| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net earnings (loss) | | | |
|
868
|
| | | | | (614) | | | | |
|
1 689
|
| | | | | (4 139) | | |
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
(156)
|
| | | | | (478) | | | | |
|
(337)
|
| | | | | 543 | | |
|
Unrealized loss (gain) on risk management activities(2)
|
| | |
|
10
|
| | | | | 144 | | | | |
|
(10)
|
| | | | | 32 | | |
|
Restructuring charge(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
126
|
| | | | | — | | |
|
Asset impairment(4)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 1 798 | | |
|
Impact of inventory write-down to net realizable value(5)
|
| | |
|
—
|
| | | | | (397) | | | | |
|
—
|
| | | | | — | | |
| Operating earnings (loss)(1)(2) | | | |
|
722
|
| | | | | (1 345) | | | | |
|
1 468
|
| | | | | (1 766) | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 18 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 44 | | | |
| | | | | 45 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net earnings (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
441
|
| | | | | (1 019) | | | | |
|
767
|
| | | | | (2 972) | | |
|
Exploration and Production
|
| | |
|
250
|
| | | | | (51) | | | | |
|
413
|
| | | | | (478) | | |
|
Refining and Marketing
|
| | |
|
375
|
| | | | | 269 | | | | |
|
1 082
|
| | | | | 214 | | |
|
Corporate and Eliminations
|
| | |
|
(198)
|
| | | | | 187 | | | | |
|
(573)
|
| | | | | (903) | | |
| Total | | | |
|
868
|
| | | | | (614) | | | | |
|
1 689
|
| | | | | (4 139) | | |
| Operating earnings (loss)(1)(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
465
|
| | | | | (1 148) | | | | |
|
764
|
| | | | | (1 596) | | |
|
Exploration and Production
|
| | |
|
250
|
| | | | | (51) | | | | |
|
413
|
| | | | | (56) | | |
|
Refining and Marketing
|
| | |
|
361
|
| | | | | 145 | | | | |
|
1 075
|
| | | | | 246 | | |
|
Corporate and Eliminations
|
| | |
|
(354)
|
| | | | | (291) | | | | |
|
(784)
|
| | | | | (360) | | |
| Total | | | |
|
722
|
| | | | | (1 345) | | | | |
|
1 468
|
| | | | | (1 766) | | |
| Funds from (used in) operations(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
1 680
|
| | | | | 10 | | | | |
|
3 080
|
| | | | | 701 | | |
|
Exploration and Production
|
| | |
|
411
|
| | | | | 309 | | | | |
|
696
|
| | | | | 482 | | |
|
Refining and Marketing
|
| | |
|
581
|
| | | | | 475 | | | | |
|
1 543
|
| | | | | 699 | | |
|
Corporate and Eliminations
|
| | |
|
(310)
|
| | | | | (306) | | | | |
|
(847)
|
| | | | | (393) | | |
| Total | | | |
|
2 362
|
| | | | | 488 | | | | |
|
4 472
|
| | | | | 1 489 | | |
|
Change in non-cash working capital
|
| | |
|
(276)
|
| | | | | (1 256) | | | | |
|
(41)
|
| | | | | (873) | | |
| Cash flow provided by (used in) operating activities | | | |
|
2 086
|
| | | | | (768) | | | | |
|
4 431
|
| | | | | 616 | | |
| Capital and exploration expenditures(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset sustainment and maintenance
|
| | |
|
1 015
|
| | | | | 410 | | | | |
|
1 488
|
| | | | | 1 149 | | |
|
Economic investment
|
| | |
|
295
|
| | | | | 261 | | | | |
|
594
|
| | | | | 804 | | |
| Total | | | |
|
1 310
|
| | | | | 671 | | | | |
|
2 082
|
| | | | | 1 953 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Discretionary free funds flow (deficit)(1) | | | |
|
1 016
|
| | | | | (255) | | | | |
|
2 318
|
| | | | | (717) | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Production volumes by segment | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands – SCO (mbbls/d)
|
| | |
|
437.2
|
| | | | | 436.6 | | | | |
|
478.1
|
| | | | | 470.1 | | |
|
Oil Sands – Non-upgraded bitumen (mbbls/d)
|
| | |
|
178.5
|
| | | | | 117.1 | | | | |
|
174.6
|
| | | | | 121.8 | | |
|
Exploration and Production (mboe/d)
|
| | |
|
84.0
|
| | | | | 101.8 | | | | |
|
89.6
|
| | | | | 105.8 | | |
| Total (mboe/d) | | | |
|
699.7
|
| | | | | 655.5 | | | | |
|
742.3
|
| | | | | 697.7 | | |
| Refinery utilization (%) | | | |
|
70
|
| | | | | 76 | | | | |
|
81
|
| | | | | 85 | | |
| Refinery crude oil processed (mbbls/d) | | | |
|
325.3
|
| | | | | 350.4 | | | | |
|
376.6
|
| | | | | 394.9 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net earnings (loss) | | | |
|
868
|
| | | | | (614) | | | | |
|
1 689
|
| | | | | (4 139) | | |
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
(156)
|
| | | | | (478) | | | | |
|
(337)
|
| | | | | 543 | | |
|
Unrealized loss (gain) on risk management activities(2)
|
| | |
|
10
|
| | | | | 144 | | | | |
|
(10)
|
| | | | | 32 | | |
|
Restructuring charge(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
126
|
| | | | | — | | |
|
Asset impairment(4)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 1 798 | | |
|
Impact of inventory write-down to net realizable value(5)
|
| | |
|
—
|
| | | | | (397) | | | | |
|
—
|
| | | | | — | | |
| Operating earnings (loss)(1)(2) | | | |
|
722
|
| | | | | (1 345) | | | | |
|
1 468
|
| | | | | (1 766) | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Oil Sands | | | |
|
18
|
| | | | | 8 | | | | |
|
42
|
| | | | | (7) | | |
| Exploration and Production | | | |
|
2
|
| | | | | 1 | | | | |
|
5
|
| | | | | (1) | | |
| Refining and Marketing | | | |
|
10
|
| | | | | 5 | | | | |
|
25
|
| | | | | (4) | | |
| Corporate and Eliminations | | | |
|
34
|
| | | | | 16 | | | | |
|
79
|
| | | | | (20) | | |
| Total share-based compensation expense (recovery) | | | |
|
64
|
| | | | | 30 | | | | |
|
151
|
| | | | | (32) | | |
| | | | | | |
Average for the
three months ended June 30 |
| |
Average for the
six months ended June 30 |
| ||||||||||||||||||
| | | | | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| WTI crude oil at Cushing | | |
US$/bbl
|
| | |
|
66.05
|
| | | | | 27.85 | | | | |
|
61.95
|
| | | | | 36.95 | | |
| Dated Brent crude | | |
US$/bbl
|
| | |
|
68.85
|
| | | | | 29.20 | | | | |
|
64.85
|
| | | | | 39.65 | | |
|
Dated Brent/Maya crude oil FOB price differential
|
| |
US$/bbl
|
| | |
|
6.20
|
| | | | | 2.70 | | | | |
|
5.45
|
| | | | | 9.30 | | |
| MSW at Edmonton | | |
Cdn$/bbl
|
| | |
|
77.25
|
| | | | | 30.20 | | | | |
|
71.95
|
| | | | | 41.10 | | |
| WCS at Hardisty | | |
US$/bbl
|
| | |
|
54.60
|
| | | | | 16.35 | | | | |
|
50.00
|
| | | | | 20.95 | | |
| Light/heavy differential for WTI at Cushing less WCS at Hardisty | | |
US$/bbl
|
| | |
|
(11.45)
|
| | | | | (11.50) | | | | |
|
(11.95)
|
| | | | | (16.00) | | |
| SYN-WTI differential | | |
US$/bbl
|
| | |
|
0.35
|
| | | | | (4.55) | | | | |
|
(1.55)
|
| | | | | (3.60) | | |
| Condensate at Edmonton | | |
US$/bbl
|
| | |
|
66.40
|
| | | | | 22.20 | | | | |
|
62.20
|
| | | | | 34.20 | | |
| Natural gas (Alberta spot) at AECO | | |
Cdn$/mcf
|
| | |
|
3.10
|
| | | | | 2.00 | | | | |
|
3.10
|
| | | | | 2.00 | | |
| Alberta Power Pool Price | | |
Cdn$/MWh
|
| | |
|
104.50
|
| | | | | 29.90 | | | | |
|
100.00
|
| | | | | 48.45 | | |
| New York Harbor 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
20.35
|
| | | | | 12.20 | | | | |
|
18.00
|
| | | | | 13.45 | | |
| Chicago 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
20.25
|
| | | | | 6.75 | | | | |
|
16.85
|
| | | | | 8.25 | | |
| Portland 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
24.55
|
| | | | | 12.20 | | | | |
|
20.20
|
| | | | | 15.25 | | |
| Gulf Coast 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
18.25
|
| | | | | 9.00 | | | | |
|
16.35
|
| | | | | 11.00 | | |
| Exchange rate | | |
US$/Cdn$
|
| | |
|
0.81
|
| | | | | 0.72 | | | | |
|
0.80
|
| | | | | 0.73 | | |
| Exchange rate (end of period) | | |
US$/Cdn$
|
| | |
|
0.81
|
| | | | | 0.73 | | | | |
|
0.81
|
| | | | | 0.73 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Gross revenues | | | |
|
4 636
|
| | | | | 1 652 | | | | |
|
8 987
|
| | | | | 4 969 | | |
| Less: Royalties | | | |
|
(220)
|
| | | | | (16) | | | | |
|
(378)
|
| | | | | (41) | | |
| Operating revenues, net of royalties | | | |
|
4 416
|
| | | | | 1 636 | | | | |
|
8 609
|
| | | | | 4 928 | | |
| Net earnings (loss) | | | |
|
441
|
| | | | | (1 019) | | | | |
|
767
|
| | | | | (2 972) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized loss (gain) on risk management activities(1)
|
| | |
|
24
|
| | | | | 48 | | | | |
|
(3)
|
| | | | | — | | |
|
Impairment(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 1 376 | | |
|
Inventory write-down to net realizable value(3)
|
| | |
|
—
|
| | | | | (177) | | | | |
|
—
|
| | | | | — | | |
| Operating earnings (loss)(4) | | | |
|
465
|
| | | | | (1 148) | | | | |
|
764
|
| | | | | (1 596) | | |
| Funds from operations(4) | | | |
|
1 680
|
| | | | | 10 | | | | |
|
3 080
|
| | | | | 701 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
(mbbls/d)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
|
SCO and diesel production(2)
|
| | |
|
449.8
|
| | | | | 446.3 | | | | |
|
492.7
|
| | | | | 481.3 | | |
|
Internally consumed diesel and internal transfers(3)(4)
|
| | |
|
(12.6)
|
| | | | | (9.7) | | | | |
|
(14.6)
|
| | | | | (11.2) | | |
| Upgraded production | | | |
|
437.2
|
| | | | | 436.6 | | | | |
|
478.1
|
| | | | | 470.1 | | |
|
Bitumen production
|
| | |
|
179.3
|
| | | | | 117.1 | | | | |
|
175.6
|
| | | | | 121.8 | | |
|
Internal bitumen transfers(4)
|
| | |
|
(0.8)
|
| | | | | — | | | | |
|
(1.0)
|
| | | | | — | | |
| Non-upgraded bitumen production | | | |
|
178.5
|
| | | | | 117.1 | | | | |
|
174.6
|
| | | | | 121.8 | | |
| Total Oil Sands production | | | |
|
615.7
|
| | | | | 553.7 | | | | |
|
652.7
|
| | | | | 591.9 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
(mbbls/d)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| SCO and diesel | | | |
|
433.9
|
| | | | | 443.1 | | | | |
|
474.2
|
| | | | | 477.9 | | |
| Non-upgraded bitumen | | | |
|
183.5
|
| | | | | 116.4 | | | | |
|
182.0
|
| | | | | 121.9 | | |
| Total | | | |
|
617.4
|
| | | | | 559.5 | | | | |
|
656.2
|
| | | | | 599.8 | | |
|
Net of transportation costs, but before royalties
|
| |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($/bbl)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| SCO and diesel | | | |
|
76.50
|
| | | | | 26.48 | | | | |
|
70.41
|
| | | | | 40.80 | | |
| Non-upgraded bitumen | | | |
|
50.20
|
| | | | | 13.96 | | | | |
|
46.41
|
| | | | | 17.65 | | |
| Crude sales basket (all products) | | | |
|
68.68
|
| | | | | 23.87 | | | | |
|
63.75
|
| | | | | 36.10 | | |
| Crude sales basket, relative to WTI | | | |
|
(12.40)
|
| | | | | (14.72) | | | | |
|
(13.47)
|
| | | | | (14.32) | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Oil Sands operating, selling and general expense (OS&G) | | | |
|
1 945
|
| | | | | 1 528 | | | | |
|
3 918
|
| | | | | 3 780 | | |
| Oil Sands operations cash operating costs(1) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands operations OS&G
|
| | |
|
1 167
|
| | | | | 975 | | | | |
|
2 320
|
| | | | | 2 278 | | |
|
Non-production costs(2)
|
| | |
|
(51)
|
| | | | | (13) | | | | |
|
(118)
|
| | | | | (95) | | |
|
Excess power capacity and other(3)
|
| | |
|
(82)
|
| | | | | (48) | | | | |
|
(206)
|
| | | | | (139) | | |
|
Inventory changes
|
| | |
|
(13)
|
| | | | | 17 | | | | |
|
(3)
|
| | | | | (74) | | |
|
Oil Sands operations cash operating costs(1)
|
| | |
|
1 021
|
| | | | | 931 | | | | |
|
1 993
|
| | | | | 1 970 | | |
|
Oil Sands operations production volumes (mbbls/d)
|
| | |
|
470.1
|
| | | | | 396.3 | | | | |
|
466.9
|
| | | | | 392.1 | | |
|
Oil Sands operations cash operating costs(1) ($/bbl)
|
| | |
|
23.85
|
| | | | | 25.80 | | | | |
|
23.60
|
| | | | | 27.60 | | |
| Fort Hills cash operating costs(1) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fort Hills OS&G
|
| | |
|
211
|
| | | | | 148 | | | | |
|
392
|
| | | | | 468 | | |
|
Non-production costs(2)
|
| | |
|
(32)
|
| | | | | (9) | | | | |
|
(58)
|
| | | | | (37) | | |
|
Inventory changes
|
| | |
|
(9)
|
| | | | | 12 | | | | |
|
6
|
| | | | | (52) | | |
|
Fort Hills cash operating costs(1)
|
| | |
|
170
|
| | | | | 151 | | | | |
|
340
|
| | | | | 379 | | |
|
Fort Hills production volumes (mbbls/d)
|
| | |
|
45.3
|
| | | | | 47.3 | | | | |
|
48.2
|
| | | | | 64.0 | | |
|
Fort Hills cash operating costs(1) ($/bbl)
|
| | |
|
41.35
|
| | | | | 35.35 | | | | |
|
39.05
|
| | | | | 32.60 | | |
| Syncrude cash operating costs(1) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Syncrude OS&G
|
| | |
|
567
|
| | | | | 405 | | | | |
|
1 206
|
| | | | | 1 034 | | |
|
Non-production costs(2)
|
| | |
|
(48)
|
| | | | | 11 | | | | |
|
(125)
|
| | | | | (36) | | |
|
Syncrude cash operating costs(1)
|
| | |
|
519
|
| | | | | 416 | | | | |
|
1 081
|
| | | | | 998 | | |
|
Syncrude production volumes (mbbls/d)
|
| | |
|
113.7
|
| | | | | 119.5 | | | | |
|
153.2
|
| | | | | 146.9 | | |
|
Syncrude cash operating costs(1) ($/bbl)
|
| | |
|
50.25
|
| | | | | 38.35 | | | | |
|
38.95
|
| | | | | 37.30 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Gross revenues(1) | | | |
|
771
|
| | | | | 293 | | | | |
|
1 361
|
| | | | | 832 | | |
| Less: Royalties(1) | | | |
|
(83)
|
| | | | | (6) | | | | |
|
(127)
|
| | | | | (28) | | |
| Operating revenues, net of royalties | | | |
|
688
|
| | | | | 287 | | | | |
|
1 234
|
| | | | | 804 | | |
| Net earnings (loss) | | | |
|
250
|
| | | | | (51) | | | | |
|
413
|
| | | | | (478) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset impairment(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 422 | | |
| Operating earnings (loss)(3) | | | |
|
250
|
| | | | | (51) | | | | |
|
413
|
| | | | | (56) | | |
| Funds from operations(3) | | | |
|
411
|
| | | | | 309 | | | | |
|
696
|
| | | | | 482 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| E&P Canada (mbbls/d) | | | |
|
57.5
|
| | | | | 62.3 | | | | |
|
57.8
|
| | | | | 62.3 | | |
| E&P International (mboe/d) | | | |
|
26.5
|
| | | | | 39.5 | | | | |
|
31.8
|
| | | | | 43.5 | | |
| Total production (mboe/d) | | | |
|
84.0
|
| | | | | 101.8 | | | | |
|
89.6
|
| | | | | 105.8 | | |
| Total sales volumes (mboe/d) | | | |
|
103.8
|
| | | | | 108.7 | | | | |
|
94.1
|
| | | | | 107.9 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
Net of transportation costs, but before royalties
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Exploration and Production | | | | | | | | | | | | | | | | | | | | | | | | | |
|
E&P Canada – Crude oil and natural gas liquids ($/bbl)
|
| | |
|
80.65
|
| | | | | 22.87 | | | | |
|
77.76
|
| | | | | 44.53 | | |
|
E&P International(1) ($/boe)
|
| | |
|
78.82
|
| | | | | 30.80 | | | | |
|
73.99
|
| | | | | 47.60 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Operating revenues | | | |
|
4 938
|
| | | | | 2 759 | | | | |
|
9 951
|
| | | | | 7 346 | | |
| Net earnings | | | |
|
375
|
| | | | | 269 | | | | |
|
1 082
|
| | | | | 214 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized (gain) loss on risk management activities(1)
|
| | |
|
(14)
|
| | | | | 96 | | | | |
|
(7)
|
| | | | | 32 | | |
|
Inventory write-down to net realizable value(2)
|
| | |
|
—
|
| | | | | (220) | | | | |
|
—
|
| | | | | — | | |
| Operating earnings(3) | | | |
|
361
|
| | | | | 145 | | | | |
|
1 075
|
| | | | | 246 | | |
| Funds from operations(3) | | | |
|
581
|
| | | | | 475 | | | | |
|
1 543
|
| | | | | 699 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Crude oil processed (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Eastern North America
|
| | |
|
183.7
|
| | | | | 169.2 | | | | |
|
192.1
|
| | | | | 191.1 | | |
|
Western North America
|
| | |
|
141.6
|
| | | | | 181.2 | | | | |
|
184.5
|
| | | | | 203.8 | | |
| Total | | | |
|
325.3
|
| | | | | 350.4 | | | | |
|
376.6
|
| | | | | 394.9 | | |
| Refinery utilization(1)(2) (%) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Eastern North America
|
| | |
|
83
|
| | | | | 76 | | | | |
|
87
|
| | | | | 86 | | |
|
Western North America
|
| | |
|
58
|
| | | | | 76 | | | | |
|
76
|
| | | | | 85 | | |
| Total | | | |
|
70
|
| | | | | 76 | | | | |
|
81
|
| | | | | 85 | | |
| Refined product sales (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gasoline
|
| | |
|
201.0
|
| | | | | 175.6 | | | | |
|
216.7
|
| | | | | 204.9 | | |
|
Distillate
|
| | |
|
196.9
|
| | | | | 190.3 | | | | |
|
221.2
|
| | | | | 209.5 | | |
|
Other
|
| | |
|
65.4
|
| | | | | 72.9 | | | | |
|
67.7
|
| | | | | 70.7 | | |
| Total | | | |
|
463.3
|
| | | | | 438.8 | | | | |
|
505.6
|
| | | | | 485.1 | | |
|
Refining and marketing gross margin – FIFO(3) ($/bbl)
|
| | |
|
38.00
|
| | | | | 20.95 | | | | |
|
39.55
|
| | | | | 22.30 | | |
|
Refining and marketing gross margin – LIFO(3) ($/bbl)
|
| | |
|
29.05
|
| | | | | 28.55 | | | | |
|
29.75
|
| | | | | 32.45 | | |
|
Refining operating expense(3) ($/bbl)
|
| | |
|
6.65
|
| | | | | 5.80 | | | | |
|
6.15
|
| | | | | 5.70 | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Net (loss) earnings | | | |
|
(198)
|
| | | | | 187 | | | | |
|
(573)
|
| | | | | (903) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
(156)
|
| | | | | (478) | | | | |
|
(337)
|
| | | | | 543 | | |
|
Restructuring charge(1)
|
| | |
|
—
|
| | | | | — | | | | |
|
126
|
| | | | | — | | |
| Operating (loss) earnings(2) | | | |
|
(354)
|
| | | | | (291) | | | | |
|
(784)
|
| | | | | (360) | | |
|
Corporate
|
| | |
|
(304)
|
| | | |
|
(240)
|
| | | |
|
(642)
|
| | | |
|
(451)
|
| |
|
Eliminations
|
| | |
|
(50)
|
| | | |
|
(51)
|
| | | |
|
(142)
|
| | | |
|
91
|
| |
| Funds used in operations(2) | | | |
|
(310)
|
| | | | | (306) | | | | |
|
(847)
|
| | | | | (393) | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Oil Sands | | | |
|
834
|
| | | | | 437 | | | | |
|
1 373
|
| | | | | 1 447 | | |
| Exploration and Production | | | |
|
64
|
| | | | | 131 | | | | |
|
133
|
| | | | | 310 | | |
| Refining and Marketing | | | |
|
375
|
| | | | | 86 | | | | |
|
495
|
| | | | | 178 | | |
| Corporate and Eliminations | | | |
|
74
|
| | | | | 44 | | | | |
|
149
|
| | | | | 83 | | |
| Total capital and exploration expenditures | | | |
|
1 347
|
| | | | | 698 | | | | |
|
2 150
|
| | | | | 2 018 | | |
| Less: capitalized interest on debt | | | |
|
(37)
|
| | | | | (27) | | | | |
|
(68)
|
| | | | | (65) | | |
| | | | |
|
1 310
|
| | | | | 671 | | | | |
|
2 082
|
| | | | | 1 953 | | |
| | | |
Three months ended
June 30, 2021 |
| |
Six months ended
June 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
|
| | | | 260 | | | | | | 109 | | | | |
|
369
|
| | | | | 462 | | | | | | 173 | | | | |
|
635
|
| |
|
In Situ
|
| | | | 28 | | | | | | 59 | | | | |
|
87
|
| | | | | 53 | | | | | | 130 | | | | |
|
183
|
| |
|
Fort Hills
|
| | | | 56 | | | | | | — | | | | |
|
56
|
| | | | | 93 | | | | | | — | | | | |
|
93
|
| |
|
Syncrude
|
| | | | 282 | | | | | | 14 | | | | |
|
296
|
| | | | | 378 | | | | | | 37 | | | | |
|
415
|
| |
| Exploration and Production | | | | | — | | | | | | 57 | | | | |
|
57
|
| | | | | — | | | | | | 119 | | | | |
|
119
|
| |
| Refining and Marketing | | | | | 363 | | | | | | 11 | | | | |
|
374
|
| | | | | 475 | | | | | | 19 | | | | |
|
494
|
| |
| Corporate and Eliminations | | | | | 26 | | | | | | 45 | | | | |
|
71
|
| | | | | 27 | | | | | | 116 | | | | |
|
143
|
| |
| | | | | | 1 015 | | | | | | 295 | | | | |
|
1 310
|
| | | | | 1 488 | | | | | | 594 | | | | |
|
2 082
|
| |
| | | |
Twelve months ended
June 30 |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Return on Capital Employed(1)(2) (%) | | | |
|
1.9
|
| | | | | (7.5) | | |
| Net debt to funds from operations(3)(4) (times) | | | |
|
2.7
|
| | | | | 3.0 | | |
| Interest coverage on long-term debt (times) | | | | | | | | | | | | | |
|
Earnings basis(5)
|
| | |
|
2.4
|
| | | | | (5.1) | | |
|
Funds from operations basis(4)(6)
|
| | |
|
8.0
|
| | | | | 7.4 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
36.4
|
| | | | | 37.5 | | |
| Net debt to net debt plus shareholders’ equity(3)(7) (%) | | | |
|
34.0
|
| | | | | 35.4 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases(3)(7) (%) | | | |
|
30.5
|
| | | | | 31.9 | | |
|
($ millions, except as noted)
|
| |
June 30
2021 |
| |
December 31
2020 |
| ||||||
|
Short-term debt
|
| | |
|
2 603
|
| | | | | 3 566 | | |
|
Current portion of long-term debt
|
| | |
|
598
|
| | | | | 1 413 | | |
|
Current portion of long-term lease liabilities
|
| | |
|
295
|
| | | | | 272 | | |
|
Long-term debt
|
| | |
|
14 712
|
| | | | | 13 812 | | |
|
Long-term lease liabilities
|
| | |
|
2 508
|
| | | | | 2 636 | | |
| Total debt | | | |
|
20 716
|
| | | | | 21 699 | | |
|
Less: Cash and cash equivalents
|
| | |
|
2 035
|
| | | | | 1 885 | | |
| Net debt | | | |
|
18 681
|
| | | | | 19 814 | | |
| Shareholders’ equity | | | |
|
36 209
|
| | | | | 35 757 | | |
| Total debt plus shareholders’ equity | | | |
|
56 925
|
| | | | | 57 456 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
36.4
|
| | | | | 37.8 | | |
| Net debt to net debt plus shareholders’ equity (%) | | | |
|
34.0
|
| | | | | 35.7 | | |
|
Net debt to net debt plus shareholders’ equity – excluding leases
(%) |
| | |
|
30.5
|
| | | | | 32.1 | | |
|
($ millions)
|
| |
Three months ended
June 30, 2021 |
| |
Six months ended
June 30, 2021 |
| ||||||
| Total debt – beginning of period | | | |
|
20 591
|
| | | | | 21 699 | | |
| Increase in long-term debt | | | |
|
—
|
| | | | | 373 | | |
| Increase (decrease) in short-term debt | | | |
|
365
|
| | | | | (906) | | |
| Increase in lease liability | | | |
|
20
|
| | | | | 82 | | |
| Lease payments | | | |
|
(80)
|
| | | | | (168) | | |
| Foreign exchange on debt, and other | | | |
|
(180)
|
| | | | | (364) | | |
| Total debt – June 30, 2021 | | | |
|
20 716
|
| | | | | 20 716 | | |
| Less: Cash and cash equivalents – June 30, 2021 | | | |
|
2 035
|
| | | | | 2 035 | | |
| Net debt – June 30, 2021 | | | |
|
18 681
|
| | | | | 18 681 | | |
|
(thousands)
|
| |
June 30,
2021 |
| |||
| Common shares | | | |
|
1 490 262
|
| |
| Common share options – exercisable | | | |
|
29 311
|
| |
| Common share options – non-exercisable | | | |
|
9 100
|
| |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Share repurchase activities (thousands of common shares) | | | |
|
22 934
|
| | | | | — | | | | |
|
34 989
|
| | | | | 7 527 | | |
| Weighted average repurchase price per share (dollars per share) | | | |
|
28.05
|
| | | | | — | | | | |
|
27.47
|
| | | | | 40.83 | | |
| Share repurchase cost | | | |
|
643
|
| | | | | — | | | | |
|
961
|
| | | | | 307 | | |
| Three months ended ($ millions, unless otherwise noted) |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Jun 30
2020 |
| |
Mar 31
2020 |
| |
Dec 31
2019 |
| |
Sept 30
2019 |
| ||||||||||||||||||||||||
| Total production (mboe/d) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil Sands
|
| | |
|
615.7
|
| | | | | 690.6 | | | | | | 671.5 | | | | | | 519.0 | | | | | | 553.7 | | | | | | 630.1 | | | | | | 662.3 | | | | | | 670.0 | | |
|
Exploration and Production
|
| | |
|
84.0
|
| | | | | 95.3 | | | | | | 97.7 | | | | | | 97.2 | | | | | | 101.8 | | | | | | 109.7 | | | | | | 115.9 | | | | | | 92.3 | | |
| | | | |
|
699.7
|
| | | | | 785.9 | | | | | | 769.2 | | | | | | 616.2 | | | | | | 655.5 | | | | | | 739.8 | | | | | | 778.2 | | | | | | 762.3 | | |
| Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating revenues, net of royalties
|
| | |
|
9 159
|
| | | | | 8 679 | | | | | | 6 615 | | | | | | 6 427 | | | | | | 4 229 | | | | | | 7 391 | | | | | | 9 487 | | | | | | 9 803 | | |
|
Other (loss) income
|
| | |
|
(66)
|
| | | | | (43) | | | | | | (21) | | | | | | 30 | | | | | | 16 | | | | | | 365 | | | | | | 111 | | | | | | 93 | | |
| | | | |
|
9 093
|
| | | | | 8 636 | | | | | | 6 594 | | | | | | 6 457 | | | | | | 4 245 | | | | | | 7 756 | | | | | | 9 598 | | | | | | 9 896 | | |
| Net earnings (loss) | | | |
|
868
|
| | | | | 821 | | | | | | (168) | | | | | | (12) | | | | | | (614) | | | | | | (3 525) | | | | | | (2 335) | | | | | | 1 035 | | |
|
per common share – basic (dollars)
|
| | |
|
0.58
|
| | | | | 0.54 | | | | | | (0.11) | | | | | | (0.01) | | | | | | (0.40) | | | | | | (2.31) | | | | | | (1.52) | | | | | | 0.67 | | |
|
per common share – diluted (dollars)
|
| | |
|
0.58
|
| | | | | 0.54 | | | | | | (0.11) | | | | | | (0.01) | | | | | | (0.40) | | | | | | (2.31) | | | | | | (1.52) | | | | | | 0.67 | | |
| Operating earnings (loss)(1)(2) | | | |
|
722
|
| | | | | 746 | | | | | | (109) | | | | | | (338) | | | | | | (1 345) | | | | | | (421) | | | | | | 812 | | | | | | 1 088 | | |
|
per common share – basic(1)(2) (dollars)
|
| | |
|
0.48
|
| | | | | 0.49 | | | | | | (0.07) | | | | | | (0.22) | | | | | | (0.88) | | | | | | (0.28) | | | | | | 0.53 | | | | | | 0.71 | | |
| Funds from operations(1) | | | |
|
2 362
|
| | | | | 2 110 | | | | | | 1 221 | | | | | | 1 166 | | | | | | 488 | | | | | | 1 001 | | | | | | 2 553 | | | | | | 2 675 | | |
|
per common share – basic(1) (dollars)
|
| | |
|
1.57
|
| | | | | 1.39 | | | | | | 0.80 | | | | | | 0.76 | | | | | | 0.32 | | | | | | 0.66 | | | | | | 1.66 | | | | | | 1.72 | | |
| Cash flow provided by (used in) operating activities | | | |
|
2 086
|
| | | | | 2 345 | | | | | | 814 | | | | | | 1 245 | | | | | | (768) | | | | | | 1 384 | | | | | | 2 304 | | | | | | 3 136 | | |
|
per common share – basic (dollars)
|
| | |
|
1.39
|
| | | | | 1.54 | | | | | | 0.53 | | | | | | 0.82 | | | | | | (0.50) | | | | | | 0.91 | | | | | | 1.50 | | | | | | 2.02 | | |
| ROCE(1) (%) for the twelve months ended | | | |
|
1.9
|
| | | | | (1.4) | | | | | | (6.9) | | | | | | (10.2) | | | | | | (7.5) | | | | | | (1.3) | | | | | | 4.9 | | | | | | 9.7 | | |
| ROCE(1)(3), excluding impairments (%) for the twelve months ended | | | |
|
2.6
|
| | | | | (0.6) | | | | | | (2.9) | | | | | | (1.3) | | | | | | 1.0 | | | | | | 7.0 | | | | | | 10.0 | | | | | | 9.7 | | |
| After-tax unrealized foreign exchange gain (loss) on U.S. dollar denominated debt |
| | |
|
156
|
| | | | | 181 | | | | | | 539 | | | | | | 290 | | | | | | 478 | | | | | | (1 021) | | | | | | 235 | | | | | | (127) | | |
| Common share information (dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividend per common share
|
| | |
|
0.21
|
| | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.47 | | | | | | 0.42 | | | | | | 0.42 | | |
|
Share price at the end of trading
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Toronto Stock Exchange (Cdn$)
|
| | |
|
29.69
|
| | | | | 26.27 | | | | | | 21.35 | | | | | | 16.26 | | | | | | 22.89 | | | | | | 22.46 | | | | | | 42.56 | | | | | | 41.79 | | |
|
New York Stock Exchange (US$)
|
| | |
|
23.97
|
| | | | | 20.90 | | | | | | 16.78 | | | | | | 12.23 | | | | | | 16.86 | | | | | | 15.80 | | | | | | 32.80 | | | | | | 31.58 | | |
|
(average for the three months ended)
|
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Jun 30
2020 |
| |
Mar 31
2020 |
| |
Dec 31
2019 |
| |
Sept 30
2019 |
| |||||||||||||||||||||||||||
| WTI crude oil at Cushing | | | US$/bbl | | | |
|
66.05
|
| | | | | 57.80 | | | | | | 42.65 | | | | | | 40.95 | | | | | | 27.85 | | | | | | 46.10 | | | | | | 56.95 | | | | | | 56.45 | | |
| Dated Brent crude | | | US$/bbl | | | |
|
68.85
|
| | | | | 60.85 | | | | | | 44.20 | | | | | | 43.00 | | | | | | 29.20 | | | | | | 50.15 | | | | | | 63.30 | | | | | | 61.90 | | |
|
Dated Brent/Maya FOB price differential
|
| | US$/bbl | | | |
|
6.20
|
| | | | | 4.70 | | | | | | 3.30 | | | | | | 3.50 | | | | | | 2.70 | | | | | | 15.95 | | | | | | 9.30 | | | | | | 5.20 | | |
| MSW at Edmonton | | | Cdn$/bbl | | | |
|
77.25
|
| | | | | 66.55 | | | | | | 50.25 | | | | | | 51.30 | | | | | | 30.20 | | | | | | 52.00 | | | | | | 68.10 | | | | | | 68.35 | | |
| WCS at Hardisty | | | US$/bbl | | | |
|
54.60
|
| | | | | 45.40 | | | | | | 33.35 | | | | | | 31.90 | | | | | | 16.35 | | | | | | 25.60 | | | | | | 41.10 | | | | | | 44.20 | | |
|
Light/heavy crude oil differential for WTI
at Cushing less WCS at Hardisty |
| | US$/bbl | | | |
|
(11.45)
|
| | | | | (12.40) | | | | | | (9.30) | | | | | | (9.05) | | | | | | (11.50) | | | | | | (20.50) | | | | | | (15.85) | | | | | | (12.25) | | |
| SYN-WTI (differential) premium | | | US$/bbl | | | |
|
0.35
|
| | | | | (3.50) | | | | | | (3.05) | | | | | | (2.45) | | | | | | (4.55) | | | | | | (2.70) | | | | | | (0.70) | | | | | | 0.40 | | |
| Condensate at Edmonton | | | US$/bbl | | | |
|
66.40
|
| | | | | 58.00 | | | | | | 42.55 | | | | | | 37.55 | | | | | | 22.20 | | | | | | 46.20 | | | | | | 53.00 | | | | | | 52.00 | | |
| Natural gas (Alberta spot) at AECO | | | Cdn$/mcf | | | |
|
3.10
|
| | | | | 3.15 | | | | | | 2.65 | | | | | | 2.25 | | | | | | 2.00 | | | | | | 2.05 | | | | | | 2.50 | | | | | | 0.95 | | |
| Alberta Power Pool Price | | | Cdn$/MWh | | | |
|
104.50
|
| | | | | 95.45 | | | | | | 46.15 | | | | | | 43.85 | | | | | | 29.90 | | | | | | 67.05 | | | | | | 46.95 | | | | | | 46.85 | | |
| New York Harbor 2-1-1 crack(1) | | | US$/bbl | | | |
|
20.35
|
| | | | | 15.60 | | | | | | 9.85 | | | | | | 10.20 | | | | | | 12.20 | | | | | | 14.75 | | | | | | 18.45 | | | | | | 19.70 | | |
| Chicago 2-1-1 crack(1) | | | US$/bbl | | | |
|
20.25
|
| | | | | 13.40 | | | | | | 7.95 | | | | | | 7.75 | | | | | | 6.75 | | | | | | 9.75 | | | | | | 14.35 | | | | | | 17.05 | | |
| Portland 2-1-1 crack(1) | | | US$/bbl | | | |
|
24.55
|
| | | | | 15.80 | | | | | | 13.15 | | | | | | 12.55 | | | | | | 12.20 | | | | | | 18.30 | | | | | | 25.45 | | | | | | 23.90 | | |
| Gulf Coast 2-1-1 crack(1) | | | US$/bbl | | | |
|
18.25
|
| | | | | 14.45 | | | | | | 9.00 | | | | | | 8.55 | | | | | | 9.00 | | | | | | 13.00 | | | | | | 17.00 | | | | | | 20.00 | | |
| Exchange rate | | | US$/Cdn$ | | | |
|
0.81
|
| | | | | 0.79 | | | | | | 0.77 | | | | | | 0.75 | | | | | | 0.72 | | | | | | 0.74 | | | | | | 0.76 | | | | | | 0.76 | | |
| Exchange rate (end of period) | | | US$/Cdn$ | | | |
|
0.81
|
| | | | | 0.80 | | | | | | 0.78 | | | | | | 0.75 | | | | | | 0.73 | | | | | | 0.71 | | | | | | 0.77 | | | | | | 0.76 | | |
| For the twelve months ended June 30 ($ millions, except as noted) |
| | | | | | | |
2021
|
| |
2020
|
| ||||||
| Adjustments to net earnings (loss) | | | | | | | | | | | | | | | | | | | |
|
Net earnings (loss)
|
| | | | | | | | |
|
1 509
|
| | | | | (5 439) | | |
|
(Deduct) add after-tax amounts for:
|
| | | | | | | | | | | | | | | | | | |
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | | | | | | | |
|
(1 166)
|
| | | | | 435 | | |
|
Net interest expense
|
| | | | | | | | |
|
689
|
| | | | | 650 | | |
| | | | | | A | | | | |
|
1 032
|
| | | | | (4 354) | | |
| Capital employed – beginning of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
Net debt
|
| | | | | | | | |
|
20 034
|
| | | | | 16 121 | | |
|
Shareholders’ equity
|
| | | | | | | | |
|
36 516
|
| | | | | 45 509 | | |
| | | | | | | | | | | | 56 550 | | | | |
|
61 630
|
| |
| Capital employed – end of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
Net debt
|
| | | | | | | | |
|
18 681
|
| | | | | 20 034 | | |
|
Shareholders’ equity
|
| | | | | | | | |
|
36 209
|
| | | | | 36 516 | | |
| | | | | | | | | | | | 54 890 | | | | |
|
56 550
|
| |
| Average capital employed | | | | | B | | | | |
|
55 504
|
| | | | | 58 179 | | |
| ROCE (%)(1) | | | | | A/B | | | | |
|
1.9
|
| | | | | (7.5) | | |
|
Three months ended June 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) | | | |
|
441
|
| | | | | (1 019) | | | | |
|
250
|
| | | | | (51) | | | | |
|
375
|
| | | | | 269 | | | | |
|
(198)
|
| | | | | 187 | | | | |
|
868
|
| | | | | (614) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation, depletion, amortization and impairment
|
| | |
|
1 092
|
| | | | | 1 065 | | | | |
|
191
|
| | | | | 223 | | | | |
|
208
|
| | | | | 214 | | | | |
|
21
|
| | | | | 20 | | | | |
|
1 512
|
| | | | | 1 522 | | |
|
Deferred income taxes
|
| | |
|
(23)
|
| | | | | (58) | | | | |
|
1
|
| | | | | (24) | | | | |
|
15
|
| | | | | 27 | | | | |
|
(1)
|
| | | | | (36) | | | | |
|
(8)
|
| | | | | (91) | | |
|
Accretion
|
| | |
|
60
|
| | | | | 56 | | | | |
|
15
|
| | | | | 12 | | | | |
|
1
|
| | | | | 1 | | | | |
|
1
|
| | | | | — | | | | |
|
77
|
| | | | | 69 | | |
|
Unrealized foreign exchange gain on
U.S. dollar denominated debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(174)
|
| | | | | (499) | | | | |
|
(174)
|
| | | | | (499) | | |
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
71
|
| | | | | (78) | | | | |
|
(47)
|
| | | | | 142 | | | | |
|
(36)
|
| | | | | (37) | | | | |
|
—
|
| | | | | — | | | | |
|
(12)
|
| | | | | 27 | | |
|
Loss (gain) on disposal of assets
|
| | |
|
—
|
| | | | | 1 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (1) | | | | |
|
(8)
|
| | | | | (1) | | | | |
|
(8)
|
| | | | | (1) | | |
|
Share-based compensation
|
| | |
|
24
|
| | | | | 11 | | | | |
|
2
|
| | | | | 1 | | | | |
|
14
|
| | | | | 6 | | | | |
|
41
|
| | | | | 19 | | | | |
|
81
|
| | | | | 37 | | |
|
Exploration
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 10 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 10 | | |
|
Settlement of decommissioning and
restoration liabilities |
| | |
|
(39)
|
| | | | | (34) | | | | |
|
—
|
| | | | | (2) | | | | |
|
(3)
|
| | | | | (2) | | | | |
|
(1)
|
| | | | | — | | | | |
|
(43)
|
| | | | | (38) | | |
|
Other
|
| | |
|
54
|
| | | | | 66 | | | | |
|
(1)
|
| | | | | (2) | | | | |
|
7
|
| | | | | (2) | | | | |
|
9
|
| | | | | 4 | | | | |
|
69
|
| | | | | 66 | | |
| Funds from (used in) operations | | | |
|
1 680
|
| | | | | 10 | | | | |
|
411
|
| | | | | 309 | | | | |
|
581
|
| | | | | 475 | | | | |
|
(310)
|
| | | | | (306) | | | | |
|
2 362
|
| | | | | 488 | | |
| Change in non-cash working capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(276)
|
| | | | | (1 256) | | |
|
Cash flow provided by (used in) operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2 086
|
| | | | | (768) | | |
|
Six months ended June 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) | | | |
|
767
|
| | | | | (2 972) | | | | |
|
413
|
| | | | | (478) | | | | |
|
1 082
|
| | | | | 214 | | | | |
|
(573)
|
| | | | | (903) | | | | |
|
1 689
|
| | | | | (4 139) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation, depletion, amortization and impairment
|
| | |
|
2 250
|
| | | | | 4 130 | | | | |
|
293
|
| | | | | 1 051 | | | | |
|
417
|
| | | | | 446 | | | | |
|
42
|
| | | | | 41 | | | | |
|
3 002
|
| | | | | 5 668 | | |
|
Deferred income taxes
|
| | |
|
(31)
|
| | | | | (502) | | | | |
|
16
|
| | | | | (152) | | | | |
|
32
|
| | | | | 17 | | | | |
|
(16)
|
| | | | | 26 | | | | |
|
1
|
| | | | | (611) | | |
|
Accretion
|
| | |
|
119
|
| | | | | 112 | | | | |
|
29
|
| | | | | 23 | | | | |
|
3
|
| | | | | 3 | | | | |
|
—
|
| | | | | — | | | | |
|
151
|
| | | | | 138 | | |
|
Unrealized foreign exchange (gain)
loss on U.S. dollar denominated debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(370)
|
| | | | | 597 | | | | |
|
(370)
|
| | | | | 597 | | |
|
Change in fair value of financial
instruments and trading inventory |
| | |
|
(44)
|
| | | | | 85 | | | | |
|
(54)
|
| | | | | 6 | | | | |
|
(18)
|
| | | | | 61 | | | | |
|
1
|
| | | | | — | | | | |
|
(115)
|
| | | | | 152 | | |
|
Gain on disposal of assets
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(8)
|
| | | | | (4) | | | | |
|
(8)
|
| | | | | (1) | | | | |
|
(16)
|
| | | | | (5) | | |
|
Share-based compensation
|
| | |
|
23
|
| | | | | (75) | | | | |
|
1
|
| | | | | (10) | | | | |
|
12
|
| | | | | (45) | | | | |
|
43
|
| | | | | (159) | | | | |
|
79
|
| | | | | (289) | | |
|
Exploration
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | |
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(107)
|
| | | | | (133) | | | | |
|
(1)
|
| | | | | (6) | | | | |
|
(4)
|
| | | | | (5) | | | | |
|
(1)
|
| | | | | — | | | | |
|
(113)
|
| | | | | (144) | | |
|
Other
|
| | |
|
103
|
| | | | | 56 | | | | |
|
(1)
|
| | | | | (32) | | | | |
|
27
|
| | | | | 12 | | | | |
|
35
|
| | | | | 6 | | | | |
|
164
|
| | | | | 42 | | |
| Funds from (used in) operations | | | |
|
3 080
|
| | | | | 701 | | | | |
|
696
|
| | | | | 482 | | | | |
|
1 543
|
| | | | | 699 | | | | |
|
(847)
|
| | | | | (393) | | | | |
|
4 472
|
| | | | | 1 489 | | |
| Change in non-cash working capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(41)
|
| | | | | (873) | | |
|
Cash flow provided by operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4 431
|
| | | | | 616 | | |
| | | |
Three months ended
Jun 30 |
| |
Six months ended
Jun 30 |
| ||||||||||||||||||
|
($ millions)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Funds from operations | | | |
|
2 362
|
| | | | | 488 | | | | |
|
4 472
|
| | | | | 1 489 | | |
| Asset sustaining and maintenance capital and dividends(1) | | | |
|
(1 346)
|
| | | | | (743) | | | | |
|
(2 154)
|
| | | | | (2 206) | | |
| Discretionary free funds flow (deficit) | | | |
|
1 016
|
| | | | | (255) | | | | |
|
2 318
|
| | | | | (717) | | |
| | | |
Three months ended
June 30 |
| |
Six months ended
June 30 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
| Refining and marketing gross margin reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating revenues
|
| | |
|
4 938
|
| | | | | 2 759 | | | | |
|
9 951
|
| | | | | 7 346 | | |
|
Purchases of crude oil and products
|
| | |
|
(3 712)
|
| | | | | (1 701) | | | | |
|
(6 987)
|
| | | | | (5 659) | | |
|
Total gross margin
|
| | |
|
1 226
|
| | | | | 1 058 | | | | |
|
2 964
|
| | | | | 1 687 | | |
|
Other (loss) income
|
| | |
|
6
|
| | | | | (26) | | | | |
|
(39)
|
| | | | | 60 | | |
|
Non-refining and marketing margin
|
| | |
|
(14)
|
| | | | | (312) | | | | |
|
(27)
|
| | | | | (29) | | |
|
Refining and marketing gross margin
|
| | |
|
1 218
|
| | | | | 720 | | | | |
|
2 898
|
| | | | | 1 718 | | |
|
Refinery production(1) (mbbls)
|
| | |
|
32 053
|
| | | | | 34 369 | | | | |
|
73 264
|
| | | | | 77 098 | | |
|
Refining and marketing gross margin – FIFO ($/bbl)
|
| | |
|
38.00
|
| | | | | 20.95 | | | | |
|
39.55
|
| | | | | 22.30 | | |
|
FIFO adjustment
|
| | |
|
(288)
|
| | | | | 261 | | | | |
|
(720)
|
| | | | | 785 | | |
|
Refining and marketing gross margin – LIFO
|
| | |
|
930
|
| | | | | 981 | | | | |
|
2 178
|
| | | | | 2 503 | | |
|
Refining and marketing gross margin – LIFO ($/bbl)
|
| | |
|
29.05
|
| | | | | 28.55 | | | | |
|
29.75
|
| | | | | 32.45 | | |
| Refining operating expense reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating, selling and general expense(2)
|
| | |
|
472
|
| | | | | 390 | | | | |
|
951
|
| | | | | 870 | | |
|
Non-refining costs(2)
|
| | |
|
(259)
|
| | | | | (191) | | | | |
|
(501)
|
| | | | | (430) | | |
|
Refining operating expense
|
| | |
|
213
|
| | | | | 199 | | | | |
|
450
|
| | | | | 440 | | |
|
Refinery production(1) (mbbls)
|
| | |
|
32 050
|
| | | | | 34 369 | | | | |
|
73 261
|
| | | | | 77 098 | | |
|
Refining operating expense ($/bbl)
|
| | |
|
6.65
|
| | | | | 5.80 | | | | |
|
6.15
|
| | | | | 5.70 | | |
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 | | |||
| | | | | | Q2 | | | Three months ended June 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 | | | | | | | |