | USD |
ExpenseArisingFromExplorationForAndEvaluationOfMineralResources | 849,000,000 | 2025-12-31 | 70 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -813,000,000 | 2025-12-31 | 30 | USD |
CommercialPapersIssued | 799,000,000 | 2022-06-30 | 7 | USD |
BorrowingCostsCapitalised | 798,000,000 | 2025-12-31 | 30 | USD |
InterestCostsCapitalised | 798,000,000 | 2025-12-31 | 32 | USD |
NetForeignExchangeGain | 796,000,000 | 2020-12-31 | 7 | USD |
InterestIncomeOnOtherFinancialAssets | 776,000,000 | 2025-12-31 | 30 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 748,000,000 | 2025-12-31 | 4 | USD |
OtherReceivables | 740,000,000 | 2023-12-31 | 16 | USD |
CurrentTradeReceivables | 728,000,000 | 2025-12-31 | 8 | USD |
AdjustmentsForDecreaseIncreaseInInventories | 672,000,000 | 2022-12-31 | 2 | USD |
CurrentDerivativeFinancialAssets | 667,000,000 | 2025-12-31 | 47 | USD |
OtherIncome | 616,000,000 | 2025-12-31 | 70 | USD |
OtherRevenue | 616,000,000 | 2025-12-31 | 15 | USD |
PaymentsOfFinanceLeaseLiabilitiesClassifiedAsFinancingActivities | 612,000,000 | 2019-06-30 | 1 | USD |
IncreaseDecreaseThroughTimeValueOfMoneyAdjustmentOtherProvisions | 606,000,000 | 2025-12-31 | 10 | USD |
ReductionOfIssuedCapital | 589,934,295 | 2025-12-31 | 4 | NOK |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | -580,000,000 | 2025-12-31 | 30 | USD |
MinimumFinanceLeasePaymentsPayableAtPresentValue | 555,000,000 | 2018-12-31 | 2 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 530,000,000 | 2019-06-30 | 3 | USD |
OtherBorrowings | 523,000,000 | 2018-12-31 | 4 | USD |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 458,000,000 | 2023-12-31 | 16 | USD |
CurrentDerivativeFinancialLiabilities | 448,000,000 | 2025-12-31 | 47 | USD |
ChangesInFairValueOfFinancialAssetsRelatedCreditDerivativesOrSimilarInstruments | -439,000,000 | 2017-12-31 | 2 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | 429,000,000 | 2025-12-31 | 70 | USD |
ShorttermInvestmentsClassifiedAsCashEquivalents | 428,000,000 | 2025-12-31 | 20 | USD |
CurrentLoansAndReceivables | 427,000,000 | 2017-12-31 | 2 | USD |
OtherCurrentNonfinancialLiabilities | 416,000,000 | 2025-12-31 | 4 | USD |
SocialSecurityContributions | 381,000,000 | 2025-12-31 | 30 | USD |
ReceivablesDueFromJointVentures | 380,000,000 | 2025-12-31 | 18 | USD |
CurrentPetroleumAndPetrochemicalProducts | 367,000,000 | 2025-12-31 | 20 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 362,000,000 | 2023-03-31 | 2 | USD |
ResearchAndDevelopmentExpense | 352,000,000 | 2025-12-31 | 30 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 332,000,000 | 2023-12-31 | 24 | USD |
ImpairmentLossRecognisedInProfitOrLoss | -315,000,000 | 2018-12-31 | 6 | USD |
NetForeignExchangeLoss | 315,000,000 | 2023-12-31 | 17 | USD |
InterestExpenseOnFinancialLiabilitiesDesignatedAtFairValueThroughProfitOrLoss | 306,000,000 | 2025-12-31 | 17 | USD |
GainsLossesArisingFromSaleAndLeasebackTransactions | 294,000,000 | 2025-12-31 | 15 | USD |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | -287,000,000 | 2025-12-31 | 70 | USD |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 286,000,000 | 2022-12-31 | 9 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 284,000,000 | 2025-12-31 | 70 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesOtherProvisions | 284,000,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseThroughOtherChangesPropertyPlantAndEquipment | -281,000,000 | 2021-06-30 | 1 | USD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 276,000,000 | 2025-12-31 | 30 | USD |
ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities | 272,000,000 | 2023-12-31 | 59 | USD |
RentalIncome | 272,000,000 | 2017-12-31 | 3 | USD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossBeforeTax | 270,000,000 | 2025-12-31 | 17 | USD |
DividendsPaidToEquityHoldersOfParentClassifiedAsFinancingActivities | 269,000,000 | 2025-12-31 | 17 | USD |
FinanceIncomeCost | -265,000,000 | 2025-12-31 | 70 | USD |
GainLossRecognisedOnMeasurementToFairValueLessCostsToSellOrOnDisposalOfAssetsOrDisposalGroupsConstitutingDiscontinuedOperation | -258,000,000 | 2023-03-31 | 2 | USD |
AdjustmentsForFairValueGainsLosses | -256,000,000 | 2024-12-31 | 3 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | 245,000,000 | 2025-12-31 | 59 | USD |
WritedownsReversalsOfPropertyPlantAndEquipment | 245,000,000 | 2022-06-30 | 5 | USD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | -235,973,718 | 2025-12-31 | 4 | shares |
IncomeTaxesPaidRefund | 231,000,000 | 2025-12-31 | 41 | USD |
CurrentCommercialPapersIssuedAndCurrentPortionOfNoncurrentCommercialPapersIssued | 224,000,000 | 2025-12-31 | 22 | USD |
PostemploymentBenefitExpenseDefinedContributionPlans | 213,000,000 | 2022-12-31 | 21 | USD |
CurrentServiceCostNetDefinedBenefitLiabilityAsset | 209,000,000 | 2021-12-31 | 18 | USD |
TradeAndOtherReceivablesDueFromRelatedParties | 203,000,000 | 2025-12-31 | 20 | USD |
ProvisionsForEmployeeBenefits | 190,000,000 | 2025-12-31 | 10 | USD |
PostemploymentBenefitExpenseDefinedBenefitPlans | 188,000,000 | 2022-12-31 | 21 | USD |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 179,000,000 | 2025-12-31 | 37 | USD |
AdditionsToRightofuseAssets | 167,000,000 | 2021-06-30 | 5 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 166,000,000 | 2021-06-30 | 5 | USD |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 162,000,000 | 2025-12-31 | 70 | USD |
AdjustmentsForDeferredTaxOfPriorPeriods | -155,000,000 | 2025-12-31 | 30 | USD |
IncreaseDecreaseThroughChangeInDiscountRateOtherProvisions | -155,000,000 | 2025-12-31 | 10 | USD |
InventoryWritedown2011 | 143,000,000 | 2022-12-31 | 14 | USD |
RevenueFromDividends | 139,000,000 | 2025-12-31 | 30 | USD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | -137,000,000 | 2023-12-31 | 25 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | 135,000,000 | 2025-12-31 | 70 | USD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 133,000,000 | 2025-12-31 | 70 | USD |
InterestExpenseOnLeaseLiabilities | 120,000,000 | 2025-12-31 | 25 | USD |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceCurrentTaxExpense | 115,000,000 | 2020-03-31 | 1 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 114,000,000 | 2025-12-31 | 70 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | -112,000,000 | 2025-12-31 | 46 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 106,000,000 | 2021-06-30 | 1 | USD |
AdjustmentsForCurrentTaxOfPriorPeriod | 105,000,000 | 2025-12-31 | 30 | USD |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | 105,000,000 | 2022-12-31 | 21 | USD |
UndiscountedFinanceLeasePaymentsToBeReceived | 104,000,000 | 2021-12-31 | 7 | USD |
InterestIncomeOnFinancialAssetsDesignatedAtFairValueThroughProfitOrLoss | 94,000,000 | 2021-12-31 | 8 | USD |
UnsecuredBankLoansReceived | 91,000,000 | 2025-12-31 | 14 | USD |
InterestIncomeOnFinancialAssetsHeldForTrading | 80,000,000 | 2017-12-31 | 5 | USD |
NoncontrollingInterests | 74,000,000 | 2025-12-31 | 47 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | -73,000,000 | 2021-06-30 | 5 | USD |
EstimateOfContributionsExpectedToBePaidToPlan | 71,000,000 | 2024-12-31 | 3 | USD |
CurrentNaturalGas | 60,000,000 | 2025-12-31 | 20 | USD |
OtherAdjustmentsToReconcileProfitLoss | -58,000,000 | 2025-12-31 | 70 | USD |
ContributionsToPlanNetDefinedBenefitLiabilityAsset | 57,000,000 | 2022-12-31 | 21 | USD |
ReductionOfIssuedCapital | 56,222,940 | 2025-12-31 | 4 | USD |
InterestPaidClassifiedAsFinancingActivities | 54,000,000 | 2021-06-30 | 1 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossExplorationAndEvaluationAssets | -53,000,000 | 2023-12-31 | 59 | USD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 51,000,000 | 2025-12-31 | 59 | USD |
UnearnedFinanceIncomeRelatingToFinanceLeasePaymentsReceivable | 34,000,000 | 2019-12-31 | 1 | USD |
InterestIncomeOnLoansAndReceivables | 31,000,000 | 2023-12-31 | 24 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 29,000,000 | 2025-12-31 | 30 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss | 29,000,000 | 2025-12-31 | 70 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 26,000,000 | 2025-12-31 | 67 | USD |
InterestExpenseOnFinanceLeases | 23,000,000 | 2018-12-31 | 6 | USD |
OtherInventories | 21,000,000 | 2025-12-31 | 20 | USD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 18,000,000 | 2025-12-31 | 70 | USD |
AuditorsRemuneration | 16,200,000 | 2025-12-31 | 30 | USD |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 15,000,000 | 2025-12-31 | 70 | USD |
ProfitLossAttributableToNoncontrollingInterests | 15,000,000 | 2025-12-31 | 70 | USD |
AuditorsRemunerationForAuditServices | 14,100,000 | 2025-12-31 | 9 | USD |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | -13,000,000 | 2025-12-31 | 44 | USD |
KeyManagementPersonnelCompensation | 12,800,000 | 2025-12-31 | 30 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 12,400,000 | 2025-12-31 | 30 | USD |
DeferredTaxExpenseIncome | -5,000,000 | 2025-12-31 | 30 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -5,000,000 | 2025-12-31 | 30 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | -5,000,000 | 2021-06-30 | 5 | USD |
AcquisitionsThroughBusinessCombinationsPropertyPlantAndEquipment | 4,000,000 | 2021-06-30 | 4 | USD |
OtherFinanceIncomeCost | -3,000,000 | 2025-12-31 | 46 | USD |
PastServiceCostNetDefinedBenefitLiabilityAsset | -3,000,000 | 2021-12-31 | 12 | USD |
IncreaseDecreaseThroughCumulativeCatchupAdjustmentsToRevenueArisingFromChangeInEstimateOfTransactionPriceContractAssets | 2,000,000 | 2020-06-30 | 6 | USD |
PaymentsInRespectOfSettlementsNetDefinedBenefitLiabilityAsset | 2,000,000 | 2017-12-31 | 3 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 400,000 | 2025-12-31 | 30 | USD |
AuditorsRemunerationForOtherServices | 300,000 | 2025-12-31 | 9 | USD |
AverageNumberOfEmployees | 24,700 | 2025-12-31 | 6 | employee |
AverageNumberOfEmployees | 22,600 | 2023-12-31 | 24 | Employees |
DividendsPaidOrdinarySharesPerShare | 38 | 2023-12-31 | 16 | NOK/shares |
WeightedAverageDurationOfDefinedBenefitObligation | 16 | 2018-12-31 | 4 | Y |
AverageForeignExchangeRate | 12 | 2024-12-31 | 3 | NOK/EUR |
AverageForeignExchangeRate | 10 | 2024-12-31 | 3 | NOK/USD |
DividendsPaidOrdinarySharesPerShare | 4 | 2023-12-31 | 16 | USD/shares |
DividendsPaidOrdinarySharesPerShare | 4 | 2018-06-30 | 8 | NOK |
ParValuePerShare | 2 | 2025-12-31 | 8 | NOK/shares |
BasicEarningsLossPerShare | 2 | 2025-12-31 | 70 | USD/shares |
DilutedEarningsLossPerShare | 2 | 2025-12-31 | 70 | USD/shares |
DividendsRecognisedAsDistributionsToOwnersPerShare | 1 | 2025-12-31 | 18 | USD/shares |
AverageForeignExchangeRate | 1 | 2024-12-31 | 2 | USD/GBP |
ProportionOfOwnershipInterestInSubsidiary | 1 | 2025-12-31 | 5 | pure |
AverageEffectiveTaxRate | 1 | 2025-12-31 | 66 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2017-12-31 | 1 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 31 | pure |
DiscountRateUsedInCurrentMeasurementOfFairValueLessCostsOfDisposal | 0 | 2021-12-31 | 7 | pure |
BorrowingsInterestRate | 0 | 2019-11-13 | 2 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 2 | pure |
ActuarialGainsLossesArisingFromChangesInDemographicAssumptionsNetDefinedBenefitLiabilityAsset | 0 | 2019-12-31 | 9 | USD |
AmountsPayableRelatedPartyTransactions | 0 | 2021-12-31 | 18 | USD |
AuditorsRemunerationForTaxServices | 0 | 2025-12-31 | 9 | USD |
BankOverdraftsClassifiedAsCashEquivalents | 0 | 2024-12-31 | 45 | USD |
ContingentRentsRecognisedAsExpenseClassifiedAsOperatingLease | 0 | 2018-12-31 | 6 | USD |
CurrentReceivablesDueFromAssociates | 0 | 2019-12-31 | 7 | USD |
ExpenseRelatingToVariableLeasePaymentsNotIncludedInMeasurementOfLeaseLiabilities | 0 | 2020-12-31 | 2 | USD |
GainsLossesArisingFromSettlementsNetDefinedBenefitLiabilityAsset | 0 | 2021-12-31 | 18 | USD |
GainsLossesOnRemeasuringAvailableforsaleFinancialAssetsNetOfTax | 0 | 2020-12-31 | 30 | USD |
IncreaseDecreaseInFinancialAssetsArisingFromChangeInMeasurementAttributeFirstApplicationOfIFRS9 | 0 | 2018-01-01 | 1 | USD |
IncreaseDecreaseThroughFinancingCashFlowsLiabilitiesArisingFromFinancingActivities | 0 | 2020-12-31 | 6 | USD |
IncreaseDecreaseThroughOtherChangesIntangibleAssetsAndGoodwill | 0 | 2021-06-30 | 1 | USD |
InterestExpenseIncomeNetDefinedBenefitLiabilityAsset | 0 | 2018-12-31 | 6 | USD |
KeyManagementPersonnelCompensationOtherLongtermBenefits | 0 | 2025-12-31 | 30 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 0 | 2025-12-31 | 30 | USD |
NoncurrentReceivablesDueFromAssociates | 0 | 2019-12-31 | 7 | USD |
UnusedTaxCreditsForWhichNoDeferredTaxAssetRecognised | 0 | 2025-12-31 | 20 | USD |
What to be careful about
What this model itself distrusts about EQNR's figures. Written by the derivation as it ran, not added afterwards.
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- gross profit not tagged; rebuilt from RevenueFromSaleOfOilAndGasProducts - CostOfSales
- forward EPS growth +53.4% is analyst consensus, not a filing: consensus 2027 EPS 4.76 against trailing 2.02, over 2 year(s), from 6 analysts (taken 2026-10-13)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- growth DROPPED from the total: only 2 of 4 inputs could be computed (revenue growth, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions