Exhibit Number | Description |
99.1 | |
Canadian Natural Resources Limited Announces 2018 Fourth Quarter Results | |
99.2 | |
99.3 |
Canadian Natural Resources Limited (Registrant) | |||
Date: March 7, 2019 | By: | /s/ Paul M. Mendes | |
Paul M. Mendes | |||
VP, Legal, General Counsel & Corporate Secretary | |||
Three Months Ended | Year Ended | |||||||||||||||||||||
($ millions, except per common share amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 1,802 | $ | 396 | $ | 2,591 | $ | 2,397 | |||||||||||
Per common share | – basic | $ | (0.64 | ) | $ | 1.48 | $ | 0.32 | $ | 2.13 | $ | 2.04 | ||||||||||
– diluted | $ | (0.64 | ) | $ | 1.47 | $ | 0.32 | $ | 2.12 | $ | 2.03 | |||||||||||
Adjusted net earnings (loss) from operations (1) | $ | (255 | ) | $ | 1,354 | $ | 565 | $ | 3,263 | $ | 1,403 | |||||||||||
Per common share | – basic | $ | (0.21 | ) | $ | 1.11 | $ | 0.46 | $ | 2.68 | $ | 1.19 | ||||||||||
– diluted | $ | (0.21 | ) | $ | 1.11 | $ | 0.46 | $ | 2.67 | $ | 1.19 | |||||||||||
Cash flows from operating activities | $ | 1,397 | $ | 3,642 | $ | 1,438 | $ | 10,121 | $ | 7,262 | ||||||||||||
Adjusted funds flow (2) | $ | 1,229 | $ | 2,830 | $ | 2,307 | $ | 9,088 | $ | 7,347 | ||||||||||||
Per common share | – basic | $ | 1.02 | $ | 2.32 | $ | 1.89 | $ | 7.46 | $ | 6.25 | |||||||||||
– diluted | $ | 1.02 | $ | 2.31 | $ | 1.88 | $ | 7.43 | $ | 6.21 | ||||||||||||
Cash flows used in investing activities | $ | 1,042 | $ | 1,265 | $ | 1,074 | $ | 4,814 | $ | 13,102 | ||||||||||||
Net capital expenditures (3) | $ | 1,181 | $ | 1,473 | $ | 1,143 | $ | 4,731 | $ | 17,129 | ||||||||||||
Daily production, before royalties | ||||||||||||||||||||||
Natural gas (MMcf/d) | 1,488 | 1,553 | 1,656 | 1,548 | 1,662 | |||||||||||||||||
Crude oil and NGLs (bbl/d) | 833,358 | 801,742 | 744,100 | 820,778 | 685,236 | |||||||||||||||||
Equivalent production (BOE/d) (4) | 1,081,368 | 1,060,629 | 1,020,094 | 1,078,813 | 962,264 |
(1) | Adjusted net earnings (loss) from operations is a non-GAAP measure that the Company utilizes to evaluate its performance, as it demonstrates the Company's ability to generate after-tax operating earnings from its core business areas. The derivation of this measure is discussed in the Management’s Discussion and Analysis (“MD&A”). |
(2) | Adjusted funds flow (previously referred to as funds flow from operations) is a non-GAAP measure that the Company considers key as it demonstrates the Company’s ability to generate the cash flow necessary to fund future growth through capital investment and to repay debt. The derivation of this measure is discussed in the MD&A. |
(3) | Net capital expenditures is a non-GAAP measure that the Company considers a key measure as it provides an understanding of the Company’s capital spending activities in comparison to the Company's annual capital budget. For additional information and details, refer to the net capital expenditures table in the Company's MD&A. |
(4) | A barrel of oil equivalent (“BOE”) is derived by converting six thousand cubic feet (“Mcf”) of natural gas to one barrel (“bbl”) of crude oil (6 Mcf:1 bbl). This conversion may be misleading, particularly if used in isolation, since the 6 Mcf:1 bbl ratio is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. In comparing the value ratio using current crude oil prices relative to natural gas prices, the 6 Mcf:1 bbl conversion ratio may be misleading as an indication of value. |
▪ | Net earnings of $2,591 million were realized in 2018, an increase of $194 million over 2017 levels. Adjusted net earnings of $3,263 million were achieved in 2018, a $1,860 million increase over 2017 levels. |
▪ | Cash flows from operating activities were $10,121 million in 2018, an increase of $2,859 million compared to 2017 levels. |
▪ | Canadian Natural generated significant annual adjusted funds flow of $9,088 million in 2018, an increase of 24% or $1,741 million over 2017 levels. The increase year over year was primarily due to increased Synthetic Crude Oil ("SCO") production volumes, higher netbacks in the Oil Sands Mining and Upgrading segment and higher netbacks in the International segment, partially offset by lower crude oil, NGLs and natural gas netbacks in the North America Exploration and Production ("E&P") segment, and significantly lower crude oil pricing in Q4/18. |
• | On December 2, 2018, the Government of Alberta announced the mandatory production curtailment program that resulted in crude oil differentials narrowing to more normalized levels. Subsequent to year end, the Western Canadian Select ("WCS") differential index narrowed to US$12.38/bbl for Q1/19 from US$39.36/bbl for Q4/18 and the differential between SCO and West Texas Intermediate ("WTI") benchmark pricing narrowed to US$2.70/bbl for Q1/19 from US$21.35/bbl for Q4/18. |
Canadian Natural Resources Limited | 2 | Three Months and Year Ended December 31, 2018 |
▪ | Cash flows used in investing activities were $4,814 million in 2018, a decrease of $8,288 million compared to 2017 levels as a result of acquisitions completed in 2017. |
▪ | Consistent with the Company's four pillar strategy, the Company maintained balance in the allocation of its annual adjusted funds flow throughout 2018: |
• | The Company remained disciplined in its economic resource development investments with annual net capital expenditures of $4,731 million, or approximately $4,490 million, excluding net acquisitions. |
• | The Company reduced long-term debt by approximately $1,835 million, including the impact of foreign exchange, working capital and other adjustments. As a result, debt to adjusted EBITDA strengthened to 2.0x and debt to book capitalization improved to 39.1%. |
• | Returns to shareholders are a key focus for Canadian Natural as the Company returned a total of $2,844 million in the year, $1,562 million by way of dividends and $1,282 million by way of share purchases. |
◦ | Share purchases for cancellation totaled 30,857,727 common shares at a weighted average share price of $41.56. |
◦ | Subsequent to year end and up to and including March 6, 2019, the Company executed on additional share purchases of 4,340,000 common shares for cancellation at a weighted average share price of $35.86. |
◦ | Dividends increased 22% from 2017 levels to $1.34 per share. Subsequent to year end, the Company declared a quarterly dividend increase of 12% to $0.375 per share, payable on April 1, 2019. The increase marks the 19th consecutive year that the Company has increased its dividend, reflecting the Board of Directors' confidence in Canadian Natural's sustainability and robustness of the asset base driving the ability to generate significant adjusted funds flow. |
• | The Company executed on opportunistic net acquisitions of $241 million, including net exploration and evaluation proceeds of $74 million. These core area acquisitions add significant future value to the Company's long life low decline asset portfolio. |
▪ | Canadian Natural delivered annual adjusted funds flow in excess of net capital expenditures of approximately $4,360 million, including the deferred discounted purchase consideration related to the Joslyn acquisition. After dividend requirements, annual free cash flow totaled approximately $2,795 million. |
• | Demonstrating Canadian Natural's commitment to balanced capital allocation, the Company allocated approximately 46% of annual 2018 free cash flow, after dividends, to share purchases and approximately 54% to the Company's Balance Sheet, including the impact of foreign exchange, working capital and other adjustments. |
▪ | The Company achieved record annual production volumes of 1,078,813 BOE/d in 2018, an increase of 12% over 2017 levels. The increase from 2017 was mainly due to a full year of Horizon Phase 3 production and a full year of production from acquisitions completed in 2017, partially offset by declines in natural gas production along with voluntary natural gas and crude oil curtailments, shut ins and reduced drilling activity. |
• | Annual BOE production per share growth was strong, increasing 14% when compared to 2017 levels. |
▪ | Canadian Natural's annual corporate crude oil and NGLs production reached a record 820,778 bbl/d, an increase of 20% over 2017 levels. The increase from 2017 was mainly due to Horizon Phase 3 operating at high utilization rates and a full year of production from acquisitions completed in 2017, partially offset by voluntary crude oil production curtailments, shut ins and reduced drilling activity. |
▪ | North America crude oil and NGLs, excluding thermal in situ oil sands, averaged 243,122 bbl/d in 2018, representing a 2% increase from 2017 levels mainly due to the successful integration of acquired assets at Pelican Lake, partially offset by the impact of proactive measures taken to reduce annual drilling in the second half of the year by approximately 100 net wells, delay completion and ramp up of new wells, and voluntarily curtail crude oil production. |
• | In 2018, Pelican Lake crude oil production averaged 63,082 bbl/d, a 22% increase when compared to 2017 levels primarily due to assets acquired in late 2017. In 2018, polymer flood restoration on the acquired lands was completed ahead of schedule, where approximately 62% of acquired lands are now under polymer flood. |
▪ | At the Company's world class Oil Sands Mining and Upgrading assets, industry leading operations provided record annual production of 426,190 bbl/d of SCO, an increase of 51% from 2017 levels. The increase in production was primarily due to a full year of Horizon Phase 3 operations and the acquisition of the Athabasca Oil Sands Project ("AOSP") in 2017. |
• | The Company realized record low annual unadjusted operating costs of $21.75/bbl (US$16.78/bbl) of SCO in 2018, a decrease of 13% from 2017 levels. Operating costs were top tier, below the midpoint of guidance and |
Canadian Natural Resources Limited | 3 | Three Months and Year Ended December 31, 2018 |
▪ | In the Company's thermal in situ operations, pad additions at Primrose continue to be on budget and ahead of schedule with initial production targeted to add approximately 10,000 bbl/d in Q4/19. The program targets to add approximately 26,000 bbl/d in the first 12 months of production. These pad additions are high return activities as the Company utilizes available excess oil processing and steam capacity at Primrose. |
▪ | At Kirby North, top tier execution and strong productivity have resulted in the project progressing two quarters ahead of the sanctioned schedule. The project now targets first steam in late Q2/19 with the flexibility to ramp up production in late Q3/19. Cost performance remains on budget with the overall project 87% complete. Kirby North's overall capacity of 40,000 bbl/d of Steam Assisted Gravity Drainage ("SAGD") production is targeted for late 2020. |
▪ | International E&P annual production volumes were strong in 2018, averaging 43,627 bbl/d, comparable to 2017 levels. International production volumes receive Brent pricing, which is not subject to the price differentials experienced in Alberta. 2018 Brent pricing averaged US$71.12/bbl, a 31% increase from 2017 pricing of US$54.38/bbl, generating significant adjusted funds flow in the Company's International segment. |
• | The 2018 drilling program in the North Sea was successfully completed on time and on budget with 3.9 net producer wells drilled in the year. Current light crude oil production continues to be strong at approximately 1,250 bbl/d net per well. |
• | In 2018, the Company successfully drilled 1.7 net producer wells at Baobab. Current light crude oil production is exceeding sanctioned expectations at approximately 2,500 bbl/d net per well. As a result of the successful 2018 drilling program at Baobab, Canadian Natural targets to drill one additional producer well at Baobab in 2019. |
• | Subsequent to year end, the operator of the South Africa exploration well announced a discovery of significant gas condensate and targets to evaluate further exploration wells on Block 11B/12B located offshore South Africa. Canadian Natural expects the cost of the current exploration well to be fully carried. In 2019, the operator targets to acquire 3D seismic on the Block. |
▪ | Balance sheet strength and strong financial performance were demonstrated in 2018 through reduced long-term debt and upgraded credit ratings. |
• | In 2018, Moody's Investors Service, Inc. upgraded the Company's senior unsecured rating to Baa2 from Baa3 and its short term rating to P-2 from P-3 with a stable outlook. Additionally, Standard & Poor's revised the Company's rating outlook to BBB+/stable from BBB+/negative. |
• | Canadian Natural maintains strong financial stability and liquidity represented by cash balances, and committed and demand bank credit facilities. At December 31, 2018 the Company had approximately $4,824 million of available liquidity, including cash and cash equivalents, an increase of approximately $574 million from 2017 levels. |
▪ | Canadian Natural's crude oil, SCO, bitumen, natural gas and NGL reserves were evaluated and reviewed by Independent Qualified Reserves Evaluators. The following highlights are based on the Company's reserves using forecast prices and costs at December 31, 2018 (all reserves values are Company Gross unless stated otherwise). |
• | Total proved reserves increased 12% to 9.893 billion BOE. The increase is largely driven by the addition of the Horizon South Pit, and pad additions and improved recovery at Primrose. |
• | Proved developed producing reserves additions and revisions are 1.109 billion BOE, replacing 2018 production by 281%. The total proved developed producing BOE reserves life index is 21.3 years. |
• | Proved reserves additions and revisions are 1.416 billion BOE, replacing 2018 production by 359%. The total proved BOE reserves life index is 27.7 years. |
• | Proved plus probable reserves increased 13% to 13.382 billion BOE. Proved plus probable reserves additions and revisions are 1.910 billion BOE, replacing 2018 production by 485%. The total proved plus probable BOE reserves life index is 37.4 years. |
• | Proved finding, development and acquisition ("FD&A") costs, excluding changes in future development capital ("FDC"), are $3.11/BOE and proved plus probable FD&A costs, excluding changes in FDC, are $2.31/BOE. Proved FD&A costs, including changes in FDC, are $9.39/BOE and proved plus probable FD&A costs, including changes in FDC, are $10.79/BOE. |
Canadian Natural Resources Limited | 4 | Three Months and Year Ended December 31, 2018 |
• | Proved net present value of future net revenues, before income tax, discounted at 10%, is $106.6 billion, a 19% increase from the year end 2017 evaluation. Proved plus probable net present value is $131.0 billion, a 14% increase from year end 2017. |
▪ | Due to a significant decline in crude oil pricing, largely driven by an oversupplied domestic market environment, lack of takeaway capacity and increased global supply, the Company incurred a net loss of $776 million in Q4/18 and an adjusted net loss from operations of $255 million. |
▪ | Cash flows from operating activities were $1,397 million and adjusted funds flow were $1,229 million in Q4/18. Adjusted funds flow decreased by $1,601 million from Q3/18 levels and by $1,078 million from Q4/17 levels due to significantly wider crude oil price differentials, largely driven by market access restrictions. |
▪ | On December 2, 2018, the Government of Alberta announced the mandatory production curtailment program that resulted in crude oil differentials narrowing to more normalized levels. Subsequent to year end, the WCS differential index narrowed to US$12.38/bbl for Q1/19 from US$39.36/bbl for Q4/18 and the differential between SCO and WTI benchmark pricing narrowed to US$2.70/bbl for Q1/19 from US$21.35/bbl for Q4/18. |
▪ | The Company's production volumes in Q4/18 averaged 1,081,368 BOE/d, a 2% increase over Q3/18 levels and a 6% increase over Q4/17 levels. The increase from the comparable quarters was mainly due to strong production from the Oil Sands Mining and Upgrading segment partially offset by reduced drilling activity and the impact of strategic actions taken to voluntarily curtail primary heavy and thermal in situ crude oil production totalling approximately 24,500 bbl/d. |
▪ | At the Company's world class Oil Sands Mining and Upgrading assets, top tier operations provided quarterly production of 447,048 bbl/d of SCO, an increase of 39% over Q4/17 levels mainly due to production from the Horizon Phase 3 expansion and a 13% increase over Q3/18 levels as operations resumed following a major planned turnaround at Horizon. |
• | The Company realized industry leading operating costs of $19.97/bbl (US$15.12/bbl) of SCO in Q4/18, through safe, steady and reliable operations, high utilization, and leveraging expertise to capture synergies. These results were comparable to Q3/18 levels and a 20% decrease from Q4/17 levels. |
▪ | Offshore Africa quarterly production volumes averaged 22,185 bbl/d in Q4/18, an 18% increase over Q3/18 and a 14% increase over Q4/17 levels. The increase in production from the comparable periods was primarily due to production from new wells drilled at Baobab in 2018, partially offset by natural field declines. International production receives Brent pricing that averaged US$67.45/bbl in Q4/18, a 10% increase from Q4/17 pricing of US$61.46/bbl, generating significant adjusted funds flow in the Company's international segment. |
▪ | Share purchases for cancellation in the quarter totaled 10,845,600 common shares at a weighted average share price of $37.67. |
Canadian Natural Resources Limited | 5 | Three Months and Year Ended December 31, 2018 |
Year Ended Dec 31 | ||||||||
2018 | 2017 | |||||||
(number of wells) | Gross | Net | Gross | Net | ||||
Crude oil | 513 | 483 | 529 | 495 | ||||
Natural gas | 25 | 18 | 27 | 21 | ||||
Dry | 9 | 9 | 7 | 7 | ||||
Subtotal | 547 | 510 | 563 | 523 | ||||
Stratigraphic test / service wells | 717 | 615 | 289 | 289 | ||||
Total | 1,264 | 1,125 | 852 | 812 | ||||
Success rate (excluding stratigraphic test / service wells) | 98 | % | 99 | % |
▪ | The Company's total crude oil and natural gas drilling program of 510 net wells for the year ended December 31, 2018, excluding strat/service wells, was a decrease of 13 net wells from the same period in 2017. The Company's drilling levels reflect the disciplined capital allocation process and proactive actions to improve execution and control costs by balancing overall drilling levels throughout the year. |
Crude oil and NGLs – excluding Thermal In Situ Oil Sands | |||||||||||
Three Months Ended | Year Ended | ||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||
Crude oil and NGLs production (bbl/d) | 240,942 | 247,314 | 259,416 | 243,122 | 239,309 | ||||||
Net wells targeting crude oil | 62 | 140 | 123 | 361 | 472 | ||||||
Net successful wells drilled | 61 | 135 | 120 | 353 | 466 | ||||||
Success rate | 98 | % | 96 | % | 98 | % | 98 | % | 99 | % |
Canadian Natural Resources Limited | 6 | Three Months and Year Ended December 31, 2018 |
▪ | North America crude oil and NGLs averaged 243,122 bbl/d in 2018, representing a 2% increase from 2017 levels mainly due to the successful integration of acquired assets at Pelican Lake, partially offset by the impact of proactive measures taken to reduce annual drilling in the second half of the year by approximately 100 net wells, delay completion and ramp up of new wells, and voluntarily curtail crude oil production. |
▪ | Canadian Natural's primary heavy crude oil production averaged 86,312 bbl/d in 2018, a 10% decrease from 2017 levels primarily due to strategic actions taken to reduce drilling, delay completion and ramp of new wells and voluntarily curtail primary heavy crude oil production due to widening price differentials driven by market access restrictions. |
• | In the second half of 2018, to maximize value as a result of widening price differentials, Canadian Natural implemented proactive and strategic decisions to reallocate capital from primary heavy crude oil assets to light crude oil assets. As a result, the Company drilled 137 fewer net primary heavy crude oil wells and delayed completion on 29 net wells in the year, compared to the original budget. |
• | At the Company's Smith primary heavy crude oil play, production from 6 net multilateral wells drilled in 2018 continues to exceed sanctioned expectations with current rates of approximately 300 bbl/d per well and lower than expected decline rates. There is significant development potential at Smith for approximately 118 net horizontal multilateral wells on the Company's 19 net sections and the Company targets to evaluate the future development opportunities at Smith as market access improves. |
• | Operating costs of $16.60/bbl were achieved in the Company's primary heavy crude oil operations in 2018, a 6% increase from 2017 levels, strong results given lower production volumes due to the Company's decision to curtail production. |
▪ | North America light crude oil and NGL production averaged 93,728 bbl/d in 2018, an increase of 2% from 2017 levels. The increase from 2017 is primarily as a result of reallocation of capital from primary heavy crude oil to light crude oil drilling projects. |
• | The Company successfully drilled 99 net light crude oil wells in 2018, 32 net wells above budget as the Company reallocated capital from primary heavy crude oil to light crude oil in the second half of 2018. Production from the additional light crude oil wells came on in late Q4/18 and in early Q1/19. Highlights from the drilling program are as follows: |
◦ | Within the greater Wembley area, results continue to exceed expectations. The Company drilled 27 net wells in 2018, 14 of which came on production with initial 30 day liquids production rates averaging approximately 600 bbl/d per well. The remaining wells are targeted to come on production in Q1/19. Within the greater Wembley area, the Company has identified 155 net Montney sections and 365 incremental potential premium light crude oil and liquids rich well locations. |
– | The Company's core Wembley light crude oil play, included within the greater Wembley area identified above, has 88 net sections of land and 213 potential premium well locations. In the core Wembley light crude oil area, production results have been strong as the Company completed 12 net wells in 2018, 7 of which came on production late in the year with initial 30 day liquids production rates averaging approximately 785 bbl/d per well. The remaining 5 wells are targeted to come on production in Q1/19. |
◦ | In Southeast Saskatchewan and Manitoba, the Company drilled 33 net light crude oil wells in 2018, an additional 18 wells than budgeted as a result of the strategic decision to shift capital to light crude oil assets. Currently, production from these wells is averaging 2,750 bbl/d, in-line with expectations. Production from these Saskatchewan and Manitoba wells are less impacted by the price differentials experienced in Alberta. |
• | In 2018, operating costs of $15.29/bbl were realized in the Company's North America light crude oil and NGL areas. |
▪ | Pelican Lake annual production averaged 63,082 bbl/d, an increase of 22% from 2017 levels, primarily as a result of the Company's successful integration of acquired assets in late 2017. Canadian Natural's long life low decline Pelican Lake assets along with the Company's industry leading polymer flood technology are driving significant value. |
• | Polymer flood restoration in 2018 on the acquired lands was completed ahead of schedule, where approximately 62% of acquired lands are now under polymer flood. |
• | In Q4/18, the Company drilled 4 net strategic wells with initial production results of approximately 100 bbl/d per well, exceeding sanctioned expectations. The Company has identified potential opportunities for an additional 31 producer wells. |
• | Facility consolidation is targeted to be complete in early Q2/19, resulting in targeted operating cost savings of approximately $6 million per year. |
Canadian Natural Resources Limited | 7 | Three Months and Year Ended December 31, 2018 |
• | Strong operating costs of $6.72/bbl were achieved in 2018 at Pelican Lake. |
▪ | The Company’s 2019 North America E&P crude oil and NGL annual production guidance remains unchanged and is targeted to range between 221,000 bbl/d - 241,000 bbl/d. |
Thermal In Situ Oil Sands | |||||||||||
Three Months Ended | Year Ended | ||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||
Bitumen production (bbl/d) | 102,112 | 112,542 | 124,121 | 107,839 | 120,140 | ||||||
Net wells targeting bitumen | 41 | 41 | 5 | 125 | 27 | ||||||
Net successful wells drilled | 40 | 41 | 5 | 124 | 27 | ||||||
Success rate | 98 | % | 100 | % | 100 | % | 99 | % | 100 | % |
▪ | Thermal in situ annual production volumes averaged 107,839 bbl/d in 2018, a 10% decrease from 2017 levels, primarily due to proactive and strategic decisions to voluntarily curtail production volumes of approximately 4,200 bbl/d. |
• | At Primrose, 2018 production volumes averaged approximately 70,000 bbl/d, a decrease of 14% from 2017 levels, primarily as a result of proactive and strategic decisions to voluntarily curtail production volumes and the cyclical nature of thermal production. Including energy costs, operating costs were $14.03/bbl in 2018, an increase of 14% from 2017 levels, reflecting lower volumes due to voluntary curtailment and increased carbon tax and energy costs in 2018. |
◦ | Pad additions at Primrose continue to be on budget and ahead of schedule with initial production targeted to add approximately 10,000 bbl/d in Q4/19. The program targets to add approximately 26,000 bbl/d in the first 12 months of production. These pad additions are high return activities as the Company utilizes available excess oil processing and steam capacity at Primrose. |
• | At Kirby South, SAGD production volumes of 35,061 bbl/d were achieved in 2018, a 3% decrease from 2017 levels. Including energy costs, Kirby South achieved strong 2018 annual operating costs of $9.54/bbl, comparable to $9.50/bbl in 2017. |
• | At Kirby North, top tier execution and strong productivity have resulted in the project progressing two quarters ahead of the sanctioned schedule. The project now targets first steam in late Q2/19 with the flexibility to ramp up production in late Q3/19. Cost performance remains on budget with the overall project 87% complete. Kirby North's overall capacity of 40,000 bbl/d of SAGD production is targeted for late 2020. |
▪ | The Company’s 2019 thermal in situ annual production guidance remains unchanged and is targeted to range between 104,000 bbl/d - 124,000 bbl/d. |
North America Natural Gas | |||||||||||
Three Months Ended | Year Ended | ||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||
Natural gas production (MMcf/d) | 1,441 | 1,489 | 1,596 | 1,490 | 1,601 | ||||||
Net wells targeting natural gas | 3 | 6 | 2 | 18 | 22 | ||||||
Net successful wells drilled | 3 | 6 | 2 | 18 | 21 | ||||||
Success rate | 100 | % | 100 | % | 100 | % | 100 | % | 95 | % |
▪ | North America natural gas production was 1,490 MMcf/d in 2018, a decrease of 7% from 2017 levels, primarily due to strategic decisions to reduce drilling and development activities, curtail and shut in production as a result of low natural gas prices, reduced production rates at the Pine River plant, operated by a third party, and natural field declines. |
Canadian Natural Resources Limited | 8 | Three Months and Year Ended December 31, 2018 |
• | Deferred capital and development activity, including recompletions and workovers of certain natural gas assets, along with production shut ins resulted in a production impact of approximately 79 MMcf/d in 2018. |
• | Additionally, the Company's natural gas production capability was reduced by approximately 48 MMcf/d in 2018 due to restrictions at the Pine River plant, operated by a third party. |
▪ | The Pine River plant, operated by a third party, is currently operating at restricted rates of approximately 90 MMcf/d. As previously announced, Canadian Natural agreed to acquire the facility from the third party and is awaiting regulatory approval. The Company completed an engineering cost assessment of the plant and has determined the optimal plant capacity to be 120 MMcf/d compared to the previous estimate of 145 MMcf/d and targets to complete the work in Q3/19. |
▪ | Operating costs of $1.25/Mcf were realized in 2018, an increase of 5% from 2017 levels, strong results given lower natural gas production volumes. |
▪ | The Company's natural gas reinjection pilot at Septimus has received regulatory approval and is targeted to commence with first injection of 5 MMcf/d in late Q2/19. If successful, natural gas reinjection has the potential to add significant value by unlocking liquids rich development without producing incremental natural gas in a constrained takeaway environment. |
▪ | In 2018, Canadian Natural used the equivalent of approximately 35% of its total corporate natural gas production in its operations, providing a natural hedge from the challenging Western Canadian natural gas price environment. Approximately 32% of the Company's total 2018 natural gas production was exported to other North American markets and sold internationally at an average price of $4.32/Mcf. The remaining 33% of the Company's 2018 natural gas production was exposed to AECO/Station 2 pricing. |
▪ | The Company’s 2019 corporate natural gas annual production guidance remains unchanged and is targeted to range between 1,485 MMcf/d - 1,545 MMcf/d. |
Three Months Ended | Year Ended | ||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||
Crude oil production (bbl/d) | |||||||||||
North Sea | 21,071 | 28,702 | 19,548 | 23,965 | 23,426 | ||||||
Offshore Africa | 22,185 | 18,802 | 19,519 | 19,662 | 20,335 | ||||||
Natural gas production (MMcf/d) | |||||||||||
North Sea | 22 | 38 | 37 | 32 | 39 | ||||||
Offshore Africa | 25 | 26 | 23 | 26 | 22 | ||||||
Net wells targeting crude oil | 1.1 | 1.6 | — | 5.6 | 1.8 | ||||||
Net successful wells drilled | 1.1 | 1.6 | — | 5.6 | 1.8 | ||||||
Success rate | 100 | % | 100 | % | — | 100 | % | 100 | % |
▪ | International E&P annual production volumes were strong in 2018, averaging 43,627 bbl/d, comparable to 2017 levels. International production volumes receive Brent pricing, which is not subject to the price differentials experienced in Alberta. 2018 Brent pricing averaged US$71.12/bbl, a 31% increase from 2017 pricing of US$54.38/bbl, generating significant adjusted funds flow in the Company's international segment. |
• | In the North Sea, production volumes of 23,965 bbl/d were achieved in 2018, an increase of 2% over 2017 levels, primarily due to the successful 2018 drilling program, partially offset by natural field declines. |
◦ | The 2018 drilling program in the North Sea was successfully completed on time and on budget with 3.9 net producer wells drilled in the year. Current light crude oil production is as expected at approximately 1,250 bbl/d net per well. |
◦ | The 2019 drilling program of 3.9 net producer wells in the North Sea commenced in Q1/19 at the Ninian South Platform. |
Canadian Natural Resources Limited | 9 | Three Months and Year Ended December 31, 2018 |
◦ | Annual operating costs in the North Sea averaged $39.89/bbl (£23.06/bbl), within annual corporate guidance, as the Company continues to focus on production enhancements, increased reliability and water flood optimization. |
• | Offshore Africa production volumes in 2018 averaged 19,662 bbl/d, a decrease of 3% from 2017 levels, primarily as a result of natural field declines, partially offset by increased production in Q4/18 from a successful drilling program at Baobab. |
◦ | Côte d'Ivoire crude oil operating costs in 2018 were $13.30/bbl (US$10.26/bbl), a 7% increase from 2017 mainly due to timing of liftings from Espoir and Baobab that have different cost structures, fluctuating production volumes on a relatively fixed cost base, planned maintenance activities and fluctuations in foreign exchange rates. |
◦ | In 2018, the Company successfully drilled 1.7 net producer wells at Baobab. Current light crude oil production is exceeding sanctioned expectations at approximately 2,500 bbl/d net per well. As a result of the successful 2018 drilling program at Baobab, Canadian Natural targets to drill one additional producer well at Baobab in 2019. |
◦ | In 2019, the Company targets to drill an appraisal well at Kossipo, and if successful will lead to development drilling and a pipeline tied-back to the Baobab Floating Production Storage and Offloading ("FPSO") vessel, adding significant future value with potential gross production capability of 20,000 bbl/d targeted in 2022. |
◦ | At Espoir, the Company targets to commence the Phase 4 development in Q4/19 with initial production targeted for early 2020. |
◦ | In Q4/18, the Gabonese Republic approved cessation of production from the Company’s Olowi field, as well as the terms of termination of the Olowi Production Sharing Contract and the surrender of the permit area back to the Gabonese Republic. |
– | In late Q4/18, the Olowi field was shut in. Subsequent to year end, well suspensions were completed and the Olowi FPSO was off location in early Q1/19. |
◦ | In Q4/18, the Company farmed out a further 5% working interest in the Exploration Right relating to Block 11B/12B located offshore South Africa. Canadian Natural's working interest in the Block is now 20%. |
– | As a result of the farm out agreements, Canadian Natural received up front cash consideration and a financial carry on the exploration well costs and subsequent operations. Subject to there being a commercial discovery, the Company will receive further bonus payments. |
– | Subsequent to year end, the operator of the South Africa exploration well announced a discovery of significant gas condensate and targets to evaluate further exploration wells on the Block. Canadian Natural expects the cost of the current exploration well to be fully carried. In 2019, the operator targets to acquire 3D seismic on the Block. |
▪ | The Company's 2019 International annual production guidance remains unchanged and is targeted to range from 42,000 bbl/d - 46,000 bbl/d. |
Three Months Ended | Year Ended | ||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||
Synthetic crude oil production (bbl/d) (1) (2) | 447,048 | 394,382 | 321,496 | 426,190 | 282,026 |
(1) | Q4/18 SCO production before royalties excludes 3,363 bbl/d of SCO consumed internally as diesel (Q3/18 – 2,758 bbl/d; Q4/17 – 1,730 bbl/d; 2018 – 3,093 bbl/d; 2017 – 651 bbl/d). |
(2) | Consists of heavy and light synthetic crude oil products. |
▪ | At the Company's world class Oil Sands Mining and Upgrading assets, top tier operations provided record annual production of 426,190 bbl/d of SCO, an increase of 51% from 2017 levels. The increase in production was primarily due to a full year of Horizon Phase 3 operations and the acquisition of the AOSP in 2017. |
• | The Company realized record low annual unadjusted operating costs of $21.75/bbl (US$16.78/bbl) of SCO in 2018, a decrease of 13% from 2017 levels. Operating costs were top tier, below the midpoint of guidance and were achieved through safe, steady and reliable operations, high utilization, and leveraging expertise to capture |
Canadian Natural Resources Limited | 10 | Three Months and Year Ended December 31, 2018 |
▪ | The Company continues to progress engineering work on the previously announced potential expansion and reliability opportunities at Horizon to increase reliability and lower costs, targeting to add production of 75,000 bbl/d to 95,000 bbl/d. The engineering and design specification work is targeted to be complete in Q1/19. The remainder of the year will target to focus on key procurement and detailed engineering. |
• | The potential Paraffinic Froth Treatment expansion at Horizon is targeting 40,000 bbl/d to 50,000 bbl/d of high quality diluted bitumen at significantly lower operating costs as the Company leverages its existing infrastructure. The preliminary estimate of the capital required is approximately $1.4 billion. |
• | Stage 1 and 2 reliability opportunities at Horizon are targeted to add near-term growth of 35,000 bbl/d to 45,000 bbl/d of SCO. |
• | The Company targets to sanction the potential expansion and reliability opportunities with greater clarity on improved market access. |
▪ | As a result of Canadian Natural's continued focus on execution excellence and the Government of Alberta's mandated production curtailments, the Company has optimized planned maintenance timing within the Oil Sands Mining and Upgrading operations, as follows: |
• | Canadian Natural has accelerated the timing of planned pit stop maintenance activities at Horizon to March 2019 from April 2019, optimizing production levels throughout the Company's assets. The planned maintenance is targeted for 12 days on the Vacuum Distillate and Diluent Recovery Unit furnaces at which time the Upgrader will run at restricted rates of approximately 140,000 bbl/d of SCO. Additional planned turnaround activities at Horizon are targeted for the fall of 2019. |
• | The planned 38 day turnaround at the Scotford Upgrader is targeted for April and May 2019, at which time the Upgrader will run at restricted net rates of approximately 162,000 bbl/d of SCO. At AOSP, additional planned pit stop activities are targeted for the fall of 2019. |
▪ | The Company's 2019 Oil Sands Mining and Upgrading annual production guidance remains unchanged and is targeted to range between 415,000 bbl/d - 450,000 bbl/d of SCO. |
Three Months Ended | Year Ended | ||||||||||||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||||
Crude oil and NGLs pricing | |||||||||||||||||||||
WTI benchmark price (US$/bbl) (1) | $ | 58.83 | $ | 69.50 | $ | 55.39 | $ | 64.78 | $ | 50.93 | |||||||||||
WCS heavy differential as a percentage of WTI (%) (2) | 67 | % | 32 | % | 22 | % | 41 | % | 23 | % | |||||||||||
SCO price (US$/bbl) | $ | 37.48 | $ | 68.44 | $ | 58.64 | $ | 58.62 | $ | 52.20 | |||||||||||
Condensate benchmark pricing (US$/bbl) | $ | 45.27 | $ | 66.82 | $ | 57.96 | $ | 60.98 | $ | 51.65 | |||||||||||
Average realized pricing before risk management (C$/bbl) (3) | $ | 25.95 | $ | 57.89 | $ | 53.42 | $ | 46.92 | $ | 48.57 | |||||||||||
Natural gas pricing | |||||||||||||||||||||
AECO benchmark price (C$/GJ) | $ | 1.80 | $ | 1.28 | $ | 1.85 | $ | 1.45 | $ | 2.30 | |||||||||||
Average realized pricing before risk management (C$/Mcf) | $ | 3.46 | $ | 2.32 | $ | 2.55 | $ | 2.61 | $ | 2.76 |
(1) | West Texas Intermediate (“WTI”). |
(2) | Western Canadian Select (“WCS”). |
(3) | Average crude oil and NGL pricing excludes SCO. Pricing is net of blending costs and excluding risk management activities. |
▪ | In Q4/18 there was a significant decline in crude oil pricing as a result of increased global supply, an oversupplied domestic market and a lack of takeaway capacity, resulting in increased storage levels in Q4/18, impacting pricing as follows: |
• | WTI prices decreased 15% in Q4/18 from Q3/18 levels, reflecting increased global supply. |
Canadian Natural Resources Limited | 11 | Three Months and Year Ended December 31, 2018 |
• | The WCS heavy differential widened by 78% to US$39.36/bbl for Q4/18 from US$22.17/bbl for Q3/18. Following the Government of Alberta's announcement of a mandatory curtailment of crude oil production on December 2, 2018, the WCS differential index narrowed to US$12.38/bbl for Q1/19 from US$39.36/bbl for Q4/18. |
• | SCO prices in Q4/18 decreased 45% when compared to Q3/18 levels. Following the Government of Alberta's announcement of a mandatory curtailment of crude oil production on December 2, 2018, the differential between SCO and WTI benchmark pricing narrowed to US$2.70/bbl for Q1/19 from US$21.35/bbl for Q4/18. |
• | Condensate pricing in Q4/18 decreased when compared to Q4/17 and Q3/18 due to increased condensate supply, incremental blending of light crude oil into condensate and decreased demand due to curtailment of crude oil production in the basin. |
▪ | AECO natural gas prices increased in Q4/18 from Q3/18 and from Q2/18 levels reflecting the easing of third party pipeline constraints as well as seasonal demand factors. AECO natural gas prices decreased from 2017 levels, reflecting third party pipeline constraints limiting flow of natural gas to export markets as well as increased natural gas production in the basin. |
▪ | The North West Redwater ("NWR") refinery, upon completion, will strengthen the Company’s position by providing a competitive return on investment and by creating incremental demand for approximately 80,000 bbl/d of heavy crude oil blends that will not require export pipelines, helping to reduce pricing volatility in all Western Canadian heavy crude oil. |
• | The Company has a 50% interest in the NWR Partnership. For updates on the project, please refer to: https://nwrsturgeonrefinery.com/whats-happening/news/. |
▪ | Canadian Natural has invested over $3.1 billion in research and development since 2009 and continues to invest in technology to unlock reserves, become more effective and efficient, increase production and reduce the Company's environmental footprint. Canadian Natural's culture of continuous improvement leverages the use of technology and innovation to drive sustainable operations and long-term value for shareholders. |
▪ | Canadian Natural has invested significant capital to capture and sequester CO2. The Company has carbon capture and sequestration facilities at Horizon, a 70% working interest in the Quest Carbon Capture and Storage project at Scotford and carbon capture facilities at its 50% interest through the NWR refinery. As a result, Canadian Natural targets capacity to capture and sequester 2.7 million tonnes of CO2 annually, equivalent to taking 576,000 vehicles off the road per year, making the Company the 3rd largest CO2 capturer and sequester for the oil and gas sector globally once the NWR refinery is fully running. |
▪ | At Canadian Natural's Oil Sands Mining and Upgrading and thermal in situ operations, which represent approximately 65% of the Company's liquids production, the Company's emissions intensity is only approximately 5% higher than the average intensity for all global crude oils. By investing in and leveraging technology, including carbon capture initiatives, Canadian Natural has developed a pathway to reduce the Company's greenhouse gas emissions intensity to below the average for global crude oils. |
▪ | Canadian Natural's commitment to leverage technology, adopting innovation and continuous improvement is evidenced by its In Pit Extraction Process ("IPEP") pilot at Horizon, which will determine the feasibility of producing stackable dry tailings. The project has the potential to reduce the Company's carbon emissions and environmental footprint by reducing the usage of haul trucks, the size and need for tailings ponds and accelerating site reclamation. In addition, this process has the potential to significantly reduce capital and operating costs. |
• | The initial testing phase for the Company's IPEP pilot has concluded and results have been positive with excellent recovery rates and evidence of stackable tailings. As a result of the positive results thus far, the Company continues to make enhancements and will operate and test the pilot through 2019. |
Canadian Natural Resources Limited | 12 | Three Months and Year Ended December 31, 2018 |
▪ | The Company’s strategy is to maintain a diverse portfolio balanced across various commodity types. The Company achieved production levels of 1,078,813 BOE/d in 2018, with approximately 98% of total production located in G7 countries. |
• | Canadian Natural maintains a balance of products with current approximate product mix on a BOE/d basis of 52% light crude oil and SCO blends, 24% heavy crude oil blends and 24% natural gas, based upon annual 2018 production. |
• | Canadian Natural’s production is resilient, as long life low decline assets make up approximately 73% of 2018 annual liquids production, including the Oil Sands Mining and Upgrading, Pelican Lake and thermal in situ oil sands assets. |
▪ | In 2018, Canadian Natural delivered adjusted funds flow in excess of net capital expenditures of approximately $4,360 million, including deferred discounted purchase consideration. After dividend requirements, free cash flow totaled approximately $2,795 million in the year. |
▪ | Balance sheet strength and strong financial performance were demonstrated in 2018 through reduced long-term debt and upgraded credit ratings. |
• | Canadian Natural settled the deferred AOSP acquisition liability totaling $481 million and reduced long-term debt by approximately $1,835 million, including the impact of foreign exchange, compared to 2017 levels. |
• | In 2018, Moody's Investors Service, Inc. upgraded the Company's senior unsecured rating to Baa2 from Baa3 and its short term rating to P-2 from P-3 with a stable outlook. Additionally, Standard & Poor's revised the Company's rating outlook to BBB+/stable from BBB+/negative. |
• | Canadian Natural maintains strong financial stability and liquidity represented by cash balances, and committed and demand bank credit facilities. At December 31, 2018 the Company had approximately $4,824 million of available liquidity, including cash and cash equivalents, an increase of approximately $574 million from 2017 levels. |
• | As at December 31, 2018, debt to book capitalization improved to 39.1% from 41.4% in 2017 and debt to adjusted EBITDA strengthened to 2.0x from 2.7x in 2017. |
▪ | Returns to shareholders are a key focus for Canadian Natural as the Company returned a total of $2,844 million in the year, $1,562 million by way of dividends and $1,282 million by way of share purchases. |
• | In the quarter, share purchases for cancellation totaled 10,845,000 common shares at a weighted average share price of $37.67. |
• | In 2018, share purchases for cancellation totaled 30,857,727 common shares at a weighted average share price of $41.56. |
• | Subsequent to year end and up to and including March 6, 2019, the Company executed on additional share purchases of 4,340,000 common shares for cancellation at a weighted average share price of $35.86. |
▪ | In 2018, the Board of Directors approved a more defined free cash flow allocation policy in accordance with the Company's four stated pillars. Under the new policy, the Company will target to allocate, on an annual basis, 50% of its residual free cash flow, after budgeted capital expenditures and dividends, to share purchases under its NCIB and the remaining 50% to reducing debt levels on the Company's balance sheet. This free cash flow policy will target a ratio of debt to adjusted 12 months trailing EBITDA of 1.5x, and an absolute debt level of $15.0 billion, at which time the policy will be reviewed by the Board. At present, this policy is expected to be in place until at least the Company's NCIB renewal in May 2019, subject to quarterly review by the Board of Directors. This policy was effective November 1, 2018. |
▪ | In addition to its strong adjusted funds flow, capital flexibility and access to debt capital markets, Canadian Natural has additional financial levers at its disposal to effectively manage its liquidity. As at December 31, 2018, these financial levers include the Company’s third party equity investments of approximately $524 million, and cross currency swaps and foreign currency forward contracts with a total value of $361 million. |
Canadian Natural Resources Limited | 13 | Three Months and Year Ended December 31, 2018 |
▪ | Subsequent to year end, Canadian Natural increased its quarterly dividend by 12% to $0.375 per share payable on April 1, 2019. The increase marks the 19th consecutive year that the Company has increased its dividend, reflecting the Board of Director's confidence in Canadian Natural's sustainability and robustness of the asset base driving the ability to generate significant adjusted funds flow. |
▪ | The Board of Directors approved the previously announced leadership changes. The changes summarized below will be effective March 29, 2019. |
• | Corey B. Bieber, Senior Vice-President Finance and Chief Financial Officer will become Executive Advisor. |
• | Mark Stainthorpe, Vice President – Capital Markets, will assume the role of Chief Financial Officer and Senior Vice President, Finance and will join the Management Committee. |
• | Ron Kim, Vice President, Finance – Corporate will assume the role of Principal Accounting Officer and Vice President, Finance, reporting to Mark Stainthorpe. |
Canadian Natural Resources Limited | 14 | Three Months and Year Ended December 31, 2018 |
▪ | Canadian Natural’s 2018 performance has resulted in another year of excellent finding and development costs: |
• | Finding, Development and Acquisition ("FD&A") costs, excluding changes in Future Development Capital ("FDC"), are $3.11/BOE for proved reserves and $2.31/BOE for proved plus probable reserves. |
• | FD&A costs, including changes in FDC, are $9.39/BOE for proved reserves and $10.79/BOE for proved plus probable reserves. |
▪ | Proved reserves additions and revisions replaced 2018 production by 359%. Proved plus probable reserves additions and revisions replaced 2018 production by 485%. |
▪ | Proved reserves increased 12% to 9.893 billion BOE with reserves additions and revisions of 1.416 billion BOE. Proved plus probable reserves increased 13% to 13.382 billion BOE with reserves additions and revisions of 1.910 billion BOE. |
▪ | The proved BOE reserves life index is 27.7 years and the proved plus probable BOE reserves life index is 37.4 years. |
▪ | Proved developed producing reserves additions and revisions are 1.109 billion BOE, replacing 2018 production by 281%. The total proved developed producing BOE reserves life index is 21.3 years. |
▪ | Recycle ratios are 8.7 times and 11.8 times for proved and proved plus probable reserves respectively, excluding changes in FDC, recycle ratios are 2.9 times and 2.5 times for proved and proved plus probable reserves respectively, including changes in FDC. |
▪ | The net present value of future net revenues, before income tax, discounted at 10%, increased 19% to $106.6 billion for proved reserves and increased 14% to $131.0 billion for proved plus probable reserves. The net present value for proved developed producing reserves increased 24% to $84.2 billion reflecting the impact of the Horizon South Pit addition and decreased operating costs at AOSP. |
▪ | Canadian Natural’s North America conventional and thermal assets delivered strong reserves results in 2018: |
• | FD&A costs, excluding changes in FDC, are $6.51/BOE for proved reserves and $3.50/BOE for proved plus probable reserves. |
• | FD&A costs, including changes in FDC, are $7.23/BOE for proved reserves and $10.54/BOE for proved plus probable reserves. |
▪ | Proved reserves additions and revisions replaced 187% of 2018 production. Proved plus probable reserves additions and revisions replaced 349% of 2018 production. |
▪ | Proved reserves increased 6% to 3.588 billion BOE. This is comprised of 2.488 billion bbl of crude oil, bitumen, and NGL reserves and 6.597 Tcf of natural gas reserves. |
▪ | Proved plus probable reserves increased 10% to 6.027 billion BOE. This is comprised of 4.421 billion bbl of crude oil, bitumen, and NGL reserves and 9.633 Tcf of natural gas reserves. |
▪ | Proved reserves additions and revisions are 341 million bbl of crude oil, bitumen and NGL and 411 Bcf of natural gas. Proved plus probable reserves additions and revisions are 654 million bbl of crude oil, bitumen and NGL and 657 Bcf of natural gas. |
▪ | The proved BOE reserves life index is 18.9 years and the proved plus probable BOE reserves life index is 31.7 years. |
Canadian Natural Resources Limited | 15 | Three Months and Year Ended December 31, 2018 |
▪ | Canadian Natural’s Oil Sands Mining and Upgrading segment delivered strong reserves results in 2018: |
• | FD&A costs, excluding changes in FDC, are $1.47/bbl for proved reserves and $1.29/bbl for proved plus probable reserves. |
• | FD&A costs, including changes in FDC, are $10.49/bbl for proved reserves and $11.33/bbl for proved plus probable reserves. |
▪ | Proved SCO reserves increased 16% to 6.091 billion bbl. Proved plus probable SCO reserves increased 16% to 7.032 billion bbl. |
▪ | SCO reserves account for 62% of the Company’s proved BOE reserves and 53% of the proved plus probable BOE reserves. |
▪ | North Sea proved reserves are unchanged at 124 million BOE and proved plus probable reserves increased 4% to 193 million BOE. |
▪ | Offshore Africa proved reserves increased 5% to 90 million BOE and proved plus probable reserves decreased 4% to 131 million BOE. |
Canadian Natural Resources Limited | 16 | Three Months and Year Ended December 31, 2018 |
2018 FD&A Costs excluding changes in FDC (10) | Proved ($/BOE) | Proved plus Probable ($/BOE) |
North America E&P | $6.51 | $3.50 |
Oil Sands Mining and Upgrading | $1.47 | $1.29 |
Total Canadian Natural | $3.11 | $2.31 |
2018 FD&A Costs including changes in FDC (11) | Proved ($/BOE) | Proved plus Probable ($/BOE) |
North America E&P | $7.23 | $10.54 |
Oil Sands Mining and Upgrading | $10.49 | $11.33 |
Total Canadian Natural | $9.39 | $10.79 |
Corporate Total 2018 Reserves Replacement (8) | % of 2018 Production Replaced | |
Proved Developed Producing | 281 | % |
Proved | 359 | % |
Proved plus Probable | 485 | % |
Company Gross Reserves | 2017 (MMBOE) | 2018 (MMBOE) | Increase | |
Proved Developed Producing | 6,908 | 7,623 | 10 | % |
Proved | 8,871 | 9,893 | 12 | % |
Proved plus Probable | 11,866 | 13,382 | 13 | % |
2018 Recycle Ratios (12) | Excluding changes in FDC | Including changes in FDC |
Proved | 8.7x | 2.9x |
Proved plus Probable | 11.8x | 2.5x |
Net Present Value of Future Net Revenues, before income tax, discounted at 10% (13) | 2017 ($ billion) | 2018 ($ billion) | Increase | |
Proved Developed Producing | 68.1 | 84.2 | 24 | % |
Proved | 89.8 | 106.6 | 19 | % |
Proved plus Probable | 114.5 | 131.0 | 14 | % |
Canadian Natural Resources Limited | 17 | Three Months and Year Ended December 31, 2018 |
Light and Medium Crude Oil (MMbbl) | Primary Heavy Crude Oil (MMbbl) | Pelican Lake Heavy Crude Oil (MMbbl) | Bitumen (Thermal Oil) (MMbbl) | Synthetic Crude Oil (MMbbl) | Natural Gas (Bcf) | Natural Gas Liquids (MMbbl) | Barrels of Oil Equivalent (MMBOE) | |||||||||
North America | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 114 | 97 | 248 | 311 | 6,091 | 3,477 | 101 | 7,541 | ||||||||
Developed Non-Producing | 14 | 16 | — | 123 | — | 326 | 10 | 218 | ||||||||
Undeveloped | 66 | 69 | 57 | 1,106 | — | 2,794 | 156 | 1,920 | ||||||||
Total Proved | 194 | 182 | 305 | 1,540 | 6,091 | 6,597 | 267 | 9,679 | ||||||||
Probable | 74 | 70 | 140 | 1,519 | 941 | 3,036 | 130 | 3,379 | ||||||||
Total Proved plus Probable | 268 | 252 | 445 | 3,059 | 7,032 | 9,633 | 397 | 13,058 | ||||||||
North Sea | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 34 | 23 | 38 | |||||||||||||
Developed Non-Producing | 4 | — | 4 | |||||||||||||
Undeveloped | 81 | 4 | 82 | |||||||||||||
Total Proved | 119 | 27 | 124 | |||||||||||||
Probable | 67 | 11 | 69 | |||||||||||||
Total Proved plus Probable | 186 | 38 | 193 | |||||||||||||
Offshore Africa | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 41 | 17 | 44 | |||||||||||||
Developed Non-Producing | — | — | — | |||||||||||||
Undeveloped | 45 | 11 | 46 | |||||||||||||
Total Proved | 86 | 28 | 90 | |||||||||||||
Probable | 35 | 35 | 41 | |||||||||||||
Total Proved plus Probable | 121 | 63 | 131 | |||||||||||||
Total CNRL | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 189 | 97 | 248 | 311 | 6,091 | 3,517 | 101 | 7,623 | ||||||||
Developed Non-Producing | 18 | 16 | — | 123 | — | 326 | 10 | 222 | ||||||||
Undeveloped | 192 | 69 | 57 | 1,106 | — | 2,809 | 156 | 2,048 | ||||||||
Total Proved | 399 | 182 | 305 | 1,540 | 6,091 | 6,652 | 267 | 9,893 | ||||||||
Probable | 176 | 70 | 140 | 1,519 | 941 | 3,082 | 130 | 3,489 | ||||||||
Total Proved plus Probable | 575 | 252 | 445 | 3,059 | 7,032 | 9,734 | 397 | 13,382 |
Canadian Natural Resources Limited | 18 | Three Months and Year Ended December 31, 2018 |
Light and Medium Crude Oil (MMbbl) | Primary Heavy Crude Oil (MMbbl) | Pelican Lake Heavy Crude Oil (MMbbl) | Bitumen (Thermal Oil) (MMbbl) | Synthetic Crude Oil (MMbbl) | Natural Gas (Bcf) | Natural Gas Liquids (MMbbl) | Barrels of Oil Equivalent (MMBOE) | |||||||||
North America | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 101 | 81 | 189 | 252 | 5,125 | 3,183 | 80 | 6,358 | ||||||||
Developed Non-Producing | 12 | 14 | — | 104 | — | 303 | 8 | 189 | ||||||||
Undeveloped | 56 | 59 | 48 | 911 | (8 | ) | 2,519 | 131 | 1,616 | |||||||
Total Proved | 169 | 154 | 237 | 1,267 | 5,117 | 6,005 | 219 | 8,163 | ||||||||
Probable | 61 | 57 | 100 | 1,210 | 761 | 2,676 | 104 | 2,740 | ||||||||
Total Proved plus Probable | 230 | 211 | 337 | 2,477 | 5,878 | 8,681 | 323 | 10,903 | ||||||||
North Sea | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 34 | 23 | 38 | |||||||||||||
Developed Non-Producing | 4 | — | 4 | |||||||||||||
Undeveloped | 81 | 4 | 82 | |||||||||||||
Total Proved | 119 | 27 | 124 | |||||||||||||
Probable | 67 | 11 | 69 | |||||||||||||
Total Proved plus Probable | 186 | 38 | 193 | |||||||||||||
Offshore Africa | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 36 | 12 | 38 | |||||||||||||
Developed Non-Producing | — | — | — | |||||||||||||
Undeveloped | 36 | 9 | 38 | |||||||||||||
Total Proved | 72 | 21 | 76 | |||||||||||||
Probable | 26 | 23 | 30 | |||||||||||||
Total Proved plus Probable | 98 | 44 | 106 | |||||||||||||
Total CNRL | ||||||||||||||||
Proved | ||||||||||||||||
Developed Producing | 171 | 81 | 189 | 252 | 5,125 | 3,218 | 80 | 6,434 | ||||||||
Developed Non-Producing | 16 | 14 | — | 104 | — | 303 | 8 | 193 | ||||||||
Undeveloped | 173 | 59 | 48 | 911 | (8 | ) | 2,532 | 131 | 1,736 | |||||||
Total Proved | 360 | 154 | 237 | 1,267 | 5,117 | 6,053 | 219 | 8,363 | ||||||||
Probable | 154 | 57 | 100 | 1,210 | 761 | 2,710 | 104 | 2,839 | ||||||||
Total Proved plus Probable | 514 | 211 | 337 | 2,477 | 5,878 | 8,763 | 323 | 11,202 |
Canadian Natural Resources Limited | 19 | Three Months and Year Ended December 31, 2018 |
North America | Light and Medium Crude Oil (MMbbl) | Primary Heavy Crude Oil (MMbbl) | Pelican Lake Heavy Crude Oil (MMbbl) | Bitumen (Thermal Oil) (MMbbl) | Synthetic Crude Oil (MMbbl) | Natural Gas (Bcf) | Natural Gas Liquids (MMbbl) | Barrels of Oil Equivalent (MMBOE) | ||||||||
December 31, 2017 | 171 | 198 | 327 | 1,350 | 5,264 | 6,730 | 229 | 8,661 | ||||||||
Discoveries | — | — | — | — | — | — | — | — | ||||||||
Extensions | 12 | 14 | — | 171 | 808 | 122 | 9 | 1,034 | ||||||||
Infill Drilling | 17 | 6 | — | 4 | — | 470 | 38 | 143 | ||||||||
Improved Recovery | — | — | 1 | 2 | — | 3 | — | 4 | ||||||||
Acquisitions | 3 | 2 | — | — | — | 82 | 4 | 22 | ||||||||
Dispositions | — | (5 | ) | — | — | — | (3 | ) | — | (5 | ) | |||||
Economic Factors | — | 1 | 1 | — | — | (305 | ) | (4 | ) | (53 | ) | |||||
Technical Revisions | 10 | (2 | ) | (1 | ) | 52 | 175 | 42 | 6 | 247 | ||||||
Production | (19 | ) | (32 | ) | (23 | ) | (39 | ) | (156 | ) | (544 | ) | (15 | ) | (374 | ) |
December 31, 2018 | 194 | 182 | 305 | 1,540 | 6,091 | 6,597 | 267 | 9,679 | ||||||||
North Sea | ||||||||||||||||
December 31, 2017 | 120 | 21 | 124 | |||||||||||||
Discoveries | — | — | — | |||||||||||||
Extensions | — | — | — | |||||||||||||
Infill Drilling | 1 | — | 1 | |||||||||||||
Improved Recovery | — | — | — | |||||||||||||
Acquisitions | 8 | — | 8 | |||||||||||||
Dispositions | — | — | — | |||||||||||||
Economic Factors | 5 | — | 5 | |||||||||||||
Technical Revisions | (6 | ) | 18 | (3 | ) | |||||||||||
Production | (9 | ) | (12 | ) | (11 | ) | ||||||||||
December 31, 2018 | 119 | 27 | 124 | |||||||||||||
Offshore Africa | ||||||||||||||||
December 31, 2017 | 83 | 20 | 86 | |||||||||||||
Discoveries | — | — | — | |||||||||||||
Extensions | — | — | — | |||||||||||||
Infill Drilling | — | — | — | |||||||||||||
Improved Recovery | — | — | — | |||||||||||||
Acquisitions | — | — | — | |||||||||||||
Dispositions | — | — | — | |||||||||||||
Economic Factors | — | — | — | |||||||||||||
Technical Revisions | 10 | 17 | 13 | |||||||||||||
Production | (7 | ) | (9 | ) | (9 | ) | ||||||||||
December 31, 2018 | 86 | 28 | 90 | |||||||||||||
Total Company | ||||||||||||||||
December 31, 2017 | 374 | 198 | 327 | 1,350 | 5,264 | 6,771 | 229 | 8,871 | ||||||||
Discoveries | — | — | — | — | — | — | — | — | ||||||||
Extensions | 12 | 14 | — | 171 | 808 | 122 | 9 | 1,034 | ||||||||
Infill Drilling | 18 | 6 | — | 4 | — | 470 | 38 | 144 | ||||||||
Improved Recovery | — | — | 1 | 2 | — | 3 | — | 4 | ||||||||
Acquisitions | 11 | 2 | — | — | — | 82 | 4 | 30 | ||||||||
Dispositions | — | (5 | ) | — | — | — | (3 | ) | — | (5 | ) | |||||
Economic Factors | 5 | 1 | 1 | — | — | (305 | ) | (4 | ) | (48 | ) | |||||
Technical Revisions | 14 | (2 | ) | (1 | ) | 52 | 175 | 77 | 6 | 257 | ||||||
Production | (35 | ) | (32 | ) | (23 | ) | (39 | ) | (156 | ) | (565 | ) | (15 | ) | (394 | ) |
December 31, 2018 | 399 | 182 | 305 | 1,540 | 6,091 | 6,652 | 267 | 9,893 |
Canadian Natural Resources Limited | 20 | Three Months and Year Ended December 31, 2018 |
North America | Light and Medium Crude Oil (MMbbl) | Primary Heavy Crude Oil (MMbbl) | Pelican Lake Heavy Crude Oil (MMbbl) | Bitumen (Thermal Oil) (MMbbl) | Synthetic Crude Oil (MMbbl) | Natural Gas (Bcf) | Natural Gas Liquids (MMbbl) | Barrels of Oil Equivalent (MMBOE) | ||||||||
December 31, 2017 | 68 | 74 | 142 | 1,230 | 799 | 2,790 | 106 | 2,884 | ||||||||
Discoveries | — | — | — | — | — | — | — | — | ||||||||
Extensions | 4 | 7 | — | 59 | 71 | 93 | 5 | 162 | ||||||||
Infill Drilling | 6 | 2 | — | 1 | — | 391 | 22 | 97 | ||||||||
Improved Recovery | 1 | — | 2 | 2 | — | 1 | — | 4 | ||||||||
Acquisitions | 1 | 1 | — | 403 | — | 22 | 1 | 410 | ||||||||
Dispositions | — | (1 | ) | — | — | — | (2 | ) | — | (2 | ) | |||||
Economic Factors | (1 | ) | — | — | — | — | (104 | ) | (1 | ) | (19 | ) | ||||
Technical Revisions | (5 | ) | (13 | ) | (4 | ) | (176 | ) | 71 | (155 | ) | (3 | ) | (157 | ) | |
Production | — | — | — | — | — | — | — | — | ||||||||
December 31, 2018 | 74 | 70 | 140 | 1,519 | 941 | 3,036 | 130 | 3,379 | ||||||||
North Sea | ||||||||||||||||
December 31, 2017 | 60 | 11 | 61 | |||||||||||||
Discoveries | — | — | — | |||||||||||||
Extensions | — | — | — | |||||||||||||
Infill Drilling | — | — | — | |||||||||||||
Improved Recovery | — | — | — | |||||||||||||
Acquisitions | 5 | — | 5 | |||||||||||||
Dispositions | — | — | — | |||||||||||||
Economic Factors | (5 | ) | — | (5 | ) | |||||||||||
Technical Revisions | 7 | — | 8 | |||||||||||||
Production | — | — | — | |||||||||||||
December 31, 2018 | 67 | 11 | 69 | |||||||||||||
Offshore Africa | ||||||||||||||||
December 31, 2017 | 42 | 47 | 50 | |||||||||||||
Discoveries | — | — | — | |||||||||||||
Extensions | — | — | — | |||||||||||||
Infill Drilling | — | — | — | |||||||||||||
Improved Recovery | — | — | — | |||||||||||||
Acquisitions | — | — | — | |||||||||||||
Dispositions | — | — | — | |||||||||||||
Economic Factors | — | — | — | |||||||||||||
Technical Revisions | (7 | ) | (12 | ) | (9 | ) | ||||||||||
Production | — | — | — | |||||||||||||
December 31, 2018 | 35 | 35 | 41 | |||||||||||||
Total Company | ||||||||||||||||
December 31, 2017 | 170 | 74 | 142 | 1,230 | 799 | 2,848 | 106 | 2,995 | ||||||||
Discoveries | — | — | — | — | — | — | — | — | ||||||||
Extensions | 4 | 7 | — | 59 | 71 | 93 | 5 | 162 | ||||||||
Infill Drilling | 6 | 2 | — | 1 | — | 391 | 22 | 97 | ||||||||
Improved Recovery | 1 | — | 2 | 2 | — | 1 | — | 4 | ||||||||
Acquisitions | 6 | 1 | — | 403 | — | 22 | 1 | 415 | ||||||||
Dispositions | — | (1 | ) | — | — | — | (2 | ) | — | (2 | ) | |||||
Economic Factors | (6 | ) | — | — | — | — | (104 | ) | (1 | ) | (24 | ) | ||||
Technical Revisions | (5 | ) | (13 | ) | (4 | ) | (176 | ) | 71 | (167 | ) | (3 | ) | (158 | ) | |
Production | — | — | — | — | — | — | — | — | ||||||||
December 31, 2018 | 176 | 70 | 140 | 1,519 | 941 | 3,082 | 130 | 3,489 |
Canadian Natural Resources Limited | 21 | Three Months and Year Ended December 31, 2018 |
North America | Light and Medium Crude Oil (MMbbl) | Primary Heavy Crude Oil (MMbbl) | Pelican Lake Heavy Crude Oil (MMbbl) | Bitumen (Thermal Oil) (MMbbl) | Synthetic Crude Oil (MMbbl) | Natural Gas (Bcf) | Natural Gas Liquids (MMbbl) | Barrels of Oil Equivalent (MMBOE) | ||||||||
December 31, 2017 | 239 | 272 | 469 | 2,580 | 6,063 | 9,520 | 335 | 11,545 | ||||||||
Discoveries | — | — | — | — | — | — | — | — | ||||||||
Extensions | 16 | 21 | — | 230 | 879 | 215 | 14 | 1,196 | ||||||||
Infill Drilling | 23 | 8 | — | 5 | — | 861 | 60 | 240 | ||||||||
Improved Recovery | 1 | — | 3 | 4 | — | 4 | — | 8 | ||||||||
Acquisitions | 4 | 3 | — | 403 | — | 104 | 5 | 432 | ||||||||
Dispositions | — | (6 | ) | — | — | — | (5 | ) | — | (7 | ) | |||||
Economic Factors | (1 | ) | 1 | 1 | — | — | (409 | ) | (5 | ) | (72 | ) | ||||
Technical Revisions | 5 | (15 | ) | (5 | ) | (124 | ) | 246 | (113 | ) | 3 | 90 | ||||
Production | (19 | ) | (32 | ) | (23 | ) | (39 | ) | (156 | ) | (544 | ) | (15 | ) | (374 | ) |
December 31, 2018 | 268 | 252 | 445 | 3,059 | 7,032 | 9,633 | 397 | 13,058 | ||||||||
North Sea | ||||||||||||||||
December 31, 2017 | 180 | 32 | 185 | |||||||||||||
Discoveries | — | — | — | |||||||||||||
Extensions | — | — | — | |||||||||||||
Infill Drilling | 1 | — | 1 | |||||||||||||
Improved Recovery | — | — | — | |||||||||||||
Acquisitions | 13 | — | 13 | |||||||||||||
Dispositions | — | — | — | |||||||||||||
Economic Factors | — | — | — | |||||||||||||
Technical Revisions | 1 | 18 | 5 | |||||||||||||
Production | (9 | ) | (12 | ) | (11 | ) | ||||||||||
December 31, 2018 | 186 | 38 | 193 | |||||||||||||
Offshore Africa | ||||||||||||||||
December 31, 2017 | 125 | 67 | 136 | |||||||||||||
Discoveries | — | — | — | |||||||||||||
Extensions | — | — | — | |||||||||||||
Infill Drilling | — | — | — | |||||||||||||
Improved Recovery | — | — | — | |||||||||||||
Acquisitions | — | — | — | |||||||||||||
Dispositions | — | — | — | |||||||||||||
Economic Factors | — | — | — | |||||||||||||
Technical Revisions | 3 | 5 | 4 | |||||||||||||
Production | (7 | ) | (9 | ) | (9 | ) | ||||||||||
December 31, 2018 | 121 | 63 | 131 | |||||||||||||
Total Company | ||||||||||||||||
December 31, 2017 | 544 | 272 | 469 | 2,580 | 6,063 | 9,619 | 335 | 11,866 | ||||||||
Discoveries | — | — | — | — | — | — | — | — | ||||||||
Extensions | 16 | 21 | — | 230 | 879 | 215 | 14 | 1,196 | ||||||||
Infill Drilling | 24 | 8 | — | 5 | — | 861 | 60 | 241 | ||||||||
Improved Recovery | 1 | — | 3 | 4 | — | 4 | — | 8 | ||||||||
Acquisitions | 17 | 3 | — | 403 | — | 104 | 5 | 445 | ||||||||
Dispositions | — | (6 | ) | — | — | — | (5 | ) | — | (7 | ) | |||||
Economic Factors | (1 | ) | 1 | 1 | — | — | (409 | ) | (5 | ) | (72 | ) | ||||
Technical Revisions | 9 | (15 | ) | (5 | ) | (124 | ) | 246 | (90 | ) | 3 | 99 | ||||
Production | (35 | ) | (32 | ) | (23 | ) | (39 | ) | (156 | ) | (565 | ) | (15 | ) | (394 | ) |
December 31, 2018 | 575 | 252 | 445 | 3,059 | 7,032 | 9,734 | 397 | 13,382 |
Canadian Natural Resources Limited | 22 | Three Months and Year Ended December 31, 2018 |
(1) | Company Gross reserves are working interest share before deduction of royalties and excluding any royalty interests. |
(2) | Company Net reserves are working interest share after deduction of royalties and including any royalty interests. |
(3) | BOE values may not calculate due to rounding. |
(4) | Forecast pricing assumptions utilized by the Independent Qualified Reserves Evaluators in the reserves estimates were provided by Sproule Associates Limited: |
2019 | 2020 | 2021 | 2022 | 2023 | Average annual increase thereafter | ||||||||||||
Crude oil and NGL | |||||||||||||||||
WTI at Cushing (US$/bbl) | $ | 63.00 | $ | 67.00 | $ | 70.00 | $ | 71.40 | $ | 72.83 | 2.00 | % | |||||
Western Canada Select (C$/bbl) | $ | 59.47 | $ | 62.31 | $ | 67.45 | $ | 69.53 | $ | 71.66 | 2.00 | % | |||||
Canadian Light Sweet (C$/bbl) | $ | 75.27 | $ | 77.89 | $ | 82.25 | $ | 84.79 | $ | 87.39 | 2.00 | % | |||||
Cromer LSB (C$/bbl) | $ | 75.27 | $ | 76.89 | $ | 81.25 | $ | 83.79 | $ | 86.39 | 2.00 | % | |||||
Edmonton Pentanes+ (C$/bbl) | $ | 75.32 | $ | 80.00 | $ | 83.75 | $ | 85.50 | $ | 87.29 | 2.00 | % | |||||
North Sea Brent (US$/bbl) | $ | 70.00 | $ | 72.00 | $ | 73.00 | $ | 74.46 | $ | 75.95 | 2.00 | % | |||||
Natural gas | |||||||||||||||||
AECO (C$/MMBtu) | $ | 1.95 | $ | 2.44 | $ | 3.00 | $ | 3.21 | $ | 3.30 | 2.00 | % | |||||
BC Westcoast Station 2 (C$/MMBtu) | $ | 1.35 | $ | 1.94 | $ | 2.60 | $ | 2.81 | $ | 2.90 | 2.00 | % | |||||
Henry Hub (US$/MMBtu) | $ | 3.00 | $ | 3.25 | $ | 3.50 | $ | 3.57 | $ | 3.64 | 2.00 | % |
(5) | A barrel of oil equivalent (“BOE”) is derived by converting six thousand cubic feet of natural gas to one barrel of crude oil (6 Mcf:1 bbl). This conversion may be misleading, particularly if used in isolation, since the 6 Mcf:1 bbl ratio is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. In comparing the value ratio using current crude oil prices relative to natural gas prices, the 6 Mcf:1 bbl conversion ratio may be misleading as an indication of value. |
(6) | Metrics included herein are commonly used in the oil and natural gas industry and are determined by Canadian Natural as set out in the notes below. These metrics do not have standardized meanings and may not be comparable to similar measures presented by other companies and may be misleading when making comparisons. Management uses these metrics to evaluate Canadian Natural’s performance over time. However, such measures are not reliable indicators of Canadian Natural’s future performance and future performance may vary. |
(7) | Reserves additions and revisions are comprised of all categories of Company Gross reserves changes, exclusive of production. |
(8) | Reserves replacement or Production replacement ratio is the Company Gross reserves additions and revisions, for the relevant reserves category, divided by the Company Gross production in the same period. |
(9) | Reserves Life Index is based on the amount for the relevant reserves category divided by the 2019 proved developed producing production forecast prepared by the Independent Qualified Reserves Evaluators. |
(10) | Finding, Development and Acquisition ("FD&A") costs are calculated by dividing the sum of total exploration, development and acquisition capital costs incurred in 2018 by the sum of total additions and revisions for the relevant reserves category. All values used in the calculation are not rounded. |
(11) | FD&A costs including changes in Future Development Capital ("FDC") are calculated by dividing the sum of total exploration, development and acquisition capital costs incurred in 2018 and net changes in FDC from December 31, 2017 to December 31, 2018 by the sum of total additions and revisions for the relevant reserves category. FDC excludes all abandonment and reclamation costs. All values used in the calculation are not rounded. |
(12) | Recycle Ratio is the operating netback ($27.13/BOE for 2018) divided by the FD&A (in $/BOE). Operating netback is production revenues, excluding realized gains and losses on commodity hedging, less royalties, transportation and production expenses, calculated on a per BOE basis. |
(13) | Abandonment and reclamation costs included in the calculation of the Future Net Revenue (FNR) for 2018 consist of both forecast estimates of abandonment and reclamation costs attributable to future development activity, as well as certain costs already included in the Company’s Asset Retirement Obligation (ARO) for development existing as at December 31, 2018. The portion of the Company’s estimated ARO included in the reserves FNR is escalated at 2.0% per year after 2019. Specifically, for North America (excluding SCO assets), FNR includes the ARO costs associated with abandonment and reclamation of wells (wells, well sites, well site equipment and pipelines) with assigned reserves. For SCO assets, FNR includes the ARO costs associated with the abandonment and reclamation of the mine site and all mining facilities and for Horizon assets, it also includes abandonment and reclamation of the upgrading facilities. For North Sea and Offshore Africa, FNR includes the ARO costs associated with the abandonment and reclamation of offshore wells and facilities with assigned reserves. |
Canadian Natural Resources Limited | 23 | Three Months and Year Ended December 31, 2018 |
Canadian Natural Resources Limited | 24 | Three Months and Year Ended December 31, 2018 |
Canadian Natural Resources Limited | 25 | Three Months and Year Ended December 31, 2018 |
Canadian Natural Resources Limited | 26 | Three Months and Year Ended December 31, 2018 |
CANADIAN NATURAL RESOURCES LIMITED |
2100, 855 - 2nd Street S.W. Calgary, Alberta, T2P4J8 Phone: 403-514-7777 Email: ir@cnrl.com www.cnrl.com |
STEVE W. LAUT Executive Vice-Chairman TIM S. MCKAY President COREY B. BIEBER Chief Financial Officer and Senior Vice-President, Finance MARK A. STAINTHORPE Vice-President, Finance – Capital Markets Trading Symbol - CNQ Toronto Stock Exchange New York Stock Exchange |
Canadian Natural Resources Limited | 27 | Three Months and Year Ended December 31, 2018 |
Canadian Natural Resources Limited | 1 | Three months and year ended December 31, 2018 |
Canadian Natural Resources Limited | 2 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||||
($ millions, except per common share amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||||
Product sales | $ | 3,831 | $ | 6,327 | $ | 5,516 | $ | 22,282 | $ | 18,360 | |||||||||||||
Crude oil and NGLs | $ | 3,327 | $ | 5,967 | $ | 5,098 | $ | 20,668 | $ | 16,522 | |||||||||||||
Natural gas | $ | 504 | $ | 360 | $ | 418 | $ | 1,614 | $ | 1,838 | |||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 1,802 | $ | 396 | $ | 2,591 | $ | 2,397 | ||||||||||||
Per common share | – basic | $ | (0.64 | ) | $ | 1.48 | $ | 0.32 | $ | 2.13 | $ | 2.04 | |||||||||||
– diluted | $ | (0.64 | ) | $ | 1.47 | $ | 0.32 | $ | 2.12 | $ | 2.03 | ||||||||||||
Adjusted net earnings (loss) from operations (1) | $ | (255 | ) | $ | 1,354 | $ | 565 | $ | 3,263 | $ | 1,403 | ||||||||||||
Per common share | – basic | $ | (0.21 | ) | $ | 1.11 | $ | 0.46 | $ | 2.68 | $ | 1.19 | |||||||||||
– diluted | $ | (0.21 | ) | $ | 1.11 | $ | 0.46 | $ | 2.67 | $ | 1.19 | ||||||||||||
Cash flows from operating activities | $ | 1,397 | $ | 3,642 | $ | 1,438 | $ | 10,121 | $ | 7,262 | |||||||||||||
Adjusted funds flow (2) | $ | 1,229 | $ | 2,830 | $ | 2,307 | $ | 9,088 | $ | 7,347 | |||||||||||||
Per common share | – basic | $ | 1.02 | $ | 2.32 | $ | 1.89 | $ | 7.46 | $ | 6.25 | ||||||||||||
– diluted | $ | 1.02 | $ | 2.31 | $ | 1.88 | $ | 7.43 | $ | 6.21 | |||||||||||||
Cash flows used in investing activities | $ | 1,042 | $ | 1,265 | $ | 1,074 | $ | 4,814 | $ | 13,102 | |||||||||||||
Net capital expenditures (3) | $ | 1,181 | $ | 1,473 | $ | 1,143 | $ | 4,731 | $ | 17,129 |
(1) | Adjusted net earnings (loss) from operations is a non-GAAP measure that represents net earnings (loss) as presented in the Company's consolidated Statements of Earnings (Loss), adjusted for the after-tax effects of certain items of a non-operational nature. The Company considers adjusted net earnings (loss) from operations a key measure in evaluating the Company's performance, as it demonstrates the Company’s ability to generate after-tax operating earnings from its core business areas. The reconciliation “Adjusted Net Earnings (Loss) from Operations, as Reconciled to Net Earnings (Loss)" is presented in this MD&A. Adjusted net earnings (loss) from operations may not be comparable to similar measures presented by other companies. |
(2) | Adjusted funds flow (previously referred to as funds flow from operations) is a non-GAAP measure that represents cash flows from operating activities as presented in the Company's consolidated Statements of Cash Flows, adjusted for the net change in non-cash working capital, abandonment and certain movements in other long-term assets. The Company considers adjusted funds flow a key measure as it demonstrates the Company’s ability to generate the cash flow necessary to fund future growth through capital investment and to repay debt. The reconciliation “Adjusted Funds Flow, as Reconciled to Cash Flows from Operating Activities” is presented in this MD&A. Adjusted funds flow may not be comparable to similar measures presented by other companies. |
(3) | Net capital expenditures is a non-GAAP measure that represents cash flows used in investing activities as presented in the Company's consolidated Statements of Cash Flows, adjusted for the net change in non-cash working capital, investment in other long-term assets, share consideration in business acquisitions and abandonment expenditures. The Company considers net capital expenditures a key measure as it provides an understanding of the Company’s capital spending activities in comparison to the Company's annual capital budget. The reconciliation “Net Capital Expenditures, as Reconciled to Cash Flows used in Investing Activities” is presented in the "Net Capital Expenditures" section of this MD&A. Net capital expenditures may not be comparable to similar measures presented by other companies. |
Canadian Natural Resources Limited | 3 | Three months and year ended December 31, 2018 |
Adjusted Net Earnings (Loss) from Operations, as Reconciled to Net Earnings (Loss) | |||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 1,802 | $ | 396 | $ | 2,591 | $ | 2,397 | ||||||||||
Share-based compensation, net of tax (1) | (148 | ) | (85 | ) | 97 | (146 | ) | 134 | |||||||||||||
Unrealized risk management loss (gain), net of tax (2) | 17 | (11 | ) | 68 | (36 | ) | 33 | ||||||||||||||
Unrealized foreign exchange loss (gain), net of tax (3) | 548 | (182 | ) | (2 | ) | 706 | (821 | ) | |||||||||||||
Realized foreign exchange loss on repayment of US dollar debt securities, net of tax (4) | — | — | — | 146 | — | ||||||||||||||||
Loss (gain) from investments, net of tax (5) (6) | 134 | 89 | (4 | ) | 374 | (11 | ) | ||||||||||||||
Gain on acquisition, disposition and revaluation of properties, net of tax (7) | (30 | ) | (259 | ) | — | (372 | ) | (339 | ) | ||||||||||||
Effect of statutory tax rate and other legislative changes on deferred income tax liabilities (8) | — | — | 10 | — | 10 | ||||||||||||||||
Adjusted net earnings (loss) from operations | $ | (255 | ) | $ | 1,354 | $ | 565 | $ | 3,263 | $ | 1,403 |
(1) | The Company’s employee stock option plan provides for a cash payment option. Accordingly, the fair value of the outstanding vested options is recorded as a liability on the Company’s balance sheets and periodic changes in the fair value are recognized in net earnings (loss) or are charged to (recovered from) the Oil Sands Mining and Upgrading segment. |
(2) | Derivative financial instruments are recorded at fair value on the Company’s balance sheets, with changes in the fair value of non-designated hedges recognized in net earnings (loss). The amounts ultimately realized may be materially different than those amounts reflected in the financial statements due to changes in prices of the underlying items hedged, primarily crude oil, natural gas and foreign exchange. |
(3) | Unrealized foreign exchange gains and losses result primarily from the translation of US dollar denominated long-term debt to period-end exchange rates, partially offset by the impact of cross currency swaps, and are recognized in net earnings (loss). |
(4) | During the first quarter of 2018, the Company repaid US$600 million of 1.75% notes and US$400 million of 5.90% notes. |
(5) | The Company's investment in the 50% owned North West Redwater Partnership ("Redwater Partnership") is accounted for using the equity method of accounting. Included in the non-cash loss (gain) from investments is the Company's pro rata share of the Redwater Partnership's accounting loss (gain) for the period. |
(6) | The Company’s investments in PrairieSky Royalty Ltd. (“PrairieSky”) and Inter Pipeline Ltd. ("Inter Pipeline") have been accounted for at fair value through profit and loss and are measured each period with changes in fair value recognized in net earnings (loss). |
(7) | During the fourth quarter of 2018, the Company recorded a pre-tax gain of $16 million ($12 million after-tax) on the disposition of a 30% interest in the exploration right in South Africa. Additionally, during the fourth quarter of 2018, the Gabonese Republic approved cessation of production from the Company’s Olowi field and associated asset retirement obligations, as well as the terms of termination of the Olowi Production Sharing Contract and the surrender of the permit area back to the Gabonese Republic, resulting in a pre-tax gain on disposition of property of $20 million ($14 million after-tax). During the third quarter of 2018, the Company recorded a pre-tax gain of $272 million ($259 million after-tax) related to acquisitions in the North America Exploration and Production segment. During the second quarter of 2018, the Company recorded a pre-tax gain of $120 million ($72 million after-tax) on the acquisition of the remaining interest at Ninian in the North Sea and a pre-tax gain of $19 million ($11 million after-tax) relating to the revaluation of the Company's previously held interest at Ninian. During the third quarter of 2017, the Company recorded a pre-tax revaluation gain of $114 million ($83 million after-tax) related to a previously held joint interest in a pipeline system. During the second quarter of 2017, the Company recorded a pre and after-tax gain of $230 million on the acquisition of a direct and indirect 70% interest in AOSP and other assets from Shell Canada Limited and certain subsidiaries (“Shell”) and an affiliate of Marathon Oil Corporation (“Marathon"), and a pre-tax gain of $35 million ($26 million after-tax) on the disposition of certain exploration and evaluation assets in the North America segment. |
(8) | During the fourth quarter of 2017, the British Columbia government enacted legislation that increased the provincial corporate income tax rate from 11% to 12% effective January 1, 2018, resulting in an increase in the Company's deferred income tax liability of $10 million. |
Adjusted Funds Flow, as Reconciled to Cash Flows from Operating Activities (1) | |||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Cash flows from operating activities | $ | 1,397 | $ | 3,642 | $ | 1,438 | $ | 10,121 | $ | 7,262 | |||||||||||
Net change in non-cash working capital | (279 | ) | (889 | ) | 709 | (1,346 | ) | (299 | ) | ||||||||||||
Abandonment expenditures (2) | 93 | 57 | 63 | 290 | 274 | ||||||||||||||||
Other (3) | 18 | 20 | 97 | 23 | 110 | ||||||||||||||||
Adjusted funds flow | $ | 1,229 | $ | 2,830 | $ | 2,307 | $ | 9,088 | $ | 7,347 |
(1) | Adjusted funds flow was previously referred to as funds flow from operations. |
(2) | The Company includes abandonment expenditures in “Net Capital Expenditures, as Reconciled to Cash Flows used in Investing Activities” in the "Net Capital Expenditures" section of this MD&A. |
(3) | Includes certain movements in other long-term assets. |
Canadian Natural Resources Limited | 4 | Three months and year ended December 31, 2018 |
▪ | higher SCO sales volumes in the Oil Sands Mining and Upgrading segment; |
▪ | higher realized SCO prices in the Oil Sands Mining and Upgrading segment; |
▪ | higher realized risk management gains; and |
▪ | higher crude oil and NGLs netbacks in the International segments; |
▪ | lower crude oil and NGLs netbacks in the North America Exploration and Production segment; |
▪ | higher depletion, depreciation and amortization in the Oil Sands Mining and Upgrading segment; |
▪ | lower natural gas netbacks in the North America Exploration and Production segment; and |
▪ | lower crude oil and NGLs sales volumes in the Exploration and Production segments. |
Canadian Natural Resources Limited | 5 | Three months and year ended December 31, 2018 |
($ millions, except per common share amounts) | Dec 31 2018 | Sep 30 2018 | Jun 30 2018 | Mar 31 2018 | ||||||||||||
Product sales | $ | 3,831 | $ | 6,327 | $ | 6,389 | $ | 5,735 | ||||||||
Crude oil and NGLs | $ | 3,327 | $ | 5,967 | $ | 6,071 | $ | 5,303 | ||||||||
Natural gas | $ | 504 | $ | 360 | $ | 318 | $ | 432 | ||||||||
Net earnings (loss) | $ | (776 | ) | $ | 1,802 | $ | 982 | $ | 583 | |||||||
Net earnings (loss) per common share | ||||||||||||||||
– basic | $ | (0.64 | ) | $ | 1.48 | $ | 0.80 | $ | 0.48 | |||||||
– diluted | $ | (0.64 | ) | $ | 1.47 | $ | 0.80 | $ | 0.47 | |||||||
($ millions, except per common share amounts) | Dec 31 2017 | Sep 30 2017 | Jun 30 2017 | Mar 31 2017 | ||||||||||||
Product sales | $ | 5,516 | $ | 4,725 | $ | 4,127 | $ | 3,992 | ||||||||
Crude oil and NGLs | $ | 5,098 | $ | 4,320 | $ | 3,645 | $ | 3,459 | ||||||||
Natural gas | $ | 418 | $ | 405 | $ | 482 | $ | 533 | ||||||||
Net earnings (loss) | $ | 396 | $ | 684 | $ | 1,072 | $ | 245 | ||||||||
Net earnings (loss) per common share | ||||||||||||||||
– basic | $ | 0.32 | $ | 0.56 | $ | 0.93 | $ | 0.22 | ||||||||
– diluted | $ | 0.32 | $ | 0.56 | $ | 0.93 | $ | 0.22 |
Canadian Natural Resources Limited | 6 | Three months and year ended December 31, 2018 |
▪ | Crude oil pricing – Fluctuating global supply/demand including crude oil production levels from the Organization of the Petroleum Exporting Countries (“OPEC”) and its impact on world supply, the impact of geopolitical uncertainties on worldwide benchmark pricing, the impact of shale oil production in North America, the impact of the WCS Heavy Differential from the West Texas Intermediate reference location at Cushing, Oklahoma ("WTI") in North America including the impact of a shortage of takeaway capacity out of the Western Canadian Sedimentary Basin (the "Basin") and the impact of the differential between WTI and Dated Brent ("Brent") benchmark pricing in the North Sea and Offshore Africa. |
▪ | Natural gas pricing – The impact of fluctuations in both the demand for natural gas and inventory storage levels, third-party pipeline maintenance and outages and the impact of shale gas production in the US. |
▪ | Crude oil and NGLs sales volumes – Fluctuations in production due to the cyclic nature of the Company’s Primrose thermal projects, production from Kirby South, the results from the Pelican Lake water and polymer flood projects, fluctuations in the Company’s drilling program in North America, the impact and timing of acquisitions, including the acquisition of AOSP and other assets, production from Horizon Phase 3 as well as the impact of turnarounds and pitstops in the Oil Sands Mining and Upgrading segment, voluntarily curtailed production due to low commodity prices in North America, and the impact of the drilling program in the International segments. Sales volumes also reflected fluctuations due to timing of liftings and maintenance activities in the International segments. |
▪ | Natural gas sales volumes – Fluctuations in production due to the Company’s allocation of capital to higher return crude oil projects, natural decline rates, fluctuating capacity at a third-party processing facility, shut-in production due to third party pipeline restrictions and related pricing impacts, shut-in production due to low commodity prices, and the impact and timing of acquisitions. |
▪ | Production expense – Fluctuations primarily due to the impact of the demand and cost for services, fluctuations in product mix and production volumes, the impact of seasonal costs that are dependent on weather, the impact of increased carbon tax and energy costs, cost optimizations across all segments, the impact and timing of acquisitions, including the acquisition of AOSP and other assets, the impact of turnarounds and pitstops in the Oil Sands Mining and Upgrading segment, and maintenance activities in the International segments. |
▪ | Depletion, depreciation and amortization – Fluctuations due to changes in sales volumes including the impact and timing of acquisitions and dispositions, proved reserves, asset retirement obligations, finding and development costs associated with crude oil and natural gas exploration, estimated future costs to develop the Company’s proved undeveloped reserves, fluctuations in International sales volumes subject to higher depletion rates, fluctuations in depletion, depreciation and amortization expense in the North Sea due to the cessation of production at the Ninian North platform in the second quarter of 2017, and the impact of turnarounds and pitstops in the Oil Sands Mining and Upgrading segment. |
▪ | Share-based compensation – Fluctuations due to the determination of fair market value based on the Black-Scholes valuation model of the Company’s share-based compensation liability. |
▪ | Risk management – Fluctuations due to the recognition of gains and losses from the mark - to - market and subsequent settlement of the Company’s risk management activities. |
▪ | Foreign exchange rates – Fluctuations in the Canadian dollar relative to the US dollar, which impact the realized price the Company received for its crude oil and natural gas sales, as sales prices are based predominantly on US dollar denominated benchmarks. Fluctuations in realized and unrealized foreign exchange gains and losses were also recorded with respect to US dollar denominated debt, partially offset by the impact of cross currency swap hedges. |
▪ | Income tax expense – Fluctuations in income tax expense due to statutory tax rate and other legislative changes substantively enacted in the various periods. |
▪ | Gains on acquisition, disposition and revaluation of properties and gains/losses on investments – Fluctuations due to the recognition of gains on the acquisition of AOSP and other assets, the acquisition, disposition and revaluation of properties in the various periods, fair value changes in the investments in PrairieSky and Inter Pipeline shares, and the equity loss (gain) on the Company's interest in the Redwater Partnership. |
Canadian Natural Resources Limited | 7 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
(Average for the period) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
WTI benchmark price (US$/bbl) | $ | 58.83 | $ | 69.50 | $ | 55.39 | $ | 64.78 | $ | 50.93 | |||||||||||
Dated Brent benchmark price (US$/bbl) | $ | 67.45 | $ | 75.46 | $ | 61.46 | $ | 71.12 | $ | 54.38 | |||||||||||
WCS heavy differential from WTI (US$/bbl) | $ | 39.36 | $ | 22.17 | $ | 12.28 | $ | 26.29 | $ | 11.97 | |||||||||||
SCO price (US$/bbl) | $ | 37.48 | $ | 68.44 | $ | 58.64 | $ | 58.62 | $ | 52.20 | |||||||||||
Condensate benchmark price (US$/bbl) | $ | 45.27 | $ | 66.82 | $ | 57.96 | $ | 60.98 | $ | 51.65 | |||||||||||
NYMEX benchmark price (US$/MMBtu) | $ | 3.65 | $ | 2.90 | $ | 2.94 | $ | 3.08 | $ | 3.11 | |||||||||||
AECO benchmark price (C$/GJ) | $ | 1.80 | $ | 1.28 | $ | 1.85 | $ | 1.45 | $ | 2.30 | |||||||||||
US/Canadian dollar average exchange rate (US$) | $ | 0.7573 | $ | 0.7651 | $ | 0.7865 | $ | 0.7717 | $ | 0.7701 |
Canadian Natural Resources Limited | 8 | Three months and year ended December 31, 2018 |
Canadian Natural Resources Limited | 9 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | |||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||
Crude oil and NGLs (bbl/d) | ||||||||||
North America – Exploration and Production | 343,054 | 359,856 | 383,537 | 350,961 | 359,449 | |||||
North America – Oil Sands Mining and Upgrading (1) | 447,048 | 394,382 | 321,496 | 426,190 | 282,026 | |||||
North Sea | 21,071 | 28,702 | 19,548 | 23,965 | 23,426 | |||||
Offshore Africa | 22,185 | 18,802 | 19,519 | 19,662 | 20,335 | |||||
833,358 | 801,742 | 744,100 | 820,778 | 685,236 | ||||||
Natural gas (MMcf/d) | ||||||||||
North America | 1,441 | 1,489 | 1,596 | 1,490 | 1,601 | |||||
North Sea | 22 | 38 | 37 | 32 | 39 | |||||
Offshore Africa | 25 | 26 | 23 | 26 | 22 | |||||
1,488 | 1,553 | 1,656 | 1,548 | 1,662 | ||||||
Total barrels of oil equivalent (BOE/d) | 1,081,368 | 1,060,629 | 1,020,094 | 1,078,813 | 962,264 | |||||
Product mix | ||||||||||
Light and medium crude oil and NGLs | 13% | 13% | 13% | 13% | 14% | |||||
Pelican Lake heavy crude oil | 6% | 6% | 6% | 6% | 6% | |||||
Primary heavy crude oil | 7% | 9% | 10% | 8% | 10% | |||||
Bitumen (thermal oil) | 10% | 11% | 12% | 10% | 12% | |||||
Synthetic crude oil | 41% | 37% | 32% | 39% | 29% | |||||
Natural gas | 23% | 24% | 27% | 24% | 29% | |||||
Percentage of gross revenue (1) (2) | ||||||||||
(excluding Midstream revenue) | ||||||||||
Crude oil and NGLs | 85% | 95% | 92% | 93% | 90% | |||||
Natural gas | 15% | 5% | 8% | 7% | 10% |
(1) | Fourth quarter 2018 SCO production before royalties excludes 3,363 bbl/d of SCO consumed internally as diesel (third quarter 2018 – 2,758 bbl/d; fourth quarter 2017 – 1,730 bbl/d; year ended December 31, 2018 – 3,093 bbl/d; year ended December 31, 2017 – 651 bbl/d). |
(2) | Net of blending costs and excluding risk management activities. |
Canadian Natural Resources Limited | 10 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | |||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||
Crude oil and NGLs (bbl/d) | ||||||||||
North America – Exploration and Production | 304,324 | 307,668 | 333,698 | 303,956 | 312,297 | |||||
North America – Oil Sands Mining and Upgrading | 421,421 | 372,521 | 309,777 | 405,731 | 274,437 | |||||
North Sea | 21,021 | 28,609 | 19,518 | 23,902 | 23,382 | |||||
Offshore Africa | 21,366 | 17,264 | 17,885 | 18,450 | 19,124 | |||||
768,132 | 726,062 | 680,878 | 752,039 | 629,240 | ||||||
Natural gas (MMcf/d) | ||||||||||
North America | 1,396 | 1,455 | 1,538 | 1,432 | 1,528 | |||||
North Sea | 22 | 38 | 37 | 32 | 39 | |||||
Offshore Africa | 22 | 22 | 20 | 23 | 20 | |||||
1,440 | 1,515 | 1,595 | 1,487 | 1,587 | ||||||
Total barrels of oil equivalent (BOE/d) | 1,008,210 | 978,481 | 946,731 | 999,857 | 893,702 |
Canadian Natural Resources Limited | 11 | Three months and year ended December 31, 2018 |
Canadian Natural Resources Limited | 12 | Three months and year ended December 31, 2018 |
(bbl) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | |||
North Sea | 71,832 | 881,768 | — | |||
Offshore Africa | 404,475 | 868,589 | 121,936 | |||
476,307 | 1,750,357 | 121,936 |
Canadian Natural Resources Limited | 13 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||||
Crude oil and NGLs ($/bbl) (1) | |||||||||||||||||||||
Sales price (2) | $ | 25.95 | $ | 57.89 | $ | 53.42 | $ | 46.92 | $ | 48.57 | |||||||||||
Transportation | 2.94 | 3.00 | 2.82 | 3.08 | 2.80 | ||||||||||||||||
Realized sales price, net of transportation | 23.01 | 54.89 | 50.60 | 43.84 | 45.77 | ||||||||||||||||
Royalties | 0.92 | 7.08 | 5.84 | 5.08 | 5.24 | ||||||||||||||||
Production expense | 16.93 | 14.47 | 15.03 | 15.69 | 14.89 | ||||||||||||||||
Netback | $ | 5.16 | $ | 33.34 | $ | 29.73 | $ | 23.07 | $ | 25.64 | |||||||||||
Natural gas ($/Mcf) (1) | |||||||||||||||||||||
Sales price (2) | $ | 3.46 | $ | 2.32 | $ | 2.55 | $ | 2.61 | $ | 2.76 | |||||||||||
Transportation | 0.42 | 0.42 | 0.46 | 0.47 | 0.39 | ||||||||||||||||
Realized sales price, net of transportation | 3.04 | 1.90 | 2.09 | 2.14 | 2.37 | ||||||||||||||||
Royalties | 0.10 | 0.05 | 0.08 | 0.08 | 0.11 | ||||||||||||||||
Production expense | 1.32 | 1.33 | 1.33 | 1.36 | 1.27 | ||||||||||||||||
Netback (3) | $ | 1.62 | $ | 0.52 | $ | 0.68 | $ | 0.70 | $ | 0.99 | |||||||||||
Barrels of oil equivalent ($/BOE) (1) | |||||||||||||||||||||
Sales price (2) | $ | 24.04 | $ | 40.77 | $ | 38.78 | $ | 34.62 | $ | 35.54 | |||||||||||
Transportation | 2.77 | 2.83 | 2.86 | 2.96 | 2.66 | ||||||||||||||||
Realized sales price, net of transportation | 21.27 | 37.94 | 35.92 | 31.66 | 32.88 | ||||||||||||||||
Royalties | 0.80 | 4.44 | 3.75 | 3.27 | 3.40 | ||||||||||||||||
Production expense | 13.51 | 11.91 | 12.28 | 12.71 | 11.95 | ||||||||||||||||
Netback | $ | 6.96 | $ | 21.59 | $ | 19.89 | $ | 15.68 | $ | 17.53 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
(2) | Net of blending costs and excluding risk management activities. |
(3) | Natural gas netbacks exclude netbacks derived from the sale of NGLs. Combining natural gas and NGLs, the netback for the three months ended December 31, 2018 was $1.84/Mcfe (three months ended September 30, 2018 - $1.05/Mcfe, three months ended December 31, 2017 - $1.20/Mcfe; year ended December 31, 2018 - $1.18/Mcfe, year ended December 31, 2017 - $1.31/Mcfe). |
Canadian Natural Resources Limited | 14 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||||
Crude oil and NGLs ($/bbl) (1) (2) | |||||||||||||||||||||
North America | $ | 17.03 | $ | 52.45 | $ | 50.51 | $ | 41.82 | $ | 45.85 | |||||||||||
North Sea | $ | 78.45 | $ | 97.77 | $ | 76.71 | $ | 87.41 | $ | 69.43 | |||||||||||
Offshore Africa | $ | 81.15 | $ | 98.66 | $ | 73.43 | $ | 90.95 | $ | 67.15 | |||||||||||
Company average | $ | 25.95 | $ | 57.89 | $ | 53.42 | $ | 46.92 | $ | 48.57 | |||||||||||
Natural gas ($/Mcf) (1) (2) | |||||||||||||||||||||
North America | $ | 3.23 | $ | 1.96 | $ | 2.33 | $ | 2.33 | $ | 2.58 | |||||||||||
North Sea | $ | 14.09 | $ | 12.67 | $ | 9.77 | $ | 12.08 | $ | 8.24 | |||||||||||
Offshore Africa | $ | 7.32 | $ | 7.78 | $ | 6.73 | $ | 7.34 | $ | 6.57 | |||||||||||
Company average | $ | 3.46 | $ | 2.32 | $ | 2.55 | $ | 2.61 | $ | 2.76 | |||||||||||
Company average ($/BOE) (1) (2) | $ | 24.04 | $ | 40.77 | $ | 38.78 | $ | 34.62 | $ | 35.54 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
(2) | Net of blending costs and excluding risk management activities. |
(Quarterly Average) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | |||||||||
Wellhead Price (1) (2) | ||||||||||||
Light and medium crude oil and NGLs ($/bbl) | $ | 34.62 | $ | 62.81 | $ | 54.09 | ||||||
Pelican Lake heavy crude oil ($/bbl) | $ | 12.40 | $ | 54.57 | $ | 52.44 | ||||||
Primary heavy crude oil ($/bbl) | $ | 11.33 | $ | 50.91 | $ | 50.71 | ||||||
Bitumen (thermal oil) ($/bbl) | $ | 7.70 | $ | 43.54 | $ | 46.58 | ||||||
Natural gas ($/Mcf) | $ | 3.23 | $ | 1.96 | $ | 2.33 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
(2) | Net of blending costs and excluding risk management activities. |
Canadian Natural Resources Limited | 15 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||||
Crude oil and NGLs ($/bbl) (1) | |||||||||||||||||||||
North America | $ | 0.82 | $ | 7.44 | $ | 6.20 | $ | 5.36 | $ | 5.69 | |||||||||||
North Sea | $ | 0.18 | $ | 0.31 | $ | 0.12 | $ | 0.22 | $ | 0.13 | |||||||||||
Offshore Africa | $ | 3.00 | $ | 8.07 | $ | 6.15 | $ | 6.00 | $ | 4.13 | |||||||||||
Company average | $ | 0.92 | $ | 7.08 | $ | 5.84 | $ | 5.08 | $ | 5.24 | |||||||||||
Natural gas ($/Mcf) (1) | |||||||||||||||||||||
North America | $ | 0.09 | $ | 0.04 | $ | 0.07 | $ | 0.07 | $ | 0.11 | |||||||||||
Offshore Africa | $ | 0.80 | $ | 1.20 | $ | 0.84 | $ | 1.00 | $ | 0.76 | |||||||||||
Company average | $ | 0.10 | $ | 0.05 | $ | 0.08 | $ | 0.08 | $ | 0.11 | |||||||||||
Company average ($/BOE) (1) | $ | 0.80 | $ | 4.44 | $ | 3.75 | $ | 3.27 | $ | 3.40 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Canadian Natural Resources Limited | 16 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||||
Crude oil and NGLs ($/bbl) (1) | |||||||||||||||||||||
North America | $ | 13.36 | $ | 12.67 | $ | 12.84 | $ | 13.48 | $ | 12.71 | |||||||||||
North Sea | $ | 44.20 | $ | 37.32 | $ | 44.37 | $ | 39.89 | $ | 36.60 | |||||||||||
Offshore Africa | $ | 32.15 | $ | 19.53 | $ | 17.96 | $ | 26.34 | $ | 24.07 | |||||||||||
Company average | $ | 16.93 | $ | 14.47 | $ | 15.03 | $ | 15.69 | $ | 14.89 | |||||||||||
Natural gas ($/Mcf) (1) | |||||||||||||||||||||
North America | $ | 1.23 | $ | 1.20 | $ | 1.26 | $ | 1.25 | $ | 1.19 | |||||||||||
North Sea | $ | 5.76 | $ | 5.22 | $ | 3.98 | $ | 5.29 | $ | 3.37 | |||||||||||
Offshore Africa | $ | 3.00 | $ | 2.69 | $ | 2.26 | $ | 2.76 | $ | 2.90 | |||||||||||
Company average | $ | 1.32 | $ | 1.33 | $ | 1.33 | $ | 1.36 | $ | 1.27 | |||||||||||
Company average ($/BOE) (1) | $ | 13.51 | $ | 11.91 | $ | 12.28 | $ | 12.71 | $ | 11.95 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Canadian Natural Resources Limited | 17 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except per BOE amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Expense | $ | 929 | $ | 917 | $ | 939 | $ | 3,590 | $ | 3,957 | |||||||||||
$/BOE (1) | $ | 15.50 | $ | 15.11 | $ | 14.46 | $ | 15.12 | $ | 15.82 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Canadian Natural Resources Limited | 18 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except per BOE amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Expense | $ | 31 | $ | 31 | $ | 30 | $ | 125 | $ | 116 | |||||||||||
$/BOE (1) | $ | 0.52 | $ | 0.52 | $ | 0.45 | $ | 0.53 | $ | 0.46 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Three Months Ended | Year Ended | ||||||||||||||||||||
($/bbl) (1) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
SCO realized sales price (2) | $ | 42.73 | $ | 81.69 | $ | 70.85 | $ | 68.61 | $ | 63.98 | |||||||||||
Bitumen value for royalty purposes (3) | $ | 29.93 | $ | 51.64 | $ | 44.78 | $ | 40.02 | $ | 41.05 | |||||||||||
Bitumen royalties (4) | $ | 2.03 | $ | 4.31 | $ | 2.45 | $ | 3.09 | $ | 1.64 | |||||||||||
Transportation | $ | 1.56 | $ | 1.73 | $ | 1.88 | $ | 1.61 | $ | 1.54 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
(2) | Net of blending and feedstock costs. |
(3) | Calculated as the quarterly average of the bitumen valuation methodology price. |
(4) | Calculated based on bitumen royalties expensed during the period; divided by the corresponding SCO sales volumes. |
Canadian Natural Resources Limited | 19 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Cash production costs | $ | 797 | $ | 842 | $ | 846 | $ | 3,367 | $ | 2,600 | |||||||||||
Less: costs incurred during turnaround periods | — | (109 | ) | (137 | ) | (109 | ) | (216 | ) | ||||||||||||
Adjusted cash production costs | $ | 797 | $ | 733 | $ | 709 | $ | 3,258 | $ | 2,384 | |||||||||||
Adjusted cash production costs, excluding natural gas costs | $ | 773 | $ | 714 | $ | 668 | $ | 3,156 | $ | 2,239 | |||||||||||
Natural gas costs | 24 | 19 | 41 | 102 | 145 | ||||||||||||||||
Adjusted cash production costs | $ | 797 | $ | 733 | $ | 709 | $ | 3,258 | $ | 2,384 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($/bbl) (1) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Adjusted cash production costs, excluding natural gas costs | $ | 19.37 | $ | 19.43 | $ | 23.56 | $ | 20.39 | $ | 21.98 | |||||||||||
Natural gas costs | 0.60 | 0.52 | 1.43 | 0.66 | 1.42 | ||||||||||||||||
Adjusted cash production costs | $ | 19.97 | $ | 19.95 | $ | 24.99 | $ | 21.05 | $ | 23.40 | |||||||||||
Sales (bbl/d) | 433,970 | 399,514 | 308,067 | 424,112 | 279,084 |
(1) | Amounts expressed on a per unit basis are based on sales volumes excluding turnaround periods. |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except per bbl amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Expense | $ | 396 | $ | 385 | $ | 464 | $ | 1,557 | $ | 1,220 | |||||||||||
Less: depreciation incurred during turnaround period | — | (56 | ) | (188 | ) | (56 | ) | (213 | ) | ||||||||||||
Adjusted depletion, depreciation and amortization | $ | 396 | $ | 329 | $ | 276 | $ | 1,501 | $ | 1,007 | |||||||||||
$/bbl (1) | $ | 9.92 | $ | 8.96 | $ | 9.75 | $ | 9.70 | $ | 9.89 |
Canadian Natural Resources Limited | 20 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except per bbl amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Expense | $ | 15 | $ | 16 | $ | 15 | $ | 61 | $ | 48 | |||||||||||
$/bbl (1) | $ | 0.38 | $ | 0.41 | $ | 0.53 | $ | 0.40 | $ | 0.47 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Revenue | $ | 24 | $ | 26 | $ | 28 | $ | 102 | $ | 102 | |||||||||||
Less: | |||||||||||||||||||||
Production expense | 5 | 5 | 4 | 21 | 16 | ||||||||||||||||
Depreciation | 3 | 4 | 3 | 14 | 9 | ||||||||||||||||
Equity loss (gain) on investment | — | 2 | 1 | 5 | (31 | ) | |||||||||||||||
Gain on revaluation of properties (1) | — | — | — | — | (114 | ) | |||||||||||||||
Segment earnings before taxes | $ | 16 | $ | 15 | $ | 20 | $ | 62 | $ | 222 |
(1) | During the third quarter of 2017, the Company recorded a pre-tax revaluation gain of $114 million ($83 million after-tax) related to a previously held joint interest in a pipeline system. |
Canadian Natural Resources Limited | 21 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except per BOE amounts) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Expense | $ | 91 | $ | 77 | $ | 84 | $ | 325 | $ | 319 | |||||||||||
$/BOE (1) | $ | 0.91 | $ | 0.79 | $ | 0.90 | $ | 0.83 | $ | 0.91 |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
(Recovery) expense | $ | (148 | ) | $ | (85 | ) | $ | 97 | $ | (146 | ) | $ | 134 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except per BOE amounts and interest rates) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Expense, gross | $ | 198 | $ | 198 | $ | 187 | $ | 808 | $ | 713 | |||||||||||
Less: capitalized interest | 19 | 18 | 18 | 69 | 82 | ||||||||||||||||
Expense, net | $ | 179 | $ | 180 | $ | 169 | $ | 739 | $ | 631 | |||||||||||
$/BOE (1) | $ | 1.78 | $ | 1.85 | $ | 1.81 | $ | 1.88 | $ | 1.79 | |||||||||||
Average effective interest rate | 4.1% | 4.0% | 3.7% | 3.9% | 3.8% |
(1) | Amounts expressed on a per unit basis are based on sales volumes. |
Canadian Natural Resources Limited | 22 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Crude oil and NGLs financial instruments | $ | (27 | ) | $ | — | $ | — | $ | (27 | ) | $ | (32 | ) | ||||||||
Natural gas financial instruments | 2 | 6 | (2 | ) | 5 | (7 | ) | ||||||||||||||
Foreign currency contracts | (20 | ) | (14 | ) | (71 | ) | (77 | ) | 37 | ||||||||||||
Realized gain | (45 | ) | (8 | ) | (73 | ) | (99 | ) | (2 | ) | |||||||||||
Crude oil and NGLs financial instruments | 41 | (25 | ) | 7 | 16 | — | |||||||||||||||
Natural gas financial instruments | (6 | ) | (14 | ) | 2 | (4 | ) | (6 | ) | ||||||||||||
Foreign currency contracts | (8 | ) | 18 | 66 | (47 | ) | 43 | ||||||||||||||
Unrealized loss (gain) | 27 | (21 | ) | 75 | (35 | ) | 37 | ||||||||||||||
Net (gain) loss | $ | (18 | ) | $ | (29 | ) | $ | 2 | $ | (134 | ) | $ | 35 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Net realized (gain) loss | $ | (2 | ) | $ | 14 | $ | (15 | ) | $ | 121 | $ | 34 | |||||||||
Net unrealized loss (gain) | 548 | (182 | ) | (2 | ) | 706 | (821 | ) | |||||||||||||
Net loss (gain) (1) | $ | 546 | $ | (168 | ) | $ | (17 | ) | $ | 827 | $ | (787 | ) |
(1) | Amounts are reported net of the hedging effect of cross currency swaps. |
Canadian Natural Resources Limited | 23 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions, except income tax rates) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
North America (1) | $ | (254 | ) | $ | 169 | $ | (93 | ) | $ | 312 | $ | (145 | ) | ||||||||
North Sea | 8 | 12 | 10 | 28 | 57 | ||||||||||||||||
Offshore Africa | 11 | 22 | 17 | 54 | 45 | ||||||||||||||||
PRT – North Sea | — | (9 | ) | (25 | ) | (29 | ) | (132 | ) | ||||||||||||
Other taxes | 1 | 3 | 3 | 9 | 11 | ||||||||||||||||
Current income tax (recovery) expense | (234 | ) | 197 | (88 | ) | 374 | (164 | ) | |||||||||||||
Deferred corporate income tax expense | 112 | 145 | 307 | 540 | 586 | ||||||||||||||||
Deferred PRT expense – North Sea | (1 | ) | 1 | (13 | ) | 17 | 54 | ||||||||||||||
Deferred income tax expense | 111 | 146 | 294 | 557 | 640 | ||||||||||||||||
(123 | ) | 343 | 206 | 931 | 476 | ||||||||||||||||
Income tax rate and other legislative changes (2) | — | — | (10 | ) | — | (10 | ) | ||||||||||||||
$ | (123 | ) | $ | 343 | $ | 196 | $ | 931 | $ | 466 | |||||||||||
Effective income tax rate on adjusted net earnings (loss) from operations (3) | 33 | % | 19 | % | 32 | % | 21 | % | 27 | % |
(1) | Includes North America Exploration and Production, Midstream, and Oil Sands Mining and Upgrading segments. |
(2) | During the fourth quarter of 2017, the British Columbia government enacted legislation that increased the provincial corporate income tax rate from 11% to 12% effective January 1, 2018, resulting in an increase in the Company's deferred income tax liability of $10 million. |
(3) | Excludes the impact of current and deferred PRT expense and other current income tax expense. |
Canadian Natural Resources Limited | 24 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Exploration and Evaluation | |||||||||||||||||||||
Net (proceeds) expenditures (2) (3) (4) | $ | (95 | ) | $ | 79 | $ | 16 | $ | 48 | $ | 149 | ||||||||||
Property, Plant and Equipment | |||||||||||||||||||||
Net property acquisitions (2) (3) (4) | 1 | 5 | 19 | 98 | 1,219 | ||||||||||||||||
Well drilling, completion and equipping | 359 | 416 | 212 | 1,446 | 1,001 | ||||||||||||||||
Production and related facilities | 365 | 325 | 258 | 1,262 | 860 | ||||||||||||||||
Capitalized interest and other (5) | 32 | 26 | 27 | 106 | 91 | ||||||||||||||||
Net expenditures | 757 | 772 | 516 | 2,912 | 3,171 | ||||||||||||||||
Total Exploration and Production | 662 | 851 | 532 | 2,960 | 3,320 | ||||||||||||||||
Oil Sands Mining and Upgrading | |||||||||||||||||||||
Project costs (6) | 178 | 131 | 248 | 438 | 821 | ||||||||||||||||
Sustaining capital | 235 | 173 | 214 | 665 | 561 | ||||||||||||||||
Turnaround costs | 12 | 41 | 69 | 112 | 155 | ||||||||||||||||
Acquisitions of Exploration and Evaluation assets (2) (4) (7) | — | 218 | — | 218 | 219 | ||||||||||||||||
Net property acquisitions (2) (4) | — | — | — | — | 11,604 | ||||||||||||||||
Capitalized interest and other (5) | (8 | ) | (3 | ) | 26 | 14 | 76 | ||||||||||||||
Total Oil Sands Mining and Upgrading | 417 | 560 | 557 | 1,447 | 13,436 | ||||||||||||||||
Midstream | 2 | 2 | 2 | 13 | 80 | ||||||||||||||||
Abandonments (8) | 93 | 57 | 63 | 290 | 274 | ||||||||||||||||
Head office | 7 | 3 | (11 | ) | 21 | 19 | |||||||||||||||
Total net capital expenditures | $ | 1,181 | $ | 1,473 | $ | 1,143 | $ | 4,731 | $ | 17,129 | |||||||||||
By segment | |||||||||||||||||||||
North America (2) (3) (4) | $ | 604 | $ | 727 | $ | 444 | $ | 2,671 | $ | 3,056 | |||||||||||
North Sea (3) | 58 | 35 | 52 | 131 | 160 | ||||||||||||||||
Offshore Africa (3) | — | 89 | 36 | 158 | 104 | ||||||||||||||||
Oil Sands Mining and Upgrading (4) (7) | 417 | 560 | 557 | 1,447 | 13,436 | ||||||||||||||||
Midstream | 2 | 2 | 2 | 13 | 80 | ||||||||||||||||
Abandonments (8) | 93 | 57 | 63 | 290 | 274 | ||||||||||||||||
Head office | 7 | 3 | (11 | ) | 21 | 19 | |||||||||||||||
Total | $ | 1,181 | $ | 1,473 | $ | 1,143 | $ | 4,731 | $ | 17,129 |
(1) | Net capital expenditures exclude fair value and revaluation adjustments, and include non-cash transfers of property, plant and equipment to inventory due to change in use. |
(2) | Includes business combinations. |
(3) | Includes proceeds from the acquisition and disposition of properties. |
(4) | In the second quarter of 2017, total purchase consideration for the acquisition of AOSP of $12,157 million included $26 million of exploration and evaluation assets and $308 million of property, plant and equipment within the North America segment, and $219 million of exploration and evaluation assets and $11,604 million of property, plant and equipment within the Oil Sands Mining and Upgrading segment. |
(5) | Capitalized interest and other includes expenditures related to land acquisition and retention, seismic, and other adjustments. |
(6) | Includes Horizon Phase 2/3 construction costs. |
(7) | In the fourth quarter of 2018, following integration of the Joslyn oil sands project into the Horizon mine plan and determination of proved crude oil reserves, the exploration and evaluation assets were transferred to property, plant, and equipment. |
(8) | Abandonments represent expenditures to settle asset retirement obligations and have been reflected as capital expenditures in this table. |
Canadian Natural Resources Limited | 25 | Three months and year ended December 31, 2018 |
Net Capital Expenditures, as Reconciled to Cash Flows used in Investing Activities | |||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||
($ millions) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||||
Cash flows used in investing activities | $ | 1,042 | $ | 1,265 | $ | 1,074 | $ | 4,814 | $ | 13,102 | |||||||||||
Net change in non-cash working capital (1) | 46 | 151 | 49 | (345 | ) | 22 | |||||||||||||||
Investment in other long-term assets | — | — | (43 | ) | (28 | ) | (87 | ) | |||||||||||||
Share consideration in business acquisitions | — | — | — | — | 3,818 | ||||||||||||||||
Abandonment expenditures (2) | 93 | 57 | 63 | 290 | 274 | ||||||||||||||||
Net capital expenditures | $ | 1,181 | $ | 1,473 | $ | 1,143 | $ | 4,731 | $ | 17,129 |
(1) | Includes net working capital of $291 million related to the acquisition of AOSP in the second quarter of 2017. |
(2) | The Company excludes abandonment expenditures from “Adjusted Funds Flow, as Reconciled to Cash Flows from Operating Activities” in the "Financial Highlights" section of this MD&A. |
▪ | $105 million (US$79 million) of proceeds for the disposal of a 30% interest in the exploration right in South Africa, comprised of exploration and evaluation assets of $89 million, including a recovery of $14 million of past incurred costs in the Offshore Africa segment; |
▪ | $218 million of consideration for the acquisition of the Joslyn oil sands project in the Oil Sands Mining and Upgrading segment (comprising $100 million cash on closing with the remaining balance paid equally over the next five years); |
▪ | $22 million of cash consideration for the acquisition of Laricina Energy Ltd. in the North America Exploration and Production segment (net of $24 million of cash acquired); and |
▪ | $73 million of cash proceeds for the acquisition of the remaining interest at the Ninian field in the North Sea. |
Canadian Natural Resources Limited | 26 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||
(number of net wells) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||
Net successful natural gas wells | 3 | 6 | 2 | 18 | 21 | ||||||||||
Net successful crude oil wells (1) | 102 | 178 | 125 | 483 | 495 | ||||||||||
Dry wells | 2 | 5 | 3 | 9 | 7 | ||||||||||
Stratigraphic test / service wells | 91 | 47 | 51 | 615 | 289 | ||||||||||
Total | 198 | 236 | 181 | 1,125 | 812 | ||||||||||
Success rate (excluding stratigraphic test / service wells) | 98% | 97% | 98% | 98% | 99% |
(1) | Includes bitumen wells. |
Canadian Natural Resources Limited | 27 | Three months and year ended December 31, 2018 |
($ millions, except ratios) | Dec 31 2018 | Sep 30 2018 | Dec 31 2017 | |||||||||
Working capital (1) | $ | (601 | ) | $ | 111 | $ | 513 | |||||
Long-term debt (2) (3) | $ | 20,623 | $ | 19,733 | $ | 22,458 | ||||||
Less: cash and cash equivalents | 101 | 296 | 137 | |||||||||
Long-term debt, net | $ | 20,522 | $ | 19,437 | $ | 22,321 | ||||||
Share capital | $ | 9,323 | $ | 9,393 | $ | 9,109 | ||||||
Retained earnings | 22,529 | 24,033 | 22,612 | |||||||||
Accumulated other comprehensive income (loss) | 122 | (33 | ) | (68 | ) | |||||||
Shareholders’ equity | $ | 31,974 | $ | 33,393 | $ | 31,653 | ||||||
Debt to book capitalization (3) (4) | 39.1% | 36.8% | 41.4% | |||||||||
Debt to market capitalization (3) (5) | 34.1% | 27.4% | 28.9% | |||||||||
After-tax return on average common shareholders’ equity (6) | 8.0% | 11.6% | 8.0% | |||||||||
After-tax return on average capital employed (3) (7) | 5.9% | 8.0% | 5.6% |
(1) | Calculated as current assets less current liabilities, excluding the current portion of long-term debt. |
(2) | Includes the current portion of long-term debt. |
(3) | Long-term debt is stated at its carrying value, net of fair value adjustments, original issue discounts and premiums and transaction costs. |
(4) | Calculated as net current and long-term debt; divided by the book value of common shareholders’ equity plus net current and long-term debt. |
(5) | Calculated as net current and long-term debt; divided by the market value of common shareholders’ equity plus net current and long-term debt. |
(6) | Calculated as net earnings (loss) for the twelve month trailing period; as a percentage of average common shareholders’ equity for the twelve month trailing period. |
(7) | Calculated as net earnings (loss) plus after-tax interest and other financing expense for the twelve month trailing period; as a percentage of average capital employed for the twelve month trailing period. |
▪ | Monitoring cash flows from operating activities, which is the primary source of funds; |
▪ | Actively managing the allocation of maintenance and growth capital to ensure it is expended in a prudent and appropriate manner with flexibility to adjust to market conditions. The Company continues to exercise its capital flexibility to address commodity price volatility and its impact on operating expenditures, capital commitments and long-term debt; |
▪ | For the year ended December 31, 2018, the Company utilized cash flows from operating activities to facilitate net repayment of bank credit facilities and US dollar debt securities of $3,312 million, excluding the impact of foreign exchange on debt balances, including: |
◦ | repayment and cancellation of the $125 million non-revolving credit facility; |
◦ | repayment and cancellation of $1,200 million of the $3,000 million non-revolving credit facility; and |
◦ | repayment of US$600 million of 1.75% notes and US$400 million of 5.90% notes. |
▪ | Additionally, the Company utilized available liquidity to settle the deferred payment to Marathon for $481 million, resulting in total net repayments of debt of $2,831 million. |
Canadian Natural Resources Limited | 28 | Three months and year ended December 31, 2018 |
▪ | Reviewing the Company's borrowing capacity: |
◦ | During the second quarter of 2018, the Company extended the $2,425 million revolving syndicated credit facility originally due June 2020 to June 2022. Each of the $2,425 million revolving facilities is extendible annually at the mutual agreement of the Company and the lenders. If the facilities are not extended, the full amount of the outstanding principal is repayable on the maturity date. Borrowings under these facilities may be made by way of pricing referenced to Canadian dollar bankers' acceptances, US dollar bankers’ acceptances, LIBOR, US base rate or Canadian prime rate. |
◦ | During the second quarter of 2018, the Company extended the $2,200 million non-revolving credit facility originally due October 2019 to October 2020. Borrowings under the $2,200 million non-revolving credit facility may be made by way of pricing referenced to Canadian dollar bankers’ acceptances, US dollar bankers’ acceptances, LIBOR, US base rate or Canadian prime rate. As at December 31, 2018, the $2,200 million facility was fully drawn. |
◦ | During the first quarter of 2018, the Company extended the $750 million non-revolving credit facility originally due in February 2019 to February 2021. Borrowings under the $750 million non-revolving term credit facility may be made by way of pricing referenced to Canadian dollar bankers’ acceptances, US dollar bankers’ acceptances, LIBOR, US base rate or Canadian prime rate. As at December 31, 2018, the $750 million facility was fully drawn. |
◦ | The Company’s borrowings under its US commercial paper program are authorized up to a maximum of US$2,500 million. The Company reserves capacity under its bank credit facilities for amounts outstanding under this program. |
◦ | In July 2017, the Company filed base shelf prospectuses that allow for the offer for sale from time to time of up to $3,000 million of medium-term notes in Canada and US$3,000 million of debt securities in the United States, which expire in August 2019. If issued, these securities may be offered in amounts and at prices, including interest rates, to be determined based on market conditions at the time of issuance. |
▪ | Reviewing bank credit facilities and public debt indentures to ensure they are in compliance with applicable covenant packages; and |
▪ | Monitoring exposure to individual customers, contractors, suppliers and joint venture partners on a regular basis and when appropriate, ensuring parental guarantees or letters of credit are in place, and as applicable, taking other mitigating actions to minimize the impact in the event of a default. |
Canadian Natural Resources Limited | 29 | Three months and year ended December 31, 2018 |
($ millions) | 2019 | 2020 | 2021 | 2022 | 2023 | Thereafter | |||||||||||||||||
Product transportation and pipeline | $ | 692 | $ | 664 | $ | 620 | $ | 516 | $ | 381 | $ | 3,991 | |||||||||||
North West Redwater Partnership debt service toll (1) | $ | 86 | $ | 126 | $ | 157 | $ | 158 | $ | 157 | $ | 2,858 | |||||||||||
Offshore equipment operating leases | $ | 94 | $ | 73 | $ | 75 | $ | 8 | $ | — | $ | — | |||||||||||
Long-term debt (2) | $ | 1,141 | $ | 5,996 | $ | 1,444 | $ | 1,003 | $ | 1,365 | $ | 9,793 | |||||||||||
Interest and other financing expense (3) | $ | 836 | $ | 755 | $ | 610 | $ | 558 | $ | 500 | $ | 5,327 | |||||||||||
Office leases | $ | 42 | $ | 42 | $ | 39 | $ | 31 | $ | 32 | $ | 89 | |||||||||||
Other | $ | 85 | $ | 35 | $ | 32 | $ | 32 | $ | 31 | $ | 424 |
(1) | Pursuant to the processing agreements, on June 1, 2018 the Company began paying its 25% pro rata share of the debt portion of the monthly cost of service toll, currently consisting of interest and fees, with principal repayments beginning in 2020. Included in the service toll is $1,301 million of interest payable over the 30 year tolling period. |
(2) | Long-term debt represents principal repayments only and does not reflect original issue discounts and premiums or transaction costs. |
(3) | Interest and other financing payments were estimated based upon applicable interest and foreign exchange rates as at December 31, 2018. |
Canadian Natural Resources Limited | 30 | Three months and year ended December 31, 2018 |
• | the use of a single discount rate to a portfolio of leases with reasonably similar characteristics; |
• | leases with a remaining lease term of less than twelve months as at January 1, 2019 will be treated as short- term leases; and |
• | exclusion of indirect costs for the measurement of lease assets at the date of initial application. |
Canadian Natural Resources Limited | 31 | Three months and year ended December 31, 2018 |
Canadian Natural Resources Limited | 32 | Three months and year ended December 31, 2018 |
As at | Note | Dec 31 2018 | Dec 31 2017 | ||||||
(millions of Canadian dollars, unaudited) | |||||||||
ASSETS | |||||||||
Current assets | |||||||||
Cash and cash equivalents | $ | 101 | $ | 137 | |||||
Accounts receivable | 1,148 | 2,397 | |||||||
Current income taxes receivable | — | 322 | |||||||
Inventory | 955 | 894 | |||||||
Prepaids and other | 176 | 175 | |||||||
Investments | 7 | 524 | 893 | ||||||
Current portion of other long-term assets | 8 | 116 | 79 | ||||||
3,020 | 4,897 | ||||||||
Exploration and evaluation assets | 4 | 2,637 | 2,632 | ||||||
Property, plant and equipment | 5 | 64,559 | 65,170 | ||||||
Other long-term assets | 8 | 1,343 | 1,168 | ||||||
$ | 71,559 | $ | 73,867 | ||||||
LIABILITIES | |||||||||
Current liabilities | |||||||||
Accounts payable | $ | 779 | $ | 775 | |||||
Accrued liabilities | 2,356 | 2,597 | |||||||
Current income taxes payable | 151 | — | |||||||
Current portion of long-term debt | 9 | 1,141 | 1,877 | ||||||
Current portion of other long-term liabilities | 10 | 335 | 1,012 | ||||||
4,762 | 6,261 | ||||||||
Long-term debt | 9 | 19,482 | 20,581 | ||||||
Other long-term liabilities | 10 | 3,890 | 4,397 | ||||||
Deferred income taxes | 11,451 | 10,975 | |||||||
39,585 | 42,214 | ||||||||
SHAREHOLDERS’ EQUITY | |||||||||
Share capital | 12 | 9,323 | 9,109 | ||||||
Retained earnings | 22,529 | 22,612 | |||||||
Accumulated other comprehensive income (loss) | 13 | 122 | (68 | ) | |||||
31,974 | 31,653 | ||||||||
$ | 71,559 | $ | 73,867 |
Canadian Natural Resources Limited | 1 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | |||||||||||||||||
(millions of Canadian dollars, except per common share amounts, unaudited) | Note | Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||
Product sales | 18 | $ | 3,831 | $ | 5,516 | $ | 22,282 | $ | 18,360 | |||||||||
Less: royalties | (129 | ) | (313 | ) | (1,255 | ) | (1,018 | ) | ||||||||||
Revenue | 3,702 | 5,203 | 21,027 | 17,342 | ||||||||||||||
Expenses | ||||||||||||||||||
Production | 1,627 | 1,664 | 6,464 | 5,675 | ||||||||||||||
Transportation, blending and feedstock | 864 | 1,161 | 4,189 | 3,529 | ||||||||||||||
Depletion, depreciation and amortization | 5 | 1,328 | 1,406 | 5,161 | 5,186 | |||||||||||||
Administration | 91 | 84 | 325 | 319 | ||||||||||||||
Share-based compensation | 10 | (148 | ) | 97 | (146 | ) | 134 | |||||||||||
Asset retirement obligation accretion | 10 | 46 | 45 | 186 | 164 | |||||||||||||
Interest and other financing expense | 179 | 169 | 739 | 631 | ||||||||||||||
Risk management activities | 16 | (18 | ) | 2 | (134 | ) | 35 | |||||||||||
Foreign exchange loss (gain) | 546 | (17 | ) | 827 | (787 | ) | ||||||||||||
Gain on acquisition, disposition and revaluation of properties | 4, 5, 6 | (41 | ) | — | (452 | ) | (379 | ) | ||||||||||
Loss (gain) from investments | 7, 8 | 127 | (10 | ) | 346 | (38 | ) | |||||||||||
4,601 | 4,601 | 17,505 | 14,469 | |||||||||||||||
Earnings (loss) before taxes | (899 | ) | 602 | 3,522 | 2,873 | |||||||||||||
Current income tax (recovery) expense | 11 | (234 | ) | (88 | ) | 374 | (164 | ) | ||||||||||
Deferred income tax expense | 11 | 111 | 294 | 557 | 640 | |||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 396 | $ | 2,591 | $ | 2,397 | |||||||||
Net earnings (loss) per common share | ||||||||||||||||||
Basic | 15 | $ | (0.64 | ) | $ | 0.32 | $ | 2.13 | $ | 2.04 | ||||||||
Diluted | 15 | $ | (0.64 | ) | $ | 0.32 | $ | 2.12 | $ | 2.03 |
Three Months Ended | Year Ended | ||||||||||||||||
(millions of Canadian dollars, unaudited) | Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 396 | $ | 2,591 | $ | 2,397 | ||||||||
Items that may be reclassified subsequently to net earnings (loss) | |||||||||||||||||
Net change in derivative financial instruments designated as cash flow hedges | |||||||||||||||||
Unrealized income (loss) during the period, net of taxes of $1 million (2017 – $nil) – three months ended; $nil (2017 – $9 million) – year ended | 12 | (7 | ) | 5 | 53 | ||||||||||||
Reclassification to net earnings (loss), net of taxes of $1 million (2017 – $1 million) – three months ended; $6 million (2017 – $5 million) – year ended | (8 | ) | (4 | ) | (39 | ) | (33 | ) | |||||||||
4 | (11 | ) | (34 | ) | 20 | ||||||||||||
Foreign currency translation adjustment | |||||||||||||||||
Translation of net investment | 151 | — | 224 | (158 | ) | ||||||||||||
Other comprehensive income (loss), net of taxes | 155 | (11 | ) | 190 | (138 | ) | |||||||||||
Comprehensive income (loss) | $ | (621 | ) | $ | 385 | $ | 2,781 | $ | 2,259 |
Canadian Natural Resources Limited | 2 | Three months and year ended December 31, 2018 |
Year Ended | |||||||||
(millions of Canadian dollars, unaudited) | Note | Dec 31 2018 | Dec 31 2017 | ||||||
Share capital | 12 | ||||||||
Balance – beginning of year | $ | 9,109 | $ | 4,671 | |||||
Issued for the acquisition of AOSP and other assets (1) | 6 | — | 3,818 | ||||||
Issued upon exercise of stock options | 332 | 466 | |||||||
Previously recognized liability on stock options exercised for common shares | 120 | 154 | |||||||
Purchase of common shares under Normal Course Issuer Bid | (238 | ) | — | ||||||
Balance – end of year | 9,323 | 9,109 | |||||||
Retained earnings | |||||||||
Balance – beginning of year | 22,612 | 21,526 | |||||||
Net earnings | 2,591 | 2,397 | |||||||
Purchase of common shares under Normal Course Issuer Bid | 12 | (1,044 | ) | — | |||||
Dividends on common shares | 12 | (1,630 | ) | (1,311 | ) | ||||
Balance – end of year | 22,529 | 22,612 | |||||||
Accumulated other comprehensive income (loss) | 13 | ||||||||
Balance – beginning of year | (68 | ) | 70 | ||||||
Other comprehensive income (loss), net of taxes | 190 | (138 | ) | ||||||
Balance – end of year | 122 | (68 | ) | ||||||
Shareholders’ equity | $ | 31,974 | $ | 31,653 |
(1) | In connection with the acquisition of direct and indirect interests in the Athabasca Oil Sands Project ("AOSP") and other assets in 2017, the Company issued non-cash share consideration of $3,818 million. See note 6. |
Canadian Natural Resources Limited | 3 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | |||||||||||||||||
(millions of Canadian dollars, unaudited) | Note | Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||
Operating activities | ||||||||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 396 | $ | 2,591 | $ | 2,397 | |||||||||
Non-cash items | ||||||||||||||||||
Depletion, depreciation and amortization | 1,328 | 1,406 | 5,161 | 5,186 | ||||||||||||||
Share-based compensation | (148 | ) | 97 | (146 | ) | 134 | ||||||||||||
Asset retirement obligation accretion | 46 | 45 | 186 | 164 | ||||||||||||||
Unrealized risk management loss (gain) | 27 | 75 | (35 | ) | 37 | |||||||||||||
Unrealized foreign exchange loss (gain) | 548 | (2 | ) | 706 | (821 | ) | ||||||||||||
Realized foreign exchange loss on repayment of US dollar debt securities | — | — | 146 | — | ||||||||||||||
Gain on acquisition, disposition and revaluation of properties | 4, 5, 6 | (41 | ) | — | (452 | ) | (379 | ) | ||||||||||
Loss (gain) from investments | 7, 8 | 134 | (4 | ) | 374 | (11 | ) | |||||||||||
Deferred income tax expense | 111 | 294 | 557 | 640 | ||||||||||||||
Other | (18 | ) | (97 | ) | (23 | ) | (110 | ) | ||||||||||
Abandonment expenditures | (93 | ) | (63 | ) | (290 | ) | (274 | ) | ||||||||||
Net change in non-cash working capital | 279 | (709 | ) | 1,346 | 299 | |||||||||||||
Cash flows from (used in) operating activities | 1,397 | 1,438 | 10,121 | 7,262 | ||||||||||||||
Financing activities | ||||||||||||||||||
Issue (repayment) of bank credit facilities and commercial paper, net | 9 | 252 | (390 | ) | (1,595 | ) | 2,222 | |||||||||||
Issue of medium-term notes, net | 9 | — | — | — | 1,791 | |||||||||||||
(Repayment) issue of US dollar debt securities, net | 9 | — | — | (1,236 | ) | 2,733 | ||||||||||||
Issue of common shares on exercise of stock options | 12 | 186 | 332 | 466 | ||||||||||||||
Purchase of common shares under Normal Course Issuer Bid | (408 | ) | — | (1,282 | ) | — | ||||||||||||
Dividends on common shares | (406 | ) | (335 | ) | (1,562 | ) | (1,252 | ) | ||||||||||
Cash flows (used in) from financing activities | (550 | ) | (539 | ) | (5,343 | ) | 5,960 | |||||||||||
Investing activities | ||||||||||||||||||
Net proceeds (expenditures) on exploration and evaluation assets | 95 | (16 | ) | (266 | ) | (124 | ) | |||||||||||
Net expenditures on property, plant and equipment | (1,183 | ) | (1,064 | ) | (4,175 | ) | (4,574 | ) | ||||||||||
Acquisition of AOSP and other assets, net of cash acquired (1) | 6 | — | — | — | (8,630 | ) | ||||||||||||
Investment in other long-term assets | — | (43 | ) | (28 | ) | (87 | ) | |||||||||||
Net change in non-cash working capital | 46 | 49 | (345 | ) | 313 | |||||||||||||
Cash flows used in investing activities | (1,042 | ) | (1,074 | ) | (4,814 | ) | (13,102 | ) | ||||||||||
(Decrease) increase in cash and cash equivalents | (195 | ) | (175 | ) | (36 | ) | 120 | |||||||||||
Cash and cash equivalents – beginning of period | 296 | 312 | 137 | 17 | ||||||||||||||
Cash and cash equivalents – end of period | $ | 101 | $ | 137 | $ | 101 | $ | 137 | ||||||||||
Interest paid, net | $ | 204 | $ | 185 | $ | 911 | $ | 725 | ||||||||||
Income taxes (received) paid | $ | (30 | ) | $ | 12 | $ | (225 | ) | $ | (792 | ) |
(1) | The acquisition of AOSP in the second quarter of 2017 includes net working capital of $291 million and excludes non-cash share consideration of $3,818 million. See note 6. |
Canadian Natural Resources Limited | 4 | Three months and year ended December 31, 2018 |
Canadian Natural Resources Limited | 5 | Three months and year ended December 31, 2018 |
Canadian Natural Resources Limited | 6 | Three months and year ended December 31, 2018 |
• | the use of a single discount rate to a portfolio of leases with reasonably similar characteristics; |
• | leases with a remaining lease term of less than twelve months as at January 1, 2019 will be treated as short- term leases; and |
• | exclusion of indirect costs for the measurement of lease assets at the date of initial application. |
Canadian Natural Resources Limited | 7 | Three months and year ended December 31, 2018 |
Exploration and Production | Oil Sands Mining and Upgrading | Total | |||||||||||||
North America | North Sea | Offshore Africa | |||||||||||||
Cost | |||||||||||||||
At December 31, 2017 | $ | 2,282 | $ | — | $ | 91 | $ | 259 | $ | 2,632 | |||||
Additions/Acquisitions | 245 | — | 35 | 222 | 502 | ||||||||||
Transfers to property, plant and equipment | (175 | ) | — | — | (222 | ) | (397 | ) | |||||||
Disposals/derecognitions and other | (4 | ) | — | (89 | ) | (7 | ) | (100 | ) | ||||||
At December 31, 2018 | $ | 2,348 | $ | — | $ | 37 | $ | 252 | $ | 2,637 |
Canadian Natural Resources Limited | 8 | Three months and year ended December 31, 2018 |
Exploration and Production | Oil Sands Mining and Upgrading | Midstream | Head Office | Total | |||||||||||||||||||||||
North America | North Sea | Offshore Africa | |||||||||||||||||||||||||
Cost | |||||||||||||||||||||||||||
At December 31, 2017 | $ | 64,816 | $ | 7,126 | $ | 4,881 | $ | 42,084 | $ | 428 | $ | 414 | $ | 119,749 | |||||||||||||
Additions | 2,428 | 237 | 212 | 1,050 | 13 | 21 | 3,961 | ||||||||||||||||||||
Transfers from E&E assets | 175 | — | — | 222 | — | — | 397 | ||||||||||||||||||||
Disposals/derecognitions and other | (412 | ) | (703 | ) | (70 | ) | (209 | ) | — | — | (1,394 | ) | |||||||||||||||
Foreign exchange adjustments and other | — | 661 | 448 | — | — | — | 1,109 | ||||||||||||||||||||
At December 31, 2018 | $ | 67,007 | $ | 7,321 | $ | 5,471 | $ | 43,147 | $ | 441 | $ | 435 | $ | 123,822 | |||||||||||||
Accumulated depletion and depreciation | |||||||||||||||||||||||||||
At December 31, 2017 | $ | 41,151 | $ | 5,653 | $ | 3,719 | $ | 3,628 | $ | 124 | $ | 304 | $ | 54,579 | |||||||||||||
Expense | 3,111 | 257 | 201 | 1,557 | 14 | 21 | 5,161 | ||||||||||||||||||||
Disposals/derecognitions | (393 | ) | (703 | ) | (70 | ) | (209 | ) | — | — | (1,375 | ) | |||||||||||||||
Foreign exchange adjustments and other | 12 | 528 | 353 | 5 | — | — | 898 | ||||||||||||||||||||
At December 31, 2018 | $ | 43,881 | $ | 5,735 | $ | 4,203 | $ | 4,981 | $ | 138 | $ | 325 | $ | 59,263 | |||||||||||||
Net book value | |||||||||||||||||||||||||||
- at December 31, 2018 | $ | 23,126 | $ | 1,586 | $ | 1,268 | $ | 38,166 | $ | 303 | $ | 110 | $ | 64,559 | |||||||||||||
- at December 31, 2017 | $ | 23,665 | $ | 1,473 | $ | 1,162 | $ | 38,456 | $ | 304 | $ | 110 | $ | 65,170 |
Project costs not subject to depletion and depreciation | Dec 31 2018 | Dec 31 2017 | ||||||
Kirby Thermal Oil Sands – North | $ | 1,424 | $ | 944 |
Canadian Natural Resources Limited | 9 | Three months and year ended December 31, 2018 |
Dec 31 2018 | Dec 31 2017 | |||||||
Investment in PrairieSky Royalty Ltd. | $ | 400 | $ | 726 | ||||
Investment in Inter Pipeline Ltd. | 124 | 167 | ||||||
$ | 524 | $ | 893 |
Three Months Ended | Year Ended | ||||||||||||||||
Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||
Fair value loss (gain) from PrairieSky | $ | 114 | $ | (4 | ) | $ | 326 | $ | (3 | ) | |||||||
Dividend income from PrairieSky | (4 | ) | (4 | ) | (17 | ) | (17 | ) | |||||||||
$ | 110 | $ | (8 | ) | $ | 309 | $ | (20 | ) |
Canadian Natural Resources Limited | 10 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||
Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | ||||||||||||||
Fair value loss (gain) from Inter Pipeline | $ | 20 | $ | (1 | ) | $ | 43 | $ | 23 | ||||||||
Dividend income from Inter Pipeline | (3 | ) | (2 | ) | (11 | ) | (10 | ) | |||||||||
$ | 17 | $ | (3 | ) | $ | 32 | $ | 13 |
Dec 31 2018 | Dec 31 2017 | |||||||
Investment in North West Redwater Partnership | $ | 287 | $ | 292 | ||||
North West Redwater Partnership subordinated debt (1) | 591 | 510 | ||||||
Risk management (note 16) | 373 | 204 | ||||||
Other | 208 | 241 | ||||||
1,459 | 1,247 | |||||||
Less: current portion | 116 | 79 | ||||||
$ | 1,343 | $ | 1,168 |
(1) | Includes accrued interest. |
Canadian Natural Resources Limited | 11 | Three months and year ended December 31, 2018 |
Dec 31 2018 | Dec 31 2017 | |||||||
Canadian dollar denominated debt, unsecured | ||||||||
Bank credit facilities | $ | 831 | $ | 3,544 | ||||
Medium-term notes | 5,300 | 5,300 | ||||||
6,131 | 8,844 | |||||||
US dollar denominated debt, unsecured | ||||||||
Bank credit facilities (December 31, 2018 - US$2,954 million; December 31, 2017 - US$1,839 million) | 4,031 | 2,300 | ||||||
Commercial paper (December 31, 2018 - US$104 million; December 31, 2017 - US$500 million) | 141 | 625 | ||||||
US dollar debt securities (December 31, 2018 - US$7,650 million; December 31, 2017 - US$8,650 million) | 10,439 | 10,828 | ||||||
14,611 | 13,753 | |||||||
Long-term debt before transaction costs and original issue discounts, net | 20,742 | 22,597 | ||||||
Less: original issue discounts, net (1) | 17 | 18 | ||||||
transaction costs (1) (2) | 102 | 121 | ||||||
20,623 | 22,458 | |||||||
Less: current portion of commercial paper | 141 | 625 | ||||||
current portion of other long-term debt (1) (2) | 1,000 | 1,252 | ||||||
$ | 19,482 | $ | 20,581 |
(1) | The Company has included unamortized original issue discounts and premiums, and directly attributable transaction costs in the carrying amount of the outstanding debt. |
(2) | Transaction costs primarily represent underwriting commissions charged as a percentage of the related debt offerings, as well as legal, rating agency and other professional fees. |
• | a $100 million demand credit facility; |
• | a $1,800 million non-revolving term credit facility maturing May 2020; |
• | a $2,200 million non-revolving term credit facility maturing October 2020; |
• | a $750 million non-revolving term credit facility maturing February 2021; |
• | a $2,425 million revolving syndicated credit facility with $330 million maturing in June 2019 and $2,095 million maturing June 2021; |
• | a $2,425 million revolving syndicated credit facility maturing June 2022; and |
• | a £15 million demand credit facility related to the Company’s North Sea operations. |
Canadian Natural Resources Limited | 12 | Three months and year ended December 31, 2018 |
Dec 31 2018 | Dec 31 2017 | |||||||
Asset retirement obligations | $ | 3,886 | $ | 4,327 | ||||
Share-based compensation | 124 | 414 | ||||||
Risk management (note 16) | 17 | 103 | ||||||
Deferred purchase consideration (1) (2) | 118 | 469 | ||||||
Other | 80 | 96 | ||||||
4,225 | 5,409 | |||||||
Less: current portion | 335 | 1,012 | ||||||
$ | 3,890 | $ | 4,397 |
Canadian Natural Resources Limited | 13 | Three months and year ended December 31, 2018 |
Dec 31 2018 | Dec 31 2017 | |||||||
Balance – beginning of year | $ | 4,327 | $ | 3,243 | ||||
Liabilities incurred | 19 | 12 | ||||||
Liabilities acquired, net | 6 | 784 | ||||||
Liabilities settled | (290 | ) | (274 | ) | ||||
Asset retirement obligation accretion | 186 | 164 | ||||||
Revision of cost, inflation rates and timing estimates | (111 | ) | (40 | ) | ||||
Change in discount rate | (334 | ) | 509 | |||||
Foreign exchange adjustments | 83 | (71 | ) | |||||
Balance – end of year | 3,886 | 4,327 | ||||||
Less: current portion | 186 | 92 | ||||||
$ | 3,700 | $ | 4,235 |
Dec 31 2018 | Dec 31 2017 | |||||||
Balance – beginning of year | $ | 414 | $ | 426 | ||||
Share-based compensation (recovery) expense | (146 | ) | 134 | |||||
Cash payment for stock options surrendered | (5 | ) | (6 | ) | ||||
Transferred to common shares | (120 | ) | (154 | ) | ||||
(Recovered from) charged to Oil Sands Mining and Upgrading, net | (19 | ) | 14 | |||||
Balance – end of year | 124 | 414 | ||||||
Less: current portion | 92 | 348 | ||||||
$ | 32 | $ | 66 |
Canadian Natural Resources Limited | 14 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | ||||||||||||||||
Expense (recovery) | Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||
Current corporate income tax – North America | $ | (254 | ) | $ | (93 | ) | $ | 312 | $ | (145 | ) | ||||||
Current corporate income tax – North Sea | 8 | 10 | 28 | 57 | |||||||||||||
Current corporate income tax – Offshore Africa | 11 | 17 | 54 | 45 | |||||||||||||
Current PRT (1) – North Sea | — | (25 | ) | (29 | ) | (132 | ) | ||||||||||
Other taxes | 1 | 3 | 9 | 11 | |||||||||||||
Current income tax | (234 | ) | (88 | ) | 374 | (164 | ) | ||||||||||
Deferred corporate income tax | 112 | 307 | 540 | 586 | |||||||||||||
Deferred PRT (1) – North Sea | (1 | ) | (13 | ) | 17 | 54 | |||||||||||
Deferred income tax | 111 | 294 | 557 | 640 | |||||||||||||
Income tax | $ | (123 | ) | $ | 206 | $ | 931 | $ | 476 |
Year Ended Dec 31, 2018 | |||||||
Issued common shares | Number of shares (thousands) | Amount | |||||
Balance – beginning of year | 1,222,769 | $ | 9,109 | ||||
Issued upon exercise of stock options | 9,975 | 332 | |||||
Previously recognized liability on stock options exercised for common shares | — | 120 | |||||
Purchase of common shares under Normal Course Issuer Bid | (30,858 | ) | (238 | ) | |||
Balance – end of year | 1,201,886 | $ | 9,323 |
Canadian Natural Resources Limited | 15 | Three months and year ended December 31, 2018 |
Year Ended Dec 31, 2018 | |||||||
Stock options (thousands) | Weighted average exercise price | ||||||
Outstanding – beginning of year | 56,036 | $ | 36.67 | ||||
Granted | 4,256 | $ | 43.75 | ||||
Surrendered for cash settlement | (392 | ) | $ | 33.46 | |||
Exercised for common shares | (9,975 | ) | $ | 33.28 | |||
Forfeited | (3,240 | ) | $ | 38.76 | |||
Outstanding – end of year | 46,685 | $ | 37.92 | ||||
Exercisable – end of year | 19,436 | $ | 36.03 |
Dec 31 2018 | Dec 31 2017 | |||||||
Derivative financial instruments designated as cash flow hedges | $ | 13 | $ | 47 | ||||
Foreign currency translation adjustment | 109 | (115 | ) | |||||
$ | 122 | $ | (68 | ) |
Dec 31 2018 | Dec 31 2017 | |||||||
Long-term debt, net (1) | $ | 20,522 | $ | 22,321 | ||||
Total shareholders’ equity | $ | 31,974 | $ | 31,653 | ||||
Debt to book capitalization | 39.1% | 41.4% |
(1) | Includes the current portion of long-term debt, net of cash and cash equivalents. |
Canadian Natural Resources Limited | 16 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | |||||||||||||||||
Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||||
Weighted average common shares outstanding – basic (thousands of shares) | 1,204,998 | 1,219,865 | 1,218,798 | 1,175,094 | ||||||||||||||
Effect of dilutive stock options (thousands of shares) | — | 8,547 | 4,960 | 7,729 | ||||||||||||||
Weighted average common shares outstanding – diluted (thousands of shares) | 1,204,998 | 1,228,412 | 1,223,758 | 1,182,823 | ||||||||||||||
Net earnings (loss) | $ | (776 | ) | $ | 396 | $ | 2,591 | $ | 2,397 | |||||||||
Net earnings (loss) per common share | – basic | $ | (0.64 | ) | $ | 0.32 | $ | 2.13 | $ | 2.04 | ||||||||
– diluted | $ | (0.64 | ) | $ | 0.32 | $ | 2.12 | $ | 2.03 |
Dec 31, 2018 | ||||||||||||||||||||
Asset (liability) | Financial assets at amortized cost | Fair value through profit or loss | Derivatives used for hedging | Financial liabilities at amortized cost | Total | |||||||||||||||
Accounts receivable | $ | 1,148 | $ | — | $ | — | $ | — | $ | 1,148 | ||||||||||
Investments | — | 524 | — | — | 524 | |||||||||||||||
Other long-term assets | 591 | 12 | 361 | — | 964 | |||||||||||||||
Accounts payable | — | — | — | (779 | ) | (779 | ) | |||||||||||||
Accrued liabilities | — | — | — | (2,356 | ) | (2,356 | ) | |||||||||||||
Other long-term liabilities (1) | — | (17 | ) | — | (118 | ) | (135 | ) | ||||||||||||
Long-term debt (2) | — | — | — | (20,623 | ) | (20,623 | ) | |||||||||||||
$ | 1,739 | $ | 519 | $ | 361 | $ | (23,876 | ) | $ | (21,257 | ) |
Dec 31, 2017 | ||||||||||||||||||||
Asset (liability) | Financial assets at amortized cost | Fair value through profit or loss | Derivatives used for hedging | Financial liabilities at amortized cost | Total | |||||||||||||||
Accounts receivable | $ | 2,397 | $ | — | $ | — | $ | — | $ | 2,397 | ||||||||||
Investments | — | 893 | — | — | 893 | |||||||||||||||
Other long-term assets | 510 | — | 204 | — | 714 | |||||||||||||||
Accounts payable | — | — | — | (775 | ) | (775 | ) | |||||||||||||
Accrued liabilities | — | — | — | (2,597 | ) | (2,597 | ) | |||||||||||||
Other long-term liabilities (3) | — | (38 | ) | (65 | ) | (469 | ) | (572 | ) | |||||||||||
Long-term debt (2) | — | — | — | (22,458 | ) | (22,458 | ) | |||||||||||||
$ | 2,907 | $ | 855 | $ | 139 | $ | (26,299 | ) | $ | (22,398 | ) |
(1) | Includes $118 million of deferred purchase consideration payable over the next five years. |
(2) | Includes the current portion of long-term debt. |
(3) | Includes $469 million (US$375 million) of deferred purchase consideration which was paid to Marathon in March 2018. |
Canadian Natural Resources Limited | 17 | Three months and year ended December 31, 2018 |
Dec 31, 2018 | |||||||||||||||||
Carrying amount | Fair value | ||||||||||||||||
Asset (liability) (1) (2) | Level 1 | Level 2 | Level 3(4) 5) | ||||||||||||||
Investments (3) | $ | 524 | $ | 524 | $ | — | $ | — | |||||||||
Other long-term assets | $ | 964 | $ | — | $ | 373 | $ | 591 | |||||||||
Other long-term liabilities | $ | (135 | ) | $ | — | $ | (17 | ) | $ | (118 | ) | ||||||
Fixed rate long-term debt (6) (7) | $ | (15,620 | ) | $ | (15,952 | ) | $ | — | $ | — |
Dec 31, 2017 | |||||||||||||||||
Carrying amount | Fair value | ||||||||||||||||
Asset (liability) (1) (2) | Level 1 | Level 2 | Level 3 (5) | ||||||||||||||
Investments (3) | $ | 893 | $ | 893 | $ | — | $ | — | |||||||||
Other long-term assets | $ | 714 | $ | — | $ | 204 | $ | 510 | |||||||||
Other long-term liabilities | $ | (103 | ) | $ | — | $ | (103 | ) | $ | — | |||||||
Fixed rate long-term debt (6) (7) | $ | (15,989 | ) | $ | (17,259 | ) | $ | — | $ | — |
(1) | Excludes financial assets and liabilities where the carrying amount approximates fair value due to the short-term nature of the asset or liability (cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, and purchase consideration paid to Marathon in March 2018). |
(2) | There were no transfers between Level 1, 2 and 3 financial instruments. |
(3) | The fair value of the investments are based on quoted market prices. |
(4) | The fair value of the deferred purchase consideration is based on the present value of future cash payments. |
(5) | The fair value of Redwater Partnership subordinated debt is based on the present value of future cash receipts. |
(6) | The fair value of fixed rate long-term debt has been determined based on quoted market prices. |
(7) | Includes the current portion of fixed rate long-term debt. |
Canadian Natural Resources Limited | 18 | Three months and year ended December 31, 2018 |
Asset (liability) | Dec 31 2018 | Dec 31 2017 | ||||||
Derivatives held for trading | ||||||||
Foreign currency forward contracts | $ | 8 | $ | (38 | ) | |||
Crude oil WCS (1) differential swaps | (17 | ) | — | |||||
Natural gas AECO basis swaps | 1 | — | ||||||
Natural gas AECO fixed price swaps | 3 | — | ||||||
Cash flow hedges | ||||||||
Foreign currency forward contracts | 70 | (71 | ) | |||||
Cross currency swaps | 291 | 210 | ||||||
$ | 356 | $ | 101 | |||||
Included within: | ||||||||
Current portion of other long-term assets | $ | 92 | $ | — | ||||
Current portion of other long-term liabilities | (17 | ) | (103 | ) | ||||
Other long-term assets | 281 | 204 | ||||||
$ | 356 | $ | 101 |
(1) | Western Canadian Select |
Asset (liability) | Dec 31 2018 | Dec 31 2017 | ||||||
Balance – beginning of year | $ | 101 | $ | 489 | ||||
Net change in fair value of outstanding derivative financial instruments recognized in: | ||||||||
Risk management activities | 35 | (37 | ) | |||||
Foreign exchange | 260 | (375 | ) | |||||
Other comprehensive (loss) income | (40 | ) | 24 | |||||
Balance – end of year | 356 | 101 | ||||||
Less: current portion | 75 | (103 | ) | |||||
$ | 281 | $ | 204 |
Canadian Natural Resources Limited | 19 | Three months and year ended December 31, 2018 |
Three Months Ended | Year Ended | |||||||||||||||
Dec 31 2018 | Dec 31 2017 | Dec 31 2018 | Dec 31 2017 | |||||||||||||
Net realized risk management gain | $ | (45 | ) | $ | (73 | ) | $ | (99 | ) | $ | (2 | ) | ||||
Net unrealized risk management loss (gain) | 27 | 75 | (35 | ) | 37 | |||||||||||
$ | (18 | ) | $ | 2 | $ | (134 | ) | $ | 35 |
a) | Market risk |
Remaining term | Volume | Weighted average price | Index | |||||
Crude Oil | ||||||||
WCS differential swaps | Jan 2019 | - | Mar 2019 | 28,000 bbl/d | US$17.65 | WCS | ||
WCS differential swaps | Jan 2019 | - | Sep 2019 | 8,000 bbl/d | US$23.57 | WCS | ||
Natural Gas | ||||||||
AECO basis swaps | Jan 2019 | - | Mar 2019 | 10,000 MMbtu/d | US$1.39 | AECO | ||
AECO fixed price swaps | Jan 2019 | - | Mar 2019 | 30,000 GJ/d | $2.30 | AECO | ||
AECO fixed price swaps (1) | Apr 2019 | - | Oct 2019 | 10,000 GJ/d | $1.30 | AECO |
(1) | Subsequent to December 31, 2018, the Company has hedged an additional 105,000 GJ/d of currently forecasted natural gas volumes using AECO fixed price swaps, at a weighted average price of $1.32/GJ, for April to October 2019. |
Canadian Natural Resources Limited | 20 | Three months and year ended December 31, 2018 |
Remaining term | Amount | Exchange rate (US$/C$) | Interest rate (US$) | Interest rate (C$) | ||||||
Cross currency | ||||||||||
Swaps | Jan 2019 | — | Nov 2021 | US$500 | 1.022 | 3.45 | % | 3.96 | % | |
Jan 2019 | — | Mar 2038 | US$550 | 1.170 | 6.25 | % | 5.76 | % |
Less than 1 year | 1 to less than 2 years | 2 to less than 5 years | Thereafter | ||||||||||||
Accounts payable | $ | 779 | $ | — | $ | — | $ | — | |||||||
Accrued liabilities | $ | 2,356 | $ | — | $ | — | $ | — | |||||||
Other long-term liabilities | $ | 42 | $ | 24 | $ | 69 | $ | — | |||||||
Long-term debt (1) (2) | $ | 1,141 | $ | 5,996 | $ | 3,812 | $ | 9,793 |
(1) | Long-term debt represents principal repayments only and does not reflect interest, original issue discounts and premiums or transaction costs. |
(2) | In addition to the financial liabilities disclosed above, estimated interest and other financing payments are as follows: less than one year, $836 million; one to less than two years, $755 million; two to less than five years, $1,668 million; and thereafter, $5,327 million. Interest payments were estimated based upon applicable interest and foreign exchange rates at December 31, 2018. |
Canadian Natural Resources Limited | 21 | Three months and year ended December 31, 2018 |
2019 | 2020 | 2021 | 2022 | 2023 | Thereafter | ||||||||||||||||||
Product transportation and pipeline | $ | 692 | $ | 664 | $ | 620 | $ | 516 | $ | 381 | $ | 3,991 | |||||||||||
North West Redwater Partnership service toll (1) | $ | 86 | $ | 126 | $ | 157 | $ | 158 | $ | 157 | $ | 2,858 | |||||||||||
Offshore equipment operating leases | $ | 94 | $ | 73 | $ | 75 | $ | 8 | $ | — | $ | — | |||||||||||
Office leases | $ | 42 | $ | 42 | $ | 39 | $ | 31 | $ | 32 | $ | 89 | |||||||||||
Other | $ | 85 | $ | 35 | $ | 32 | $ | 32 | $ | 31 | $ | 424 |
(1) | Pursuant to the processing agreements, on June 1, 2018 the Company began paying its 25% pro rata share of the debt portion of the monthly cost of service toll, which currently consists of interest and fees, with principal repayments beginning in 2020. Included in the service toll is $1,301 million of interest payable over the 30 year tolling period. See note 8. |
Canadian Natural Resources Limited | 22 | Three months and year ended December 31, 2018 |
North America | North Sea | Offshore Africa | Total Exploration and Production | |||||||||||||||||||||||||||||
(millions of Canadian dollars, unaudited) | Three Months Ended | Year Ended | Three Months Ended | Year Ended | Three Months Ended | Year Ended | Three Months Ended | Year Ended | ||||||||||||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||
Segmented product sales | ||||||||||||||||||||||||||||||||
Crude oil and NGLs | 923 | 2,265 | 7,254 | 7,655 | 218 | 182 | 753 | 666 | 204 | 170 | 628 | 579 | 1,345 | 2,617 | 8,635 | 8,900 | ||||||||||||||||
Natural gas | 422 | 327 | 1,256 | 1,506 | 28 | 33 | 140 | 118 | 17 | 14 | 70 | 53 | 467 | 374 | 1,466 | 1,677 | ||||||||||||||||
Total segmented product sales | 1,345 | 2,592 | 8,510 | 9,161 | 246 | 215 | 893 | 784 | 221 | 184 | 698 | 632 | 1,812 | 2,991 | 10,101 | 10,577 | ||||||||||||||||
Less: royalties | (38 | ) | (228 | ) | (723 | ) | (809 | ) | (1 | ) | — | (2 | ) | (1 | ) | (9 | ) | (16 | ) | (51 | ) | (41 | ) | (48 | ) | (244 | ) | (776 | ) | (851 | ) | |
Segmented revenue | 1,307 | 2,364 | 7,787 | 8,352 | 245 | 215 | 891 | 783 | 212 | 168 | 647 | 591 | 1,764 | 2,747 | 9,325 | 9,726 | ||||||||||||||||
Segmented expenses | ||||||||||||||||||||||||||||||||
Production | 589 | 632 | 2,405 | 2,362 | 134 | 119 | 405 | 400 | 87 | 46 | 208 | 226 | 810 | 797 | 3,018 | 2,988 | ||||||||||||||||
Transportation, blending and feedstock | 541 | 665 | 2,587 | 2,291 | 4 | 5 | 22 | 31 | 1 | — | 2 | 1 | 546 | 670 | 2,611 | 2,323 | ||||||||||||||||
Depletion, depreciation and amortization | 779 | 850 | 3,132 | 3,243 | 88 | 37 | 257 | 509 | 62 | 52 | 201 | 205 | 929 | 939 | 3,590 | 3,957 | ||||||||||||||||
Asset retirement obligation accretion | 21 | 21 | 87 | 80 | 8 | 6 | 29 | 27 | 2 | 3 | 9 | 9 | 31 | 30 | 125 | 116 | ||||||||||||||||
Risk management activities (commodity derivatives) | 9 | 7 | (10 | ) | (45 | ) | — | — | — | — | — | — | — | — | 9 | 7 | (10 | ) | (45 | ) | ||||||||||||
Gain on acquisition, disposition and revaluation of properties | (5 | ) | — | (277 | ) | (35 | ) | — | — | (139 | ) | — | (36 | ) | — | (36 | ) | — | (41 | ) | — | (452 | ) | (35 | ) | |||||||
Equity loss (gain) from investments | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||
Total segmented expenses | 1,934 | 2,175 | 7,924 | 7,896 | 234 | 167 | 574 | 967 | 116 | 101 | 384 | 441 | 2,284 | 2,443 | 8,882 | 9,304 | ||||||||||||||||
Segmented earnings (loss) before the following | (627 | ) | 189 | (137 | ) | 456 | 11 | 48 | 317 | (184 | ) | 96 | 67 | 263 | 150 | (520 | ) | 304 | 443 | 422 | ||||||||||||
Non–segmented expenses | ||||||||||||||||||||||||||||||||
Administration | ||||||||||||||||||||||||||||||||
Share-based compensation | ||||||||||||||||||||||||||||||||
Interest and other financing expense | ||||||||||||||||||||||||||||||||
Risk management activities (other) | ||||||||||||||||||||||||||||||||
Foreign exchange loss (gain) | ||||||||||||||||||||||||||||||||
Loss (gain) from investments | ||||||||||||||||||||||||||||||||
Total non–segmented expenses | ||||||||||||||||||||||||||||||||
Earnings (loss) before taxes | ||||||||||||||||||||||||||||||||
Current income tax (recovery) expense | ||||||||||||||||||||||||||||||||
Deferred income tax expense | ||||||||||||||||||||||||||||||||
Net earnings (loss) |
Canadian Natural Resources Limited | 23 | Three months and year ended December 31, 2018 |
Oil Sands Mining and Upgrading | Midstream | Inter–segment elimination and other | Total | |||||||||||||||||||||||||||||
(millions of Canadian dollars, unaudited) | Three Months Ended | Year Ended | Three Months Ended | Year Ended | Three Months Ended | Year Ended | Three Months Ended | Year Ended | ||||||||||||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | |||||||||||||||||
Segmented product sales | ||||||||||||||||||||||||||||||||
Crude oil and NGLs | 1,838 | 2,323 | 11,521 | 7,072 | 24 | 28 | 102 | 102 | 120 | 130 | 410 | 448 | 3,327 | 5,098 | 20,668 | 16,522 | ||||||||||||||||
Natural gas | — | — | — | — | — | — | — | — | 37 | 44 | 148 | 161 | 504 | 418 | 1,614 | 1,838 | ||||||||||||||||
Total segmented product sales | 1,838 | 2,323 | 11,521 | 7,072 | 24 | 28 | 102 | 102 | 157 | 174 | 558 | 609 | 3,831 | 5,516 | 22,282 | 18,360 | ||||||||||||||||
Less: royalties | (81 | ) | (69 | ) | (479 | ) | (167 | ) | — | — | — | — | — | — | — | — | (129 | ) | (313 | ) | (1,255 | ) | (1,018 | ) | ||||||||
Segmented revenue | 1,757 | 2,254 | 11,042 | 6,905 | 24 | 28 | 102 | 102 | 157 | 174 | 558 | 609 | 3,702 | 5,203 | 21,027 | 17,342 | ||||||||||||||||
Segmented expenses | ||||||||||||||||||||||||||||||||
Production | 797 | 846 | 3,367 | 2,600 | 5 | 4 | 21 | 16 | 15 | 17 | 58 | 71 | 1,627 | 1,664 | 6,464 | 5,675 | ||||||||||||||||
Transportation, blending and feedstock | 174 | 339 | 1,087 | 679 | — | — | — | — | 144 | 152 | 491 | 527 | 864 | 1,161 | 4,189 | 3,529 | ||||||||||||||||
Depletion, depreciation and amortization | 396 | 464 | 1,557 | 1,220 | 3 | 3 | 14 | 9 | — | — | — | — | 1,328 | 1,406 | 5,161 | 5,186 | ||||||||||||||||
Asset retirement obligation accretion | 15 | 15 | 61 | 48 | — | — | — | — | — | — | — | — | 46 | 45 | 186 | 164 | ||||||||||||||||
Risk management activities (commodity derivatives) | — | — | — | — | — | — | — | — | — | — | — | — | 9 | 7 | (10 | ) | (45 | ) | ||||||||||||||
Gain on acquisition, disposition and revaluation of properties | — | — | — | (230 | ) | — | — | — | (114 | ) | — | — | — | — | (41 | ) | — | (452 | ) | (379 | ) | |||||||||||
Equity loss (gain) from investments | — | — | — | — | — | 1 | 5 | (31 | ) | — | — | — | — | — | 1 | 5 | (31 | ) | ||||||||||||||
Total segmented expenses | 1,382 | 1,664 | 6,072 | 4,317 | 8 | 8 | 40 | (120 | ) | 159 | 169 | 549 | 598 | 3,833 | 4,284 | 15,543 | 14,099 | |||||||||||||||
Segmented earnings (loss) before the following | 375 | 590 | 4,970 | 2,588 | 16 | 20 | 62 | 222 | (2 | ) | 5 | 9 | 11 | (131 | ) | 919 | 5,484 | 3,243 | ||||||||||||||
Non–segmented expenses | ||||||||||||||||||||||||||||||||
Administration | 91 | 84 | 325 | 319 | ||||||||||||||||||||||||||||
Share-based compensation | (148 | ) | 97 | (146 | ) | 134 | ||||||||||||||||||||||||||
Interest and other financing expense | 179 | 169 | 739 | 631 | ||||||||||||||||||||||||||||
Risk management activities (other) | (27 | ) | (5 | ) | (124 | ) | 80 | |||||||||||||||||||||||||
Foreign exchange loss (gain) | 546 | (17 | ) | 827 | (787 | ) | ||||||||||||||||||||||||||
Loss (gain) from investments | 127 | (11 | ) | 341 | (7 | ) | ||||||||||||||||||||||||||
Total non–segmented expenses | 768 | 317 | 1,962 | 370 | ||||||||||||||||||||||||||||
Earnings (loss) before taxes | (899 | ) | 602 | 3,522 | 2,873 | |||||||||||||||||||||||||||
Current income tax (recovery) expense | (234 | ) | (88 | ) | 374 | (164 | ) | |||||||||||||||||||||||||
Deferred income tax expense | 111 | 294 | 557 | 640 | ||||||||||||||||||||||||||||
Net earnings (loss) | (776 | ) | 396 | 2,591 | 2,397 |
Canadian Natural Resources Limited | 24 | Three months and year ended December 31, 2018 |
Year Ended | ||||||||||||||||||||||||
Dec 31, 2018 | Dec 31, 2017 | |||||||||||||||||||||||
Net expenditures | Non-cash and fair value changes | Capitalized costs | Net expenditures (2) | Non-cash and fair value changes (2) | Capitalized costs | |||||||||||||||||||
Exploration and evaluation assets | ||||||||||||||||||||||||
Exploration and Production | ||||||||||||||||||||||||
North America (3) | $ | 118 | $ | (52 | ) | $ | 66 | $ | 160 | $ | (184 | ) | $ | (24 | ) | |||||||||
North Sea | — | — | — | — | — | — | ||||||||||||||||||
Offshore Africa (4) | (54 | ) | — | (54 | ) | 15 | — | 15 | ||||||||||||||||
Oil Sands Mining and Upgrading | 218 | (225 | ) | (7 | ) | 142 | 117 | 259 | ||||||||||||||||
$ | 282 | $ | (277 | ) | $ | 5 | $ | 317 | $ | (67 | ) | $ | 250 | |||||||||||
Property, plant and equipment | ||||||||||||||||||||||||
Exploration and Production | ||||||||||||||||||||||||
North America | $ | 2,553 | $ | (362 | ) | $ | 2,191 | $ | 2,815 | $ | 354 | $ | 3,169 | |||||||||||
North Sea | 131 | (597 | ) | (466 | ) | 160 | 95 | 255 | ||||||||||||||||
Offshore Africa | 228 | (86 | ) | 142 | 89 | 12 | 101 | |||||||||||||||||
2,912 | (1,045 | ) | 1,867 | 3,064 | 461 | 3,525 | ||||||||||||||||||
Oil Sands Mining and Upgrading (5) | 1,229 | (166 | ) | 1,063 | 9,592 | 5,454 | 15,046 | |||||||||||||||||
Midstream (6) | 13 | — | 13 | 80 | 114 | 194 | ||||||||||||||||||
Head office | 21 | — | 21 | 19 | — | 19 | ||||||||||||||||||
$ | 4,175 | $ | (1,211 | ) | $ | 2,964 | $ | 12,755 | $ | 6,029 | $ | 18,784 |
(1) | This table provides a reconciliation of capitalized costs including derecognitions and does not include the impact of foreign exchange adjustments. |
(2) | Net expenditures on exploration and evaluation assets and property, plant and equipment for the year ended December 31, 2017 exclude non-cash share consideration of $3,818 million issued on the acquisition of AOSP and other assets. This non-cash consideration is included in non-cash and other fair value changes. |
(3) | The above noted figures for 2017 exclude the impact of a pre-tax cash gain of $35 million on the disposition of certain exploration and evaluation assets. |
(4) | The above noted figures for 2018 exclude the impact of a pre-tax cash gain of $16 million on the disposition of certain exploration and evaluation assets. |
(5) | Net expenditures for Oil Sands Mining and Upgrading also include capitalized interest and share-based compensation. |
(6) | Included in 2017 is the impact of a pre-tax non-cash revaluation gain of $114 million ($83 million after-tax) related to a previously held joint interest in a pipeline system. |
Dec 31 2018 | Dec 31 2017 | |||||||
Exploration and Production | ||||||||
North America | $ | 27,199 | $ | 28,705 | ||||
North Sea | 1,699 | 1,854 | ||||||
Offshore Africa | 1,471 | 1,331 | ||||||
Other | 33 | 29 | ||||||
Oil Sands Mining and Upgrading | 39,634 | 40,559 | ||||||
Midstream | 1,413 | 1,279 | ||||||
Head office | 110 | 110 | ||||||
$ | 71,559 | $ | 73,867 |
Canadian Natural Resources Limited | 25 | Three months and year ended December 31, 2018 |
Interest coverage ratios for the twelve month period ended December 31, 2018: | |
Interest coverage (times) | |
Net earnings (1) | 5.3x |
Adjusted funds flow (2) | 12.6x |
(1) | Net earnings plus income taxes and interest expense excluding current and deferred PRT expense and other taxes; divided by the sum of interest expense and capitalized interest. |
(2) | Adjusted funds flow plus current income taxes and interest expense excluding current PRT expense and other taxes; divided by the sum of interest expense and capitalized interest. |
Canadian Natural Resources Limited | 26 | Three months and year ended December 31, 2018 |
7!E96YU;0
M I%4VQI8V54>7!E $EM9R &8F]U;F1S3V)J8P $ !2
M8W0Q ! !4;W @;&]N9P 3&5F=&QO;F< $)T
M;VUL;VYG "'P !29VAT;&]N9P "6\ #=7)L5$585 $
M !N=6QL5$585 $ !- D!\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"
MM@+! LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N
M [H#QP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$
MX03P!/X%#044%]@8&!A8&)P8W
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M>QRC',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5
M($$@;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EY
MYWI&>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P
M@I*"](-7@[J$'82 A..%1X6KA@Z&3BR/0HJK?8Y !;BZPJ
M9.2F<&Q*N0H #AR!PY''+CD<.3CD
M "W%UA4R=CEA,V0+PMT76N[-'$2A+M5Y_@
M %N+K"IDY*9P;$JY"@ X<