| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
|
Net earnings
|
| | | | 2 949 | | | | |
|
821
|
| |
|
||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
(146)
|
| | | | | (196) | | |
|
||||||||||||||
|
Unrealized gain on risk management activities
|
| | |
|
(75)
|
| | | | | (27) | | |
|
||||||||||||||
|
Restructuring charge
|
| | |
|
—
|
| | | | | 168 | | |
|
||||||||||||||
|
Income tax expense (recovery) on adjusted operating earnings adjustments
|
| | |
|
27
|
| | | | | (20) | | |
| Adjusted operating earnings(1) | | | |
|
2 755
|
| | | | | 746 | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 43 | | | |
| | | | | 44 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Earnings (loss) before income taxes(1) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | | | 2 309 | | | | |
|
445
|
| |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
645
|
| | | | | 258 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | | | 1 417 | | | | |
|
934
|
| |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(523)
|
| | | | | (523) | | |
|
||||||||||||||
| Income tax expense | | | |
|
(899)
|
| | | | | (293) | | |
|
Net earnings
|
| | | | 2 949 | | | | |
|
821
|
| |
| Adjusted operating earnings (loss)(1)(2) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | | | 2 256 | | | | |
|
409
|
| |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
645
|
| | | | | 258 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | | | 1 395 | | | | |
|
943
|
| |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(669)
|
| | | | | (551) | | |
|
||||||||||||||
|
Income tax expense included in adjusted operating earnings
|
| | |
|
(872)
|
| | | | | (313) | | |
|
Total
|
| | | | 2 755 | | | | |
|
746
|
| |
| Adjusted funds from (used in) operations(1)(2) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
3 414
|
| | | | | 1 527 | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
724
|
| | | | | 365 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | |
|
1 597
|
| | | | | 1 172 | | |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(665)
|
| | | | | (670) | | |
|
||||||||||||||
|
Current income tax expense
|
| | |
|
(976)
|
| | | | | (284) | | |
| Total | | | |
|
4 094
|
| | | | | 2 110 | | |
|
Change in non-cash working capital
|
| | | | (1 022) | | | | |
|
235
|
| |
|
||||||||||||||
| Cash flow provided by operating activities | | | |
|
3 072
|
| | | | | 2 345 | | |
| Capital and exploration expenditures(3)(4) | | | | | | | | | | | | | |
|
||||||||||||||
|
Asset sustainment and maintenance
|
| | |
|
512
|
| | | | | 473 | | |
|
||||||||||||||
|
Economic investment
|
| | |
|
462
|
| | | | | 299 | | |
| Total | | | |
|
974
|
| | | | | 772 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Free funds flow(2) | | | |
|
3 083
|
| | | | | 1 307 | | |
| | | |
Three months ended
March 31 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Production volumes | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands – Upgraded – net SCO and diesel (mbbls/d)
|
| | |
|
515.3
|
| | | | | 519.9 | | |
|
||||||||||||||
|
Oil Sands – Non-upgraded bitumen (mbbls/d)
|
| | |
|
170.4
|
| | | | | 170.7 | | |
|
||||||||||||||
|
Exploration and Production (mboe/d)
|
| | |
|
80.4
|
| | | | | 95.3 | | |
| Total (mboe/d) | | | |
|
766.1
|
| | | | | 785.9 | | |
| Refinery utilization (%) | | | |
|
94
|
| | | | | 92 | | |
|
||||||||||||||
| Refinery crude oil processed (mbbls/d) | | | |
|
436.5
|
| | | | | 428.4 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
|
Net earnings
|
| | | | 2 949 | | | | |
|
821
|
| |
|
||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
(146)
|
| | | | | (196) | | |
|
||||||||||||||
|
Unrealized gain on risk management activities
|
| | |
|
(75)
|
| | | | | (27) | | |
|
||||||||||||||
|
Restructuring charge
|
| | |
|
—
|
| | | | | 168 | | |
|
||||||||||||||
|
Income tax expense (recovery) on adjusted operating earnings adjustments
|
| | |
|
27
|
| | | | | (20) | | |
| Adjusted operating earnings(1) | | | |
|
2 755
|
| | | | | 746 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Operations, selling and corporate costs | | | |
|
2 333
|
| | | | | 2 193 | | |
|
||||||||||||||
| Commodities | | | |
|
498
|
| | | | | 370 | | |
|
||||||||||||||
| Share-based compensation and other(1) | | | |
|
257
|
| | | | | 337 | | |
| Total operating, selling and general expenses | | | |
|
3 088
|
| | | | | 2 900 | | |
| | | | | | |
Average for the
three months ended March 31 |
| |||||||||
| | | | | | |
2022
|
| |
2021
|
| ||||||
| WTI crude oil at Cushing | | |
US$/bbl
|
| | |
|
94.40
|
| | | | | 57.80 | | |
|
|||||||||||||||||
| Dated Brent crude | | |
US$/bbl
|
| | |
|
101.50
|
| | | | | 60.85 | | |
|
|||||||||||||||||
| Dated Brent/Maya crude oil FOB price differential | | |
US$/bbl
|
| | |
|
14.30
|
| | | | | 4.70 | | |
|
|||||||||||||||||
| MSW at Edmonton | | |
Cdn$/bbl
|
| | |
|
115.75
|
| | | | | 66.55 | | |
|
|||||||||||||||||
| WCS at Hardisty | | |
US$/bbl
|
| | |
|
79.80
|
| | | | | 45.40 | | |
|
|||||||||||||||||
| Light/heavy differential for WTI at Cushing less WCS at Hardisty | | |
US$/bbl
|
| | |
|
(14.60)
|
| | | | | (12.40) | | |
|
|||||||||||||||||
| SYN-WTI differential | | |
US$/bbl
|
| | |
|
(1.30)
|
| | | | | (3.50) | | |
|
|||||||||||||||||
| Condensate at Edmonton | | |
US$/bbl
|
| | |
|
96.15
|
| | | | | 58.00 | | |
|
|||||||||||||||||
| Natural gas (Alberta spot) at AECO | | |
Cdn$/GJ
|
| | |
|
4.50
|
| | | | | 2.95 | | |
|
|||||||||||||||||
| Alberta Power Pool Price | | |
Cdn$/MWh
|
| | |
|
90.00
|
| | | | | 95.45 | | |
|
|||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
28.25
|
| | | | | 15.60 | | |
|
|||||||||||||||||
| Chicago 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
20.20
|
| | | | | 13.40 | | |
|
|||||||||||||||||
| Portland 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
33.80
|
| | | | | 15.80 | | |
|
|||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
26.80
|
| | | | | 14.45 | | |
|
|||||||||||||||||
| U.S. Renewable Volume Obligation | | |
US$/bbl
|
| | |
|
6.45
|
| | | | | 5.50 | | |
|
|||||||||||||||||
| Exchange rate | | |
US$/Cdn$
|
| | |
|
0.79
|
| | | | | 0.79 | | |
|
|||||||||||||||||
| Exchange rate (end of period) | | |
US$/Cdn$
|
| | |
|
0.80
|
| | | | | 0.80 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Gross revenues | | | |
|
7 470
|
| | | | | 4 351 | | |
|
||||||||||||||
| Less: Royalties | | | |
|
(985)
|
| | | | | (158) | | |
| Operating revenues, net of royalties | | | |
|
6 485
|
| | | | | 4 193 | | |
| Earnings before income taxes(1) | | | |
|
2 309
|
| | | | | 445 | | |
| Adjusted for: | | | | | | | | | | | | | |
|
||||||||||||||
|
Unrealized gain on risk management activities
|
| | |
|
(53)
|
| | | | | (36) | | |
| Adjusted operating earnings(1)(2) | | | |
|
2 256
|
| | | | | 409 | | |
| Adjusted funds from operations(1)(2) | | | |
|
3 414
|
| | | | | 1 527 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
(mbbls/d)
|
| |
2022
|
| |
2021
|
| ||||||
| Total Oil Sands bitumen production | | | |
|
827.7
|
| | | | | 827.8 | | |
|
SCO and diesel production(2)
|
| | |
|
531.1
|
| | | | | 536.6 | | |
|
||||||||||||||
|
Internally consumed diesel and internal transfers(3)(4)
|
| | |
|
(15.8)
|
| | | | | (16.7) | | |
| Upgraded production – net SCO and diesel | | | |
|
515.3
|
| | | | | 519.9 | | |
|
Bitumen production
|
| | |
|
173.6
|
| | | | | 171.9 | | |
|
||||||||||||||
|
Internal bitumen transfers(4)
|
| | |
|
(3.2)
|
| | | | | (1.2) | | |
| Non-upgraded bitumen production | | | |
|
170.4
|
| | | | | 170.7 | | |
| Total Oil Sands production | | | |
|
685.7
|
| | | | | 690.6 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
(mbbls/d)
|
| |
2022
|
| |
2021
|
| ||||||
| Upgraded – net SCO and diesel | | | |
|
517.7
|
| | | | | 515.2 | | |
|
||||||||||||||
| Non-upgraded bitumen | | | |
|
153.7
|
| | | | | 180.2 | | |
| Total | | | |
|
671.4
|
| | | | | 695.4 | | |
|
Net of transportation costs, but before royalties
|
| |
Three months ended
March 31 |
| |||||||||
|
($/bbl)
|
| |
2022
|
| |
2021
|
| ||||||
| Upgraded – net SCO and diesel | | | |
|
114.37
|
| | | | | 65.22 | | |
|
||||||||||||||
| Non-upgraded bitumen | | | |
|
96.49
|
| | | | | 42.53 | | |
|
||||||||||||||
| Crude sales basket (all products) | | | |
|
110.27
|
| | | | | 59.32 | | |
|
||||||||||||||
| Crude sales basket, relative to WTI | | | |
|
(9.24)
|
| | | | | (13.87) | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| ||||||
| Oil Sands operating, selling and general expense (OS&G) | | | |
|
2 212
|
| | | | | 1 973 | | |
| Oil Sands operations cash operating costs(1) reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands operations OS&G
|
| | |
|
1 283
|
| | | | | 1 153 | | |
|
||||||||||||||
|
Non-production costs(2)
|
| | |
|
(45)
|
| | | | | (67) | | |
|
||||||||||||||
|
Excess power capacity and other(3)
|
| | |
|
(115)
|
| | | | | (124) | | |
|
||||||||||||||
|
Inventory changes
|
| | |
|
(12)
|
| | | | | 10 | | |
|
Oil Sands operations cash operating costs(1)
|
| | |
|
1 111
|
| | | | | 972 | | |
|
||||||||||||||
|
Oil Sands operations production volumes (mbbls/d)
|
| | |
|
430.4
|
| | | | | 463.8 | | |
|
||||||||||||||
|
Oil Sands operations cash operating costs(1) ($/bbl)
|
| | |
|
28.70
|
| | | | | 23.30 | | |
| Fort Hills cash operating costs(1) reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Fort Hills OS&G
|
| | |
|
253
|
| | | | | 181 | | |
|
||||||||||||||
|
Non-production costs(2)
|
| | |
|
(38)
|
| | | | | (26) | | |
|
||||||||||||||
|
Inventory changes
|
| | |
|
13
|
| | | | | 15 | | |
|
Fort Hills cash operating costs(1)
|
| | |
|
228
|
| | | | | 170 | | |
|
||||||||||||||
|
Fort Hills production volumes (mbbls/d)
|
| | |
|
87.5
|
| | | | | 51.2 | | |
|
||||||||||||||
|
Fort Hills cash operating costs(1) ($/bbl)
|
| | |
|
29.00
|
| | | | | 37.05 | | |
| Syncrude cash operating costs(1) reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Syncrude OS&G
|
| | |
|
676
|
| | | | | 639 | | |
|
||||||||||||||
|
Non-production costs(2)
|
| | |
|
(92)
|
| | | | | (77) | | |
|
Syncrude cash operating costs(1)
|
| | |
|
584
|
| | | | | 562 | | |
|
||||||||||||||
|
Syncrude production volumes (mbbls/d)
|
| | |
|
186.8
|
| | | | | 193.5 | | |
|
||||||||||||||
|
Syncrude cash operating costs(1) ($/bbl)
|
| | |
|
34.70
|
| | | | | 32.25 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Gross revenues(1) | | | |
|
1 015
|
| | | | | 590 | | |
|
||||||||||||||
| Less: Royalties(1) | | | |
|
(147)
|
| | | | | (44) | | |
| Operating revenues, net of royalties | | | |
|
868
|
| | | | | 546 | | |
| Earnings before income taxes(2) | | | |
|
645
|
| | | | | 258 | | |
| Adjusted operating earnings(2)(3) | | | |
|
645
|
| | | | | 258 | | |
| Adjusted funds from operations(2)(3) | | | |
|
724
|
| | | | | 365 | | |
| | | |
Three months ended
March 31 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| E&P Canada (mbbls/d) | | | |
|
51.2
|
| | | | | 58.0 | | |
|
||||||||||||||
| E&P International (mboe/d) | | | |
|
29.2
|
| | | | | 37.3 | | |
| Total production (mboe/d) | | | |
|
80.4
|
| | | | | 95.3 | | |
| Total sales volumes (mboe/d) | | | |
|
79.5
|
| | | | | 84.2 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
Net of transportation costs, but before royalties
|
| |
2022
|
| |
2021
|
| ||||||
| E&P Canada – Crude oil and natural gas liquids ($/bbl) | | | |
|
122.13
|
| | | | | 73.91 | | |
|
||||||||||||||
| E&P International(2) ($/boe) | | | |
|
113.60
|
| | | | | 69.51 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Operating revenues | | | |
|
7 855
|
| | | | | 5 013 | | |
| Earnings before income taxes(1) | | | |
|
1 417
|
| | | | | 934 | | |
| Adjusted for: | | | | | | | | | | | | | |
|
||||||||||||||
|
Unrealized (gain) loss on risk management activities
|
| | |
|
(22)
|
| | | | | 9 | | |
| Adjusted operating earnings(1)(2) | | | |
|
1 395
|
| | | | | 943 | | |
| Adjusted funds from operations(1)(2) | | | |
|
1 597
|
| | | | | 1 172 | | |
| | | |
Three months ended
March 31 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Crude oil processed (mbbls/d) | | | | | | | | | | | | | |
|
||||||||||||||
|
Eastern North America
|
| | |
|
209.6
|
| | | | | 200.5 | | |
|
||||||||||||||
|
Western North America
|
| | |
|
226.9
|
| | | | | 227.9 | | |
| Total | | | |
|
436.5
|
| | | | | 428.4 | | |
| Refinery utilization(1) (%) | | | | | | | | | | | | | |
|
||||||||||||||
|
Eastern North America
|
| | |
|
94
|
| | | | | 90 | | |
|
||||||||||||||
|
Western North America
|
| | |
|
93
|
| | | | | 93 | | |
| Total | | | |
|
94
|
| | | | | 92 | | |
| Refined product sales (mbbls/d) | | | | | | | | | | | | | |
|
||||||||||||||
|
Gasoline
|
| | |
|
226.2
|
| | | | | 232.6 | | |
|
||||||||||||||
|
Distillate
|
| | |
|
254.3
|
| | | | | 245.7 | | |
|
||||||||||||||
|
Other
|
| | |
|
71.4
|
| | | | | 69.8 | | |
| Total | | | |
|
551.9
|
| | | | | 548.1 | | |
|
Refining and marketing gross margin – FIFO(2) ($/bbl)
|
| | |
|
53.20
|
| | | | | 40.75 | | |
|
||||||||||||||
|
Refining and marketing gross margin – LIFO(2) ($/bbl)
|
| | |
|
35.95
|
| | | | | 30.30 | | |
|
||||||||||||||
|
Refining operating expense(2) ($/bbl)
|
| | |
|
6.25
|
| | | | | 5.75 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Loss before income taxes(1) | | | |
|
(523)
|
| | | | | (523) | | |
| Adjusted for: | | | | | | | | | | | | | |
|
||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
(146)
|
| | | | | (196) | | |
|
||||||||||||||
|
Restructuring charge(2)
|
| | |
|
—
|
| | | | | 168 | | |
| Adjusted operating loss(1)(3) | | | |
|
(669)
|
| | | | | (551) | | |
|
||||||||||||||
|
Corporate and Renewables
|
| | |
|
(388)
|
| | | | | (429) | | |
|
||||||||||||||
|
Eliminations – Intersegment profit eliminated
|
| | |
|
(281)
|
| | | | | (122) | | |
| Adjusted funds used in operations(1)(3) | | | |
|
(665)
|
| | | | | (670) | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Current income tax expense | | | |
|
976
|
| | | | | 284 | | |
|
||||||||||||||
| Deferred income tax (recovery) expense | | | |
|
(77)
|
| | | | | 9 | | |
| Income tax expense included in net earnings | | | |
|
899
|
| | | | | 293 | | |
|
||||||||||||||
| Less: income tax expense (recovery) on adjusted operating earnings adjustments | | | |
|
27
|
| | | | | (20) | | |
| Income tax expense included in adjusted operating earnings | | | |
|
872
|
| | | | | 313 | | |
| Effective tax rate | | | |
|
23.4%
|
| | | | | 26.3% | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Oil Sands | | | |
|
668
|
| | | | | 539 | | |
|
||||||||||||||
| Exploration and Production(1) | | | |
|
83
|
| | | | | 69 | | |
|
||||||||||||||
| Refining and Marketing | | | |
|
132
|
| | | | | 120 | | |
|
||||||||||||||
| Corporate and Eliminations | | | |
|
128
|
| | | | | 75 | | |
|
Total capital and exploration expenditures
|
| | | | 1 011 | | | | |
|
803
|
| |
|
||||||||||||||
| Less: capitalized interest on debt | | | |
|
(37)
|
| | | | | (31) | | |
| | | | | | 974 | | | | |
|
772
|
| |
| | | | | | | | | |
Three months ended
March 31, 2022 |
| |||||||||
|
($ millions)
|
| |
Asset Sustainment and
Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| |||||||||
| Oil Sands | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands Base
|
| | | | 164 | | | | | | 143 | | | | |
|
307
|
| |
|
||||||||||||||||||||
|
In Situ
|
| | | | 58 | | | | | | 75 | | | | |
|
133
|
| |
|
||||||||||||||||||||
|
Fort Hills
|
| | | | 67 | | | | | | 1 | | | | |
|
68
|
| |
|
||||||||||||||||||||
|
Syncrude
|
| | | | 95 | | | | | | 38 | | | | |
|
133
|
| |
|
||||||||||||||||||||
| Exploration and Production(3) | | | | | — | | | | | | 77 | | | | |
|
77
|
| |
|
||||||||||||||||||||
| Refining and Marketing | | | | | 124 | | | | | | 8 | | | | |
|
132
|
| |
|
||||||||||||||||||||
| Corporate and Eliminations | | | | | 4 | | | | | | 120 | | | | |
|
124
|
| |
| | | | | | 512 | | | | | | 462 | | | | |
|
974
|
| |
| | | |
Twelve months ended
March 31 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Return on capital employed(1)(2) (%) | | | |
|
12.7
|
| | | | | (1.4) | | |
| Net debt to adjusted funds from operations(1) (times) | | | |
|
1.3
|
| | | | | 3.8 | | |
| Total debt to total debt plus shareholders’ equity(1) (%) | | | |
|
32.0
|
| | | | | 36.2 | | |
| Net debt to net debt plus shareholders’ equity(1) (%) | | | |
|
28.7
|
| | | | | 34.1 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases(1) (%) | | | |
|
24.8
|
| | | | | 30.5 | | |
| | | |
Three months ended
|
| |||
|
($ millions)
|
| |
March 31, 2022
|
| |||
| Total debt(1) – beginning of period | | | |
|
18 354
|
| |
|
||||||||
| Decrease in long-term debt | | | |
|
(233)
|
| |
|
||||||||
| Increase in short-term debt | | | |
|
71
|
| |
|
||||||||
| Increase in lease liability | | | |
|
66
|
| |
|
||||||||
| Lease payments | | | |
|
(84)
|
| |
|
||||||||
| Foreign exchange on debt, and other | | | |
|
(154)
|
| |
| Total debt(1) – March 31, 2022 | | | |
|
18 020
|
| |
|
||||||||
| Less: Cash and cash equivalents – March 31, 2022 | | | |
|
2 599
|
| |
| Net debt(1) – March 31, 2022 | | | |
|
15 421
|
| |
| | | |
March 31,
|
| |||
|
(thousands)
|
| |
2022
|
| |||
|
Common shares
|
| | | | 1 422 165 | | |
|
||||||||
| Common share options – exercisable | | | |
|
26 499
|
| |
|
||||||||
| Common share options – non-exercisable | | | |
|
5 990
|
| |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| ||||||
| Share repurchase activities (thousands of common shares) | | | |
|
21 698
|
| | | | | 12 055 | | |
|
||||||||||||||
| Weighted average repurchase price per share (dollars per share) | | | |
|
38.12
|
| | | | | 26.36 | | |
|
||||||||||||||
| Share repurchase cost | | | |
|
827
|
| | | | | 318 | | |
|
Three months ended
($ millions, unless otherwise noted) |
| |
Mar 31
2022 |
| |
Dec 31
2021 |
| |
Sep 30
2021 |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Jun 30
2020 |
| ||||||||||||||||||||||||
| Total production (mboe/d) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
685.7
|
| | | | | 665.9 | | | | | | 605.1 | | | | | | 615.7 | | | | | | 690.6 | | | | | | 671.5 | | | | | | 519.0 | | | | | | 553.7 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
80.4
|
| | | | | 77.4 | | | | | | 93.5 | | | | | | 84.0 | | | | | | 95.3 | | | | | | 97.7 | | | | | | 97.2 | | | | | | 101.8 | | |
| | | | |
|
766.1
|
| | | | | 743.3 | | | | | | 698.6 | | | | | | 699.7 | | | | | | 785.9 | | | | | | 769.2 | | | | | | 616.2 | | | | | | 655.5 | | |
| Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
13 487
|
| | | | | 11 149 | | | | | | 10 145 | | | | | | 9 159 | | | | | | 8 679 | | | | | | 6 615 | | | | | | 6 427 | | | | | | 4 229 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other income (loss)
|
| | |
|
14
|
| | | | | 10 | | | | | | 68 | | | | | | (66) | | | | | | (43) | | | | | | (21) | | | | | | 30 | | | | | | 16 | | |
| | | | |
|
13 501
|
| | | | | 11 159 | | | | | | 10 213 | | | | | | 9 093 | | | | | | 8 636 | | | | | | 6 594 | | | | | | 6 457 | | | | | | 4 245 | | |
| Net earnings (loss) | | | |
|
2 949
|
| | | | | 1 553 | | | | | | 877 | | | | | | 868 | | | | | | 821 | | | | | | (168) | | | | | | (12) | | | | | | (614) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(1) (dollars)
|
| | |
|
2.06
|
| | | | | 1.07 | | | | | | 0.59 | | | | | | 0.58 | | | | | | 0.54 | | | | | | (0.11) | | | | | | (0.01) | | | | | | (0.40) | | |
| Adjusted operating earnings (loss)(2)(3) | | | |
|
2 755
|
| | | | | 1 294 | | | | | | 1 043 | | | | | | 722 | | | | | | 746 | | | | | | (109) | | | | | | (338) | | | | | | (1 345) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(4)(5) (dollars)
|
| | |
|
1.92
|
| | | | | 0.89 | | | | | | 0.71 | | | | | | 0.48 | | | | | | 0.49 | | | | | | (0.07) | | | | | | (0.22) | | | | | | (0.88) | | |
| Adjusted funds from operations(2) | | | |
|
4 094
|
| | | | | 3 144 | | | | | | 2 641 | | | | | | 2 362 | | | | | | 2 110 | | | | | | 1 221 | | | | | | 1 166 | | | | | | 488 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(4)(5) (dollars)
|
| | |
|
2.86
|
| | | | | 2.17 | | | | | | 1.79 | | | | | | 1.57 | | | | | | 1.39 | | | | | | 0.80 | | | | | | 0.76 | | | | | | 0.32 | | |
| Cash flow provided by (used in) operating activities | | | |
|
3 072
|
| | | | | 2 615 | | | | | | 4 718 | | | | | | 2 086 | | | | | | 2 345 | | | | | | 814 | | | | | | 1 245 | | | | | | (768) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share – basic (dollars)
|
| | |
|
2.14
|
| | | | | 1.80 | | | | | | 3.19 | | | | | | 1.39 | | | | | | 1.54 | | | | | | 0.53 | | | | | | 0.82 | | | | | | (0.50) | | |
| ROCE(4) (%) for the twelve months ended | | | |
|
12.7
|
| | | | | 8.6 | | | | | | 4.5 | | | | | | 1.9 | | | | | | (1.4) | | | | | | (6.9) | | | | | | (10.2) | | | | | | (7.5) | | |
| ROCE excluding impairments(4) (%) for the twelve months ended | | | |
|
12.4
|
| | | | | 8.2 | | | | | | 4.9 | | | | | | 2.6 | | | | | | (0.6) | | | | | | (2.9) | | | | | | (1.3) | | | | | | 1.0 | | |
| Common share information (dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dividend per common share
|
| | |
|
0.42
|
| | | | | 0.42 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share price at the end of trading
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Toronto Stock Exchange (Cdn$)
|
| | |
|
40.70
|
| | | | | 31.65 | | | | | | 26.26 | | | | | | 29.69 | | | | | | 26.27 | | | | | | 21.35 | | | | | | 16.26 | | | | | | 22.89 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
New York Stock Exchange (US$)
|
| | |
|
32.59
|
| | | | | 25.03 | | | | | | 20.74 | | | | | | 23.97 | | | | | | 20.90 | | | | | | 16.78 | | | | | | 12.23 | | | | | | 16.86 | | |
|
(average for the three months ended)
|
| | | | |
Mar 31
2022 |
| |
Dec 31
2021 |
| |
Sep 30
2021 |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Jun 30
2020 |
| ||||||||||||||||||||||||
| WTI crude oil at Cushing | | | US$/bbl | | | |
|
94.40
|
| | | | | 77.15 | | | | | | 70.55 | | | | | | 66.05 | | | | | | 57.80 | | | | | | 42.65 | | | | | | 40.95 | | | | | | 27.85 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dated Brent crude | | | US$/bbl | | | |
|
101.50
|
| | | | | 79.70 | | | | | | 73.45 | | | | | | 68.85 | | | | | | 60.85 | | | | | | 44.20 | | | | | | 43.00 | | | | | | 29.20 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dated Brent/Maya FOB price differential
|
| | US$/bbl | | | |
|
14.30
|
| | | | | 8.60 | | | | | | 7.80 | | | | | | 6.20 | | | | | | 4.70 | | | | | | 3.30 | | | | | | 3.50 | | | | | | 2.70 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| MSW at Edmonton | | | Cdn$/bbl | | | |
|
115.75
|
| | | | | 93.25 | | | | | | 83.75 | | | | | | 77.25 | | | | | | 66.55 | | | | | | 50.25 | | | | | | 51.30 | | | | | | 30.20 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| WCS at Hardisty | | | US$/bbl | | | |
|
79.80
|
| | | | | 62.50 | | | | | | 56.95 | | | | | | 54.60 | | | | | | 45.40 | | | | | | 33.35 | | | | | | 31.90 | | | | | | 16.35 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Light/heavy crude oil differential for WTI at Cushing less WCS at Hardisty
|
| | US$/bbl | | | |
|
(14.60)
|
| | | | | (14.65) | | | | | | (13.60) | | | | | | (11.45) | | | | | | (12.40) | | | | | | (9.30) | | | | | | (9.05) | | | | | | (11.50) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| SYN-WTI (differential) premium | | | US$/bbl | | | |
|
(1.30)
|
| | | | | (1.80) | | | | | | (1.60) | | | | | | 0.35 | | | | | | (3.50) | | | | | | (3.05) | | | | | | (2.45) | | | | | | (4.55) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensate at Edmonton | | | US$/bbl | | | |
|
96.15
|
| | | | | 79.10 | | | | | | 69.20 | | | | | | 66.40 | | | | | | 58.00 | | | | | | 42.55 | | | | | | 37.55 | | | | | | 22.20 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Natural gas (Alberta spot) at AECO | | | Cdn$/GJ | | | |
|
4.50
|
| | | | | 4.45 | | | | | | 3.40 | | | | | | 2.95 | | | | | | 2.95 | | | | | | 2.50 | | | | | | 2.10 | | | | | | 1.90 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Alberta Power Pool Price | | | Cdn$/MWh | | | |
|
90.00
|
| | | | | 107.30 | | | | | | 100.35 | | | | | | 104.50 | | | | | | 95.45 | | | | | | 46.15 | | | | | | 43.85 | | | | | | 29.90 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | | US$/bbl | | | |
|
28.25
|
| | | | | 20.65 | | | | | | 20.90 | | | | | | 20.35 | | | | | | 15.60 | | | | | | 9.85 | | | | | | 10.20 | | | | | | 12.20 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Chicago 2-1-1 crack(1) | | | US$/bbl | | | |
|
20.20
|
| | | | | 16.90 | | | | | | 20.45 | | | | | | 20.25 | | | | | | 13.40 | | | | | | 7.95 | | | | | | 7.75 | | | | | | 6.75 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Portland 2-1-1 crack(1) | | | US$/bbl | | | |
|
33.80
|
| | | | | 25.35 | | | | | | 26.70 | | | | | | 24.55 | | | | | | 15.80 | | | | | | 13.15 | | | | | | 12.55 | | | | | | 12.20 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | | US$/bbl | | | |
|
26.80
|
| | | | | 19.65 | | | | | | 19.55 | | | | | | 18.25 | | | | | | 14.45 | | | | | | 9.00 | | | | | | 8.55 | | | | | | 9.00 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| U.S. Renewable Volume Obligation | | | US$/bbl | | | |
|
6.45
|
| | | | | 6.10 | | | | | | 7.33 | | | | | | 8.13 | | | | | | 5.50 | | | | | | 3.48 | | | | | | 2.64 | | | | | | 2.21 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate | | | US$/Cdn$ | | | |
|
0.79
|
| | | | | 0.79 | | | | | | 0.79 | | | | | | 0.81 | | | | | | 0.79 | | | | | | 0.77 | | | | | | 0.75 | | | | | | 0.72 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate (end of period) | | | US$/Cdn$ | | | |
|
0.80
|
| | | | | 0.79 | | | | | | 0.78 | | | | | | 0.81 | | | | | | 0.80 | | | | | | 0.78 | | | | | | 0.75 | | | | | | 0.73 | | |
|
For the twelve months ended March 31
|
| | | | | | | | | | | | | | | | | | |
|
($ millions, except as noted)
|
| | | | | | | |
2022
|
| |
2021
|
| ||||||
| Adjustments to net earnings | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net earnings
|
| | | | | | | | | | 6 247 | | | | |
|
27
|
| |
|
||||||||||||||||||||
|
(Deduct) add after-tax amounts for:
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | | | | | | | |
|
(57)
|
| | | | | (1 488) | | |
|
||||||||||||||||||||
|
Net interest expense
|
| | | | | | | | |
|
628
|
| | | | | 704 | | |
| Adjusted net earnings (loss)(1) | | | | | A | | | | |
|
6 818
|
| | | | | (757) | | |
| Capital employed – beginning of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | | | | | | | |
|
18 829
|
| | | | | 18 212 | | |
|
||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | | | | |
|
36 325
|
| | | | | 37 965 | | |
| | | | | | | | | | | | 55 154 | | | | |
|
56 177
|
| |
| Capital employed – end of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | | | | | | | |
|
15 421
|
| | | | | 18 829 | | |
|
||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | | | | |
|
38 274
|
| | | | | 36 325 | | |
| | | | | | | | | | | | 53 695 | | | | |
|
55 154
|
| |
| Average capital employed | | | | | B | | | | |
|
53 700
|
| | | | | 55 854 | | |
| ROCE (%)(3) | | | | | A/B | | | | |
|
12.7
|
| | | | | (1.4) | | |
|
Three months ended March 31
|
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate and
Eliminations |
| |
Income
Taxes(1) |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| Earnings (loss) before income taxes(1) | | | |
|
2 309
|
| | | | | 445 | | | | |
|
645
|
| | | | | 258 | | | | |
|
1 417
|
| | | | | 934 | | | | |
|
(523)
|
| | | | | (523) | | | | |
|
—
|
| | | | | — | | | | |
|
3 848
|
| | | | | 1 114 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and impairment
|
| | |
|
1 105
|
| | | | | 1 158 | | | | |
|
129
|
| | | | | 102 | | | | |
|
212
|
| | | | | 209 | | | | |
|
25
|
| | | | | 21 | | | | |
|
—
|
| | | | | — | | | | |
|
1 471
|
| | | | | 1 490 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
63
|
| | | | | 59 | | | | |
|
14
|
| | | | | 14 | | | | |
|
1
|
| | | | | 2 | | | | |
|
—
|
| | | | | (1) | | | | |
|
—
|
| | | | | — | | | | |
|
78
|
| | | | | 74 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange gain
on U.S. dollar denominated debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(146)
|
| | | | | (196) | | | | |
|
—
|
| | | | | — | | | | |
|
(146)
|
| | | | | (196) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
(21)
|
| | | | | (115) | | | | |
|
(17)
|
| | | | | (7) | | | | |
|
(36)
|
| | | | | 18 | | | | |
|
—
|
| | | | | 1 | | | | |
|
—
|
| | | | | — | | | | |
|
(74)
|
| | | | | (103) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gain on disposal of assets
|
| | |
|
(2)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (8) | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(2)
|
| | | | | (8) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
28
|
| | | | | (1) | | | | |
|
(1)
|
| | | | | (1) | | | | |
|
5
|
| | | | | (2) | | | | |
|
24
|
| | | | | 2 | | | | |
|
—
|
| | | | | — | | | | |
|
56
|
| | | | | (2) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(88)
|
| | | | | (68) | | | | |
|
—
|
| | | | | (1) | | | | |
|
(2)
|
| | | | | (1) | | | | |
|
(1)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(91)
|
| | | | | (70) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
20
|
| | | | | 49 | | | | |
|
(46)
|
| | | | | — | | | | |
|
—
|
| | | | | 20 | | | | |
|
(44)
|
| | | | | 26 | | | | |
|
—
|
| | | | | — | | | | |
|
(70)
|
| | | | | 95 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Current income tax expense
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(976)
|
| | | | | (284) | | | | |
|
(976)
|
| | | | | (284) | | |
|
Adjusted funds from (used in) operations(1)
|
| | |
|
3 414
|
| | | | | 1 527 | | | | |
|
724
|
| | | | | 365 | | | | |
|
1 597
|
| | | | | 1 172 | | | | |
|
(665)
|
| | | | | (670) | | | | |
|
(976)
|
| | | | | (284) | | | | |
|
4 094
|
| | | | | 2 110 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in non-cash working capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1 022)
|
| | | | | 235 | | |
|
Cash flow provided by operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
3 072
|
| | | | | 2 345 | | |
| | | |
Three months ended
Mar 31 |
| |||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| ||||||
| Cash flow provided by operating activities | | | |
|
3 072
|
| | | | | 2 345 | | |
|
||||||||||||||
|
(Add) deduct change in non-cash working capital
|
| | | | (1 022) | | | | |
|
235
|
| |
| Adjusted funds from operations | | | |
|
4 094
|
| | | | | 2 110 | | |
|
||||||||||||||
| Less capital expenditures including capitalized interest(1) | | | |
|
(1 011)
|
| | | | | (803) | | |
| Free funds flow | | | |
|
3 083
|
| | | | | 1 307 | | |
| | | |
Three months ended
March 31 |
| |||||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| ||||||
| Refining and marketing gross margin reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Operating revenues
|
| | |
|
7 855
|
| | | | | 5 013 | | |
|
||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(5 482)
|
| | | | | (3 275) | | |
| | | | | | 2 373 | | | | |
|
1 738
|
| |
|
||||||||||||||
|
Other (loss) income
|
| | |
|
(110)
|
| | | | | (45) | | |
|
||||||||||||||
|
Non-refining and marketing margin
|
| | |
|
(13)
|
| | | | | (13) | | |
|
Refining and marketing gross margin – FIFO
|
| | |
|
2 250
|
| | | | | 1 680 | | |
|
||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
42 311
|
| | | | | 41 211 | | |
|
Refining and marketing gross margin – FIFO ($/bbl)
|
| | |
|
53.20
|
| | | | | 40.75 | | |
|
FIFO and risk management activities adjustment
|
| | |
|
(729)
|
| | | | | (432) | | |
|
Refining and marketing gross margin – LIFO
|
| | |
|
1 521
|
| | | | | 1 248 | | |
|
Refining and marketing gross margin – LIFO ($/bbl)
|
| | |
|
35.95
|
| | | | | 30.30 | | |
| Refining operating expense reconciliation | | | | | | | | | | | | | |
|
||||||||||||||
|
Operating, selling and general expense
|
| | |
|
559
|
| | | | | 479 | | |
|
||||||||||||||
|
Non-refining costs
|
| | |
|
(294)
|
| | | | | (242) | | |
|
Refining operating expense
|
| | |
|
265
|
| | | | | 237 | | |
|
||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
42 311
|
| | | | | 41 211 | | |
|
Refining operating expense ($/bbl)
|
| | |
|
6.25
|
| | | | | 5.75 | | |
| | | |
March 31
|
| |
December 31
|
| ||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| ||||||
|
Short-term debt
|
| | |
|
1 344
|
| | | | | 1 284 | | |
|
||||||||||||||
|
Current portion of long-term debt
|
| | |
|
—
|
| | | | | 231 | | |
|
||||||||||||||
|
Current portion of long-term lease liabilities
|
| | |
|
309
|
| | | | | 310 | | |
|
||||||||||||||
|
Long-term debt
|
| | |
|
13 861
|
| | | | | 13 989 | | |
|
||||||||||||||
|
Long-term lease liabilities
|
| | |
|
2 506
|
| | | | | 2 540 | | |
| Total debt | | | |
|
18 020
|
| | | | | 18 354 | | |
|
||||||||||||||
|
Less: Cash and cash equivalents
|
| | |
|
2 599
|
| | | | | 2 205 | | |
| Net debt | | | |
|
15 421
|
| | | | | 16 149 | | |
|
||||||||||||||
| Shareholders’ equity | | | |
|
38 274
|
| | | | | 36 614 | | |
| Total debt plus shareholders’ equity | | | |
|
56 294
|
| | | | | 54 968 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
32.0
|
| | | | | 33.4 | | |
| Net debt to net debt plus shareholders’ equity (%) | | | |
|
28.7
|
| | | | | 30.6 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases (%) | | | |
|
24.8
|
| | | | | 26.6 | | |
|
For the three months ended
|
| |
March 31, 2022
|
| |
March 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Crude
Sales Basket |
| |
Oil
Sands Segment |
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Crude
Sales Basket |
| |
Oil
Sands Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
1 571
|
| | | |
|
4 914
|
| | | |
|
6 485
|
| | | |
|
6 485
|
| | | | | 990 | | | | | | 3 203 | | | | | | 4 193 | | | | | | 4 193 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Add: Royalties | | | |
|
211
|
| | | |
|
774
|
| | | |
|
985
|
| | | |
|
985
|
| | | | | 14 | | | | | | 144 | | | | | | 158 | | | | | | 158 | | |
| Operating revenues | | | |
|
1 782
|
| | | |
|
5 688
|
| | | |
|
7 470
|
| | | |
|
7 470
|
| | | | | 1 004 | | | | | | 3 347 | | | | | | 4 351 | | | | | | 4 351 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other (loss) income
|
| | |
|
(37)
|
| | | |
|
44
|
| | | |
|
7
|
| | | |
|
7
|
| | | | | 7 | | | | | | (9) | | | | | | (2) | | | | | | (2) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(390)
|
| | | |
|
(63)
|
| | | |
|
(453)
|
| | | |
|
(453)
|
| | | | | (203) | | | | | | (47) | | | | | | (250) | | | | | | (250) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gross realization adjustment(1)
|
| | |
|
67
|
| | | |
|
(136)
|
| | | |
|
(69)
|
| | | | | | | | | | | (35) | | | | | | (74) | | | | | | (109) | | | | | | | | |
| Gross realization | | | |
|
1 422
|
| | | |
|
5 533
|
| | | |
|
6 955
|
| | | | | | | | | | | 773 | | | | | | 3 217 | | | | | | 3 990 | | | | | | | | |
| Transportation and distribution | | | |
|
(87)
|
| | | |
|
(206)
|
| | | |
|
(293)
|
| | | |
|
(293)
|
| | | | | (82) | | | | | | (194) | | | | | | (276) | | | | | | (276) | | |
| Price realization | | | |
|
1 335
|
| | | |
|
5 327
|
| | | |
|
6 662
|
| | | | | | | | | | | 691 | | | | | | 3 023 | | | | | | 3 714 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
13 830
|
| | | |
|
46 592
|
| | | |
|
60 422
|
| | | | | | | | | | | 16 246 | | | | | | 46 343 | | | | | | 62 589 | | | | | | | | |
| Price realization per barrel | | | |
|
96.49
|
| | | |
|
114.37
|
| | | |
|
110.27
|
| | | | | | | | | | | 42.53 | | | | | | 65.22 | | | | | | 59.32 | | | | | | | | |
|
For the three months ended
|
| |
March 31, 2022
|
| |
March 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ 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, net of royalties | | | |
|
272
|
| | | |
|
476
|
| | | |
|
120
|
| | | |
|
868
|
| | | | | 204 | | | | | | 317 | | | | | | 25 | | | | | | 546 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Add: Royalties | | | |
|
—
|
| | | |
|
87
|
| | | |
|
60
|
| | | |
|
147
|
| | | | | — | | | | | | 44 | | | | | | — | | | | | | 44 | | |
| Operating revenues | | | |
|
272
|
| | | |
|
563
|
| | | |
|
180
|
| | | |
|
1 015
|
| | | | | 204 | | | | | | 361 | | | | | | 25 | | | | | | 590 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation and distribution | | | |
|
(6)
|
| | | |
|
(17)
|
| | | |
|
—
|
| | | |
|
(23)
|
| | | | | (7) | | | | | | (10) | | | | | | (35) | | | | | | (52) | | |
| Price realization | | | |
|
266
|
| | | |
|
546
|
| | | |
|
180
|
| | | | | | | | | | | 197 | | | | | | 351 | | | | | | (10) | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
2 336
|
| | | |
|
4 460
|
| | | | | | | | | | | | | | | | | 2 828 | | | | | | 4 748 | | | | | | | | | | | | | | |
| Price realization per barrel | | | |
|
113.60
|
| | | |
|
122.13
|
| | | | | | | | | | | | | | | | | 69.51 | | | | | | 73.91 | | | | | | | | | | | | | | |
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 | |
boe | | | barrels of oil equivalent | | | US$ | | | United States dollars | |
boe/d | | | barrels of oil equivalent per day | | | | | | | |
mboe | | | thousands of barrels of oil equivalent | | | | | | | |
mboe/d | | | thousands of barrels of oil equivalent per day | | |
Financial and Business Environment
|
| |||
| | | | | | Q1 | | | Three months ended March 31 | |
GJ | | | Gigajoule | | | DD&A | | | Depreciation, depletion and amortization | |
| | | | | | WTI | | | West Texas Intermediate | |
mcf | | | thousands of cubic feet of natural gas | | | WCS | | | Western Canadian Select | |
mcfe | | | thousands of cubic feet of natural gas equivalent | | | SCO | | | Synthetic crude oil | |
| | | | | | SYN | | | Synthetic crude oil benchmark | |
MW | | | megawatts | | | MSW | | | Mixed Sweet Blend | |
MWh | | | megawatts per hour | | | NYMEX | | | New York Mercantile Exchange | |
| | | | | | YTD | | | Year to date | |