| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 18 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 44 | | | |
| | | | | 45 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net earnings (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
484
|
| | | | | (531) | | | | |
|
1 251
|
| | | | | (3 503) | | |
|
Exploration and Production
|
| | |
|
407
|
| | | | | 25 | | | | |
|
820
|
| | | | | (453) | | |
|
Refining and Marketing
|
| | |
|
646
|
| | | | | 384 | | | | |
|
1 728
|
| | | | | 598 | | |
|
Corporate and Eliminations
|
| | |
|
(660)
|
| | | | | 110 | | | | |
|
(1 233)
|
| | | | | (793) | | |
| Total | | | |
|
877
|
| | | | | (12) | | | | |
|
2 566
|
| | | | | (4 151) | | |
| Operating earnings (loss)(1)(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
489
|
| | | | | (539) | | | | |
|
1 253
|
| | | | | (2 135) | | |
|
Exploration and Production
|
| | |
|
239
|
| | | | | 25 | | | | |
|
652
|
| | | | | (31) | | |
|
Refining and Marketing
|
| | |
|
658
|
| | | | | 356 | | | | |
|
1 733
|
| | | | | 602 | | |
|
Corporate and Eliminations
|
| | |
|
(343)
|
| | | | | (180) | | | | |
|
(1 127)
|
| | | | | (540) | | |
| Total | | | |
|
1 043
|
| | | | | (338) | | | | |
|
2 511
|
| | | | | (2 104) | | |
| Funds from (used in) operations(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
1 591
|
| | | | | 556 | | | | |
|
4 671
|
| | | | | 1 257 | | |
|
Exploration and Production
|
| | |
|
357
|
| | | | | 260 | | | | |
|
1 053
|
| | | | | 742 | | |
|
Refining and Marketing
|
| | |
|
947
|
| | | | | 594 | | | | |
|
2 490
|
| | | | | 1 293 | | |
|
Corporate and Eliminations
|
| | |
|
(254)
|
| | | | | (244) | | | | |
|
(1 101)
|
| | | | | (637) | | |
| Total | | | |
|
2 641
|
| | | | | 1 166 | | | | |
|
7 113
|
| | | | | 2 655 | | |
|
Change in non-cash working capital
|
| | |
|
2 077
|
| | | | | 79 | | | | |
|
2 036
|
| | | | | (794) | | |
| Cash flow provided by operating activities | | | |
|
4 718
|
| | | | | 1 245 | | | | |
|
9 149
|
| | | | | 1 861 | | |
| Capital and exploration expenditures(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset sustainment and maintenance
|
| | |
|
821
|
| | | | | 653 | | | | |
|
2 309
|
| | | | | 1 802 | | |
|
Economic investment
|
| | |
|
362
|
| | | | | 259 | | | | |
|
956
|
| | | | | 1 063 | | |
| Total | | | |
|
1 183
|
| | | | | 912 | | | | |
|
3 265
|
| | | | | 2 865 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Discretionary free funds flow (deficit)(1) | | | |
|
1 496
|
| | | | | 179 | | | | |
|
3 814
|
| | | | | (538) | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Production volumes by segment | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands – SCO (mbbls/d)
|
| | |
|
405.5
|
| | | | | 410.8 | | | | |
|
452.8
|
| | | | | 450.3 | | |
|
Oil Sands – Non-upgraded bitumen (mbbls/d)
|
| | |
|
199.6
|
| | | | | 108.2 | | | | |
|
183.9
|
| | | | | 117.2 | | |
|
Exploration and Production (mboe/d)
|
| | |
|
93.5
|
| | | | | 97.2 | | | | |
|
90.9
|
| | | | | 102.9 | | |
| Total (mboe/d) | | | |
|
698.6
|
| | | | | 616.2 | | | | |
|
727.6
|
| | | | | 670.4 | | |
| Refinery utilization (%) | | | |
|
99
|
| | | | | 87 | | | | |
|
87
|
| | | | | 86 | | |
| Refinery crude oil processed (mbbls/d) | | | |
|
460.3
|
| | | | | 399.7 | | | | |
|
404.8
|
| | | | | 396.5 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net earnings (loss) | | | |
|
877
|
| | | | | (12) | | | | |
|
2 566
|
| | | | | (4 151) | | |
|
Unrealized foreign exchange loss (gain) on U.S. dollar denominated debt
|
| | |
|
257
|
| | | | | (290) | | | | |
|
(80)
|
| | | | | 253 | | |
|
Unrealized loss (gain) on risk management activities(2)
|
| | |
|
17
|
| | | | | (36) | | | | |
|
7
|
| | | | | (4) | | |
|
Restructuring charge(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
126
|
| | | | | — | | |
|
Asset impairment (reversal)(4)
|
| | |
|
(168)
|
| | | | | — | | | | |
|
(168)
|
| | | | | 1 798 | | |
|
Loss on early repayment of long-term debt(5)
|
| | |
|
60
|
| | | | | — | | | | |
|
60
|
| | | | | — | | |
| Operating earnings (loss)(1)(2) | | | |
|
1 043
|
| | | | | (338) | | | | |
|
2 511
|
| | | | | (2 104) | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Oil Sands | | | |
|
2
|
| | | | | (6) | | | | |
|
44
|
| | | | | (13) | | |
| Exploration and Production | | | |
|
—
|
| | | | | (1) | | | | |
|
5
|
| | | | | (2) | | |
| Refining and Marketing | | | |
|
1
|
| | | | | (4) | | | | |
|
26
|
| | | | | (8) | | |
| Corporate and Eliminations | | | |
|
(1)
|
| | | | | (20) | | | | |
|
78
|
| | | | | (40) | | |
| Total share-based compensation expense (recovery) | | | |
|
2
|
| | | | | (31) | | | | |
|
153
|
| | | | | (63) | | |
| | | | | | |
Average for the
three months ended September 30 |
| |
Average for the
nine months ended September 30 |
| ||||||||||||||||||
| | | | | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| WTI crude oil at Cushing | | |
US$/bbl
|
| | |
|
70.55
|
| | | | | 40.95 | | | | |
|
64.85
|
| | | | | 38.30 | | |
| Dated Brent crude | | |
US$/bbl
|
| | |
|
73.45
|
| | | | | 43.00 | | | | |
|
67.75
|
| | | | | 40.80 | | |
|
Dated Brent/Maya crude oil FOB price differential
|
| |
US$/bbl
|
| | |
|
7.80
|
| | | | | 3.50 | | | | |
|
6.25
|
| | | | | 7.35 | | |
| MSW at Edmonton | | |
Cdn$/bbl
|
| | |
|
83.75
|
| | | | | 51.30 | | | | |
|
75.90
|
| | | | | 44.50 | | |
| WCS at Hardisty | | |
US$/bbl
|
| | |
|
56.95
|
| | | | | 31.90 | | | | |
|
52.35
|
| | | | | 24.65 | | |
| Light/heavy differential for WTI at Cushing less WCS at Hardisty | | |
US$/bbl
|
| | |
|
(13.60)
|
| | | | | (9.05) | | | | |
|
(12.50)
|
| | | | | (13.65) | | |
| SYN-WTI differential | | |
US$/bbl
|
| | |
|
(1.60)
|
| | | | | (2.45) | | | | |
|
(1.60)
|
| | | | | (3.20) | | |
| Condensate at Edmonton | | |
US$/bbl
|
| | |
|
69.20
|
| | | | | 37.55 | | | | |
|
64.60
|
| | | | | 35.30 | | |
| Natural gas (Alberta spot) at AECO | | |
Cdn$/mcf
|
| | |
|
3.60
|
| | | | | 2.25 | | | | |
|
3.30
|
| | | | | 2.10 | | |
| Alberta Power Pool Price | | |
Cdn$/MWh
|
| | |
|
100.35
|
| | | | | 43.85 | | | | |
|
100.10
|
| | | | | 46.90 | | |
| New York Harbor 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
20.90
|
| | | | | 10.20 | | | | |
|
18.95
|
| | | | | 12.40 | | |
| Chicago 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
20.45
|
| | | | | 7.75 | | | | |
|
18.05
|
| | | | | 8.10 | | |
| Portland 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
26.70
|
| | | | | 12.55 | | | | |
|
22.40
|
| | | | | 14.30 | | |
| Gulf Coast 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
19.55
|
| | | | | 8.55 | | | | |
|
17.45
|
| | | | | 10.20 | | |
| Exchange rate | | |
US$/Cdn$
|
| | |
|
0.79
|
| | | | | 0.75 | | | | |
|
0.80
|
| | | | | 0.74 | | |
| Exchange rate (end of period) | | |
US$/Cdn$
|
| | |
|
0.78
|
| | | | | 0.75 | | | | |
|
0.78
|
| | | | | 0.75 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Gross revenues | | | |
|
4 977
|
| | | | | 2 567 | | | | |
|
13 964
|
| | | | | 7 536 | | |
| Less: Royalties | | | |
|
(504)
|
| | | | | (36) | | | | |
|
(882)
|
| | | | | (77) | | |
| Operating revenues, net of royalties | | | |
|
4 473
|
| | | | | 2 531 | | | | |
|
13 082
|
| | | | | 7 459 | | |
| Net earnings (loss) | | | |
|
484
|
| | | | | (531) | | | | |
|
1 251
|
| | | | | (3 503) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized loss (gain) on risk management activities(1)
|
| | |
|
5
|
| | | | | (8) | | | | |
|
2
|
| | | | | (8) | | |
|
Impairment(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 1 376 | | |
| Operating earnings (loss)(3) | | | |
|
489
|
| | | | | (539) | | | | |
|
1 253
|
| | | | | (2 135) | | |
| Funds from operations(3) | | | |
|
1 591
|
| | | | | 556 | | | | |
|
4 671
|
| | | | | 1 257 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
(mbbls/d)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
SCO and diesel production(2)
|
| | |
|
418.8
|
| | | | | 421.1 | | | | |
|
467.0
|
| | | | | 461.2 | | |
|
Internally consumed diesel and internal transfers(3)(4)
|
| | |
|
(13.3)
|
| | | | | (10.3) | | | | |
|
(14.2)
|
| | | | | (10.9) | | |
| Upgraded production | | | |
|
405.5
|
| | | | | 410.8 | | | | |
|
452.8
|
| | | | | 450.3 | | |
|
Bitumen production
|
| | |
|
203.9
|
| | | | | 108.2 | | | | |
|
186.0
|
| | | | | 117.2 | | |
|
Internal bitumen transfers(4)
|
| | |
|
(4.3)
|
| | | | | — | | | | |
|
(2.1)
|
| | | | | — | | |
| Non-upgraded bitumen production | | | |
|
199.6
|
| | | | | 108.2 | | | | |
|
183.9
|
| | | | | 117.2 | | |
| Total Oil Sands production | | | |
|
605.1
|
| | | | | 519.0 | | | | |
|
636.7
|
| | | | | 567.5 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
(mbbls/d)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| SCO and diesel | | | |
|
418.6
|
| | | | | 420.1 | | | | |
|
455.4
|
| | | | | 458.4 | | |
| Non-upgraded bitumen | | | |
|
194.4
|
| | | | | 119.1 | | | | |
|
186.2
|
| | | | | 121.0 | | |
| Total | | | |
|
613.0
|
| | | | | 539.2 | | | | |
|
641.6
|
| | | | | 579.4 | | |
|
Net of transportation costs, but before royalties
|
| |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($/bbl)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| SCO and diesel | | | |
|
80.21
|
| | | | | 46.18 | | | | |
|
73.44
|
| | | | | 42.45 | | |
| Non-upgraded bitumen | | | |
|
59.91
|
| | | | | 24.28 | | | | |
|
51.16
|
| | | | | 19.83 | | |
| Crude sales basket (all products) | | | |
|
73.78
|
| | | | | 41.34 | | | | |
|
66.97
|
| | | | | 37.73 | | |
| Crude sales basket, relative to WTI | | | |
|
(15.12)
|
| | | | | (13.19) | | | | |
|
(14.16)
|
| | | | | (14.10) | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Oil Sands operating, selling and general expense (OS&G) | | | |
|
2 004
|
| | | | | 1 650 | | | | |
|
5 922
|
| | | | | 5 430 | | |
| Oil Sands operations cash operating costs(1) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands operations OS&G
|
| | |
|
1 158
|
| | | | | 1 000 | | | | |
|
3 478
|
| | | | | 3 278 | | |
|
Non-production costs(2)
|
| | |
|
(40)
|
| | | | | 5 | | | | |
|
(158)
|
| | | | | (90) | | |
|
Excess power capacity and other(3)
|
| | |
|
(68)
|
| | | | | (54) | | | | |
|
(274)
|
| | | | | (193) | | |
|
Inventory changes
|
| | |
|
(31)
|
| | | | | (1) | | | | |
|
(34)
|
| | | | | (75) | | |
|
Oil Sands operations cash operating costs(1)
|
| | |
|
1 019
|
| | | | | 950 | | | | |
|
3 012
|
| | | | | 2 920 | | |
|
Oil Sands operations production volumes (mbbls/d)
|
| | |
|
381.7
|
| | | | | 325.6 | | | | |
|
438.1
|
| | | | | 369.8 | | |
|
Oil Sands operations cash operating costs(1) ($/bbl)
|
| | |
|
29.05
|
| | | | | 31.75 | | | | |
|
25.20
|
| | | | | 28.80 | | |
| Fort Hills cash operating costs(1) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fort Hills OS&G
|
| | |
|
232
|
| | | | | 130 | | | | |
|
624
|
| | | | | 598 | | |
|
Non-production costs(2)
|
| | |
|
(25)
|
| | | | | (8) | | | | |
|
(83)
|
| | | | | (45) | | |
|
Inventory changes
|
| | |
|
(16)
|
| | | | | 15 | | | | |
|
(10)
|
| | | | | (37) | | |
|
Fort Hills cash operating costs(1)
|
| | |
|
191
|
| | | | | 137 | | | | |
|
531
|
| | | | | 516 | | |
|
Fort Hills production volumes (mbbls/d)
|
| | |
|
50.8
|
| | | | | 42.6 | | | | |
|
49.1
|
| | | | | 56.8 | | |
|
Fort Hills cash operating costs(1) ($/bbl)
|
| | |
|
40.90
|
| | | | | 35.20 | | | | |
|
39.70
|
| | | | | 33.25 | | |
| Syncrude cash operating costs(1) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Syncrude OS&G
|
| | |
|
614
|
| | | | | 520 | | | | |
|
1 820
|
| | | | | 1 554 | | |
|
Non-production costs(2)
|
| | |
|
(71)
|
| | | | | (11) | | | | |
|
(196)
|
| | | | | (47) | | |
|
Syncrude cash operating costs(1)
|
| | |
|
543
|
| | | | | 509 | | | | |
|
1 624
|
| | | | | 1 507 | | |
|
Syncrude production volumes (mbbls/d)
|
| | |
|
190.2
|
| | | | | 161.1 | | | | |
|
165.8
|
| | | | | 151.7 | | |
|
Syncrude cash operating costs(1) ($/bbl)
|
| | |
|
31.05
|
| | | | | 34.35 | | | | |
|
35.90
|
| | | | | 36.25 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Gross revenues(1) | | | |
|
691
|
| | | | | 512 | | | | |
|
2 052
|
| | | | | 1 344 | | |
| Less: Royalties(1) | | | |
|
(56)
|
| | | | | (30) | | | | |
|
(183)
|
| | | | | (58) | | |
| Operating revenues, net of royalties | | | |
|
635
|
| | | | | 482 | | | | |
|
1 869
|
| | | | | 1 286 | | |
| Net earnings (loss) | | | |
|
407
|
| | | | | 25 | | | | |
|
820
|
| | | | | (453) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset impairment (reversal)(2)
|
| | |
|
(168)
|
| | | | | — | | | | |
|
(168)
|
| | | | | 422 | | |
| Operating earnings (loss)(3) | | | |
|
239
|
| | | | | 25 | | | | |
|
652
|
| | | | | (31) | | |
| Funds from operations(3) | | | |
|
357
|
| | | | | 260 | | | | |
|
1 053
|
| | | | | 742 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| E&P Canada (mbbls/d) | | | |
|
54.4
|
| | | | | 57.1 | | | | |
|
56.6
|
| | | | | 60.6 | | |
| E&P International (mboe/d) | | | |
|
39.1
|
| | | | | 40.1 | | | | |
|
34.3
|
| | | | | 42.3 | | |
| Total production (mboe/d) | | | |
|
93.5
|
| | | | | 97.2 | | | | |
|
90.9
|
| | | | | 102.9 | | |
| Total sales volumes (mboe/d) | | | |
|
76.3
|
| | | | | 96.0 | | | | |
|
88.1
|
| | | | | 103.9 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
Net of transportation costs, but before royalties
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Exploration and Production | | | | | | | | | | | | | | | | | | | | | | | | | |
|
E&P Canada – Crude oil and natural gas liquids ($/bbl)
|
| | |
|
90.23
|
| | | | | 56.21 | | | | |
|
81.43
|
| | | | | 48.25 | | |
|
E&P International(1) ($/boe)
|
| | |
|
85.29
|
| | | | | 54.06 | | | | |
|
77.09
|
| | | | | 49.53 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Operating revenues | | | |
|
6 341
|
| | | | | 4 050 | | | | |
|
16 292
|
| | | | | 11 396 | | |
| Net earnings | | | |
|
646
|
| | | | | 384 | | | | |
|
1 728
|
| | | | | 598 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized loss (gain) on risk management activities(1)
|
| | |
|
12
|
| | | | | (28) | | | | |
|
5
|
| | | | | 4 | | |
| Operating earnings(2) | | | |
|
658
|
| | | | | 356 | | | | |
|
1 733
|
| | | | | 602 | | |
| Funds from operations(2) | | | |
|
947
|
| | | | | 594 | | | | |
|
2 490
|
| | | | | 1 293 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Crude oil processed (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Eastern North America
|
| | |
|
212.3
|
| | | | | 208.7 | | | | |
|
198.9
|
| | | | | 197.0 | | |
|
Western North America
|
| | |
|
248.0
|
| | | | | 191.0 | | | | |
|
205.9
|
| | | | | 199.5 | | |
| Total | | | |
|
460.3
|
| | | | | 399.7 | | | | |
|
404.8
|
| | | | | 396.5 | | |
| Refinery utilization(1)(2) (%) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Eastern North America
|
| | |
|
96
|
| | | | | 94 | | | | |
|
90
|
| | | | | 89 | | |
|
Western North America
|
| | |
|
102
|
| | | | | 80 | | | | |
|
84
|
| | | | | 83 | | |
| Total | | | |
|
99
|
| | | | | 87 | | | | |
|
87
|
| | | | | 86 | | |
| Refined product sales (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gasoline
|
| | |
|
236.5
|
| | | | | 233.4 | | | | |
|
223.4
|
| | | | | 214.5 | | |
|
Distillate
|
| | |
|
233.8
|
| | | | | 220.6 | | | | |
|
225.4
|
| | | | | 213.2 | | |
|
Other
|
| | |
|
81.2
|
| | | | | 80.0 | | | | |
|
72.3
|
| | | | | 73.9 | | |
| Total | | | |
|
551.5
|
| | | | | 534.0 | | | | |
|
521.1
|
| | | | | 501.6 | | |
|
Refining and marketing gross margin – FIFO(3) ($/bbl)
|
| | |
|
35.75
|
| | | | | 30.75 | | | | |
|
38.10
|
| | | | | 25.10 | | |
|
Refining and marketing gross margin – LIFO(3) ($/bbl)
|
| | |
|
33.80
|
| | | | | 25.00 | | | | |
|
31.25
|
| | | | | 29.95 | | |
|
Refining operating expense(3) ($/bbl)
|
| | |
|
5.45
|
| | | | | 5.40 | | | | |
|
5.90
|
| | | | | 5.60 | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net (loss) earnings | | | |
|
(660)
|
| | | | | 110 | | | | |
|
(1 233)
|
| | | | | (793) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized foreign exchange loss (gain) on U.S. dollar denominated debt
|
| | |
|
257
|
| | | | | (290) | | | | |
|
(80)
|
| | | | | 253 | | |
|
Restructuring charge(1)
|
| | |
|
—
|
| | | | | — | | | | |
|
126
|
| | | | | — | | |
|
Loss on early repayment of long-term debt(2)
|
| | |
|
60
|
| | | | | — | | | | |
|
60
|
| | | | | — | | |
| Operating (loss) earnings(3) | | | |
|
(343)
|
| | | | | (180) | | | | |
|
(1 127)
|
| | | | | (540) | | |
|
Corporate
|
| | |
|
(316)
|
| | | |
|
(203)
|
| | | |
|
(958)
|
| | | |
|
(654)
|
| |
|
Eliminations
|
| | |
|
(27)
|
| | | |
|
23
|
| | | |
|
(169)
|
| | | |
|
114
|
| |
| Funds used in operations(3) | | | |
|
(254)
|
| | | | | (244) | | | | |
|
(1 101)
|
| | | | | (637) | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Oil Sands | | | |
|
935
|
| | | | | 661 | | | | |
|
2 308
|
| | | | | 2 108 | | |
| Exploration and Production | | | |
|
64
|
| | | | | 99 | | | | |
|
197
|
| | | | | 409 | | |
| Refining and Marketing | | | |
|
142
|
| | | | | 156 | | | | |
|
637
|
| | | | | 334 | | |
| Corporate and Eliminations | | | |
|
80
|
| | | | | 25 | | | | |
|
229
|
| | | | | 108 | | |
| Total capital and exploration expenditures | | | |
|
1 221
|
| | | | | 941 | | | | |
|
3 371
|
| | | | | 2 959 | | |
| Less: capitalized interest on debt | | | |
|
(38)
|
| | | | | (29) | | | | |
|
(106)
|
| | | | | (94) | | |
| | | | |
|
1 183
|
| | | | | 912 | | | | |
|
3 265
|
| | | | | 2 865 | | |
| | | |
Three months ended
September 30, 2021 |
| |
Nine months ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||
|
($ millions)
|
| |
Asset Sustainment and
Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| |
Asset Sustainment and
Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| ||||||||||||||||||
| Oil Sands | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands Base
|
| | |
|
444
|
| | | |
|
122
|
| | | |
|
566
|
| | | |
|
906
|
| | | |
|
295
|
| | | |
|
1 201
|
| |
|
In Situ
|
| | |
|
41
|
| | | |
|
78
|
| | | |
|
119
|
| | | |
|
94
|
| | | |
|
208
|
| | | |
|
302
|
| |
|
Fort Hills
|
| | |
|
87
|
| | | |
|
—
|
| | | |
|
87
|
| | | |
|
180
|
| | | |
|
—
|
| | | |
|
180
|
| |
|
Syncrude
|
| | |
|
114
|
| | | |
|
22
|
| | | |
|
136
|
| | | |
|
492
|
| | | |
|
59
|
| | | |
|
551
|
| |
| Exploration and Production | | | | | — | | | | | | 57 | | | | |
|
57
|
| | | | | — | | | | | | 176 | | | | |
|
176
|
| |
| Refining and Marketing | | | | | 123 | | | | | | 19 | | | | |
|
142
|
| | | | | 598 | | | | | | 38 | | | | |
|
636
|
| |
| Corporate and Eliminations | | | | | 12 | | | | | | 64 | | | | |
|
76
|
| | | | | 39 | | | | | | 180 | | | | |
|
219
|
| |
| | | | | | 821 | | | | | | 362 | | | | |
|
1 183
|
| | | | | 2 309 | | | | | | 956 | | | | |
|
3 265
|
| |
| | | |
Twelve months ended
September 30 |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Return on capital employed(1)(2) (%) | | | |
|
4.5
|
| | | | | (10.2) | | |
| Net debt to funds from operations(3)(4) (times) | | | |
|
2.0
|
| | | | | 3.8 | | |
| Interest coverage on long-term debt (times) | | | | | | | | | | | | | |
|
Earnings basis(5)
|
| | |
|
3.9
|
| | | | | (7.5) | | |
|
Funds from operations basis(4)(6)
|
| | |
|
10.0
|
| | | | | 5.4 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
34.3
|
| | | | | 36.8 | | |
| Net debt to net debt plus shareholders’ equity(3)(7) (%) | | | |
|
31.5
|
| | | | | 35.2 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases(3)(7) (%) | | | |
|
27.5
|
| | | | | 31.6 | | |
| | | |
September 30
|
| |
December 31
|
| ||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| ||||||
|
Short-term debt
|
| | |
|
1 484
|
| | | | | 3 566 | | |
|
Current portion of long-term debt
|
| | |
|
611
|
| | | | | 1 413 | | |
|
Current portion of long-term lease liabilities
|
| | |
|
314
|
| | | | | 272 | | |
|
Long-term debt
|
| | |
|
13 998
|
| | | | | 13 812 | | |
|
Long-term lease liabilities
|
| | |
|
2 573
|
| | | | | 2 636 | | |
| Total debt | | | |
|
18 980
|
| | | | | 21 699 | | |
|
Less: Cash and cash equivalents
|
| | |
|
2 309
|
| | | | | 1 885 | | |
| Net debt | | | |
|
16 671
|
| | | | | 19 814 | | |
| Shareholders’ equity | | | |
|
36 300
|
| | | | | 35 757 | | |
| Total debt plus shareholders’ equity | | | |
|
55 280
|
| | | | | 57 456 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
34.3
|
| | | | | 37.8 | | |
| Net debt to net debt plus shareholders’ equity (%) | | | |
|
31.5
|
| | | | | 35.7 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases (%) | | | |
|
27.5
|
| | | | | 32.1 | | |
| | | |
Three months ended
|
| |
Nine months ended
|
| ||||||
|
($ millions)
|
| |
September 30, 2021
|
| |
September 30, 2021
|
| ||||||
| Total debt – beginning of period | | | |
|
20 716
|
| | | | | 21 699 | | |
| Decrease in long-term debt | | | |
|
(1 030)
|
| | | | | (657) | | |
| Decrease in short-term debt | | | |
|
(1 155)
|
| | | | | (2 061) | | |
| Increase in lease liability | | | |
|
170
|
| | | | | 252 | | |
| Lease payments | | | |
|
(69)
|
| | | | | (237) | | |
| Foreign exchange on debt, and other | | | |
|
348
|
| | | | | (16) | | |
| Total debt – September 30, 2021 | | | |
|
18 980
|
| | | | | 18 980 | | |
| Less: Cash and cash equivalents – September 30, 2021 | | | |
|
2 309
|
| | | | | 2 309 | | |
| Net debt – September 30, 2021 | | | |
|
16 671
|
| | | | | 16 671 | | |
| | | |
September 30,
|
| |||
|
(thousands)
|
| |
2021
|
| |||
| Common shares | | | |
|
1 462 150
|
| |
| Common share options – exercisable | | | |
|
28 713
|
| |
| Common share options – non-exercisable | | | |
|
8 882
|
| |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Share repurchase activities (thousands of common shares) | | | |
|
28 112
|
| | | | | — | | | | |
|
63 101
|
| | | | | 7 527 | | |
| Weighted average repurchase price per share (dollars per share) | | | |
|
25.05
|
| | | | | — | | | | |
|
26.39
|
| | | | | 40.83 | | |
| Share repurchase cost | | | |
|
704
|
| | | | | — | | | | |
|
1 665
|
| | | | | 307 | | |
| Three months ended ($ millions, unless otherwise noted) |
| |
Sep 30
2021 |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Jun 30
2020 |
| |
Mar 31
2020 |
| |
Dec 31
2019 |
| ||||||||||||||||||||||||
| Total production (mboe/d) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
605.1
|
| | | | | 615.7 | | | | | | 690.6 | | | | | | 671.5 | | | | | | 519.0 | | | | | | 553.7 | | | | | | 630.1 | | | | | | 662.3 | | |
|
Exploration and Production
|
| | |
|
93.5
|
| | | | | 84.0 | | | | | | 95.3 | | | | | | 97.7 | | | | | | 97.2 | | | | | | 101.8 | | | | | | 109.7 | | | | | | 115.9 | | |
| | | | |
|
698.6
|
| | | | | 699.7 | | | | | | 785.9 | | | | | | 769.2 | | | | | | 616.2 | | | | | | 655.5 | | | | | | 739.8 | | | | | | 778.2 | | |
| Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating revenues, net of royalties
|
| | |
|
10 145
|
| | | | | 9 159 | | | | | | 8 679 | | | | | | 6 615 | | | | | | 6 427 | | | | | | 4 229 | | | | | | 7 391 | | | | | | 9 487 | | |
|
Other income (loss)
|
| | |
|
68
|
| | | | | (66) | | | | | | (43) | | | | | | (21) | | | | | | 30 | | | | | | 16 | | | | | | 365 | | | | | | 111 | | |
| | | | |
|
10 213
|
| | | | | 9 093 | | | | | | 8 636 | | | | | | 6 594 | | | | | | 6 457 | | | | | | 4 245 | | | | | | 7 756 | | | | | | 9 598 | | |
| Net earnings (loss) | | | |
|
877
|
| | | | | 868 | | | | | | 821 | | | | | | (168) | | | | | | (12) | | | | | | (614) | | | | | | (3 525) | | | | | | (2 335) | | |
|
per common share – basic (dollars)
|
| | |
|
0.59
|
| | | | | 0.58 | | | | | | 0.54 | | | | | | (0.11) | | | | | | (0.01) | | | | | | (0.40) | | | | | | (2.31) | | | | | | (1.52) | | |
|
per common share – diluted (dollars)
|
| | |
|
0.59
|
| | | | | 0.58 | | | | | | 0.54 | | | | | | (0.11) | | | | | | (0.01) | | | | | | (0.40) | | | | | | (2.31) | | | | | | (1.52) | | |
| Operating earnings (loss)(1)(2) | | | |
|
1 043
|
| | | | | 722 | | | | | | 746 | | | | | | (109) | | | | | | (338) | | | | | | (1 345) | | | | | | (421) | | | | | | 812 | | |
|
per common share – basic(1)(2) (dollars)
|
| | |
|
0.71
|
| | | | | 0.48 | | | | | | 0.49 | | | | | | (0.07) | | | | | | (0.22) | | | | | | (0.88) | | | | | | (0.28) | | | | | | 0.53 | | |
| Funds from operations(1) | | | |
|
2 641
|
| | | | | 2 362 | | | | | | 2 110 | | | | | | 1 221 | | | | | | 1 166 | | | | | | 488 | | | | | | 1 001 | | | | | | 2 553 | | |
|
per common share – basic(1) (dollars)
|
| | |
|
1.79
|
| | | | | 1.57 | | | | | | 1.39 | | | | | | 0.80 | | | | | | 0.76 | | | | | | 0.32 | | | | | | 0.66 | | | | | | 1.66 | | |
| Cash flow provided by (used in) operating activities | | | |
|
4 718
|
| | | | | 2 086 | | | | | | 2 345 | | | | | | 814 | | | | | | 1 245 | | | | | | (768) | | | | | | 1 384 | | | | | | 2 304 | | |
|
per common share – basic (dollars)
|
| | |
|
3.19
|
| | | | | 1.39 | | | | | | 1.54 | | | | | | 0.53 | | | | | | 0.82 | | | | | | (0.50) | | | | | | 0.91 | | | | | | 1.50 | | |
| ROCE(1) (%) for the twelve months ended | | | |
|
4.5
|
| | | | | 1.9 | | | | | | (1.4) | | | | | | (6.9) | | | | | | (10.2) | | | | | | (7.5) | | | | | | (1.3) | | | | | | 4.9 | | |
|
ROCE(1)(3), excluding impairments (%) for the twelve months ended
|
| | |
|
4.9
|
| | | | | 2.6 | | | | | | (0.6) | | | | | | (2.9) | | | | | | (1.3) | | | | | | 1.0 | | | | | | 7.0 | | | | | | 10.0 | | |
| After-tax unrealized foreign exchange gain (loss) on U.S. dollar denominated debt | | | |
|
(257)
|
| | | | | 156 | | | | | | 181 | | | | | | 539 | | | | | | 290 | | | | | | 478 | | | | | | (1 021) | | | | | | 235 | | |
| Common share information (dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividend per common share
|
| | |
|
0.21
|
| | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.47 | | | | | | 0.42 | | |
|
Share price at the end of trading
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Toronto Stock Exchange (Cdn$)
|
| | |
|
26.26
|
| | | | | 29.69 | | | | | | 26.27 | | | | | | 21.35 | | | | | | 16.26 | | | | | | 22.89 | | | | | | 22.46 | | | | | | 42.56 | | |
|
New York Stock Exchange (US$)
|
| | |
|
20.74
|
| | | | | 23.97 | | | | | | 20.90 | | | | | | 16.78 | | | | | | 12.23 | | | | | | 16.86 | | | | | | 15.80 | | | | | | 32.80 | | |
|
(average for the three months ended)
|
| | | | |
Sep 30
2021 |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Jun 30
2020 |
| |
Mar 31
2020 |
| |
Dec 31
2019 |
| ||||||||||||||||||||||||
| WTI crude oil at Cushing | | | US$/bbl | | | |
|
70.55
|
| | | | | 66.05 | | | | | | 57.80 | | | | | | 42.65 | | | | | | 40.95 | | | | | | 27.85 | | | | | | 46.10 | | | | | | 56.95 | | |
| Dated Brent crude | | | US$/bbl | | | |
|
73.45
|
| | | | | 68.85 | | | | | | 60.85 | | | | | | 44.20 | | | | | | 43.00 | | | | | | 29.20 | | | | | | 50.15 | | | | | | 63.30 | | |
|
Dated Brent/Maya FOB price differential
|
| | US$/bbl | | | |
|
7.80
|
| | | | | 6.20 | | | | | | 4.70 | | | | | | 3.30 | | | | | | 3.50 | | | | | | 2.70 | | | | | | 15.95 | | | | | | 9.30 | | |
| MSW at Edmonton | | | Cdn$/bbl | | | |
|
83.75
|
| | | | | 77.25 | | | | | | 66.55 | | | | | | 50.25 | | | | | | 51.30 | | | | | | 30.20 | | | | | | 52.00 | | | | | | 68.10 | | |
| WCS at Hardisty | | | US$/bbl | | | |
|
56.95
|
| | | | | 54.60 | | | | | | 45.40 | | | | | | 33.35 | | | | | | 31.90 | | | | | | 16.35 | | | | | | 25.60 | | | | | | 41.10 | | |
|
Light/heavy crude oil differential for WTI at Cushing less WCS at Hardisty
|
| | US$/bbl | | | |
|
(13.60)
|
| | | | | (11.45) | | | | | | (12.40) | | | | | | (9.30) | | | | | | (9.05) | | | | | | (11.50) | | | | | | (20.50) | | | | | | (15.85) | | |
| SYN-WTI (differential) premium | | | US$/bbl | | | |
|
(1.60)
|
| | | | | 0.35 | | | | | | (3.50) | | | | | | (3.05) | | | | | | (2.45) | | | | | | (4.55) | | | | | | (2.70) | | | | | | (0.70) | | |
| Condensate at Edmonton | | | US$/bbl | | | |
|
69.20
|
| | | | | 66.40 | | | | | | 58.00 | | | | | | 42.55 | | | | | | 37.55 | | | | | | 22.20 | | | | | | 46.20 | | | | | | 53.00 | | |
| Natural gas (Alberta spot) at AECO | | | Cdn$/mcf | | | |
|
3.60
|
| | | | | 3.10 | | | | | | 3.15 | | | | | | 2.65 | | | | | | 2.25 | | | | | | 2.00 | | | | | | 2.05 | | | | | | 2.50 | | |
| Alberta Power Pool Price | | | Cdn$/MWh | | | |
|
100.35
|
| | | | | 104.50 | | | | | | 95.45 | | | | | | 46.15 | | | | | | 43.85 | | | | | | 29.90 | | | | | | 67.05 | | | | | | 46.95 | | |
| New York Harbor 2-1-1 crack(1) | | | US$/bbl | | | |
|
20.90
|
| | | | | 20.35 | | | | | | 15.60 | | | | | | 9.85 | | | | | | 10.20 | | | | | | 12.20 | | | | | | 14.75 | | | | | | 18.45 | | |
| Chicago 2-1-1 crack(1) | | | US$/bbl | | | |
|
20.45
|
| | | | | 20.25 | | | | | | 13.40 | | | | | | 7.95 | | | | | | 7.75 | | | | | | 6.75 | | | | | | 9.75 | | | | | | 14.35 | | |
| Portland 2-1-1 crack(1) | | | US$/bbl | | | |
|
26.70
|
| | | | | 24.55 | | | | | | 15.80 | | | | | | 13.15 | | | | | | 12.55 | | | | | | 12.20 | | | | | | 18.30 | | | | | | 25.45 | | |
| Gulf Coast 2-1-1 crack(1) | | | US$/bbl | | | |
|
19.55
|
| | | | | 18.25 | | | | | | 14.45 | | | | | | 9.00 | | | | | | 8.55 | | | | | | 9.00 | | | | | | 13.00 | | | | | | 17.00 | | |
| Exchange rate | | | US$/Cdn$ | | | |
|
0.79
|
| | | | | 0.81 | | | | | | 0.79 | | | | | | 0.77 | | | | | | 0.75 | | | | | | 0.72 | | | | | | 0.74 | | | | | | 0.76 | | |
| Exchange rate (end of period) | | | US$/Cdn$ | | | |
|
0.78
|
| | | | | 0.81 | | | | | | 0.80 | | | | | | 0.78 | | | | | | 0.75 | | | | | | 0.73 | | | | | | 0.71 | | | | | | 0.77 | | |
|
For the twelve months ended September 30
|
| | | | | | | | | | | | | | | | | | |
|
($ millions, except as noted)
|
| | | | | | | |
2021
|
| |
2020
|
| ||||||
| Adjustments to net earnings (loss) | | | | | | | | | | | | | | | | | | | |
|
Net earnings (loss)
|
| | | | | | | | |
|
2 398
|
| | | | | (6 486) | | |
|
(Deduct) add after-tax amounts for:
|
| | | | | | | | | | | | | | | | | | |
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | | | | | | | |
|
(619)
|
| | | | | 18 | | |
|
Net interest expense
|
| | | | | | | | |
|
672
|
| | | | | 665 | | |
| | | | | | A | | | | |
|
2 451
|
| | | | | (5 803) | | |
| Capital employed – beginning of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
Net debt
|
| | | | | | | | |
|
19 710
|
| | | | | 15 601 | | |
|
Shareholders’ equity
|
| | | | | | | | |
|
36 344
|
| | | | | 45 184 | | |
| | | | | | | | | | | | 56 054 | | | | |
|
60 785
|
| |
| Capital employed – end of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
Net debt
|
| | | | | | | | |
|
16 671
|
| | | | | 19 710 | | |
|
Shareholders’ equity
|
| | | | | | | | |
|
36 300
|
| | | | | 36 344 | | |
| | | | | | | | | | | | 52 971 | | | | |
|
56 054
|
| |
| Average capital employed | | | | | B | | | | |
|
54 928
|
| | | | | 57 022 | | |
| ROCE (%)(1) | | | | | A/B | | | | |
|
4.5
|
| | | | | (10.2) | | |
|
Three months ended September 30
|
| |
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) | | | |
|
484
|
| | | | | (531) | | | | |
|
407
|
| | | | | 25 | | | | |
|
646
|
| | | | | 384 | | | | |
|
(660)
|
| | | | | 110 | | | | |
|
877
|
| | | | | (12) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation, depletion, amortization
and impairment |
| | |
|
1 098
|
| | | | | 1 242 | | | | |
|
(98)
|
| | | | | 261 | | | | |
|
193
|
| | | | | 214 | | | | |
|
25
|
| | | | | 21 | | | | |
|
1 218
|
| | | | | 1 738 | | |
|
Deferred income taxes
|
| | |
|
(9)
|
| | | | | (141) | | | | |
|
19
|
| | | | | (9) | | | | |
|
36
|
| | | | | 12 | | | | |
|
5
|
| | | | | (46) | | | | |
|
51
|
| | | | | (184) | | |
|
Accretion
|
| | |
|
60
|
| | | | | 57 | | | | |
|
14
|
| | | | | 12 | | | | |
|
2
|
| | | | | 2 | | | | |
|
—
|
| | | | | — | | | | |
|
76
|
| | | | | 71 | | |
|
Unrealized foreign exchange loss (gain) on U.S. dollar denominated debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
282
|
| | | | | (307) | | | | |
|
282
|
| | | | | (307) | | |
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
(30)
|
| | | | | (53) | | | | |
|
15
|
| | | | | (28) | | | | |
|
68
|
| | | | | (8) | | | | |
|
(1)
|
| | | | | — | | | | |
|
52
|
| | | | | (89) | | |
|
(Gain) loss on disposal of assets
|
| | |
|
—
|
| | | | | (2) | | | | |
|
—
|
| | | | | — | | | | |
|
(10)
|
| | | | | (2) | | | | |
|
1
|
| | | | | 1 | | | | |
|
(9)
|
| | | | | (3) | | |
|
Loss on extinguishment of long-term
debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
80
|
| | | | | — | | | | |
|
80
|
| | | | | — | | |
|
Share-based compensation
|
| | |
|
2
|
| | | | | (9) | | | | |
|
—
|
| | | | | (2) | | | | |
|
1
|
| | | | | (6) | | | | |
|
(2)
|
| | | | | (27) | | | | |
|
1
|
| | | | | (44) | | |
|
Exploration
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(67)
|
| | | | | (38) | | | | |
|
(1)
|
| | | | | (1) | | | | |
|
(7)
|
| | | | | — | | | | |
|
1
|
| | | | | — | | | | |
|
(74)
|
| | | | | (39) | | |
|
Other
|
| | |
|
53
|
| | | | | 31 | | | | |
|
1
|
| | | | | 2 | | | | |
|
18
|
| | | | | (2) | | | | |
|
15
|
| | | | | 4 | | | | |
|
87
|
| | | | | 35 | | |
| Funds from (used in) operations | | | |
|
1 591
|
| | | | | 556 | | | | |
|
357
|
| | | | | 260 | | | | |
|
947
|
| | | | | 594 | | | | |
|
(254)
|
| | | | | (244) | | | | |
|
2 641
|
| | | | | 1 166 | | |
| Change in non-cash working capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2 077
|
| | | | | 79 | | |
|
Cash flow provided by operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4 718
|
| | | | | 1 245 | | |
|
Nine months ended September 30
|
| |
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) | | | |
|
1 251
|
| | | | | (3 503) | | | | |
|
820
|
| | | | | (453) | | | | |
|
1 728
|
| | | | | 598 | | | | |
|
(1 233)
|
| | | | | (793) | | | | |
|
2 566
|
| | | | | (4 151) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation, depletion, amortization and impairment
|
| | |
|
3 348
|
| | | | | 5 372 | | | | |
|
195
|
| | | | | 1 312 | | | | |
|
610
|
| | | | | 660 | | | | |
|
67
|
| | | | | 62 | | | | |
|
4 220
|
| | | | | 7 406 | | |
|
Deferred income taxes
|
| | |
|
(40)
|
| | | | | (643) | | | | |
|
35
|
| | | | | (161) | | | | |
|
68
|
| | | | | 29 | | | | |
|
(11)
|
| | | | | (20) | | | | |
|
52
|
| | | | | (795) | | |
|
Accretion
|
| | |
|
179
|
| | | | | 169 | | | | |
|
43
|
| | | | | 35 | | | | |
|
5
|
| | | | | 5 | | | | |
|
—
|
| | | | | — | | | | |
|
227
|
| | | | | 209 | | |
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(88)
|
| | | | | 290 | | | | |
|
(88)
|
| | | | | 290 | | |
|
Change in fair value of financial
instruments and trading inventory |
| | |
|
(74)
|
| | | | | 32 | | | | |
|
(39)
|
| | | | | (22) | | | | |
|
50
|
| | | | | 53 | | | | |
|
—
|
| | | | | — | | | | |
|
(63)
|
| | | | | 63 | | |
|
Gain on disposal of assets
|
| | |
|
—
|
| | | | | (2) | | | | |
|
—
|
| | | | | — | | | | |
|
(18)
|
| | | | | (6) | | | | |
|
(7)
|
| | | | | — | | | | |
|
(25)
|
| | | | | (8) | | |
|
Loss on extinguishment of long-term debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
80
|
| | | | | — | | | | |
|
80
|
| | | | | — | | |
|
Share-based compensation
|
| | |
|
25
|
| | | | | (84) | | | | |
|
1
|
| | | | | (12) | | | | |
|
13
|
| | | | | (51) | | | | |
|
41
|
| | | | | (186) | | | | |
|
80
|
| | | | | (333) | | |
|
Exploration
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | |
|
Settlement of decommissioning
and restoration liabilities |
| | |
|
(174)
|
| | | | | (171) | | | | |
|
(2)
|
| | | | | (7) | | | | |
|
(11)
|
| | | | | (5) | | | | |
|
—
|
| | | | | — | | | | |
|
(187)
|
| | | | | (183) | | |
|
Other
|
| | |
|
156
|
| | | | | 87 | | | | |
|
—
|
| | | | | (30) | | | | |
|
45
|
| | | | | 10 | | | | |
|
50
|
| | | | | 10 | | | | |
|
251
|
| | | | | 77 | | |
| Funds from (used in) operations | | | |
|
4 671
|
| | | | | 1 257 | | | | |
|
1 053
|
| | | | | 742 | | | | |
|
2 490
|
| | | | | 1 293 | | | | |
|
(1 101)
|
| | | | | (637) | | | | |
|
7 113
|
| | | | | 2 655 | | |
| Change in non-cash working capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2 036
|
| | | | | (794) | | |
| Cash flow provided by operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
9 149
|
| | | | | 1 861 | | |
| | | |
Three months ended
Sep 30 |
| |
Nine months ended
Sep 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Funds from operations | | | |
|
2 641
|
| | | | | 1 166 | | | | |
|
7 113
|
| | | | | 2 655 | | |
|
Asset sustaining and maintenance capital and dividends(1)
|
| | |
|
(1 145)
|
| | | | | (987) | | | | |
|
(3 299)
|
| | | | | (3 193) | | |
| Discretionary free funds flow (deficit) | | | |
|
1 496
|
| | | | | 179 | | | | |
|
3 814
|
| | | | | (538) | | |
| | | |
Three months ended
September 30 |
| |
Nine months ended
September 30 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Refining and marketing margin reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating revenues
|
| | |
|
6 341
|
| | | | | 4 050 | | | | |
|
16 292
|
| | | | | 11 396 | | |
|
Purchases of crude oil and products
|
| | |
|
(4 710)
|
| | | | | (2 840) | | | | |
|
(11 697)
|
| | | | | (8 499) | | |
|
Total gross margin
|
| | |
|
1 631
|
| | | | | 1 210 | | | | |
|
4 595
|
| | | | | 2 897 | | |
|
Other (loss) income
|
| | |
|
(9)
|
| | | | | (2) | | | | |
|
(48)
|
| | | | | 58 | | |
|
Non-refining and marketing margin
|
| | |
|
(13)
|
| | | | | (14) | | | | |
|
(40)
|
| | | | | (43) | | |
|
Refining and marketing gross margin
|
| | |
|
1 609
|
| | | | | 1 194 | | | | |
|
4 507
|
| | | | | 2 912 | | |
|
Refinery production(1) (mbbls)
|
| | |
|
45 008
|
| | | | | 38 857 | | | | |
|
118 272
|
| | | | | 115 955 | | |
|
Refining and marketing gross margin – FIFO ($/bbl)
|
| | |
|
35.75
|
| | | | | 30.75 | | | | |
|
38.10
|
| | | | | 25.10 | | |
|
FIFO adjustment
|
| | |
|
(91)
|
| | | | | (223) | | | | |
|
(811)
|
| | | | | 562 | | |
|
Refining and marketing gross margin – LIFO
|
| | |
|
1 518
|
| | | | | 971 | | | | |
|
3 696
|
| | | | | 3 474 | | |
|
Refining and marketing gross margin – LIFO ($/bbl)
|
| | |
|
33.80
|
| | | | | 25.00 | | | | |
|
31.25
|
| | | | | 29.95 | | |
| Refining operating expense reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating, selling and general expense(2)
|
| | |
|
502
|
| | | | | 417 | | | | |
|
1 453
|
| | | | | 1 287 | | |
|
Non-refining costs(2)
|
| | |
|
(256)
|
| | | | | (207) | | | | |
|
(757)
|
| | | | | (637) | | |
|
Refining operating expense
|
| | |
|
246
|
| | | | | 210 | | | | |
|
696
|
| | | | | 650 | | |
|
Refinery production(1) (mbbls)
|
| | |
|
45 026
|
| | | | | 38 857 | | | | |
|
118 287
|
| | | | | 115 955 | | |
|
Refining operating expense ($/bbl)
|
| | |
|
5.45
|
| | | | | 5.40 | | | | |
|
5.90
|
| | | | | 5.60 | | |
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
|
| |||
| | | | | | Q3 | | | Three months ended September 30 | |
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 | |
mmcf | | | millions of cubic feet of natural gas | | | SYN | | | Synthetic crude oil benchmark | |
mmcf/d | | | millions of cubic feet of natural gas per day | | | MSW | | | Mixed Sweet Blend | |
mmcfe | | | millions of cubic feet of natural gas equivalent | | | NYMEX | | | New York Mercantile Exchange | |
mmcfe/d | | | millions of cubic feet of natural gas equivalent | | | YTD | | | Year to date | |
| | | per day | | | | | | | |
MW | | | megawatts | | | | | | | |
MWh | | | megawatts per hour | | | | | | | |