| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 10 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 23 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 34 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Earnings (loss) before income taxes | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
1 371
|
| | | | | 1 477 | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
274
|
| | | | | 375 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | | | 1 114 | | | | |
|
993
|
| |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(539)
|
| | | | | (131) | | |
|
||||||||||||||
| Income tax expense | | | |
|
(610)
|
| | | | | (662) | | |
| Net earnings | | | |
|
1 610
|
| | | | | 2 052 | | |
| Adjusted operating earnings (loss)(1) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
1 365
|
| | | | | 1 490 | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
274
|
| | | | | 375 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | | | 1 118 | | | | |
|
998
|
| |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(319)
|
| | | | | (430) | | |
|
||||||||||||||
|
Income tax expense included in adjusted operating earnings
|
| | |
|
(621)
|
| | | | | (624) | | |
| Total | | | |
|
1 817
|
| | | | | 1 809 | | |
| Adjusted funds from (used in) operations(1) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
2 443
|
| | | | | 2 588 | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
467
|
| | | | | 491 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | |
|
1 306
|
| | | | | 1 194 | | |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(398)
|
| | | | | (533) | | |
|
||||||||||||||
|
Current income tax expense
|
| | |
|
(649)
|
| | | | | (738) | | |
| Total | | | |
|
3 169
|
| | | | | 3 002 | | |
|
Change in non-cash working capital
|
| | |
|
(382)
|
| | | | | (1 963) | | |
|
||||||||||||||
| Cash flow provided by operating activities | | | |
|
2 787
|
| | | | | 1 039 | | |
| Capital and exploration expenditures(2)(3) | | | | | | | | | | | | | |
|
||||||||||||||
|
Asset sustainment and maintenance
|
| | |
|
574
|
| | | | | 590 | | |
|
||||||||||||||
|
Economic investment
|
| | |
|
663
|
| | | | | 438 | | |
| Total | | | |
|
1 237
|
| | | | | 1 028 | | |
| Free funds flow(1) | | | |
|
1 858
|
| | | | | 1 916 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
(mbbls/d, unless otherwise noted)
|
| |
2024
|
| |
2023
|
| ||||||
| Production volumes | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands – Upgraded – net SCO and diesel
|
| | |
|
545.0
|
| | | | | 497.8 | | |
|
||||||||||||||
|
Oil Sands – Non-upgraded bitumen
|
| | |
|
240.0
|
| | | | | 177.3 | | |
| Total Oil Sands production volumes | | | |
|
785.0
|
| | | | | 675.1 | | |
| Exploration and Production | | | |
|
50.3
|
| | | | | 67.0 | | |
| Total upstream production | | | |
|
835.3
|
| | | | | 742.1 | | |
| Refinery utilization (%) | | | |
|
98
|
| | | | | 79 | | |
|
||||||||||||||
| Refinery crude oil processed | | | |
|
455.3
|
| | | | | 367.7 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Net earnings | | | |
|
1 610
|
| | | | | 2 052 | | |
|
||||||||||||||
|
Unrealized foreign exchange loss on U.S. dollar denominated debt
|
| | |
|
220
|
| | | | | 3 | | |
|
||||||||||||||
|
Unrealized (gain) loss on risk management activities
|
| | |
|
(2)
|
| | | | | 18 | | |
|
||||||||||||||
|
Gain on significant disposal
|
| | |
|
—
|
| | | | | (302) | | |
|
||||||||||||||
|
Income tax (recovery) expense on adjusted operating earnings adjustments
|
| | |
|
(11)
|
| | | | | 38 | | |
| Adjusted operating earnings(1) | | | |
|
1 817
|
| | | | | 1 809 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Operations, selling and corporate costs | | | |
|
2 815
|
| | | | | 2 726 | | |
|
||||||||||||||
| Commodities | | | |
|
466
|
| | | | | 551 | | |
|
||||||||||||||
| Share-based compensation and other(1) | | | |
|
159
|
| | | | | 147 | | |
| Total operating, selling and general (OS&G) expenses | | | |
|
3 440
|
| | | | | 3 424 | | |
| | | | | | |
Average for the
three months ended March 31 |
| |||||||||
| | | | | | |
2024
|
| |
2023
|
| ||||||
| WTI crude oil at Cushing | | |
US$/bbl
|
| | |
|
76.95
|
| | | | | 76.10 | | |
|
|||||||||||||||||
| Dated Brent crude | | |
US$/bbl
|
| | |
|
83.25
|
| | | | | 81.25 | | |
|
|||||||||||||||||
| Dated Brent/Maya crude oil FOB price differential | | |
US$/bbl
|
| | |
|
14.10
|
| | | | | 18.40 | | |
|
|||||||||||||||||
| MSW at Edmonton | | |
Cdn$/bbl
|
| | |
|
92.20
|
| | | | | 99.05 | | |
|
|||||||||||||||||
| WCS at Hardisty | | |
US$/bbl
|
| | |
|
57.60
|
| | | | | 51.35 | | |
|
|||||||||||||||||
| WTI-WCS light/heavy differential | | |
US$/bbl
|
| | |
|
(19.35)
|
| | | | | (24.75) | | |
|
|||||||||||||||||
| SYN-WTI (differential) premium | | |
US$/bbl
|
| | |
|
(7.40)
|
| | | | | 2.10 | | |
|
|||||||||||||||||
| Condensate at Edmonton | | |
US$/bbl
|
| | |
|
72.80
|
| | | | | 79.85 | | |
|
|||||||||||||||||
| Natural gas (Alberta spot) at AECO | | |
Cdn$/GJ
|
| | |
|
2.20
|
| | | | | 3.05 | | |
|
|||||||||||||||||
| Alberta Power Pool Price | | |
Cdn$/MWh
|
| | |
|
99.30
|
| | | | | 142.00 | | |
|
|||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
27.05
|
| | | | | 36.70 | | |
|
|||||||||||||||||
| Chicago 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
19.80
|
| | | | | 31.55 | | |
|
|||||||||||||||||
| Portland 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
26.85
|
| | | | | 37.40 | | |
|
|||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
27.95
|
| | | | | 37.65 | | |
|
|||||||||||||||||
| U.S. Renewable Volume Obligation | | |
US$/bbl
|
| | |
|
3.70
|
| | | | | 8.20 | | |
|
|||||||||||||||||
| Suncor custom 5-2-2-1 index(2) | | |
US$/bbl
|
| | |
|
35.95
|
| | | | | 42.80 | | |
|
|||||||||||||||||
| Exchange rate (average) | | |
US$/Cdn$
|
| | |
|
0.74
|
| | | | | 0.74 | | |
|
|||||||||||||||||
| Exchange rate (end of period) | | |
US$/Cdn$
|
| | |
|
0.74
|
| | | | | 0.74 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Operating revenues | | | |
|
6 922
|
| | | | | 6 067 | | |
|
||||||||||||||
| Less: Royalties | | | |
|
(782)
|
| | | | | (272) | | |
| Operating revenues, net of royalties | | | |
|
6 140
|
| | | | | 5 795 | | |
| Earnings before income taxes | | | |
|
1 371
|
| | | | | 1 477 | | |
| Adjusted for: | | | | | | | | | | | | | |
|
||||||||||||||
|
Unrealized (gain) loss on risk management activities
|
| | |
|
(6)
|
| | | | | 13 | | |
| Adjusted operating earnings(1) | | | |
|
1 365
|
| | | | | 1 490 | | |
| Adjusted funds from operations(1) | | | |
|
2 443
|
| | | | | 2 588 | | |
| Free funds flow(1) | | | |
|
1 448
|
| | | | | 1 778 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
(mbbls/d)
|
| |
2024
|
| |
2023
|
| ||||||
| Oil Sands bitumen production | | | | | | | | | | | | | |
|
||||||||||||||
|
Upgrader bitumen throughput
|
| | |
|
692.1
|
| | | | | 634.0 | | |
|
||||||||||||||
|
Non-upgraded bitumen production
|
| | |
|
240.0
|
| | | | | 177.3 | | |
| Total Oil Sands bitumen production | | | |
|
932.1
|
| | | | | 811.3 | | |
| Upgraded – net SCO and diesel | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands operations(1)
|
| | |
|
374.6
|
| | | | | 332.7 | | |
|
||||||||||||||
|
Syncrude(1)
|
| | |
|
197.9
|
| | | | | 184.9 | | |
|
||||||||||||||
|
Inter-asset transfers and consumption(2)(3)
|
| | |
|
(27.5)
|
| | | | | (19.8) | | |
| Upgraded – net SCO and diesel production | | | |
|
545.0
|
| | | | | 497.8 | | |
| Non-upgraded bitumen | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands operations
|
| | |
|
120.3
|
| | | | | 109.9 | | |
|
||||||||||||||
|
Fort Hills
|
| | |
|
177.6
|
| | | | | 74.7 | | |
|
||||||||||||||
|
Syncrude
|
| | |
|
—
|
| | | | | 5.2 | | |
|
||||||||||||||
|
Inter-asset transfers(4)
|
| | |
|
(57.9)
|
| | | | | (12.5) | | |
| Non-upgraded bitumen production | | | |
|
240.0
|
| | | | | 177.3 | | |
| Oil Sands production volumes to market | | | | | | | | | | | | | |
|
||||||||||||||
|
Upgraded – net SCO and diesel
|
| | |
|
545.0
|
| | | | | 497.8 | | |
|
||||||||||||||
|
Non-upgraded bitumen
|
| | |
|
240.0
|
| | | | | 177.3 | | |
| Total Oil Sands production volumes | | | |
|
785.0
|
| | | | | 675.1 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
(mbbls/d)
|
| |
2024
|
| |
2023
|
| ||||||
| Upgraded – net SCO and diesel | | | |
|
550.3
|
| | | | | 504.0 | | |
|
||||||||||||||
| Non-upgraded bitumen | | | |
|
233.8
|
| | | | | 174.1 | | |
| Total | | | |
|
784.1
|
| | | | | 678.1 | | |
|
Net of transportation costs, but before royalties
|
| |
Three months ended
March 31 |
| |||||||||
|
($/bbl)
|
| |
2024
|
| |
2023
|
| ||||||
| Upgraded – net SCO and diesel | | | |
|
90.97
|
| | | | | 98.87 | | |
|
||||||||||||||
| Non-upgraded bitumen | | | |
|
65.11
|
| | | | | 51.50 | | |
|
||||||||||||||
| Average crude | | | |
|
83.24
|
| | | | | 86.71 | | |
|
||||||||||||||
| Average crude, relative to WTI | | | |
|
(20.55)
|
| | | | | (16.18) | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions, except as noted)
|
| |
2024
|
| |
2023
|
| ||||||
| Oil Sands OS&G(1) | | | |
|
2 482
|
| | | | | 2 421 | | |
| Oil Sands operations cash operating costs reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands operations OS&G
|
| | |
|
1 278
|
| | | | | 1 372 | | |
|
||||||||||||||
|
Non-production costs(3)
|
| | |
|
37
|
| | | | | (51) | | |
|
||||||||||||||
|
Excess power capacity and other(4)
|
| | |
|
(105)
|
| | | | | (142) | | |
|
Oil Sands operations cash operating costs(2)
|
| | |
|
1 210
|
| | | | | 1 179 | | |
|
||||||||||||||
|
Oil Sands operations production volumes (mbbls/d)
|
| | |
|
494.9
|
| | | | | 442.6 | | |
|
||||||||||||||
|
Oil Sands operations cash operating costs(2) ($/bbl)
|
| | |
|
26.85
|
| | | | | 29.60 | | |
| Fort Hills cash operating costs reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Fort Hills OS&G
|
| | |
|
613
|
| | | | | 349 | | |
|
||||||||||||||
|
Non-production costs(3)
|
| | |
|
(67)
|
| | | | | (54) | | |
|
||||||||||||||
|
Excess power capacity(4)
|
| | |
|
(15)
|
| | | | | (17) | | |
|
Fort Hills cash operating costs(2)
|
| | |
|
531
|
| | | | | 278 | | |
|
||||||||||||||
|
Fort Hills production volumes (mbbls/d)
|
| | |
|
177.6
|
| | | | | 74.7 | | |
|
||||||||||||||
|
Fort Hills cash operating costs(2) ($/bbl)
|
| | |
|
32.85
|
| | | | | 41.40 | | |
| Syncrude cash operating costs reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Syncrude OS&G
|
| | |
|
656
|
| | | | | 751 | | |
|
||||||||||||||
|
Non-production costs(3)
|
| | |
|
(6)
|
| | | | | (58) | | |
|
||||||||||||||
|
Excess power capacity(4)
|
| | |
|
(8)
|
| | | | | (4) | | |
|
Syncrude cash operating costs(2)
|
| | |
|
642
|
| | | | | 689 | | |
|
||||||||||||||
|
Syncrude production volumes (mbbls/d)
|
| | |
|
197.9
|
| | | | | 190.1 | | |
|
||||||||||||||
|
Syncrude cash operating costs(2) ($/bbl)
|
| | |
|
35.70
|
| | | | | 40.25 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Operating revenues(1) | | | |
|
765
|
| | | | | 734 | | |
|
||||||||||||||
| Less: Royalties(1) | | | |
|
(142)
|
| | | | | (86) | | |
| Operating revenues, net of royalties | | | |
|
623
|
| | | | | 648 | | |
| Earnings before income taxes | | | |
|
274
|
| | | | | 375 | | |
| Adjusted operating earnings(2) | | | |
|
274
|
| | | | | 375 | | |
| Adjusted funds from operations(2) | | | |
|
467
|
| | | | | 491 | | |
| Free funds flow(2) | | | |
|
325
|
| | | | | 353 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
(mbbls/d)
|
| |
2024
|
| |
2023
|
| ||||||
| E&P Canada | | | |
|
46.7
|
| | | | | 46.7 | | |
|
||||||||||||||
| E&P International | | | |
|
3.6
|
| | | | | 20.3 | | |
| Total production | | | |
|
50.3
|
| | | | | 67.0 | | |
| Total sales volumes | | | |
|
63.3
|
| | | | | 68.7 | | |
|
Net of transportation costs, but before royalties
|
| |
Three months ended
March 31 |
| |||||||||
|
($/bbl)
|
| |
2024
|
| |
2023
|
| ||||||
| E&P Canada | | | |
|
107.52
|
| | | | | 101.11 | | |
|
||||||||||||||
| E&P International(2) | | | |
|
—
|
| | | | | 113.82 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Operating revenues | | | |
|
7 613
|
| | | | | 7 173 | | |
|
Earnings before income taxes
|
| | | | 1 114 | | | | |
|
993
|
| |
| Adjusted for: | | | | | | | | | | | | | |
|
||||||||||||||
|
Unrealized loss on risk management activities
|
| | |
|
4
|
| | | | | 5 | | |
| Adjusted operating earnings(1) | | | |
|
1 118
|
| | | | | 998 | | |
| Adjusted funds from operations(1) | | | |
|
1 306
|
| | | | | 1 194 | | |
| Free funds flow(1) | | | |
|
1 138
|
| | | | | 1 069 | | |
| | | |
Three months ended
March 31 |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Crude oil processed (mbbls/d) | | | | | | | | | | | | | |
|
||||||||||||||
|
Eastern North America
|
| | |
|
216.5
|
| | | | | 203.9 | | |
|
||||||||||||||
|
Western North America
|
| | |
|
238.8
|
| | | | | 163.8 | | |
| Total | | | |
|
455.3
|
| | | | | 367.7 | | |
| Refinery utilization(1) (%) | | | | | | | | | | | | | |
|
||||||||||||||
|
Eastern North America
|
| | |
|
98
|
| | | | | 92 | | |
|
||||||||||||||
|
Western North America
|
| | |
|
98
|
| | | | | 67 | | |
| Total | | | |
|
98
|
| | | | | 79 | | |
| Refined product sales (mbbls/d) | | | | | | | | | | | | | |
|
||||||||||||||
|
Gasoline
|
| | |
|
243.5
|
| | | | | 208.3 | | |
|
||||||||||||||
|
Distillate
|
| | |
|
260.1
|
| | | | | 232.7 | | |
|
||||||||||||||
|
Other
|
| | |
|
77.4
|
| | | | | 73.8 | | |
| Total | | | |
|
581.0
|
| | | | | 514.8 | | |
| Refinery production(2) (mbbls) | | | |
|
44 074
|
| | | | | 35 583 | | |
|
Refining and marketing gross margin – First-in, first-out (FIFO)(3) ($/bbl)
|
| | |
|
46.65
|
| | | | | 55.45 | | |
|
||||||||||||||
|
Refining and marketing gross margin – Last-in, first-out (LIFO)(3) ($/bbl)
|
| | |
|
45.75
|
| | | | | 59.15 | | |
|
||||||||||||||
|
Refining operating expense(3) ($/bbl)
|
| | |
|
7.15
|
| | | | | 8.15 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Loss before income taxes | | | |
|
(539)
|
| | | | | (131) | | |
| Adjusted for: | | | | | | | | | | | | | |
|
||||||||||||||
|
Unrealized foreign exchange loss on U.S. dollar denominated debt
|
| | |
|
220
|
| | | | | 3 | | |
|
||||||||||||||
|
Gain on significant disposal
|
| | |
|
—
|
| | | | | (302) | | |
| Adjusted operating loss(1) | | | |
|
(319)
|
| | | | | (430) | | |
|
||||||||||||||
|
Corporate
|
| | |
|
(196)
|
| | | | | (437) | | |
|
||||||||||||||
|
Eliminations – Intersegment profit (eliminated) realized
|
| | |
|
(123)
|
| | | | | 7 | | |
| Adjusted funds used in operations(1) | | | |
|
(398)
|
| | | | | (533) | | |
| Free funds deficit(1) | | | |
|
(404)
|
| | | | | (546) | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Current income tax expense | | | |
|
649
|
| | | | | 738 | | |
|
||||||||||||||
| Deferred income tax recovery | | | |
|
(39)
|
| | | | | (76) | | |
| Income tax expense included in net earnings | | | |
|
610
|
| | | | | 662 | | |
|
||||||||||||||
| Less: Income tax (recovery) expense on adjusted operating earnings adjustments | | | |
|
(11)
|
| | | | | 38 | | |
| Income tax expense included in adjusted operating earnings | | | |
|
621
|
| | | | | 624 | | |
| Effective tax rate | | | |
|
27.5%
|
| | | | | 24.4% | | |
| | | |
Three months ended
|
| |||||||||||||||||||||
| | | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||||||||||||||
|
($ millions)
|
| |
Asset Sustainment and
Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| |
Total
|
| ||||||||||||
| Oil Sands | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Oil Sands Base
|
| | |
|
196
|
| | | |
|
257
|
| | | |
|
453
|
| | | |
|
302
|
| |
|
||||||||||||||||||||||||||
|
In Situ
|
| | |
|
15
|
| | | |
|
104
|
| | | |
|
119
|
| | | |
|
126
|
| |
|
||||||||||||||||||||||||||
|
Fort Hills
|
| | |
|
64
|
| | | |
|
80
|
| | | |
|
144
|
| | | |
|
90
|
| |
|
||||||||||||||||||||||||||
|
Syncrude
|
| | |
|
149
|
| | | |
|
64
|
| | | |
|
213
|
| | | |
|
240
|
| |
|
||||||||||||||||||||||||||
| E&P(3) | | | |
|
—
|
| | | |
|
135
|
| | | |
|
135
|
| | | | | 132 | | |
|
||||||||||||||||||||||||||
| R&M | | | |
|
147
|
| | | |
|
20
|
| | | |
|
167
|
| | | | | 125 | | |
|
||||||||||||||||||||||||||
| Corporate and Eliminations | | | |
|
3
|
| | | |
|
3
|
| | | |
|
6
|
| | | | | 13 | | |
| | | | | | 574 | | | | | | 663 | | | | | | 1 237 | | | | |
|
1 028
|
| |
| Capitalized interest on debt | | | | | | | | | | | | | | | |
|
74
|
| | | | | 58 | | |
| Total capital and exploration expenditures | | | | | | | | | | | | | | | |
|
1 311
|
| | | | | 1 086 | | |
| | | |
Twelve months ended
March 31 |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Return on capital employed (ROCE)(1)(2) (%) | | | |
|
15.0
|
| | | | | 17.8 | | |
| Net debt to adjusted funds from operations(1) (times) | | | |
|
1.0
|
| | | | | 0.9 | | |
| Total debt to total debt plus shareholders’ equity(1) (%) | | | |
|
26.5
|
| | | | | 29.7 | | |
| Net debt to net debt plus shareholders’ equity(1) (%) | | | |
|
23.3
|
| | | | | 28.2 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases(1) (%) | | | |
|
17.7
|
| | | | | 23.7 | | |
| | | |
Three months ended
|
| |||
|
($ millions)
|
| |
March 31, 2024
|
| |||
| Total debt(1) – beginning of period | | | |
|
15 407
|
| |
|
||||||||
| Increase in long-term debt | | | |
|
—
|
| |
|
||||||||
| Increase in short-term debt | | | |
|
221
|
| |
|
||||||||
| Increase in lease liability | | | |
|
189
|
| |
|
||||||||
| Lease payments | | | |
|
(98)
|
| |
|
||||||||
| Foreign exchange on debt, and other | | | |
|
230
|
| |
| Total debt(1) – March 31, 2024 | | | |
|
15 949
|
| |
|
||||||||
| Less: Cash and cash equivalents – March 31, 2024 | | | |
|
2 464
|
| |
| Net debt(1) – March 31, 2024 | | | |
|
13 485
|
| |
| | | |
March 31,
|
| |||
|
(thousands)
|
| |
2024
|
| |||
|
Common shares
|
| | | | 1 287 014 | | |
|
||||||||
| Common share options – exercisable | | | |
|
12 260
|
| |
|
||||||||
| Common share options – non-exercisable | | | |
|
2 489
|
| |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions, except as noted)
|
| |
2024
|
| |
2023
|
| ||||||
| Share repurchase activities (thousands of common shares) | | | |
|
6 438
|
| | | | | 19 936 | | |
|
||||||||||||||
| Weighted average repurchase price per share (dollars per share) | | | |
|
45.53
|
| | | | | 43.85 | | |
|
||||||||||||||
| Share repurchase cost | | | |
|
293
|
| | | | | 874 | | |
|
Three months ended
($ millions, unless otherwise noted) |
| |
Mar 31
2024 |
| |
Dec 31
2023 |
| |
Sep 30
2023 |
| |
Jun 30
2023 |
| |
Mar 31
2023 |
| |
Dec 31
2022 |
| |
Sep 30
2022 |
| |
Jun 30
2022 |
| ||||||||||||||||||||||||
| Total production (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
785.0
|
| | | | | 757.4 | | | | | | 646.1 | | | | | | 679.1 | | | | | | 675.1 | | | | | | 688.1 | | | | | | 646.0 | | | | | | 641.5 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
50.3
|
| | | | | 50.7 | | | | | | 44.4 | | | | | | 62.8 | | | | | | 67.0 | | | | | | 75.0 | | | | | | 78.1 | | | | | | 78.7 | | |
| Total upstream production | | | |
|
835.3
|
| | | | | 808.1 | | | | | | 690.5 | | | | | | 741.9 | | | | | | 742.1 | | | | | | 763.1 | | | | | | 724.1 | | | | | | 720.2 | | |
| Refinery crude oil processed (mbbls/d) | | | |
|
455.3
|
| | | | | 455.9 | | | | | | 463.2 | | | | | | 394.4 | | | | | | 367.7 | | | | | | 440.0 | | | | | | 466.6 | | | | | | 389.3 | | |
| Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gross revenues
|
| | |
|
13 305
|
| | | | | 13 589 | | | | | | 13 911 | | | | | | 12 434 | | | | | | 12 272 | | | | | | 14 754 | | | | | | 15 869 | | | | | | 17 815 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Royalties
|
| | |
|
(924)
|
| | | | | (779) | | | | | | (1 262) | | | | | | (715) | | | | | | (358) | | | | | | (834) | | | | | | (925) | | | | | | (1 680) | | |
|
Operating revenues, net of royalties
|
| | |
|
12 381
|
| | | | | 12 810 | | | | | | 12 649 | | | | | | 11 719 | | | | | | 11 914 | | | | | | 13 920 | | | | | | 14 944 | | | | | | 16 135 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other income (loss)
|
| | |
|
148
|
| | | | | 1 328 | | | | | | (13) | | | | | | (3) | | | | | | 342 | | | | | | (65) | | | | | | 113 | | | | | | 69 | | |
| | | | |
|
12 529
|
| | | | | 14 138 | | | | | | 12 636 | | | | | | 11 716 | | | | | | 12 256 | | | | | | 13 855 | | | | | | 15 057 | | | | | | 16 204 | | |
| Net earnings (loss) | | | |
|
1 610
|
| | | | | 2 820 | | | | | | 1 544 | | | | | | 1 879 | | | | | | 2 052 | | | | | | 2 741 | | | | | | (609) | | | | | | 3 996 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Per common share – basic (dollars)
|
| | |
|
1.25
|
| | | | | 2.18 | | | | | | 1.19 | | | | | | 1.44 | | | | | | 1.54 | | | | | | 2.03 | | | | | | (0.45) | | | | | | 2.84 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Per common share – diluted (dollars)
|
| | |
|
1.25
|
| | | | | 2.18 | | | | | | 1.19 | | | | | | 1.43 | | | | | | 1.54 | | | | | | 2.03 | | | | | | (0.45) | | | | | | 2.83 | | |
| Adjusted operating earnings(1) | | | |
|
1 817
|
| | | | | 1 635 | | | | | | 1 980 | | | | | | 1 253 | | | | | | 1 809 | | | | | | 2 432 | | | | | | 2 565 | | | | | | 3 814 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Per common share(2)(3) (dollars)
|
| | |
|
1.41
|
| | | | | 1.26 | | | | | | 1.52 | | | | | | 0.96 | | | | | | 1.36 | | | | | | 1.81 | | | | | | 1.88 | | | | | | 2.71 | | |
| Adjusted funds from operations(1) | | | |
|
3 169
|
| | | | | 4 034 | | | | | | 3 634 | | | | | | 2 655 | | | | | | 3 002 | | | | | | 4 189 | | | | | | 4 473 | | | | | | 5 345 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Per common share(2)(3) (dollars)
|
| | |
|
2.46
|
| | | | | 3.12 | | | | | | 2.80 | | | | | | 2.03 | | | | | | 2.26 | | | | | | 3.11 | | | | | | 3.28 | | | | | | 3.80 | | |
| Cash flow provided by operating activities | | | |
|
2 787
|
| | | | | 4 318 | | | | | | 4 184 | | | | | | 2 803 | | | | | | 1 039 | | | | | | 3 924 | | | | | | 4 449 | | | | | | 4 235 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Per common share(3) (dollars)
|
| | |
|
2.16
|
| | | | | 3.34 | | | | | | 3.22 | | | | | | 2.14 | | | | | | 0.78 | | | | | | 2.91 | | | | | | 3.26 | | | | | | 3.01 | | |
| ROCE(2) (%) for the twelve months ended | | | |
|
15.0
|
| | | | | 15.6 | | | | | | 15.8 | | | | | | 12.8 | | | | | | 17.8 | | | | | | 19.4 | | | | | | 17.5 | | | | | | 19.4 | | |
|
ROCE excluding impairments and impairment reversals(2) (%) for the twelve months ended
|
| | |
|
15.0
|
| | | | | 15.6 | | | | | | 15.8 | | | | | | 16.3 | | | | | | 21.6 | | | | | | 22.9 | | | | | | 21.0 | | | | | | 18.2 | | |
| Common share information (dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dividend per common share(3)
|
| | |
|
0.55
|
| | | | | 0.55 | | | | | | 0.52 | | | | | | 0.52 | | | | | | 0.52 | | | | | | 0.52 | | | | | | 0.47 | | | | | | 0.47 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share price at the end of trading
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Toronto Stock Exchange (Cdn$)
|
| | |
|
49.99
|
| | | | | 42.45 | | | | | | 46.71 | | | | | | 38.86 | | | | | | 41.96 | | | | | | 42.95 | | | | | | 38.90 | | | | | | 45.16 | | |
|
New York Stock Exchange (US$)
|
| | |
|
36.91
|
| | | | | 32.04 | | | | | | 34.38 | | | | | | 29.32 | | | | | | 31.05 | | | | | | 31.73 | | | | | | 28.15 | | | | | | 35.07 | | |
|
(average for the three months ended)
|
| | | | |
Mar 31
2024 |
| |
Dec 31
2023 |
| |
Sep 30
2023 |
| |
Jun 30
2023 |
| |
Mar 31
2023 |
| |
Dec 31
2022 |
| |
Sep 30
2022 |
| |
Jun 30
2022 |
| ||||||||||||||||||||||||
| WTI crude oil at Cushing | | | US$/bbl | | | |
|
76.95
|
| | | | | 78.35 | | | | | | 82.20 | | | | | | 73.75 | | | | | | 76.10 | | | | | | 82.65 | | | | | | 91.65 | | | | | | 108.40 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dated Brent crude | | | US$/bbl | | | |
|
83.25
|
| | | | | 84.05 | | | | | | 86.70 | | | | | | 78.35 | | | | | | 81.25 | | | | | | 88.65 | | | | | | 100.95 | | | | | | 113.75 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dated Brent/Maya FOB price differential
|
| | US$/bbl | | | |
|
14.10
|
| | | | | 12.55 | | | | | | 11.15 | | | | | | 14.75 | | | | | | 18.40 | | | | | | 17.70 | | | | | | 17.95 | | | | | | 11.65 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| MSW at Edmonton | | | Cdn$/bbl | | | |
|
92.20
|
| | | | | 99.70 | | | | | | 107.80 | | | | | | 95.10 | | | | | | 99.05 | | | | | | 110.05 | | | | | | 116.85 | | | | | | 137.80 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| WCS at Hardisty | | | US$/bbl | | | |
|
57.60
|
| | | | | 56.45 | | | | | | 69.30 | | | | | | 58.70 | | | | | | 51.35 | | | | | | 57.00 | | | | | | 71.75 | | | | | | 95.60 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| WTI-WCS light/heavy differential | | | US$/bbl | | | |
|
(19.35)
|
| | | | | (21.90) | | | | | | (12.90) | | | | | | (15.05) | | | | | | (24.75) | | | | | | (25.65) | | | | | | (19.90) | | | | | | (12.80) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| SYN-WTI (differential) premium | | | US$/bbl | | | |
|
(7.40)
|
| | | | | 0.30 | | | | | | 2.80 | | | | | | 2.90 | | | | | | 2.10 | | | | | | 4.15 | | | | | | 8.80 | | | | | | 6.05 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensate at Edmonton | | | US$/bbl | | | |
|
72.80
|
| | | | | 76.25 | | | | | | 77.90 | | | | | | 72.35 | | | | | | 79.85 | | | | | | 83.40 | | | | | | 87.35 | | | | | | 108.35 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Natural gas (Alberta spot) at AECO | | | Cdn$/GJ | | | |
|
2.20
|
| | | | | 2.15 | | | | | | 2.50 | | | | | | 2.35 | | | | | | 3.05 | | | | | | 4.90 | | | | | | 4.15 | | | | | | 6.90 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Alberta Power Pool Price | | | Cdn$/MWh | | | |
|
99.30
|
| | | | | 81.60 | | | | | | 151.60 | | | | | | 159.80 | | | | | | 142.00 | | | | | | 213.95 | | | | | | 221.40 | | | | | | 122.45 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | | US$/bbl | | | |
|
27.05
|
| | | | | 28.60 | | | | | | 39.95 | | | | | | 32.30 | | | | | | 36.70 | | | | | | 52.75 | | | | | | 46.70 | | | | | | 60.05 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Chicago 2-1-1 crack(1) | | | US$/bbl | | | |
|
19.80
|
| | | | | 17.10 | | | | | | 27.45 | | | | | | 28.60 | | | | | | 31.55 | | | | | | 39.20 | | | | | | 43.30 | | | | | | 49.40 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Portland 2-1-1 crack(1) | | | US$/bbl | | | |
|
26.85
|
| | | | | 29.35 | | | | | | 55.90 | | | | | | 37.30 | | | | | | 37.40 | | | | | | 50.70 | | | | | | 57.30 | | | | | | 63.45 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | | US$/bbl | | | |
|
27.95
|
| | | | | 23.00 | | | | | | 39.10 | | | | | | 29.15 | | | | | | 37.65 | | | | | | 40.20 | | | | | | 41.85 | | | | | | 52.55 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| U.S. Renewable Volume Obligation | | | US$/bbl | | | |
|
3.70
|
| | | | | 4.75 | | | | | | 7.45 | | | | | | 7.70 | | | | | | 8.20 | | | | | | 8.55 | | | | | | 8.10 | | | | | | 7.80 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Suncor custom 5-2-2-1 index(2) | | | US$/bbl | | | |
|
35.95
|
| | | | | 33.45 | | | | | | 36.00 | | | | | | 34.20 | | | | | | 42.80 | | | | | | 51.90 | | | | | | 45.45 | | | | | | 51.45 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate (average) | | | US$/Cdn$ | | | |
|
0.74
|
| | | | | 0.73 | | | | | | 0.75 | | | | | | 0.74 | | | | | | 0.74 | | | | | | 0.74 | | | | | | 0.77 | | | | | | 0.78 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate (end of period) | | | US$/Cdn$ | | | |
|
0.74
|
| | | | | 0.76 | | | | | | 0.74 | | | | | | 0.76 | | | | | | 0.74 | | | | | | 0.74 | | | | | | 0.73 | | | | | | 0.78 | | |
|
For the twelve months ended March 31
|
| | | | | | | | | | | | | | | | | | |
|
($ millions, except as noted)
|
| | | | | | | |
2024
|
| |
2023
|
| ||||||
| Adjustments to net earnings | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net earnings
|
| | | | | | | | |
|
7 853
|
| | | | | 8 180 | | |
|
||||||||||||||||||||
|
Add after-tax amounts for:
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Unrealized foreign exchange loss on U.S. dollar denominated debt
|
| | | | | | | | |
|
27
|
| | | | | 818 | | |
|
||||||||||||||||||||
|
Net interest expense
|
| | | | | | | | |
|
526
|
| | | | | 633 | | |
| Adjusted net earnings(1) | | | | | A | | | | |
|
8 406
|
| | | | | 9 631 | | |
| Capital employed – beginning of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | | | | | | | |
|
15 714
|
| | | | | 15 421 | | |
|
||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | | | | |
|
39 949
|
| | | | | 38 274 | | |
| | | | | | | | | | | | 55 663 | | | | |
|
53 695
|
| |
| Capital employed – end of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | | | | | | | |
|
13 485
|
| | | | | 15 714 | | |
|
||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | | | | |
|
44 308
|
| | | | | 39 949 | | |
| | | | | | | | | | | | 57 793 | | | | |
|
55 663
|
| |
| Average capital employed | | | | | B | | | | |
|
56 158
|
| | | | | 54 171 | | |
| ROCE (%)(3) | | | | | A/B | | | | |
|
15.0
|
| | | | | 17.8 | | |
|
Three months ended March 31
|
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate and
Eliminations |
| |
Income
Taxes |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
|
Earnings (loss) before income taxes
|
| | |
|
1 371
|
| | | | | 1 477 | | | | |
|
274
|
| | | | | 375 | | | | |
|
1 114
|
| | | | | 993 | | | | |
|
(539)
|
| | | | | (131) | | | | |
|
—
|
| | | | | — | | | | |
|
2 220
|
| | | | | 2 714 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and impairment
|
| | |
|
1 185
|
| | | | | 1 138 | | | | |
|
170
|
| | | | | 127 | | | | |
|
244
|
| | | | | 220 | | | | |
|
29
|
| | | | | 31 | | | | |
|
—
|
| | | | | — | | | | |
|
1 628
|
| | | | | 1 516 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
126
|
| | | | | 114 | | | | |
|
16
|
| | | | | 17 | | | | |
|
3
|
| | | | | 2 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
145
|
| | | | | 133 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange loss
on U.S. dollar denominated debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
220
|
| | | | | 3 | | | | |
|
—
|
| | | | | — | | | | |
|
220
|
| | | | | 3 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
2
|
| | | | | 27 | | | | |
|
3
|
| | | | | (25) | | | | |
|
25
|
| | | | | 28 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
30
|
| | | | | 30 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Gain) loss on disposal of assets
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (1) | | | | |
|
—
|
| | | | | (11) | | | | |
|
(3)
|
| | | | | (302) | | | | |
|
—
|
| | | | | — | | | | |
|
(3)
|
| | | | | (314) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
(171)
|
| | | | | (60) | | | | |
|
3
|
| | | | | 1 | | | | |
|
(78)
|
| | | | | (27) | | | | |
|
(128)
|
| | | | | (117) | | | | |
|
—
|
| | | | | — | | | | |
|
(374)
|
| | | | | (203) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(112)
|
| | | | | (124) | | | | |
|
(2)
|
| | | | | (2) | | | | |
|
(9)
|
| | | | | (7) | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(123)
|
| | | | | (133) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
42
|
| | | | | 16 | | | | |
|
3
|
| | | | | (1) | | | | |
|
7
|
| | | | | (4) | | | | |
|
23
|
| | | | | (17) | | | | |
|
—
|
| | | | | — | | | | |
|
75
|
| | | | | (6) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Current income tax expense
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(649)
|
| | | | | (738) | | | | |
|
(649)
|
| | | | | (738) | | |
| Adjusted funds from (used in) operations | | | |
|
2 443
|
| | | | | 2 588 | | | | |
|
467
|
| | | | | 491 | | | | |
|
1 306
|
| | | | | 1 194 | | | | |
|
(398)
|
| | | | | (533) | | | | |
|
(649)
|
| | | | | (738) | | | | |
|
3 169
|
| | | | | 3 002 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in non-cash working capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(382)
|
| | | | | (1 963) | | |
|
Cash flow provided by operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2 787
|
| | | | | 1 039 | | |
|
Three months ended March 31
|
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate and
Eliminations |
| |
Income
Taxes |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| Adjusted funds from (used in) operations | | | |
|
2 443
|
| | | | | 2 588 | | | | |
|
467
|
| | | | | 491 | | | | |
|
1 306
|
| | | | | 1 194 | | | | |
|
(398)
|
| | | | | (533) | | | | |
|
(649)
|
| | | | | (738) | | | | |
|
3 169
|
| | | | | 3 002 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital expenditures including capitalized interest(1)
|
| | |
|
(995)
|
| | | | | (810) | | | | |
|
(142)
|
| | | | | (138) | | | | |
|
(168)
|
| | | | | (125) | | | | |
|
(6)
|
| | | | | (13) | | | | |
|
—
|
| | | | | — | | | | |
|
(1 311)
|
| | | | | (1 086) | | |
| Free funds flow (deficit) | | | |
|
1 448
|
| | | | | 1 778 | | | | |
|
325
|
| | | | | 353 | | | | |
|
1 138
|
| | | | | 1 069 | | | | |
|
(404)
|
| | | | | (546) | | | | |
|
(649)
|
| | | | | (738) | | | | |
|
1 858
|
| | | | | 1 916 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions, except as noted)
|
| |
2024
|
| |
2023
|
| ||||||
| Refining and marketing gross margin reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Operating revenues
|
| | |
|
7 613
|
| | | | | 7 173 | | |
|
||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(5 588)
|
| | | | | (5 354) | | |
| | | | | | 2 025 | | | | |
|
1 819
|
| |
|
||||||||||||||
|
Other income (loss)
|
| | |
|
74
|
| | | | | 156 | | |
|
||||||||||||||
|
Non-refining and marketing margin
|
| | |
|
(42)
|
| | | | | (2) | | |
|
Refining and marketing gross margin – FIFO
|
| | |
|
2 057
|
| | | | | 1 973 | | |
|
||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
44 074
|
| | | | | 35 583 | | |
|
Refining and marketing gross margin – FIFO ($/bbl)
|
| | |
|
46.65
|
| | | | | 55.45 | | |
|
FIFO and risk management activities adjustment
|
| | |
|
(40)
|
| | | | | 131 | | |
|
Refining and marketing gross margin – LIFO
|
| | |
|
2 017
|
| | | | | 2 104 | | |
|
Refining and marketing gross margin – LIFO ($/bbl)
|
| | |
|
45.75
|
| | | | | 59.15 | | |
| Refining operating expense reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Operating, selling and general expense
|
| | |
|
618
|
| | | | | 650 | | |
|
||||||||||||||
|
Non-refining costs
|
| | |
|
(303)
|
| | | | | (360) | | |
|
Refining operating expense
|
| | |
|
315
|
| | | | | 290 | | |
|
||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
44 074
|
| | | | | 35 583 | | |
|
Refining operating expense ($/bbl)
|
| | |
|
7.15
|
| | | | | 8.15 | | |
| | | |
March 31
|
| |
December 31
|
| ||||||
|
($ millions, except as noted)
|
| |
2024
|
| |
2023
|
| ||||||
|
Short-term debt
|
| | |
|
721
|
| | | | | 494 | | |
|
||||||||||||||
|
Current portion of long-term debt
|
| | |
|
—
|
| | | | | — | | |
|
||||||||||||||
|
Current portion of long-term lease liabilities
|
| | |
|
378
|
| | | | | 348 | | |
|
||||||||||||||
|
Long-term debt
|
| | |
|
11 295
|
| | | | | 11 087 | | |
|
||||||||||||||
|
Long-term lease liabilities
|
| | |
|
3 555
|
| | | | | 3 478 | | |
| Total debt | | | |
|
15 949
|
| | | | | 15 407 | | |
|
||||||||||||||
|
Less: Cash and cash equivalents
|
| | |
|
2 464
|
| | | | | 1 729 | | |
| Net debt | | | |
|
13 485
|
| | | | | 13 678 | | |
|
||||||||||||||
| Shareholders’ equity | | | |
|
44 308
|
| | | | | 43 279 | | |
| Total debt plus shareholders’ equity | | | |
|
60 257
|
| | | | | 58 686 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
26.5
|
| | | | | 26.3 | | |
| Net debt to net debt plus shareholders’ equity (%) | | | |
|
23.3
|
| | | | | 24.0 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases (%) | | | |
|
17.7
|
| | | | | 18.5 | | |
|
Three months ended
|
| |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Average
Crude |
| |
Oil
Sands Segment |
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Average
Crude |
| |
Oil
Sands Segment |
| ||||||||||||||||||||||||
|
Operating revenues
|
| | |
|
2 062
|
| | | |
|
4 860
|
| | | |
|
6 922
|
| | | |
|
6 922
|
| | | | | 1 235 | | | | | | 4 832 | | | | | | 6 067 | | | | | | 6 067 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other income (loss)
|
| | |
|
59
|
| | | |
|
(4)
|
| | | |
|
55
|
| | | |
|
55
|
| | | | | 124 | | | | | | (9) | | | | | | 115 | | | | | | 115 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(557)
|
| | | |
|
(72)
|
| | | |
|
(629)
|
| | | |
|
(629)
|
| | | | | (337) | | | | | | (71) | | | | | | (408) | | | | | | (408) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gross realization adjustment(1)
|
| | |
|
(22)
|
| | | |
|
(94)
|
| | | |
|
(116)
|
| | | | | | | | | | | (105) | | | | | | (108) | | | | | | (213) | | | | | | | | |
| Gross realization | | | |
|
1 542
|
| | | |
|
4 690
|
| | | |
|
6 232
|
| | | | | | | | | | | 917 | | | | | | 4 644 | | | | | | 5 561 | | | | | | | | |
| Transportation and distribution | | | |
|
(158)
|
| | | |
|
(134)
|
| | | |
|
(292)
|
| | | |
|
(292)
|
| | | | | (109) | | | | | | (161) | | | | | | (270) | | | | | | (270) | | |
| Price realization | | | |
|
1 384
|
| | | |
|
4 556
|
| | | |
|
5 940
|
| | | | | | | | | | | 808 | | | | | | 4 483 | | | | | | 5 291 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
21 280
|
| | | |
|
50 077
|
| | | |
|
71 357
|
| | | | | | | | | | | 15 668 | | | | | | 45 361 | | | | | | 61 029 | | | | | | | | |
| Price realization per barrel | | | |
|
65.11
|
| | | |
|
90.97
|
| | | |
|
83.24
|
| | | | | | | | | | | 51.50 | | | | | | 98.87 | | | | | | 86.71 | | | | | | | | |
|
Three months ended
|
| |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)(2)
|
| |
E&P
Segment |
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)(2)
|
| |
E&P
Segment |
| ||||||||||||||||||||||||
| Operating revenues | | | |
|
—
|
| | | |
|
609
|
| | | |
|
156
|
| | | |
|
765
|
| | | | | 184 | | | | | | 458 | | | | | | 92 | | | | | | 734 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation and distribution | | | |
|
—
|
| | | |
|
(23)
|
| | | |
|
(2)
|
| | | |
|
(25)
|
| | | | | (5) | | | | | | (14) | | | | | | (2) | | | | | | (21) | | |
| Price realization | | | |
|
—
|
| | | |
|
586
|
| | | |
|
154
|
| | | | | | | | | | | 179 | | | | | | 444 | | | | | | 90 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
—
|
| | | |
|
5 432
|
| | | | | | | | | | | | | | | | | 1 574 | | | | | | 4 389 | | | | | | | | | | | | | | |
| Price realization per barrel | | | |
|
—
|
| | | |
|
107.52
|
| | | | | | | | | | | | | | | | | 113.82 | | | | | | 101.11 | | | | | | | | | | | | | | |
Measurement
|
| |
Places and Currencies
|
| ||||||
bbl | | | barrel | | | U.S. | | | United States | |
bbls/d | | | barrels per day | | | U.K. | | | United Kingdom | |
mbbls/d | | | thousands of barrels per day | | | | | | | |
| | | | | |
$ or Cdn$
|
| | Canadian dollars | |
GJ | | | Gigajoule | | | US$ | | | United States dollars | |
| | | | | | | | | ||
MW | | | megawatts | | |
Financial and Business Environment
|
| |||
MWh | | | megawatts per hour | | | Q1 | | | Three months ended March 31 | |
| | | | | | DD&A | | | Depreciation, depletion and amortization | |
| | | | | | WTI | | | West Texas Intermediate | |
| | | | | | WCS | | | Western Canadian Select | |
| | | | | | SCO | | | Synthetic crude oil | |
| | | | | | SYN | | | Synthetic crude oil benchmark | |
| | | | | | MSW | | | Mixed Sweet Blend | |