|
Year ended December 31 ($ millions, except per share amounts)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Gross revenues
|
| | |
|
41 133
|
| | | | | 24 900 | | | | | | 39 866 | | |
|
||||||||||||||||||||
|
Royalties
|
| | |
|
(2 001)
|
| | | | | (238) | | | | | | (1 522) | | |
|
Operating revenues, net of royalties
|
| | |
|
39 132
|
| | | | | 24 662 | | | | | | 38 344 | | |
|
Net earnings (loss)
|
| | |
|
4 119
|
| | | | | (4 319) | | | | | | 2 899 | | |
|
||||||||||||||||||||
|
per common share(1)
|
| | |
|
2.77
|
| | | | | (2.83) | | | | | | 1.86 | | |
| Adjusted operating earnings (loss)(2)(3)(4) | | | |
|
3 805
|
| | | | | (2 213) | | | | | | 4 418 | | |
|
||||||||||||||||||||
|
per common share(5)
|
| | |
|
2.56
|
| | | | | (1.45) | | | | | | 2.83 | | |
| Adjusted funds from operations(2)(3) | | | |
|
10 257
|
| | | | | 3 876 | | | | | | 10 818 | | |
|
||||||||||||||||||||
|
per common share(5)
|
| | |
|
6.89
|
| | | | | 2.54 | | | | | | 6.94 | | |
|
Cash flow provided by operating activities
|
| | |
|
11 764
|
| | | | | 2 675 | | | | | | 10 421 | | |
|
||||||||||||||||||||
|
per common share(5)
|
| | |
|
7.91
|
| | | | | 1.75 | | | | | | 6.69 | | |
|
Dividends paid on common shares
|
| | |
|
1 550
|
| | | | | 1 670 | | | | | | 2 614 | | |
|
||||||||||||||||||||
|
per common share(5)
|
| | |
|
1.05
|
| | | | | 1.10 | | | | | | 1.68 | | |
| Weighted average number of common shares in millions – basic | | | |
|
1 488
|
| | | | | 1 526 | | | | | | 1 559 | | |
|
||||||||||||||||||||
| Weighted average number of common shares in millions – diluted | | | |
|
1 489
|
| | | | | 1 526 | | | | | | 1 561 | | |
| ROCE(2) (%) | | | |
|
8.6
|
| | | | | (6.9) | | | | | | 4.9 | | |
|
||||||||||||||||||||
| ROCE excluding impairments and impairment reversals(2)(6) (%) | | | |
|
8.2
|
| | | | | (2.9) | | | | | | 10.0 | | |
| Capital expenditures(7) | | | |
|
4 411
|
| | | | | 3 806 | | | | | | 5 436 | | |
|
||||||||||||||||||||
|
Asset sustainment and maintenance
|
| | |
|
3 057
|
| | | | | 2 388 | | | | | | 3 227 | | |
|
||||||||||||||||||||
|
Economic investment
|
| | |
|
1 354
|
| | | | | 1 418 | | | | | | 2 209 | | |
| Discretionary free funds flow (deficit)(2) | | | |
|
5 590
|
| | | | | (228) | | | | | | 4 914 | | |
| Balance sheet (at December 31) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Total assets
|
| | |
|
83 739
|
| | | | | 84 616 | | | | | | 89 435 | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | |
|
16 149
|
| | | | | 19 814 | | | | | | 16 010 | | |
|
||||||||||||||||||||
|
Total long-term liabilities(8)
|
| | |
|
36 726
|
| | | | | 38 310 | | | | | | 36 856 | | |
|
Year ended December 31
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Production volumes(1) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands – Upgraded – net SCO and diesel (mbbls/d)
|
| | |
|
468.6
|
| | | | | 466.2 | | | | | | 485.6 | | |
|
||||||||||||||||||||
|
Oil Sands – Non-upgraded bitumen (mbbls/d)
|
| | |
|
175.6
|
| | | | | 127.2 | | | | | | 184.8 | | |
|
||||||||||||||||||||
|
Exploration and Production (mboe/d)
|
| | |
|
87.5
|
| | | | | 101.7 | | | | | | 106.8 | | |
| Total | | | |
|
731.7
|
| | | | | 695.1 | | | | | | 777.2 | | |
| Average price realizations(2)(3)(4) ($/boe) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
SCO and diesel
|
| | |
|
77.73
|
| | | | | 43.83 | | | | | | 70.68 | | |
|
||||||||||||||||||||
|
Non-upgraded bitumen(2)
|
| | |
|
53.80
|
| | | | | 22.37 | | | | | | 45.71 | | |
|
||||||||||||||||||||
|
Oil Sands crude sales basket (all products)
|
| | |
|
70.96
|
| | | | | 39.29 | | | | | | 63.70 | | |
|
||||||||||||||||||||
|
Exploration and Production Canada – Crude oil and natural gas liquids ($/bbl)
|
| | |
|
84.70
|
| | | | | 49.69 | | | | | | 84.86 | | |
|
||||||||||||||||||||
|
Exploration and Production International(5) ($/boe)
|
| | |
|
82.16
|
| | | | | 50.28 | | | | | | 81.22 | | |
| Refinery crude oil processed (mbbls/d) | | | |
|
415.5
|
| | | | | 407.0 | | | | | | 438.9 | | |
|
||||||||||||||||||||
| Refinery utilization(6) (%) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Eastern North America
|
| | |
|
91
|
| | | | | 91 | | | | | | 92 | | |
|
||||||||||||||||||||
|
Western North America
|
| | |
|
87
|
| | | | | 86 | | | | | | 98 | | |
| Total | | | |
|
89
|
| | | | | 88 | | | | | | 95 | | |
| Refining and marketing gross margin – FIFO(3)(7) ($/bbl) | | | |
|
36.85
|
| | | | | 25.30 | | | | | | 40.45 | | |
|
||||||||||||||||||||
| Refining and marketing gross margin – LIFO(3)(7) ($/bbl) | | | |
|
30.90
|
| | | | | 28.65 | | | | | | 36.80 | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Net earnings (loss) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands
|
| | |
|
2 147
|
| | | | | (3 796) | | | | | | (427) | | |
|
||||||||||||||||||||
|
Exploration and Production
|
| | |
|
1 285
|
| | | | | (832) | | | | | | 1 005 | | |
|
||||||||||||||||||||
|
Refining and Marketing
|
| | |
|
2 178
|
| | | | | 866 | | | | | | 3 000 | | |
|
||||||||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(1 491)
|
| | | | | (557) | | | | | | (679) | | |
| Total | | | |
|
4 119
|
| | | | | (4 319) | | | | | | 2 899 | | |
| Adjusted operating earnings (loss)(1)(2) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands
|
| | |
|
2 151
|
| | | | | (2 265) | | | | | | 1 672 | | |
|
||||||||||||||||||||
|
Exploration and Production
|
| | |
|
890
|
| | | | | 13 | | | | | | 1 141 | | |
|
||||||||||||||||||||
|
Refining and Marketing
|
| | |
|
2 170
|
| | | | | 882 | | | | | | 2 922 | | |
|
||||||||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(1 406)
|
| | | | | (843) | | | | | | (1 317) | | |
| Total | | | |
|
3 805
|
| | | | | (2 213) | | | | | | 4 418 | | |
| Adjusted funds from (used in) operations(1) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands
|
| | |
|
6 846
|
| | | | | 1 986 | | | | | | 6 061 | | |
|
||||||||||||||||||||
|
Exploration and Production
|
| | |
|
1 478
|
| | | | | 1 054 | | | | | | 2 143 | | |
|
||||||||||||||||||||
|
Refining and Marketing
|
| | |
|
3 255
|
| | | | | 1 708 | | | | | | 3 863 | | |
|
||||||||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(1 322)
|
| | | | | (872) | | | | | | (1 249) | | |
| Total adjusted funds from operations | | | |
|
10 257
|
| | | | | 3 876 | | | | | | 10 818 | | |
|
||||||||||||||||||||
| Change in non-cash working capital | | | |
|
1 507
|
| | | | | (1 201) | | | | | | (397) | | |
| Cash flow provided by operating activities | | | |
|
11 764
|
| | | | | 2 675 | | | | | | 10 421 | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Net earnings (loss)
|
| | |
|
4 119
|
| | | | | (4 319) | | | | | | 2 899 | | |
|
||||||||||||||||||||
| Unrealized foreign exchange gain on U.S. dollar denominated debt | | | |
|
(101)
|
| | | | | (286) | | | | | | (590) | | |
|
||||||||||||||||||||
| Unrealized (gain) loss on risk management activities(2) | | | |
|
(4)
|
| | | | | 29 | | | | | | 60 | | |
|
||||||||||||||||||||
| Asset (reversal) impairments(3) | | | |
|
(168)
|
| | | | | 2 221 | | | | | | 3 352 | | |
|
||||||||||||||||||||
| Restructuring charge | | | |
|
126
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||
| Loss on early repayment of long-term debt | | | |
|
60
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||
| Gain on significant disposals(4) | | | |
|
(227)
|
| | | | | — | | | | | | (187) | | |
|
||||||||||||||||||||
| Provision for pipeline project | | | |
|
—
|
| | | | | 142 | | | | | | — | | |
|
||||||||||||||||||||
| Impact of income tax adjustments on deferred income taxes(5) | | | |
|
—
|
| | | | | — | | | | | | (1 116) | | |
| Adjusted operating earnings (loss)(1)(2) | | | |
|
3 805
|
| | | | | (2 213) | | | | | | 4 418 | | |
|
Average for the year ended December 31
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| WTI crude oil at Cushing (US$/bbl) | | | |
|
67.95
|
| | | | | 39.40 | | | | | | 57.05 | | |
|
||||||||||||||||||||
| Dated Brent Crude (US$/bbl) | | | |
|
70.75
|
| | | | | 41.65 | | | | | | 64.30 | | |
|
||||||||||||||||||||
| Dated Brent/Maya crude oil FOB price differential (US$/bbl) | | | |
|
6.85
|
| | | | | 6.35 | | | | | | 6.45 | | |
|
||||||||||||||||||||
| MSW at Edmonton (Cdn$/bbl) | | | |
|
80.30
|
| | | | | 45.60 | | | | | | 69.20 | | |
|
||||||||||||||||||||
| WCS at Hardisty (US$/bbl) | | | |
|
54.90
|
| | | | | 26.85 | | | | | | 44.25 | | |
|
||||||||||||||||||||
| Light/heavy differential for WTI at Cushing less WCS at Hardisty (US$/bbl) | | | |
|
(13.05)
|
| | | | | (12.55) | | | | | | (12.80) | | |
|
||||||||||||||||||||
| SYN-WTI differential (US$/bbl) | | | |
|
(1.65)
|
| | | | | (3.15) | | | | | | (0.60) | | |
|
||||||||||||||||||||
| Condensate at Edmonton (US$/bbl) | | | |
|
68.25
|
| | | | | 37.15 | | | | | | 52.85 | | |
|
||||||||||||||||||||
| Natural gas (Alberta spot) at AECO (Cdn$/mcf) | | | |
|
3.65
|
| | | | | 2.25 | | | | | | 1.75 | | |
|
||||||||||||||||||||
| Alberta Power Pool Price (Cdn$/MWh) | | | |
|
101.95
|
| | | | | 46.70 | | | | | | 54.90 | | |
|
||||||||||||||||||||
| New York Harbor 2-1-1 crack(1) (US$/bbl) | | | |
|
19.40
|
| | | | | 11.75 | | | | | | 19.90 | | |
|
||||||||||||||||||||
| Chicago 2-1-1 crack(1) (US$/bbl) | | | |
|
17.75
|
| | | | | 8.05 | | | | | | 17.05 | | |
|
||||||||||||||||||||
| Portland 2-1-1 crack(1) (US$/bbl) | | | |
|
23.15
|
| | | | | 14.05 | | | | | | 24.45 | | |
|
||||||||||||||||||||
| Gulf Coast 2-1-1 crack(1) (US$/bbl) | | | |
|
18.00
|
| | | | | 9.90 | | | | | | 19.15 | | |
|
||||||||||||||||||||
| U.S. Renewable Volume Obligation (US$/bbl) | | | |
|
6.77
|
| | | | | 2.48 | | | | | | 1.20 | | |
|
||||||||||||||||||||
| Exchange rate (US$/Cdn$) | | | |
|
0.80
|
| | | | | 0.75 | | | | | | 0.75 | | |
|
||||||||||||||||||||
| Exchange rate (end of period) (US$/Cdn$) | | | |
|
0.79
|
| | | | | 0.78 | | | | | | 0.77 | | |
|
(Estimated change, in $ millions)
|
| |
Impact
on 2021 Net Earnings |
| |
Impact
on 2021 Adjusted Funds from Operations(3) |
| ||||||
| Crude oil +US$1.00/bbl | | | | | 200 | | | | | | 200 | | |
|
||||||||||||||
| Natural gas +Cdn$0.10/mcf (4) | | | | | (25) | | | | | | (25) | | |
|
||||||||||||||
|
WTI – narrowing light/heavy differential +US$1.00/bbl
|
| | | | 15 | | | | | | 15 | | |
|
||||||||||||||
| 2-1-1 crack spreads +US$1.00/bbl | | | | | 140 | | | | | | 140 | | |
|
||||||||||||||
| Foreign exchange +$0.01 US$/Cdn$ related to operating activities(5) | | | | | (180) | | | | | | (180) | | |
|
||||||||||||||
| Foreign exchange on U.S. dollar denominated debt +$0.01 US$/Cdn$ | | | | | 150 | | | | | | — | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Gross revenues | | | |
|
19 920
|
| | | | | 10 617 | | | | | | 18 347 | | |
|
||||||||||||||||||||
| Less: Royalties | | | |
|
(1 523)
|
| | | | | (95) | | | | | | (917) | | |
| Operating revenues, net of royalties | | | |
|
18 397
|
| | | | | 10 522 | | | | | | 17 430 | | |
| Net earnings (loss) | | | |
|
2 147
|
| | | | | (3 796) | | | | | | (427) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Unrealized loss on risk management activities(1)
|
| | |
|
4
|
| | | | | 13 | | | | | | 50 | | |
|
||||||||||||||||||||
|
Asset impairment(2)
|
| | |
|
—
|
| | | | | 1 376 | | | | | | 2 959 | | |
|
||||||||||||||||||||
|
Provision for pipeline project
|
| | |
|
—
|
| | | | | 142 | | | | | | — | | |
|
||||||||||||||||||||
|
Impact of income tax rate adjustment on deferred taxes(3)
|
| | |
|
—
|
| | | | | — | | | | | | (910) | | |
| Adjusted operating earnings (loss)(4) | | | |
|
2 151
|
| | | | | (2 265) | | | | | | 1 672 | | |
| Adjusted funds from operations(4) | | | |
|
6 846
|
| | | | | 1 986 | | | | | | 6 061 | | |
|
Year ended December 31 (mbbls/d)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
SCO and diesel production(3)
|
| | |
|
483.5
|
| | | | | 477.5 | | | | | | 497.0 | | |
|
||||||||||||||||||||
|
Internally consumed diesel and internal transfers(4)(5)
|
| | |
|
(14.9)
|
| | | | | (11.3) | | | | | | (11.4) | | |
|
Upgraded production – net SCO
and diesel |
| | |
|
468.6
|
| | | | | 466.2 | | | | | | 485.6 | | |
|
||||||||||||||||||||
|
Bitumen production
|
| | |
|
178.8
|
| | | | | 127.2 | | | | | | 184.8 | | |
|
||||||||||||||||||||
|
Internal bitumen transfers(5)
|
| | |
|
(3.2)
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||
|
Non-upgraded bitumen production
|
| | |
|
175.6
|
| | | | | 127.2 | | | | | | 184.8 | | |
| Total Oil Sands production | | | |
|
644.2
|
| | | | | 593.4 | | | | | | 670.4 | | |
|
Year ended December 31 (mbbls/d)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| SCO and diesel | | | |
|
465.7
|
| | | | | 467.9 | | | | | | 483.6 | | |
|
||||||||||||||||||||
| Non-upgraded bitumen | | | |
|
183.8
|
| | | | | 125.6 | | | | | | 187.5 | | |
| Total | | | |
|
649.5
|
| | | | | 593.5 | | | | | | 671.1 | | |
| Year ended December 31 Net of transportation costs, but before royalties ($/bbl) |
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| SCO and diesel | | | |
|
77.73
|
| | | | | 43.83 | | | | | | 70.68 | | |
|
||||||||||||||||||||
| Non-upgraded bitumen | | | |
|
53.80
|
| | | | | 22.37 | | | | | | 45.71 | | |
|
||||||||||||||||||||
|
Crude sales basket
(all products) |
| | |
|
70.96
|
| | | | | 39.29 | | | | | | 63.70 | | |
|
Crude sales basket, relative to WTI
|
| | |
|
(14.20)
|
| | | | | (13.51) | | | | | | (12.00) | | |
|
Year ended December 31
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Oil Sands operating, selling and general expense (OS&G)
|
| | |
|
8 056
|
| | | | | 7 169 | | | | | | 8 027 | | |
|
Oil Sands operations cash operating costs(1) reconciliation
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands operations OS&G
|
| | |
|
4 710
|
| | | | | 4 292 | | | | | | 4 639 | | |
|
||||||||||||||||||||
|
Non-production costs(2)
|
| | |
|
(199)
|
| | | | | (107) | | | | | | (179) | | |
|
||||||||||||||||||||
|
Excess power capacity and other(3)
|
| | |
|
(375)
|
| | | | | (248) | | | | | | (241) | | |
|
||||||||||||||||||||
|
Inventory changes
|
| | |
|
21
|
| | | | | (3) | | | | | | 48 | | |
|
Oil Sands operations cash operating costs(1) ($ millions)
|
| | |
|
4 157
|
| | | | | 3 934 | | | | | | 4 267 | | |
|
||||||||||||||||||||
| Oil Sands operations production volumes(4) (mbbls/d) | | | |
|
439.2
|
| | | | | 380.9 | | | | | | 414.5 | | |
|
||||||||||||||||||||
|
Oil Sands operations cash operating costs(1) ($/bbl)
|
| | |
|
25.90
|
| | | | | 28.20 | | | | | | 28.20 | | |
|
Fort Hills cash operating costs(1) reconciliation
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Fort Hills OS&G
|
| | |
|
897
|
| | | | | 761 | | | | | | 921 | | |
|
||||||||||||||||||||
|
Non-production costs(2)
|
| | |
|
(118)
|
| | | | | (52) | | | | | | (115) | | |
|
||||||||||||||||||||
|
Inventory changes
|
| | |
|
(15)
|
| | | | | (11) | | | | | | 9 | | |
| Fort Hills cash operating costs(1) ($ millions) | | | |
|
764
|
| | | | | 698 | | | | | | 815 | | |
|
||||||||||||||||||||
|
Fort Hills production volumes (mbbls/d)
|
| | |
|
50.7
|
| | | | | 58.1 | | | | | | 85.3 | | |
|
||||||||||||||||||||
|
Fort Hills cash operating costs(1) ($/bbl)
|
| | |
|
41.35
|
| | | | | 32.80 | | | | | | 26.15 | | |
|
Syncrude cash operating costs(1) reconciliation
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Syncrude OS&G
|
| | |
|
2 449
|
| | | | | 2 116 | | | | | | 2 467 | | |
|
||||||||||||||||||||
|
Non-production costs(2)
|
| | |
|
(234)
|
| | | | | (66) | | | | | | (156) | | |
|
Syncrude cash operating costs(1)(5) ($ millions)
|
| | |
|
2 215
|
| | | | | 2 050 | | | | | | 2 311 | | |
|
||||||||||||||||||||
| Syncrude production volumes(4) (mbbls/d) | | | |
|
172.4
|
| | | | | 165.7 | | | | | | 172.3 | | |
|
||||||||||||||||||||
|
Syncrude cash operating costs(1) ($/bbl)
|
| | |
|
35.20
|
| | | | | 33.80 | | | | | | 36.75 | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Gross revenues(1) | | | |
|
2 736
|
| | | | | 1 851 | | | | | | 3 372 | | |
|
||||||||||||||||||||
| Less: Royalties(1) | | | |
|
(236)
|
| | | | | (95) | | | | | | (302) | | |
| Operating revenues, net of royalties | | | |
|
2 500
|
| | | | | 1 756 | | | | | | 3 070 | | |
| Net earnings (loss) | | | |
|
1 285
|
| | | | | (832) | | | | | | 1 005 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Asset (reversal) impairment(2)
|
| | |
|
(168)
|
| | | | | 845 | | | | | | 393 | | |
|
||||||||||||||||||||
|
Gain on significant disposals(3)
|
| | |
|
(227)
|
| | | | | — | | | | | | (187) | | |
|
||||||||||||||||||||
|
Impact of income tax rate adjustments on deferred income taxes(4)
|
| | |
|
—
|
| | | | | — | | | | | | (70) | | |
| Adjusted operating earnings(5) | | | |
|
890
|
| | | | | 13 | | | | | | 1 141 | | |
| Adjusted funds from operations(5) | | | |
|
1 478
|
| | | | | 1 054 | | | | | | 2 143 | | |
|
Year ended December 31
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
E&P Canada (mbbls/d)
|
| | |
|
54.4
|
| | | | | 59.7 | | | | | | 59.9 | | |
|
||||||||||||||||||||
| E&P International (mboe/d) | | | |
|
33.1
|
| | | | | 42.0 | | | | | | 46.9 | | |
|
Total production (mboe/d)
|
| | |
|
87.5
|
| | | | | 101.7 | | | | | | 106.8 | | |
|
Total sales volumes (mboe/d)
|
| | |
|
82.8
|
| | | | | 102.6 | | | | | | 106.0 | | |
| Year ended December 31 Net of transportation costs, but before royalties |
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
E&P Canada – Crude oil and natural gas liquids ($/bbl)
|
| | |
|
84.70
|
| | | | | 49.69 | | | | | | 84.86 | | |
|
||||||||||||||||||||
| E&P International(2) ($/boe) | | | |
|
82.16
|
| | | | | 50.28 | | | | | | 81.22 | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Operating revenues | | | |
|
22 915
|
| | | | | 15 272 | | | | | | 22 304 | | |
| Net earnings | | | |
|
2 178
|
| | | | | 866 | | | | | | 3 000 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Unrealized (gain) loss on risk management activities(1)
|
| | |
|
(8)
|
| | | | | 16 | | | | | | 10 | | |
|
||||||||||||||||||||
|
Impact of income tax rate adjustments on deferred taxes(2)
|
| | | | — | | | | | | — | | | | | | (88) | | |
| Adjusted operating earnings(3) | | | |
|
2 170
|
| | | | | 882 | | | | | | 2 922 | | |
| Adjusted funds from operations(3) | | | |
|
3 255
|
| | | | | 1 708 | | | | | | 3 863 | | |
|
Year ended December 31
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Crude oil processed (mbbls/d) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Eastern North America
|
| | |
|
202.8
|
| | | | | 201.0 | | | | | | 203.3 | | |
|
||||||||||||||||||||
|
Western North America
|
| | |
|
212.7
|
| | | | | 206.0 | | | | | | 235.6 | | |
| Total | | | |
|
415.5
|
| | | | | 407.0 | | | | | | 438.9 | | |
| Refinery utilization(1)(2) (%) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Eastern North America
|
| | |
|
91
|
| | | | | 91 | | | | | | 92 | | |
|
||||||||||||||||||||
|
Western North America
|
| | |
|
87
|
| | | | | 86 | | | | | | 98 | | |
| Total | | | |
|
89
|
| | | | | 88 | | | | | | 95 | | |
|
Refined product sales (mbbls/d)
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Gasoline
|
| | |
|
225.8
|
| | | | | 214.1 | | | | | | 246.6 | | |
|
||||||||||||||||||||
|
Distillate(3)
|
| | |
|
228.5
|
| | | | | 215.7 | | | | | | 218.1 | | |
|
||||||||||||||||||||
|
Other
|
| | |
|
74.1
|
| | | | | 73.6 | | | | | | 74.7 | | |
| Total | | | |
|
528.4
|
| | | | | 503.4 | | | | | | 539.4 | | |
|
Refining and marketing gross
margin – FIFO(4)(5) ($/bbl) |
| | |
|
36.85
|
| | | | | 25.30 | | | | | | 40.45 | | |
|
||||||||||||||||||||
|
Refining and marketing gross
margin – LIFO(4)(5) ($/bbl) |
| | |
|
30.90
|
| | | | | 28.65 | | | | | | 36.80 | | |
|
||||||||||||||||||||
|
Refining operating
expense(5) ($/bbl) |
| | |
|
5.95
|
| | | | | 5.50 | | | | | | 5.35 | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Net loss | | | |
|
(1 491)
|
| | | | | (557) | | | | | | (679) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
(101)
|
| | | | | (286) | | | | | | (590) | | |
|
||||||||||||||||||||
|
Restructuring charge
|
| | |
|
126
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||
|
Loss on early repayment of long-term debt
|
| | |
|
60
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||
|
Impact of income tax rate adjustments on deferred income taxes(1)
|
| | | | — | | | | | | — | | | | | | (48) | | |
| Adjusted operating loss(2) | | | |
|
(1 406)
|
| | | | | (843) | | | | | | (1 317) | | |
|
||||||||||||||||||||
|
Corporate and Renewables
|
| | |
|
(1 262)
|
| | | | | (936) | | | | | | (1 113) | | |
|
||||||||||||||||||||
|
Eliminations – Intersegment profit (eliminated) realized
|
| | |
|
(144)
|
| | | | | 93 | | | | | | (204) | | |
| Adjusted funds used in operations(2) | | | |
|
(1 322)
|
| | | | | (872) | | | | | | (1 249) | | |
|
Year ended December 31
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Renewable Energy power generation marketed (gigawatt hours)(1) |
| | |
|
183
|
| | | | | 200 | | | | | | 184 | | |
| Three months ended December 31 ($ millions, except as noted) |
| |
2021
|
| |
2020
|
| ||||||
| Net earnings (loss) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
896
|
| | | | | (293) | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
465
|
| | | | | (379) | | |
|
||||||||||||||
|
Refining and Marketing
|
| | |
|
450
|
| | | | | 268 | | |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(258)
|
| | | | | 236 | | |
| Total | | | |
|
1 553
|
| | | | | (168) | | |
|
Adjusted operating earnings (loss)(1)(2)
|
| | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
898
|
| | | | | (130) | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
238
|
| | | | | 44 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | |
|
437
|
| | | | | 280 | | |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(279)
|
| | | | | (303) | | |
| Total | | | |
|
1 294
|
| | | | | (109) | | |
|
Adjusted funds from (used in) operations(1)
|
| | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands
|
| | |
|
2 175
|
| | | | | 729 | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
425
|
| | | | | 312 | | |
|
||||||||||||||
|
Refining and Marketing
|
| | |
|
765
|
| | | | | 415 | | |
|
||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(221)
|
| | | | | (235) | | |
| Total adjusted funds from operations | | | |
|
3 144
|
| | | | | 1 221 | | |
|
||||||||||||||
|
Changes in non-cash working capital
|
| | |
|
(529)
|
| | | | | (407) | | |
|
Cash flow provided by operating
activities |
| | |
|
2 615
|
| | | | | 814 | | |
| Production volumes (mboe/d) | | | | | | | | | | | | | |
|
||||||||||||||
|
Oil Sands – Upgraded – net SCO
and diesel |
| | |
|
515.0
|
| | | | | 514.3 | | |
|
||||||||||||||
|
Oil Sands – Non-upgraded bitumen
|
| | |
|
150.9
|
| | | | | 157.2 | | |
|
||||||||||||||
|
Exploration and Production
|
| | |
|
77.4
|
| | | | | 97.7 | | |
| Total | | | |
|
743.3
|
| | | | | 769.2 | | |
| Three months ended ($ millions, unless otherwise noted) |
| |
Dec 31
2021 |
| |
Sept 30
2021 |
| |
June 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sept 30
2020 |
| |
June 30
2020 |
| |
Mar 31
2020 |
| ||||||||||||||||||||||||
| Total production (mboe/d) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
665.9
|
| | | | | 605.1 | | | | | | 615.7 | | | | | | 690.6 | | | | | | 671.5 | | | | | | 519.0 | | | | | | 553.7 | | | | | | 630.1 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
77.4
|
| | | | | 93.5 | | | | | | 84.0 | | | | | | 95.3 | | | | | | 97.7 | | | | | | 97.2 | | | | | | 101.8 | | | | | | 109.7 | | |
| | | | |
|
743.3
|
| | | | | 698.6 | | | | | | 699.7 | | | | | | 785.9 | | | | | | 769.2 | | | | | | 616.2 | | | | | | 655.5 | | | | | | 739.8 | | |
| Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
11 149
|
| | | | | 10 145 | | | | | | 9 159 | | | | | | 8 679 | | | | | | 6 615 | | | | | | 6 427 | | | | | | 4 229 | | | | | | 7 391 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other income (loss)
|
| | |
|
10
|
| | | | | 68 | | | | | | (66) | | | | | | (43) | | | | | | (21) | | | | | | 30 | | | | | | 16 | | | | | | 365 | | |
| | | | |
|
11 159
|
| | | | | 10 213 | | | | | | 9 093 | | | | | | 8 636 | | | | | | 6 594 | | | | | | 6 457 | | | | | | 4 245 | | | | | | 7 756 | | |
|
Net earnings (loss)
|
| | |
|
1 553
|
| | | | | 877 | | | | | | 868 | | | | | | 821 | | | | | | (168) | | | | | | (12) | | | | | | (614) | | | | | | (3 525) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(1) (dollars)
|
| | |
|
1.07
|
| | | | | 0.59 | | | | | | 0.58 | | | | | | 0.54 | | | | | | (0.11) | | | | | | (0.01) | | | | | | (0.40) | | | | | | (2.31) | | |
| Adjusted operating earnings (loss)(2)(3) | | | |
|
1 294
|
| | | | | 1 043 | | | | | | 722 | | | | | | 746 | | | | | | (109) | | | | | | (338) | | | | | | (1 345) | | | | | | (421) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(3)(4)(5) (dollars)
|
| | |
|
0.89
|
| | | | | 0.71 | | | | | | 0.48 | | | | | | 0.49 | | | | | | (0.07) | | | | | | (0.22) | | | | | | (0.88) | | | | | | (0.28) | | |
| Adjusted funds from operations(2) | | | |
|
3 144
|
| | | | | 2 641 | | | | | | 2 362 | | | | | | 2 110 | | | | | | 1 221 | | | | | | 1 166 | | | | | | 488 | | | | | | 1 001 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(4)(5) (dollars)
|
| | |
|
2.17
|
| | | | | 1.79 | | | | | | 1.57 | | | | | | 1.39 | | | | | | 0.80 | | | | | | 0.76 | | | | | | 0.32 | | | | | | 0.66 | | |
|
Cash flow provided by (used in) operating activities
|
| | |
|
2 615
|
| | | | | 4 718 | | | | | | 2 086 | | | | | | 2 345 | | | | | | 814 | | | | | | 1 245 | | | | | | (768) | | | | | | 1 384 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(5) (dollars)
|
| | |
|
1.80
|
| | | | | 3.19 | | | | | | 1.39 | | | | | | 1.54 | | | | | | 0.53 | | | | | | 0.82 | | | | | | (0.50) | | | | | | 0.91 | | |
| ROCE(4) (%) for the twelve months ended | | | |
|
8.6
|
| | | | | 4.5 | | | | | | 1.9 | | | | | | (1.4) | | | | | | (6.9) | | | | | | (10.2) | | | | | | (7.5) | | | | | | (1.3) | | |
| ROCE excluding impairments and impairment reversals(4)(6) (%) for the twelve months ended | | | |
|
8.2
|
| | | | | 4.9 | | | | | | 2.6 | | | | | | (0.6) | | | | | | (2.9) | | | | | | (1.3) | | | | | | 1.0 | | | | | | 7.0 | | |
|
After-tax unrealized foreign exchange gain (loss) on U.S. dollar denominated debt
|
| | |
|
21
|
| | | | | (257) | | | | | | 156 | | | | | | 181 | | | | | | 539 | | | | | | 290 | | | | | | 478 | | | | | | (1 021) | | |
| Common share information (dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dividend per common share
|
| | |
|
0.42
|
| | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.47 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share price at the end of trading
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Toronto Stock Exchange (Cdn$)
|
| | |
|
31.65
|
| | | | | 26.26 | | | | | | 29.69 | | | | | | 26.27 | | | | | | 21.35 | | | | | | 16.26 | | | | | | 22.89 | | | | | | 22.46 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
New York Stock Exchange (US$)
|
| | |
|
25.03
|
| | | | | 20.74 | | | | | | 23.97 | | | | | | 20.90 | | | | | | 16.78 | | | | | | 12.23 | | | | | | 16.86 | | | | | | 15.80 | | |
| Three months ended (average for the period ended, except as noted) |
| | | | |
Dec 31
2021 |
| |
Sept 30
2021 |
| |
June 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sept 30
2020 |
| |
June 30
2020 |
| |
Mar 31
2020 |
| ||||||||||||||||||||||||
| WTI crude oil at Cushing | | |
US$/bbl
|
| | |
|
77.15
|
| | | |
|
70.55
|
| | | |
|
66.05
|
| | | |
|
57.80
|
| | | | | 42.65 | | | | | | 40.95 | | | | | | 27.85 | | | | | | 46.10 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dated Brent crude | | |
US$/bbl
|
| | |
|
79.70
|
| | | |
|
73.45
|
| | | |
|
68.85
|
| | | |
|
60.85
|
| | | | | 44.20 | | | | | | 43.00 | | | | | | 29.20 | | | | | | 50.15 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dated Brent/Maya FOB price differential | | |
US$/bbl
|
| | |
|
8.60
|
| | | |
|
7.80
|
| | | |
|
6.20
|
| | | |
|
4.70
|
| | | | | 3.30 | | | | | | 3.50 | | | | | | 2.70 | | | | | | 15.95 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| MSW at Edmonton | | |
Cdn$/bbl
|
| | |
|
93.25
|
| | | |
|
83.75
|
| | | |
|
77.25
|
| | | |
|
66.55
|
| | | | | 50.25 | | | | | | 51.30 | | | | | | 30.20 | | | | | | 52.00 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| WCS at Hardisty | | |
US$/bbl
|
| | |
|
62.50
|
| | | |
|
56.95
|
| | | |
|
54.60
|
| | | |
|
45.40
|
| | | | | 33.35 | | | | | | 31.90 | | | | | | 16.35 | | | | | | 25.60 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Light/heavy crude oil differential for WTI at Cushing less WCS at Hardisty
|
| |
US$/bbl
|
| | |
|
(14.65)
|
| | | |
|
(13.60)
|
| | | |
|
(11.45)
|
| | | |
|
(12.40)
|
| | | | | (9.30) | | | | | | (9.05) | | | | | | (11.50) | | | | | | (20.50) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| SYN-WTI (differential) premium | | |
US$/bbl
|
| | |
|
(1.80)
|
| | | |
|
(1.60)
|
| | | |
|
0.35
|
| | | |
|
(3.50)
|
| | | | | (3.05) | | | | | | (2.45) | | | | | | (4.55) | | | | | | (2.70) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensate at Edmonton | | |
US$/bbl
|
| | |
|
79.10
|
| | | |
|
69.20
|
| | | |
|
66.40
|
| | | |
|
58.00
|
| | | | | 42.55 | | | | | | 37.55 | | | | | | 22.20 | | | | | | 46.20 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Natural gas (Alberta spot) at AECO | | |
Cdn$/mcf
|
| | |
|
4.70
|
| | | |
|
3.60
|
| | | |
|
3.10
|
| | | |
|
3.15
|
| | | | | 2.65 | | | | | | 2.25 | | | | | | 2.00 | | | | | | 2.05 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Alberta Power Pool Price | | |
Cdn$/MWh
|
| | |
|
107.30
|
| | | |
|
100.35
|
| | | |
|
104.50
|
| | | |
|
95.45
|
| | | | | 46.15 | | | | | | 43.85 | | | | | | 29.90 | | | | | | 67.05 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
20.65
|
| | | |
|
20.90
|
| | | |
|
20.35
|
| | | |
|
15.60
|
| | | | | 9.85 | | | | | | 10.20 | | | | | | 12.20 | | | | | | 14.75 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Chicago 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
16.90
|
| | | |
|
20.45
|
| | | |
|
20.25
|
| | | |
|
13.40
|
| | | | | 7.95 | | | | | | 7.75 | | | | | | 6.75 | | | | | | 9.75 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Portland 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
25.35
|
| | | |
|
26.70
|
| | | |
|
24.55
|
| | | |
|
15.80
|
| | | | | 13.15 | | | | | | 12.55 | | | | | | 12.20 | | | | | | 18.30 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
19.65
|
| | | |
|
19.55
|
| | | |
|
18.25
|
| | | |
|
14.45
|
| | | | | 9.00 | | | | | | 8.55 | | | | | | 9.00 | | | | | | 13.00 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| U.S. Renewable Volume Obligation | | |
US$/bbl
|
| | |
|
6.10
|
| | | |
|
7.33
|
| | | |
|
8.13
|
| | | |
|
5.50
|
| | | | | 3.48 | | | | | | 2.64 | | | | | | 2.21 | | | | | | 1.58 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate | | |
US$/Cdn$
|
| | |
|
0.79
|
| | | |
|
0.79
|
| | | |
|
0.81
|
| | | |
|
0.79
|
| | | | | 0.77 | | | | | | 0.75 | | | | | | 0.72 | | | | | | 0.74 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate (end of period) | | |
US$/Cdn$
|
| | |
|
0.79
|
| | | |
|
0.78
|
| | | |
|
0.81
|
| | | |
|
0.80
|
| | | | | 0.78 | | | | | | 0.75 | | | | | | 0.73 | | | | | | 0.71 | | |
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Oil Sands | | | |
|
3 168
|
| | | | | 2 736 | | | | | | 3 522 | | |
|
||||||||||||||||||||
| Exploration and Production | | | |
|
270
|
| | | | | 489 | | | | | | 1 070 | | |
|
||||||||||||||||||||
| Refining and Marketing | | | |
|
825
|
| | | | | 515 | | | | | | 818 | | |
|
||||||||||||||||||||
| Corporate and Eliminations | | | |
|
292
|
| | | | | 186 | | | | | | 148 | | |
| Total capital and exploration expenditures | | | |
|
4 555
|
| | | | | 3 926 | | | | | | 5 558 | | |
|
||||||||||||||||||||
| Less: capitalized interest on debt | | | |
|
(144)
|
| | | | | (120) | | | | | | (122) | | |
| | | | |
|
4 411
|
| | | | | 3 806 | | | | | | 5 436 | | |
|
Year ended December 31, 2021 ($ millions)
|
| |
Asset Sustainment
and Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| |||||||||
| Oil Sands | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Oil Sands Base
|
| | | | 1 216 | | | | | | 420 | | | | |
|
1 636
|
| |
|
||||||||||||||||||||
|
In Situ
|
| | |
|
132
|
| | | |
|
298
|
| | | |
|
430
|
| |
|
||||||||||||||||||||
|
Fort Hills
|
| | |
|
253
|
| | | |
|
—
|
| | | |
|
253
|
| |
|
||||||||||||||||||||
|
Syncrude
|
| | |
|
652
|
| | | |
|
97
|
| | | |
|
749
|
| |
|
||||||||||||||||||||
| Exploration and Production | | | | | — | | | | | | 242 | | | | |
|
242
|
| |
|
||||||||||||||||||||
| Refining and Marketing | | | | | 751 | | | | | | 73 | | | | |
|
824
|
| |
|
||||||||||||||||||||
| Corporate and Eliminations | | | | | 53 | | | | | | 224 | | | | |
|
277
|
| |
| | | | | | 3 057 | | | | | | 1 354 | | | | |
|
4 411
|
| |
|
At December 31 ($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Cash flow provided by (used in) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Operating activities
|
| | |
|
11 764
|
| | | | | 2 675 | | | | | | 10 421 | | |
|
||||||||||||||||||||
|
Investing activities
|
| | |
|
(3 977)
|
| | | | | (4 524) | | | | | | (5 088) | | |
|
||||||||||||||||||||
|
Financing activities
|
| | |
|
(7 464)
|
| | | | | 1 786 | | | | | | (5 537) | | |
|
||||||||||||||||||||
|
Foreign exchange loss on cash and cash equivalents
|
| | |
|
(3)
|
| | | | | (12) | | | | | | (57) | | |
| Increase (decrease) in cash and cash equivalents | | | |
|
320
|
| | | | | (75) | | | | | | (261) | | |
| Cash and cash equivalents, end of year | | | |
|
2 205
|
| | | | | 1 885 | | | | | | 1 960 | | |
| Return on Capital Employed (%)(1)(2) | | | |
|
8.6
|
| | | | | (6.9) | | | | | | 4.9 | | |
| Net debt to adjusted funds from operations(1) (times) | | | |
|
1.6
|
| | | | | 5.1 | | | | | | 1.5 | | |
| Total debt to total debt plus shareholders’ equity(1) (%) | | | |
|
33.4
|
| | | | | 37.8 | | | | | | 29.9 | | |
| Net debt to net debt plus shareholders’ equity(1)(3) (%) | | | |
|
30.6
|
| | | | | 35.7 | | | | | | 27.6 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases(1)(3) (%) | | | |
|
26.6
|
| | | | | 32.1 | | | | | | 23.7 | | |
|
($ millions)
|
| |
2021
|
| |||
| Fully revolving and expires in 2025 | | | | | 3 000 | | |
|
||||||||
| Fully revolving and expires in 2024 | | | | | 2 531 | | |
|
||||||||
|
Can be terminated at any time at the option
of the lenders |
| | | | 1 420 | | |
| Total credit facilities | | | | | 6 951 | | |
|
||||||||
|
Credit facilities supporting outstanding commercial paper
|
| | | | (1 284) | | |
|
||||||||
|
Credit facilities supporting standby letters of
credit |
| | | | (1 147) | | |
| Total unutilized credit facilities(1) | | | | | 4 520 | | |
|
($ millions)
|
| | | | | | |
| Total debt(1) – December 31, 2020 | | | | | 21 699 | | |
|
||||||||
| Net decrease in long-term debt | | | | | (1 028) | | |
|
||||||||
| Net decrease in short-term debt | | | | | (2 256) | | |
|
||||||||
| Increase in lease liability | | | | | 308 | | |
|
||||||||
| Lease payments | | | | | (325) | | |
|
||||||||
| Foreign exchange on debt, and other | | | | | (44) | | |
| Total debt(1) – December 31, 2021 | | | | | 18 354 | | |
|
||||||||
|
Less: Cash and cash equivalents – December 31, 2021
|
| | | | 2 205 | | |
| Net debt(1) – December 31, 2021 | | | | | 16 149 | | |
|
Long-Term Senior Debt
|
| |
Rating
|
| |
Long-Term
Outlook |
|
| Standard & Poor’s | | |
BBB+
|
| |
Negative
|
|
|
||||||||
| Dominion Bond Rating Service | | |
A (low)
|
| |
Stable
|
|
|
||||||||
| Moody’s Investors Service | | |
Baa1
|
| |
Stable
|
|
|
Commercial Paper
|
| |
Cdn
Program Rating |
| |
U.S.
Program Rating |
|
| Standard & Poor’s | | |
A-1 (low)
|
| |
A-2
|
|
|
||||||||
| Dominion Bond Rating Service | | |
R-1 (low)
|
| |
Not rated
|
|
|
||||||||
| Moody’s Investors Service | | |
Not rated
|
| |
P2
|
|
|
(thousands)
|
| |
December 31, 2021
|
| |||
|
Common shares
|
| | | | 1 441 251 | | |
|
||||||||
|
Common share options – exercisable
|
| | |
|
28 421
|
| |
|
||||||||
|
Common share options –
non-exercisable |
| | |
|
8 669
|
| |
|
At December 31 ($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Share repurchase activities (thousands of common shares) | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Shares repurchased
|
| | |
|
83 959
|
| | | | | 7 527 | | | | | | 55 298 | | |
| Share repurchase cost | | | |
|
2 304
|
| | | | | 307 | | | | | | 2 274 | | |
| Weighted average repurchase price per share (dollars per share) | | | |
|
27.45
|
| | | | | 40.83 | | | | | | 41.12 | | |
| | | |
Payment due by period
|
| |||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
| Long-term debt(1) | | | | | 969 | | | | | | 1 295 | | | | | | 720 | | | | | | 1 403 | | | | | | 1 724 | | | | | | 18 836 | | | | |
|
24 947
|
| |
|
||||||||||||||||||||||||||||||||||||||||||||
| Decommissioning and restoration costs(2) | | | | | 305 | | | | | | 354 | | | | | | 407 | | | | | | 401 | | | | | | 348 | | | | | | 12 012 | | | | |
|
13 827
|
| |
|
||||||||||||||||||||||||||||||||||||||||||||
| Long-term contracts, pipeline capacity and energy services commitments(3) | | | | | 1 957 | | | | | | 1 555 | | | | | | 1 470 | | | | | | 1 323 | | | | | | 1 263 | | | | | | 8 228 | | | | |
|
15 796
|
| |
|
||||||||||||||||||||||||||||||||||||||||||||
|
Exploration work commitments(3)
|
| | | | — | | | | | | 20 | | | | | | — | | | | | | 64 | | | | | | 1 | | | | | | 454 | | | | |
|
539
|
| |
|
||||||||||||||||||||||||||||||||||||||||||||
|
Lease obligations(4)
|
| | | | 459 | | | | | | 407 | | | | | | 372 | | | | | | 342 | | | | | | 318 | | | | | | 2 633 | | | | |
|
4 531
|
| |
|
||||||||||||||||||||||||||||||||||||||||||||
|
Other long-term obligations(5)
|
| | | | 4 | | | | | | 18 | | | | | | 18 | | | | | | 18 | | | | | | 18 | | | | | | — | | | | |
|
76
|
| |
|
Total
|
| | | | 3 694 | | | | | | 3 649 | | | | | | 2 987 | | | | | | 3 551 | | | | | | 3 672 | | | | | | 42 163 | | | | | | 59 716 | | |
|
($ millions)
|
| |
2021
|
| |
2020
|
| ||||||
| Fair value outstanding, beginning of year | | | |
|
(121)
|
| | | | | (39) | | |
|
||||||||||||||
|
Cash settlements – paid (received) during the year
|
| | |
|
178
|
| | | | | (257) | | |
|
||||||||||||||
|
Changes in fair value recognized in earnings during the year
|
| | |
|
(155)
|
| | | | | 175 | | |
|
Fair value outstanding, end of year
|
| | |
|
(98)
|
| | | | | (121) | | |
| Fair value of derivative contracts at December 31 ($ millions) |
| |
2021
|
| |
2020
|
| ||||||
| Accounts receivable | | | |
|
123
|
| | | | | 153 | | |
|
||||||||||||||
| Accounts payable | | | |
|
(221)
|
| | | | | (274) | | |
| | | | |
|
(98)
|
| | | | | (121) | | |
| Year ended December 31 ($ millions, except as noted) |
| | | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Adjustments to net earnings (loss) | | | | | | | | | | | | | | | | | | | | | | |
|
|||||||||||||||||||||||
|
Net earnings (loss)
|
| | | | | |
|
4 119
|
| | | | | (4 319) | | | | | | 2 899 | | |
|
|||||||||||||||||||||||
|
(Deduct) add after-tax amounts for:
|
| | | | | | | | | | | | | | | | | | | | | |
|
|||||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | | | | |
|
(101)
|
| | | | | (286) | | | | | | (590) | | |
|
|||||||||||||||||||||||
|
Net interest expense
|
| | | | | |
|
645
|
| | | | | 698 | | | | | | 638 | | |
| Adjusted net earnings (loss)(1) | | |
A
|
| | |
|
4 663
|
| | | | | (3 907) | | | | | | 2 947 | | |
| Capital employed – beginning of twelve-month period | | | | | | | | | | | | | | | | | | | | | | |
|
|||||||||||||||||||||||
|
Net debt(2)
|
| | | | | |
|
19 814
|
| | | | | 16 010 | | | | | | 15 129 | | |
|
|||||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | |
|
35 757
|
| | | | | 42 042 | | | | | | 44 005 | | |
| | | | | | | |
|
55 571
|
| | | | | 58 052 | | | | | | 59 134 | | |
| Capital employed – end of twelve-month period | | | | | | | | | | | | | | | | | | | | | | |
|
|||||||||||||||||||||||
|
Net debt(2)
|
| | | | | |
|
16 149
|
| | | | | 19 814 | | | | | | 16 010 | | |
|
|||||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | |
|
36 614
|
| | | | | 35 757 | | | | | | 42 042 | | |
| | | | | | | |
|
52 763
|
| | | | | 55 571 | | | | | | 58 052 | | |
| Average capital employed | | |
B
|
| | |
|
54 069
|
| | | | | 56 239 | | | | | | 60 402 | | |
| ROCE (%)(3) | | |
A/B
|
| | |
|
8.6
|
| | | | | (6.9) | | | | | | 4.9 | | |
| | | |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and Marketing
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| Net earnings (loss) | | | |
|
2 147
|
| | | | | (3 796) | | | | | | (427) | | | | |
|
1 285
|
| | | | | (832) | | | | | | 1 005 | | | | |
|
2 178
|
| | | | | 866 | | | | | | 3 000 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and impairment
|
| | |
|
4 585
|
| | | | | 6 430 | | | | | | 8 170 | | | | |
|
324
|
| | | | | 2 147 | | | | | | 1 505 | | | | |
|
853
|
| | | | | 867 | | | | | | 823 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Deferred income taxes
|
| | |
|
(51)
|
| | | | | (797) | | | | | | (1 565) | | | | |
|
33
|
| | | | | (321) | | | | | | (215) | | | | |
|
113
|
| | | | | (24) | | | | | | (49) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
240
|
| | | | | 224 | | | | | | 221 | | | | |
|
58
|
| | | | | 48 | | | | | | 43 | | | | |
|
6
|
| | | | | 6 | | | | | | 6 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
(66)
|
| | | | | 81 | | | | | | 21 | | | | |
|
3
|
| | | | | (17) | | | | | | 16 | | | | |
|
50
|
| | | | | 44 | | | | | | 70 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Gain) loss on disposal of assets
|
| | |
|
(4)
|
| | | | | (1) | | | | | | (14) | | | | |
|
(227)
|
| | | | | — | | | | | | (228) | | | | |
|
(19)
|
| | | | | (24) | | | | | | (11) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loss on extinguishment of long-term debt
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
61
|
| | | | | (59) | | | | | | 16 | | | | |
|
5
|
| | | | | (9) | | | | | | — | | | | |
|
34
|
| | | | | (36) | | | | | | 3 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exploration expenses
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 80 | | | | | | 66 | | | | |
|
—
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(245)
|
| | | | | (212) | | | | | | (413) | | | | |
|
(1)
|
| | | | | (7) | | | | | | (32) | | | | |
|
(17)
|
| | | | | (12) | | | | | | (19) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
179
|
| | | | | 116 | | | | | | 52 | | | | |
|
(2)
|
| | | | | (35) | | | | | | (17) | | | | |
|
57
|
| | | | | 21 | | | | | | 40 | | |
|
Adjusted funds from (used in) operations
|
| | |
|
6 846
|
| | | | | 1 986 | | | | | | 6 061 | | | | |
|
1 478
|
| | | | | 1 054 | | | | | | 2 143 | | | | |
|
3 255
|
| | | | | 1 708 | | | | | | 3 863 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Change in non-cash working capital | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash flow provided by operating activities | |
| | | |
Corporate
and Eliminations |
| |
Total
|
| ||||||||||||||||||||||||||||||
|
Year ended December 31 ($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| Net earnings (loss) | | | |
|
(1 491)
|
| | | | | (557) | | | | | | (679) | | | | |
|
4 119
|
| | | | | (4 319) | | | | | | 2 899 | | |
|
||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and impairment
|
| | |
|
88
|
| | | | | 82 | | | | | | 74 | | | | |
|
5 850
|
| | | | | 9 526 | | | | | | 10 572 | | |
|
||||||||||||||||||||||||||||||||||||||
|
Deferred income taxes
|
| | |
|
(39)
|
| | | | | 23 | | | | | | (89) | | | | |
|
56
|
| | | | | (1 119) | | | | | | (1 918) | | |
|
||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
304
|
| | | | | 278 | | | | | | 270 | | |
|
||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
(113)
|
| | | | | (312) | | | | | | (624) | | | | |
|
(113)
|
| | | | | (312) | | | | | | (624) | | |
|
||||||||||||||||||||||||||||||||||||||
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
(13)
|
| | | | | 108 | | | | | | 107 | | |
|
||||||||||||||||||||||||||||||||||||||
|
(Gain) loss on disposal of assets
|
| | |
|
(7)
|
| | | | | 9 | | | | | | — | | | | |
|
(257)
|
| | | | | (16) | | | | | | (253) | | |
|
||||||||||||||||||||||||||||||||||||||
|
Loss on extinguishment of long-term debt
|
| | |
|
80
|
| | | | | — | | | | | | — | | | | |
|
80
|
| | | | | — | | | | | | — | | |
|
||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
105
|
| | | | | (134) | | | | | | 25 | | | | |
|
205
|
| | | | | (238) | | | | | | 44 | | |
|
||||||||||||||||||||||||||||||||||||||
|
Exploration expenses
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 80 | | | | | | 66 | | |
|
||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | |
|
(263)
|
| | | | | (231) | | | | | | (464) | | |
|
||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
55
|
| | | | | 17 | | | | | | 44 | | | | |
|
289
|
| | | | | 119 | | | | | | 119 | | |
|
Adjusted funds from (used in) operations
|
| | |
|
(1 322)
|
| | | | | (872) | | | | | | (1 249) | | | | |
|
10 257
|
| | | | | 3 876 | | | | | | 10 818 | | |
|
||||||||||||||||||||||||||||||||||||||
| Change in in non-cash working capital | | | | | | | | | | | | | | | | | | | | | |
|
1 507
|
| | | | | (1 201) | | | | | | (397) | | |
| Cash flow provided by operating activities | | | | | | | | | | | | | | | | | | | | | |
|
11 764
|
| | | | | 2 675 | | | | | | 10 421 | | |
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Cash flow provided by operating activities | | | |
|
11 764
|
| | | | | 2 675 | | | | | | 10 421 | | |
|
||||||||||||||||||||
| Deduct (add) change in non-cash working capital | | | |
|
1 507
|
| | | | | (1 201) | | | | | | (397) | | |
| Adjusted funds from operations | | | |
|
10 257
|
| | | | | 3 876 | | | | | | 10 818 | | |
|
||||||||||||||||||||
| Asset sustaining and maintenance capital and dividends(1) | | | |
|
(4 667)
|
| | | | | (4 104) | | | | | | (5 904) | | |
| Discretionary free funds flow (deficit) | | | |
|
5 590
|
| | | | | (228) | | | | | | 4 914 | | |
| Year ended December 31 ($ millions, except as noted) |
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| Refining and marketing gross margin reconciliation | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Operating revenues
|
| | |
|
22 915
|
| | | | | 15 272 | | | | | | 22 304 | | |
|
||||||||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(16 807)
|
| | | | | (11 243) | | | | | | (15 296) | | |
| | | | |
|
6 108
|
| | | | | 4 029 | | | | | | 7 008 | | |
|
Other (loss) income
|
| | |
|
(50)
|
| | | | | 48 | | | | | | 75 | | |
|
||||||||||||||||||||
|
Non-refining and marketing margin
|
| | |
|
(54)
|
| | | | | (57) | | | | | | (60) | | |
|
Refining and marketing gross margin – FIFO
|
| | |
|
6 004
|
| | | | | 4 020 | | | | | | 7 023 | | |
|
||||||||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
162 862
|
| | | | | 158 991 | | | | | | 173 705 | | |
|
Refining and marketing gross margin – FIFO(2) ($/bbl)
|
| | |
|
36.85
|
| | | | | 25.30 | | | | | | 40.45 | | |
|
FIFO and short-term risk management activities adjustment
|
| | |
|
(972)
|
| | | | | 532 | | | | | | (628) | | |
|
Refining and marketing gross margin – LIFO
|
| | |
|
5 032
|
| | | | | 4 552 | | | | | | 6 395 | | |
|
Refining and marketing gross margin – LIFO(2) ($/bbl)
|
| | |
|
30.90
|
| | | | | 28.65 | | | | | | 36.80 | | |
| Refining operating expense reconciliation | | ||||||||||||||||||
|
Operating, selling and general expense(3)
|
| | |
|
2 019
|
| | | | | 1 759 | | | | | | 2 035 | | |
|
||||||||||||||||||||
|
Non-refining costs(3)
|
| | |
|
(1 051)
|
| | | | | (885) | | | | | | (1 108) | | |
|
Refining operating expense
|
| | |
|
968
|
| | | | | 874 | | | | | | 927 | | |
|
||||||||||||||||||||
|
Refinery production(1)
|
| | |
|
162 862
|
| | | | | 158 991 | | | | | | 173 705 | | |
|
Refining operating expense ($/bbl)
|
| | |
|
5.95
|
| | | | | 5.50 | | | | | | 5.35 | | |
| At December 31 ($ millions, except as noted) |
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Short-term debt
|
| | |
|
1 284
|
| | | | | 3 566 | | | | | | 2 155 | | |
|
||||||||||||||||||||
|
Current portion of long-term debt
|
| | |
|
231
|
| | | | | 1 413 | | | | | | — | | |
|
||||||||||||||||||||
|
Current portion of long-term lease liabilities
|
| | |
|
310
|
| | | | | 272 | | | | | | 310 | | |
|
||||||||||||||||||||
|
Long-term debt
|
| | |
|
13 989
|
| | | | | 13 812 | | | | | | 12 884 | | |
|
||||||||||||||||||||
|
Long-term lease liabilities
|
| | |
|
2 540
|
| | | | | 2 636 | | | | | | 2 621 | | |
| Total debt | | | |
|
18 354
|
| | | | | 21 699 | | | | | | 17 970 | | |
|
||||||||||||||||||||
|
Less: Cash and cash equivalents
|
| | |
|
2 205
|
| | | | | 1 885 | | | | | | 1 960 | | |
| Net debt | | | |
|
16 149
|
| | | | | 19 814 | | | | | | 16 010 | | |
| Shareholders’ equity | | | |
|
36 614
|
| | | | | 35 757 | | | | | | 42 042 | | |
| Total debt plus shareholders’ equity | | | |
|
54 968
|
| | | | | 57 456 | | | | | | 60 012 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
33.4
|
| | | | | 37.8 | | | | | | 29.9 | | |
| Net debt to net debt plus shareholders’ equity (%) | | | |
|
30.6
|
| | | | | 35.7 | | | | | | 27.6 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases (%) | | | |
|
26.6
|
| | | | | 32.1 | | | | | | 23.7 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||
| For the year ended ($ millions, except as noted) |
| |
Bitumen
|
| |
SCO and
Diesel |
| |
Crude sales
basket |
| |
Oil Sands
Segment |
| |
Bitumen
|
| |
SCO and
Diesel |
| |
Crude sales
basket |
| |
Oil Sands
Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
5 092
|
| | | |
|
13 305
|
| | | |
|
18 397
|
| | | |
|
18 397
|
| | | | | 2 024 | | | | | | 8 498 | | | | | | 10 522 | | | | | | 10 522 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Add: Royalties
|
| | | | 376 | | | | | | 1 147 | | | | | | 1 523 | | | | | | 1 523 | | | | |
|
19
|
| | | |
|
76
|
| | | |
|
95
|
| | | |
|
95
|
| |
| Operating revenues | | | |
|
5 468
|
| | | |
|
14 452
|
| | | |
|
19 920
|
| | | |
|
19 920
|
| | | | | 2 043 | | | | | | 8 574 | | | | | | 10 617 | | | | | | 10 617 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Other (loss) income | | | |
|
(56)
|
| | | |
|
62
|
| | | |
|
6
|
| | | |
|
6
|
| | | | | 21 | | | | | | 277 | | | | | | 298 | | | | | | 298 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchases of crude oil and products
|
| | | | (1 231) | | | | | | (213) | | | | | | (1 444) | | | | | | (1 444) | | | | |
|
(702)
|
| | | |
|
(142)
|
| | | |
|
(844)
|
| | | |
|
(844)
|
| |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Gross realization adjustment(1) | | | |
|
(210)
|
| | | |
|
(325)
|
| | | |
|
(535)
|
| | | | | | | | | | | (54) | | | | | | (458) | | | | | | (512) | | | | | | | | |
| Gross realizations | | | |
|
3 971
|
| | | |
|
13 976
|
| | | |
|
17 947
|
| | | | | | | | | | | 1 308 | | | | | | 8 251 | | | | | | 9 559 | | | | | | | | |
|
Transportation and distribution
|
| | |
|
(359)
|
| | | |
|
(767)
|
| | | |
|
(1 126)
|
| | | |
|
(1 126)
|
| | | | | (476) | | | | | | (747) | | | | | | (1 223) | | | | | | (1 223) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Transportation and distribution adjustment(2)
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | 197 | | | | | | — | | | | | | 197 | | | | | | | | |
|
Net transportation and distribution
|
| | |
|
(359)
|
| | | |
|
(767)
|
| | | |
|
(1 126)
|
| | | | | | | | | | | (279) | | | | | | (747) | | | | | | (1 026) | | | | | | | | |
| Price realization | | | |
|
3 612
|
| | | |
|
13 209
|
| | | |
|
16 821
|
| | | | | | | | | | | 1 029 | | | | | | 7 504 | | | | | | 8 533 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
67 094
|
| | | |
|
169 983
|
| | | |
|
237 077
|
| | | | | | | | | | | 45 980 | | | | | | 171 211 | | | | | | 217 191 | | | | | | | | |
| Price realization per barrel | | | |
|
53.80
|
| | | |
|
77.73
|
| | | |
|
70.96
|
| | | | | | | | | | | 22.37 | | | | | | 43.83 | | | | | | 39.29 | | | | | | | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||
| For the year ended ($ millions, except as noted) |
| |
Bitumen
|
| |
SCO and
Diesel |
| |
Crude sales
basket |
| |
Oil Sands
Segment |
| ||||||||||||
|
Operating revenues, net of royalties
|
| | | | 4 656 | | | | | | 12 774 | | | | | | 17 430 | | | | | | 17 430 | | |
|
||||||||||||||||||||||||||
|
Add: Royalties
|
| | | | 124 | | | | | | 793 | | | | | | 917 | | | | | | 917 | | |
| Operating revenues | | | | | 4 780 | | | | | | 13 567 | | | | | | 18 347 | | | | | | 18 347 | | |
|
||||||||||||||||||||||||||
| Other (loss) income | | | | | (38) | | | | | | 210 | | | | | | 172 | | | | | | 172 | | |
|
||||||||||||||||||||||||||
| Purchases of crude oil and products | | | | | (1 164) | | | | | | (243) | | | | | | (1 407) | | | | | | (1 407) | | |
|
||||||||||||||||||||||||||
| Gross realization adjustment(1) | | | | | (14) | | | | | | (219) | | | | | | (233) | | | | | | | | |
| Gross realizations | | | | | 3 564 | | | | | | 13 315 | | | | | | 16 879 | | | | | | | | |
|
Transportation and distribution
|
| | | | (449) | | | | | | (844) | | | | | | (1 293) | | | | | | (1 293) | | |
|
||||||||||||||||||||||||||
|
Transportation and distribution adjustment(2)
|
| | | | 15 | | | | | | 7 | | | | | | 22 | | | | | | | | |
| Net transportation and distribution | | | | | (434) | | | | | | (837) | | | | | | (1 271) | | | | | | | | |
| Price realization | | | | | 3 130 | | | | | | 12 478 | | | | | | 15 608 | | | | | | | | |
| Sales volumes (mbbls) | | | | | 68 430 | | | | | | 176 494 | | | | | | 244 924 | | | | | | | | |
| Price realization per barrel | | | | | 45.71 | | | | | | 70.68 | | | | | | 63.70 | | | | | | | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||
| For the year ended ($ millions, except as noted) |
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)
|
| |
E&P
Segment |
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)
|
| |
E&P
Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
815
|
| | | |
|
1 447
|
| | | |
|
238
|
| | | |
|
2 500
|
| | | | | 809 | | | | | | 1 058 | | | | | | (111) | | | | | | 1 756 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Add: Royalties
|
| | |
|
—
|
| | | |
|
237
|
| | | |
|
241
|
| | | |
|
478
|
| | | | | — | | | | | | 94 | | | | | | 49 | | | | | | 143 | | |
| Operating revenues | | | |
|
815
|
| | | |
|
1 684
|
| | | |
|
479
|
| | | |
|
2 978
|
| | | | | 809 | | | | | | 1 152 | | | | | | (62) | | | | | | 1 899 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation and distribution | | | |
|
(25)
|
| | | |
|
(44)
|
| | | |
|
(43)
|
| | | |
|
(112)
|
| | | | | (34) | | | | | | (65) | | | | | | (1) | | | | | | (100) | | |
| Price realization | | | |
|
790
|
| | | |
|
1 640
|
| | | |
|
436
|
| | | | | | | | | | | 775 | | | | | | 1 087 | | | | | | (63) | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
9 616
|
| | | |
|
19 386
|
| | | | | | | | | | | | | | | | | 15 406 | | | | | | 21 879 | | | | | | | | | | | | | | |
| Price realization per barrel | | | |
|
82.16
|
| | | |
|
84.70
|
| | | | | | | | | | | | | | | | | 50.28 | | | | | | 49.69 | | | | | | | | | | | | | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||
|
For the year ended
($ millions, except as noted) |
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)
|
| |
E&P
Segment |
| ||||||||||||
|
Operating revenues, net of royalties
|
| | | | 1 309 | | | | | | 1 621 | | | | | | 140 | | | | | | 3 070 | | |
|
||||||||||||||||||||||||||
|
Add: Royalties
|
| | | | — | | | | | | 302 | | | | | | 303 | | | | | | 605 | | |
| Operating revenues | | | | | 1 309 | | | | | | 1 923 | | | | | | 443 | | | | | | 3 675 | | |
|
||||||||||||||||||||||||||
| Transportation and distribution | | | | | (35) | | | | | | (39) | | | | | | (6) | | | | | | (80) | | |
| Price realization | | | | | 1 274 | | | | | | 1 884 | | | | | | 437 | | | | | | | | |
| Sales volumes (mbbls) | | | | | 15 650 | | | | | | 22 190 | | | | | | | | | | | | | | |
| Price realization per barrel | | | | | 81.22 | | | | | | 84.86 | | | | | | | | | | | | | | |
|
For the quarter ended December 31
|
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate
and Eliminations |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| Net earnings (loss) | | | |
|
896
|
| | | | | (293) | | | | |
|
465
|
| | | | | (379) | | | | |
|
450
|
| | | | | 268 | | | | |
|
(258)
|
| | | | | 236 | | | | |
|
1 553
|
| | | | | (168) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(21)
|
| | | | | (539) | | | | |
|
(21)
|
| | | | | (539) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized loss (gain) on risk management activities(1)
|
| | |
|
2
|
| | | | | 21 | | | | |
|
—
|
| | | | | — | | | | |
|
(13)
|
| | | | | 12 | | | | |
|
—
|
| | | | | — | | | | |
|
(11)
|
| | | | | 33 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gain on significant disposal(2) | | | |
|
—
|
| | | | | — | | | | |
|
(227)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(227)
|
| | | | | — | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Asset Impairments(3) | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 423 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 423 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision for pipeline project(4) | | | |
|
—
|
| | | | | 142 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 142 | | |
| Adjusted operating earnings (loss) | | | |
|
898
|
| | | | | (130) | | | | |
|
238
|
| | | | | 44 | | | | |
|
437
|
| | | | | 280 | | | | |
|
(279)
|
| | | | | (303) | | | | |
|
1 294
|
| | | | | (109) | | |
|
For the quarter ended December 31
|
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate
and Eliminations |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| Net earnings (loss) | | | |
|
896
|
| | | | | (293) | | | | |
|
465
|
| | | | | (379) | | | | |
|
450
|
| | | | | 268 | | | | |
|
(258)
|
| | | | | 236 | | | | |
|
1 553
|
| | | | | (168) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and
impairment |
| | |
|
1 237
|
| | | | | 1 058 | | | | |
|
129
|
| | | | | 835 | | | | |
|
243
|
| | | | | 207 | | | | |
|
21
|
| | | | | 20 | | | | |
|
1 630
|
| | | | | 2 120 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Deferred income taxes
|
| | |
|
(11)
|
| | | | | (154) | | | | |
|
(2)
|
| | | | | (160) | | | | |
|
45
|
| | | | | (53) | | | | |
|
(28)
|
| | | | | 43 | | | | |
|
4
|
| | | | | (324) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
61
|
| | | | | 55 | | | | |
|
15
|
| | | | | 13 | | | | |
|
1
|
| | | | | 1 | | | | |
|
—
|
| | | | | — | | | | |
|
77
|
| | | | | 69 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange gain on U.S. dollar denominated debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(25)
|
| | | | | (602) | | | | |
|
(25)
|
| | | | | (602) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
8
|
| | | | | 49 | | | | |
|
42
|
| | | | | 5 | | | | |
|
—
|
| | | | | (9) | | | | |
|
—
|
| | | | | — | | | | |
|
50
|
| | | | | 45 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Gain) loss on disposal of assets
|
| | |
|
(4)
|
| | | | | 1 | | | | |
|
(227)
|
| | | | | — | | | | |
|
(1)
|
| | | | | (18) | | | | |
|
—
|
| | | | | 9 | | | | |
|
(232)
|
| | | | | (8) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
36
|
| | | | | 25 | | | | |
|
4
|
| | | | | 3 | | | | |
|
21
|
| | | | | 15 | | | | |
|
64
|
| | | | | 52 | | | | |
|
125
|
| | | | | 95 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(71)
|
| | | | | (41) | | | | |
|
1
|
| | | | | — | | | | |
|
(6)
|
| | | | | (7) | | | | |
|
—
|
| | | | | — | | | | |
|
(76)
|
| | | | | (48) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
23
|
| | | | | 29 | | | | |
|
(2)
|
| | | | | (5) | | | | |
|
12
|
| | | | | 11 | | | | |
|
5
|
| | | | | 7 | | | | |
|
38
|
| | | | | 42 | | |
| Adjusted funds from (used in) operations | | | |
|
2 175
|
| | | | | 729 | | | | |
|
425
|
| | | | | 312 | | | | |
|
765
|
| | | | | 415 | | | | |
|
(221)
|
| | | | | (235) | | | | |
|
3 144
|
| | | | | 1 221 | | |
| Change in non-cash working capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(529)
|
| | | | | (407) | | |
| Cash flow provided by operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2 615
|
| | | | | 814 | | |
| Measurement | | |||
| bbl | | | barrel | |
| bbls/d | | | barrels per day | |
| mbbls/d | | | thousands of barrels per day | |
| boe | | | barrels of oil equivalent | |
| 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
|
|
| mcf | | | thousands of cubic feet of natural gas | |
| mcfe | | | thousands of cubic feet of natural gas equivalent | |
| mmcf | | | millions of cubic feet of natural gas | |
| mmcf/d | | | millions of cubic feet of natural gas per day | |
| mmcfe | | |
millions of cubic feet of natural gas equivalent
|
|
| mmcfe/d | | | millions of cubic feet of natural gas equivalent per day | |
| m3 | | | cubic metres | |
| MW | | | megawatts | |
| MWh | | | megawatt hour | |
| Places and Currencies | | |||
| U.S. | | | United States | |
| U.K. | | | United Kingdom | |
| B.C. | | | British Columbia | |
|
$ or Cdn$
|
| | Canadian dollars | |
| US$ | | | United States dollars | |
| £ | | | Pounds sterling | |
| € | | | Euros | |
| Financial and Business Environment | | |||
| 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 | |
| NYMEX | | | New York Mercantile Exchange | |