EX-99.1 2 a15-3505_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Cenovus oil sands production increases 25% in 2014

Proved bitumen reserves up 7%

 

·                  Combined oil sands production averaged more than 128,000 barrels per day (bbls/d) net in 2014, up 25% from 2013.

·                  Non-fuel operating costs per barrel at the company’s oil sands projects declined 14% compared with the previous year.

·                  Total oil production averaged more than 203,000 bbls/d net, up 14% from 2013.

·                  Capital investment was $3.1 billion, 6% lower than in 2013.

·                  Cash flow was $3.5 billion, a 4% decrease compared with 2013. Rising oil sands production and higher average prices for heavy crude oil were more than offset by the impact of lower realized margins in Cenovus’s refining business.

·                  In 2014, the company received regulatory approval for its Grand Rapids and Telephone Lake oil sands projects and its Foster Creek phase J expansion.

·                  Production replacement was 193% due to strong growth in proved reserves. Proved year-end bitumen reserves were nearly two billion barrels (bbls), up 7% from 2013.

 

“We had strong operating performance in our oil sands and conventional businesses in 2014, with significant growth in oil sands production and additions to our portfolio of regulatory-approved projects,” said Brian Ferguson, Cenovus President & Chief Executive Officer. “With low oil prices expected to persist through 2015, we plan to continue building our production capacity, but at a slower pace, focusing on expansion projects at Foster Creek and Christina Lake that are already well advanced.”

 

Production & financial summary

 

(for the period ended December 31)
Production (before royalties)

 

2014
Q4

 

2013
Q4

 

% change

 

2014
Full Year

 

2013
Full Year

 

% change

 

Oil sands (bbls/d)

 

142,213

 

113,890

 

25

 

128,195

 

102,500

 

25

 

Conventional oil1 (bbls/d)

 

73,964

 

74,853

 

-1

 

75,298

 

76,775

 

-2

 

Total oil (bbls/d)

 

216,177

 

188,743

 

15

 

203,493

 

179,275

 

14

 

Natural gas (MMcf/d)

 

479

 

514

 

-7

 

488

 

529

 

-8

 

 

Financial
($ millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow2

 

401

 

835

 

-52

 

3,479

 

3,609

 

-4

 

Per share diluted

 

0.53

 

1.10

 

 

 

4.59

 

4.76

 

 

 

Operating earnings2

 

-590

 

212

 

-378

 

633

 

1,171

 

-46

 

Per share diluted

 

-0.78

 

0.28

 

 

 

0.84

 

1.55

 

 

 

Net earnings

 

-472

 

-58

 

-714

 

744

 

662

 

12

 

Per share diluted

 

-0.62

 

-0.08

 

 

 

0.98

 

0.87

 

 

 

Capital investment

 

786

 

898

 

-12

 

3,051

 

3,262

 

-6

 

 


1 Includes natural gas liquids (NGLs).

2 Cash flow and operating earnings are non-GAAP measures as defined in the Advisory. See also the earnings reconciliation summary in the operating earnings table.

 

Q4 2014

 

1



 

Calgary, Alberta (February 12, 2015) — Cenovus Energy Inc. (TSX: CVE) (NYSE: CVE) achieved solid production growth in 2014, driven by strong performance at its oil sands projects in northern Alberta. In addition, while the average benchmark price for Brent crude and West Texas Intermediate (WTI) decreased year over year, the company’s upstream operations benefited from higher average prices for its heavy crude oil sold as Western Canadian Select (WCS). These factors, along with a weakening in the Canadian dollar versus the U.S. dollar, contributed to 19% higher upstream operating cash flow compared with 2013. This increase was more than offset by a sharp decline in operating cash flow from refining, largely due to lower average market crack spreads and higher heavy crude oil feedstock costs. Cenovus also increased its reserves base in 2014, achieving 193% production replacement.

 

“These are challenging times for the oil and gas industry,” said Ferguson. “Cenovus is taking steps to ensure we remain strong during this market downturn. We have a solid foundation supported by great assets that provide us with the opportunity to create long-term value for investors.”

 

In 2014, Cenovus achieved 25% production growth from its Christina Lake and Foster Creek oil sands operations, averaging more than 128,000 bbls/d net (256,000 bbls/d gross). Oil sands production volumes exceeded the company’s full-year guidance by approximately 4,000 bbls/d net to Cenovus. Christina Lake production increased 40% to average about 69,000 bbls/d net after expansion phase E reached design capacity in early 2014. The facility also achieved a consistently high utilization rate for the year.

 

Foster Creek production averaged more than 59,000 bbls/d net in 2014, up 11% from the previous year. The production increase was the result of improved plant performance, continued optimization efforts and increased production from wells using Cenovus’s Wedge WellTM technology. The company achieved first production from the phase F wells in September. Phase F, which added 30,000 bbls/d of gross production capacity, was producing approximately 4,000 bbls/d net (8,000 bbls/d gross) at the end of the year.

 

“We’re pleased with the strong performance of our oil sands projects. Both Christina Lake and Foster Creek delivered reliable production with lower non-fuel operating costs per barrel and improved safety performance compared with 2013,” said John Brannan, Executive Vice-President & Chief Operating Officer. “During this current period of lower oil prices, we’re focusing on achieving additional cost savings to help keep our projects among the most cost efficient in the industry.”

 

Cash flow was $3.5 billion in 2014, down 4% from the previous year, primarily due to an 82% decrease in operating cash flow from refining. In the fourth quarter of 2014, benchmark crude oil prices dropped sharply, and a narrowing of the Brent-WTI price differential contributed to lower average market crack spreads for the year. In addition, Cenovus’s refining feedstock cost advantage - the price differential between WCS and WTI - narrowed in 2014 compared with the previous year, which increased heavy crude oil feedstock costs. As well, in the fourth quarter, refining operating cash flow was negatively impacted by an inventory writedown of $110 million and a $163 million adjustment related to accounting policy differences between Canada and the U.S. These adjustments were related to the decline in refined product and crude oil prices late in 2014.

 

Q4 2014

 

2



 

Cenovus’s operating and net earnings were negatively affected in 2014 by a $497 million non-cash goodwill impairment associated with Pelican Lake. The impairment was caused by a decline in forecast crude oil prices as well as a slowing of the development plan at Pelican Lake. There were no goodwill impairments in 2013. Cenovus also had non-cash asset impairments of $151 million related to tight oil exploration activities as well as to property, plant and equipment.

 

Cenovus had free cash flow of $428 million in 2014, 23% higher than in 2013, after capital investment of approximately $3.1 billion.

 

“We ended 2014 in a solid financial position with approximately $900 million in cash and cash equivalents on our balance sheet and debt ratios well within our target ranges,” said Ferguson. “In the current challenging oil price environment, we’re reducing capital spending in order to help preserve our financial resilience. As well, we have additional flexibility to further reduce capital spending if oil prices continue to fall or remain low for an extended period.”

 

Cenovus is undertaking various measures to reduce its costs, including an expected 15% staff reduction, the bulk of which will come from its contract workforce. Employee salary increases have also been suspended for 2015 and the company is significantly reducing its discretionary spending, including spending on travel, conferences, offsite meetings and information technology upgrades.

 

Continued additions to reserves

 

Cenovus continued to add to its reserves in 2014. Proved bitumen reserves increased 7% in the year to almost two billion bbls, and proved plus probable bitumen reserves increased 30% to 3.3 billion bbls. Total proved reserves gained 4%, while total proved plus probable reserves increased 22%, according to the company’s independent reserves and contingent resources evaluation. As a result of the large growth in proved plus probable bitumen reserves, economic bitumen best estimate contingent resources declined approximately 5% to 9.3 billion bbls from 2013.

 

Maximizing shareholder value

 

Cenovus has been evaluating opportunities to crystalize value for shareholders from its existing portfolio of assets. The options available to the company to maximize the value of its fee lands include a possible sale or initial public offering. Cenovus is market-ready to pursue various potential options with respect to its fee lands when the timing presents itself. In 2014, royalty interest production from these conventional oil and natural gas properties provided approximately 7,600 barrels of oil equivalent per day (BOE/d). This resulted in operating cash flow of about $150 million for Cenovus.

 

Q4 2014

 

3



 

Oil Projects

 

Daily production1

 

 

 

2014

 

2013

 

2012

 

(Before royalties)
(Mbbls/d)

 

Full
Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Full 
Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Full 
Year

 

Oil sands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Christina Lake

 

69

 

74

 

68

 

68

 

66

 

49

 

61

 

53

 

38

 

44

 

32

 

Foster Creek

 

59

 

68

 

57

 

57

 

55

 

53

 

52

 

49

 

55

 

56

 

58

 

Oil sands total

 

128

 

142

 

125

 

125

 

120

 

103

 

114

 

102

 

94

 

100

 

90

 

Conventional oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pelican Lake

 

25

 

26

 

24

 

25

 

25

 

24

 

25

 

25

 

24

 

24

 

23

 

Weyburn

 

16

 

16

 

16

 

16

 

16

 

16

 

16

 

16

 

16

 

17

 

16

 

Other conventional2

 

34

 

32

 

34

 

36

 

36

 

36

 

34

 

34

 

37

 

39

 

37

 

Conventional total

 

75

 

74

 

74

 

77

 

76

 

77

 

75

 

75

 

77

 

80

 

76

 

Total oil

 

203

 

216

 

199

 

202

 

197

 

179

 

189

 

177

 

171

 

180

 

165

 

 


1 Totals may not add due to rounding.

2 Includes NGLs production.

 

Oil sands

 

Cenovus has a substantial portfolio of oil sands assets in northern Alberta with the potential to provide decades of production growth. The two operations currently producing, Christina Lake and Foster Creek, use steam-assisted gravity drainage (SAGD), which involves drilling into the reservoir and injecting steam at low pressures to soften the thick oil so it can be pumped to the surface. Cenovus has a third major oil sands project under initial development at Narrows Lake, which is part of the Christina Lake region. These projects are operated by Cenovus and jointly owned with ConocoPhillips. Cenovus has a significant opportunity to deliver increased shareholder value over the long term through production growth from several identified emerging projects and additional future developments.

 

Christina Lake

 

Production

 

·                  Production at Christina Lake averaged 69,023 bbls/d net in 2014, 40% higher than in 2013, primarily due to phase E reaching design capacity in the second quarter. Average production levels for the year ran slightly above Christina Lake’s total gross design capacity and exceeded the company’s expectations for 2014. In the fourth quarter, Christina Lake produced an average of 73,836 bbls/d net, an increase of 20% from the same period in 2013. Christina Lake continued to perform well in January with production averaging almost 77,000 bbls/d.

·                  The steam to oil ratio (SOR) was 1.8 for 2014, similar to 2013.

·                  Total operating costs at Christina Lake were better than the company’s expectations at $11.20/bbl for the year, a 10% decline from $12.47/bbl in 2013 and below its 2014 guidance of $12.00/bbl. The decrease was primarily due to increased

 

Q4 2014

 

4



 

production and a decline in fluid, waste handling and trucking costs. Fuel costs increased $0.62/bbl due to a rise in natural gas prices, partially offset by a decrease in per-barrel fuel consumption.

·                  Non-fuel operating costs for 2014 were $7.55/bbl, a 20% decline from $9.44/bbl in 2013.

·                  The netback the company received for its Christina Lake oil rose 33% to $42.44/bbl in 2014 compared with 2013, due to an increase in the full year average realized crude oil sales price and lower per-barrel operating costs.

 

Expansions

 

·                  The company continued construction at Christina Lake phases F and G in 2014. Phase F is well advanced, and Cenovus plans to continue building the project in 2015. First oil from phase F is expected in the second half of 2016. Due to the substantial decline in crude oil prices, construction work on phase G has been deferred to preserve cash.

·                  Cenovus expects to continue to progress its plant optimization project at Christina Lake, with incremental production expected in the fourth quarter of 2015.

·                  In 2014, total capital investment at Christina Lake was $794 million, 15% higher compared with the previous year. Most of the investment was focused on expansion phases F and G, phase E well pad and facility construction as well as sustaining well programs that included the use of Cenovus’s Wedge WellTM technology. Capital was also directed to the plant optimization program.

 

Foster Creek

 

Production

 

·                  Foster Creek production exceeded the company’s guidance for the year, averaging 59,172 bbls/d net in 2014, 11% higher than in 2013. The increase was primarily due to improved performance at the operation’s facilities, optimization efforts and increased production from wells using the company’s Wedge WellTM technology. Fourth quarter production was 68,377 bbls/d net, up 30% compared with the same period in 2013. The strong operational performance continued in January with production averaging approximately 72,000 bbls/d.

·                  Phase F is ramping up as expected and ended the year with production of approximately 4,000 bbls/d net (8,000 bbls/d gross). Phase F has a design capacity of 30,000 bbls/d of gross production. Production is expected to ramp up over a period of 18 months from first oil, which was achieved last September.

·                  The SOR at Foster Creek was 2.6 in 2014, compared with 2.5 in 2013. The SOR is expected to range between 2.6 and 3.0 while expansion phases F and G are ramping up. After ramp up, the SOR is expected to drop below 2.5.

·                  Total operating costs at Foster Creek were 5% higher than in 2013 but were lower than the company’s forecast, largely due to better than expected production volumes and SOR coming in at the low end of guidance. Operating costs for 2014 averaged $16.55/bbl compared with $15.77/bbl in 2013 and Cenovus’s 2014 guidance of $17.50/bbl. Fuel costs had a significant impact on per-unit operating costs at Foster Creek in 2014, increasing $1.58/bbl, or 55% compared with 2013. The increase was due to higher natural gas prices and increased consumption compared with the previous year.

 

Q4 2014

 

5



 

·                  Non-fuel operating costs were down 6% to $12.09/bbl compared with $12.89/bbl in 2013, reflecting the increased production volumes.

·                  The netback the company received for its Foster Creek crude oil production was $44.95/bbl in 2014, a slight increase from the previous year. This was largely due to the higher average sales price the company received for its crude oil in 2014 compared with 2013.

 

Expansions

 

·                  Capital investment in 2014 was $796 million, similar to 2013. Investment during the year was focused on the completion of phase F, the construction of phases G and H, the drilling of sustaining wells and operational improvement projects.

·                  Cenovus plans to continue advancing phase G in 2015 and anticipates first oil in the first half of 2016. Due to the significant decrease in crude oil prices, construction work on phase H has been deferred to preserve cash.

·                  In the fourth quarter of 2014, Cenovus received regulatory approval for phase J, which could add approximately 50,000 bbls/d of gross production capacity.

 

Narrows Lake

 

·                  Engineering, procurement and construction work for phase A progressed in 2014.

·                  Cenovus invested $175 million at Narrows Lake, compared with $152 million in 2013.

·                  The company believes Narrows Lake has the potential to achieve total production capacity of 130,000 bbls/d. Narrows Lake is expected to be the industry’s first project to use a solvent aided process (SAP) on a commercial scale, combining butane with steam to improve oil recovery.

·                  In response to the substantial decline in crude oil prices, Cenovus has decided to defer further work at Narrows Lake to preserve cash. The company plans to take advantage of the slower pace of development to optimize its engineering and execution strategy with a focus on achieving the lowest capital efficiencies for the Narrows Lake project.

 

Emerging projects

 

Grand Rapids

 

·                  Cenovus continues to operate a SAGD pilot project at Grand Rapids with two producing well pairs. The third pilot well pair is expected to be completed in early March, and steam circulation is expected to begin in the second quarter of 2015. It is anticipated that data from these well pairs will be used to help determine the company’s development plan for Grand Rapids, subject to a recovery in crude oil prices.

·                  The company has almost completed the dismantling and moving of an existing SAGD facility that Cenovus purchased in 2014 and plans to relocate to the Grand Rapids site once the development plan has been finalized. The project has received regulatory approval for total production capacity of 180,000 bbls/d.

·                  Capital investment was $63 million at Grand Rapids in 2014, compared with $39 million in 2013.

 

Q4 2014

 

6



 

Telephone Lake

 

·                  Cenovus received approval during the fourth quarter from the Alberta Energy Regulator for its Telephone Lake oil sands project located in northern Alberta.

·                  In 2014, the company invested $112 million at Telephone Lake, compared with $93 million in 2013. The 2014 investment program included the drilling of 45 stratigraphic test wells. Most of the planned development at Telephone Lake in 2015 has been deferred to preserve cash. The company continues to review development options to help ensure the lowest capital efficiencies possible for the project.

 

Conventional Oil

 

Cenovus has tight oil opportunities in Alberta as well as the established Weyburn operation in Saskatchewan that uses carbon dioxide injection to enhance oil recovery. Cenovus also produces conventional heavy oil from the Wabiskaw formation at its 100%-owned Pelican Lake operation in northern Alberta. Cenovus has been injecting polymer since 2006 to enhance production from the reservoir, which is also under waterflood.

 

·                  Total conventional oil production declined 2% to 75,298 bbls/d in 2014 compared with the previous year. Increased production from the company’s successful horizontal well program in southern Alberta and a slight rise in Pelican Lake production was more than offset by expected natural declines and the sale of the company’s Lower Shaunavon asset in 2013 as well as a portion of its Bakken and Wainwright properties in 2014. Together, these assets produced approximately 2,200 bbls/d in 2014 compared with approximately 5,200 bbls/d in 2013. Total fourth quarter production declined 1% to 73,964 bbls/d compared with the same quarter in 2013. January production averaged more than 75,000 bbls/d.

·                  Production at Pelican Lake in 2014 averaged 24,924 bbls/d, 3% higher compared with a year earlier due to increased response from the polymer flood program and additional infill wells coming online, partially offset by a planned turnaround. Fourth quarter production rose 6% to 25,906 bbls/d compared with the same period a year earlier.

·                  Production from Weyburn averaged 16,196 bbls/d net compared with 16,361 bbls/d net in 2013. Fourth quarter production declined 2% to 16,050 bbls/d compared with the same period a year earlier.

·                  As previously announced, Cenovus has suspended the majority of its conventional drilling program in southern Alberta and Saskatchewan for 2015. This suspension, along with the asset dispositions, is expected to reduce production to between 66,000 bbls/d and 70,000 bbls/d for 2015 compared with approximately 75,000 bbls/d in 2014.

·                  Operating costs for Cenovus’s conventional oil operations were $18.81/bbl, a 7% increase from $17.61/bbl in 2013. The increase was primarily due to higher costs for chemicals, lower production volumes, increased expenses for fluid, waste handling and trucking as well as repairs and maintenance. This was partially offset by lower electricity costs.

·                  Cenovus invested $812 million in its conventional oil assets in 2014, compared with approximately $1.2 billion a year earlier. These assets generated $548 million of operating cash flow in excess of capital investment in 2014.

 

Q4 2014

 

7



 

Natural Gas

 

Daily production

 

 

 

2014

 

2013

 

2012

 

(Before royalties)
(MMcf/d)

 

Full
Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Full
Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Full
Year

 

Natural gas

 

488

 

479

 

489

 

507

 

476

 

529

 

514

 

523

 

536

 

545

 

594

 

 

Cenovus has a solid base of established, reliable natural gas properties in Alberta. These properties are managed as financial assets, not production assets, generating operating cash flow well in excess of their ongoing capital investment requirements. The natural gas business also acts as an economic hedge against price fluctuations because natural gas fuels the company’s oil sands and refining operations.

 

·                  Natural gas production averaged 488 million cubic feet per day (MMcf/d) in 2014, down 8% compared with the previous year, driven by expected natural declines and the company’s decision to focus capital investment on its crude oil assets. Production was 479 MMcf/d in the fourth quarter of 2014, a decline of 7% from the same period in 2013.

·                  The company invested $34 million in its natural gas assets in 2014, up from $27 million in 2013. The assets generated $519 million in operating cash flow in excess of capital investment in 2014.

·                  Cenovus’s average realized sales price for natural gas, including hedges, was $4.41 per thousand cubic feet (Mcf) compared with $3.52 per Mcf in 2013.

·                  Higher cash flow from natural gas more than offset the increase in fuel costs at Cenovus’s operations in 2014 because the company produced more natural gas than it consumed at its oil sands and refining operations. Natural gas use at Cenovus’s operations is forecast to be about 180 MMcf/d in 2015.

 

Market Access

 

Cenovus is concentrating on finding new customers in North America and around the world and is working to enhance its ability to move its oil to these customers. The company continues to support proposed pipelines to Canada’s east and west coasts as well as to the U.S. to provide additional shipping capacity for its expected production growth. To complement its pipeline strategy, Cenovus takes a portfolio approach to marketing and transportation that also includes rail.

 

·                  Cenovus now has 30,000 bbls/d of crude oil rail loading capacity. On average, the company transported approximately 10,000 bbls/d of crude oil by rail in 2014 to markets in Canada and the U.S., including 47 unit train shipments. Cenovus also began taking delivery of 825 coiled and insulated rail cars in the fourth quarter to further support its rail strategy.

·                  As part of its oil sands partnership with ConocoPhillips, Cenovus is responsible for marketing the total gross production from its Christina Lake and Foster Creek projects. To ensure adequate capacity for expected future production growth from these projects, the company has been securing additional pipeline capacity. This

 

Q4 2014

 

8



 

includes a long-term transportation agreement signed with Inter Pipeline (IPL) to ship up to 500,000 bbls/d of oil blend via the recently completed Cold Lake pipeline expansion. Deliveries on the Cold Lake expansion began in early 2015.

·                  Cenovus also has 50,000 bbls/d of contracted capacity on Enbridge’s Flanagan South system, increasing to 75,000 bbls/d in 2018. Initial deliveries on Flanagan South, which provides additional pipeline access to the U.S. Gulf Coast, began in December.

·                  In combination, this additional transportation capacity via rail and on the Cold Lake and Flanagan South pipeline systems is expected to increase per-barrel transportation costs at Foster Creek and Christina Lake to about $8.00/bbl in 2015 from approximately $3.00/bbl in 2014. Longer term, these transportation initiatives should allow Cenovus to capture higher pricing for a portion of its production. The increase in transportation costs on the Cold Lake pipeline is expected to be temporary. As the company’s planned expansion phases come online at Foster Creek, incremental production growth is expected to reduce per-barrel costs.

·                  Cenovus continues to use its firm service capacity of 11,500 bbls/d on the existing Trans Mountain pipeline, giving the company access to the West Coast.

·                  The company has also committed to move 200,000 bbls/d on TransCanada’s proposed Energy East pipeline, has additional shipping capacity of 175,000 bbls/d on planned pipelines to the West Coast and has 75,000 bbls/d of committed capacity on TransCanada’s proposed Keystone XL system.

 

Refining

 

Cenovus’s refining operations allow the company to capture value from crude oil production through to refined products such as diesel, gasoline and jet fuel. This integrated strategy provides a natural economic hedge to discounted crude oil prices by providing lower feedstock costs to the Wood River Refinery in Illinois and the Borger Refinery in Texas, which Cenovus jointly owns with the operator, Phillips 66.

 

Financial

 

·                  Operating cash flow from refining was $201 million for the year, an 82% decline from $1.1 billion in 2013. The year-over-year decline was largely due to significant changes in benchmark crude oil prices in the fourth quarter of 2014. A narrowing of the Brent-WTI price differential contributed to lower average market crack spreads for the year. In addition, refining margins were negatively impacted by higher heavy crude oil feedstock costs.

·                  Refining results were also affected by an inventory writedown of $110 million recorded in the fourth quarter of 2014, reflecting the significant decline in forecast refined product and crude oil prices.

·                  Cenovus’s refining operating cash flow is calculated on a first-in, first-out (FIFO) inventory accounting basis. Using the last-in, first-out (LIFO) accounting method employed by most U.S. refiners, Cenovus’s operating cash flow from refining would have been approximately $101 million higher in 2014, excluding the impact of inventory writedowns. In the fourth quarter, the company’s operating cash flow from refining would have been approximately $163 million higher using the LIFO accounting method.

·                  Capital investment was $162 million compared with $106 million a year earlier.

 

Q4 2014

 

9



 

Operations

 

·                  Cenovus’s refineries processed an average of 423,000 bbls/d gross in 2014, a 4% decrease from 2013, due to planned and unplanned outages in 2014.

·                  Together, the two refineries processed an average of 199,000 bbls/d gross of heavy oil in 2014, compared with 222,000 bbls/d gross in 2013. The decline was primarily a result of the decision to process higher volumes of medium crude oil due to more favourable economics.

·                  The refineries produced an average of 445,000 bbls/d gross of refined products in 2014, a 4% decrease from the previous year.

 

Reserves and Contingent Resources

 

All of Cenovus’s reserves and resources are evaluated each year by independent qualified reserves evaluators (IQREs).

 

·                  At year-end 2014, Cenovus had total proved reserves of 2.4 billion BOE, an increase of 4% compared with 2013.

·                  Proved bitumen reserves for 2014 were up 7% compared with 2013 to approximately two billion bbls, while proved plus probable bitumen reserves increased 30% to approximately 3.3 billion bbls. This increase in proved reserves was primarily due to an area expansion at Foster Creek and improved performance at Christina Lake. These increases, plus additional probable reserves contained in the Foster Creek area expansion and the significant area expansion at Christina Lake, drove the growth in proved plus probable reserves.

·                  Economic bitumen best estimate contingent resources fell to 9.3 billion bbls, declining approximately 5% from 2013 as a result of significant conversions to proved and probable reserves. For additional information on the company’s contingent resources, see Oil and Gas Information in the Advisory.

·                  Proved light and medium oil plus natural gas liquids (NGLs) reserves increased 4% to 120 million bbls, while proved heavy oil reserves declined approximately 13% due to the deferral of drilling at Pelican Lake and the sale of part of the Wainwright property. Natural gas proved reserves declined about 8% compared with 2013 as Cenovus continued to focus capital on developing its oil assets. As expected, this reallocation of capital has resulted in natural gas production outpacing reserves additions.

·                  Cenovus’s 2014 proved finding and development (F&D) costs, excluding changes in future development costs, were $13.39/BOE, down from $14.51/BOE in 2013, due to reduced capital spending while maintaining reserves additions. The three-year average F&D costs were $11.77/BOE, excluding changes in future development costs. The 2014 recycle ratio was 2.8 times.

·                  For Cenovus’s proved reserves, the IQREs have estimated the company’s total future development costs to be $8.44/BOE, or $6.55/BOE on a de-escalated basis.

·                  Cenovus achieved production replacement of 193% in 2014.

·                  The overall proved reserves life index is approximately 23 years. The magnitude of the company’s bitumen assets is significant with a bitumen proved reserves life index of 42 years, down 14% due to the company’s increasing bitumen production. The conventional oil and NGLs proved reserves life is approximately 11 years.

 

Q4 2014

 

10



 

Proved reserves reconciliation

 

(Before royalties)

 

Bitumen 
(MMbbls)

 

Heavy Oil
(MMbbls)

 

Light & Medium
Oil & NGLs 
(MMbbls)

 

Natural Gas &
CBM
(Bcf)

 

Start of 2014

 

1,846

 

179

 

115

 

865

 

Extensions & improved recovery

 

108

 

14

 

17

 

23

 

Technical revisions

 

63

 

(13

)

1

 

98

 

Economic factors

 

0

 

0

 

0

 

(12

)

Acquisitions

 

0

 

0

 

0

 

2

 

Divestitures

 

0

 

(10

)

(1

)

(5

)

Production1

 

(47

)

(14

)

(12

)

(175

)

End of 2014

 

1,970

 

156

 

120

 

796

 

% Change

 

7

 

(13

)

4

 

(8

)

Developed

 

238

 

116

 

98

 

792

 

Undeveloped

 

1,732

 

40

 

22

 

4

 

Total proved

 

1,970

 

156

 

120

 

796

 

Total probable

 

1,330

 

123

 

46

 

260

 

Total proved plus probable

 

3,300

 

279

 

166

 

1,056

 

 


1 Production used for the reserves reconciliation differs from reported production as it includes Cenovus gas volumes provided to the FCCL Partnership for steam generation, but does not include royalty interest production. See the Advisory — Oil and Gas Information for more information about royalty interest production.

 

Proved reserves costs1

 

(Before royalties)

 

2014

 

2013

 

3 Year

 

Capital Investment ($ millions)

 

 

 

 

 

 

 

Finding and Development

 

2,782

 

3,026

 

8,821

 

Finding, Development and Acquisitions

 

2,800

 

3,058

 

8,985

 

Proved Reserves Additions2 (MMBOE)

 

 

 

 

 

 

 

Finding and Development

 

208

 

208

 

749

 

Finding, Development and Acquisitions

 

208

 

208

 

751

 

Proved Reserves Costs2 ($/BOE)

 

 

 

 

 

 

 

Finding and Development3

 

13.39

 

14.51

 

11.77

 

Finding, Development and Acquisitions4

 

13.46

 

14.67

 

11.97

 

 


1 Finding and Development Cost calculations presented in the table do not include changes in future development costs. See the Advisory - Finding and Development Costs - for a full description of the methods used to calculate Finding and Development Costs which include the change in future development costs.

2 Reserves Additions for Finding and Development are calculated by summing technical revisions, extensions and improved recovery, discoveries and economic factors. Reserves Additions for Finding, Development and Acquisitions are calculated by summing Reserves Additions for Finding and Development and additions from acquisitions. See the Advisory — Oil and Gas Information.

Finding and Development Costs without changes in future development costs is equal to Finding and Development Capital Investment divided by Finding and Development Reserves Additions.

4 Finding, Development and Acquisitions without changes in future development costs is equal to Finding, Development and Acquisitions Capital Investment divided by Finding, Development and Acquisitions Reserves Additions.

 

Q4 2014

 

11



 

Financial

 

Dividend

 

The Cenovus Board of Directors declared a first quarter dividend of $0.2662 per share, payable on March 31, 2015 to common shareholders of record as of March 13, 2015. Based on the February 11, 2015 closing share price on the Toronto Stock Exchange of $24.68, this represents an annualized yield of about 4.3%. Declaration of dividends is at the sole discretion of the Board. Cenovus’s continued commitment to a meaningful dividend is an important aspect of its strategy to focus on increasing total shareholder return.

 

To help further support balance sheet flexibility, the company has approved an update to its dividend reinvestment plan (DRIP), which permits shareholders to automatically reinvest cash dividends paid on their common shares in additional common shares. Cenovus intends to offer shareholders who wish to take advantage of the DRIP a 3% discount to the average market price for its shares. The company plans to issue common shares under the DRIP from treasury.

 

Cash flow, earnings and capital investment

 

·                  Cenovus generated $3.5 billion in cash flow for the year, 4% lower than in 2013, largely due to the significant change in benchmark crude oil prices in the fourth quarter of 2014. Between September 30, 2014 and December 31, 2014, Brent crude, WTI and WCS prices fell between 40% and 50%. On an annual basis, average Brent crude prices declined approximately 9% in 2014, compared with the previous year, while average WTI prices fell approximately 5% and WCS prices increased 1%.

·                  Operating cash flow was $4.2 billion in 2014, a decline of 7% compared with 2013. Approximately $3.9 billion of that operating cash flow was generated by Cenovus’s oil and natural gas producing assets in 2014. Operating cash flow from the company’s refining business was $201 million.

·                  For the year, operating cash flow in excess of capital invested was $36 million from crude oil production at the company’s oil sands projects, $548 million from conventional oil, $519 million from natural gas and $39 million from refining.

·                  Operating earnings were $633 million in 2014, a 46% decrease compared with 2013, primarily due to a $497 million, or $0.66/share, goodwill impairment. The goodwill impairment, associated with the company’s Pelican Lake asset, is due to a decline in forecast benchmark crude oil prices and a slowing of the long-term development plan for the project.

·                  The company also recorded an impairment on property, plant and equipment which totalled $65 million, or $0.06/share, including $52 million on equipment Cenovus doesn’t plan to use in the future and doesn’t expect to be able to sell for its carrying value. In addition, Cenovus wrote down the value of crude oil and refined product inventories by $131 million, or $0.11/share, the majority of which was in its refining segment, and had $86 million, or $0.08/share, in exploration expense. The majority of the exploration expense was related to a determination that certain tight oil exploration assets weren’t commercially viable.

·                  Cenovus’s net earnings for the year were $744 million, an increase of 12% from the previous year.

·                  Capital investment was $3.1 billion, a 6% decline from 2013. Approximately two-thirds of the investment was at the company’s oil sands operations as it progressed expansion phases at Christina Lake and Foster Creek as well as construction at

 

Q4 2014

 

12



 

Narrows Lake. Most of the remaining capital investment was directed to the company’s conventional oil business, which focused on tight oil development, facilities work and the expansion of the polymer flood at Pelican Lake.

 

Risk management, G&A expenses and financial ratios

 

·                  In the fourth quarter, Cenovus added Brent fixed price contracts for the first half of 2015 of 1,000 bbls/d at an average price of $100.25/bbl and 6,000 bbls/d at US$65.03/bbl. The company also added natural gas AECO fixed price contracts for 149 MMcf/d at an average price of $3.86/Mcf.

·                  In 2014, total realized gains on risk management were $66 million and unrealized gains were $596 million, driven by the decline in average crude oil and natural gas benchmark prices relative to Cenovus’s contract prices.

·                  Cenovus received an average realized price, including hedging, of $71.85/bbl for its oil. The average realized price for natural gas, including hedging, was $4.41/Mcf.

·                  General and administrative (G&A) expenses were $3.49/BOE for the year, compared with $3.58/BOE in 2013 due to increased production volumes.

·                  Over the long term, Cenovus continues to target a debt to capitalization ratio of between 30% and 40% and a debt to adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) ratio of between 1.0 and 2.0 times. At December 31, 2014, the company’s debt to capitalization ratio was 35% and debt to adjusted EBITDA, on a trailing 12-month basis, was 1.4 times.

 

Operating earnings1

 

(for the period ended December 31)
($ millions, except per share amounts)

 

2014
Q4

 

2013
Q4

 

2014
Full Year

 

2013
Full Year

 

Earnings (loss) before income tax

 

 

 

 

 

 

 

 

 

Add back (deduct):

 

(520

)

(22

)

1,195

 

1,094

 

Unrealized risk management (gains) losses2

 

(416

)

219

 

(596

)

415

 

Non-operating unrealized foreign exchange (gains) losses3

 

186

 

(39

)

458

 

52

 

Realized foreign exchange loss on Partnership contribution

 

 

146

 

 

146

 

(Gains) losses on divestiture of assets

 

1

 

 

(156

)

1

 

Operating earnings (loss), before income tax

 

(749

)

304

 

901

 

1,708

 

Income tax expense (recovery)

 

(159

)

92

 

268

 

537

 

Operating earnings

 

(590

)

212

 

633

 

1,171

 

 


1 Operating earnings is a non-GAAP measure as defined in the Advisory.

2 The unrealized risk management (gains) losses include the reversal of unrealized (gains) losses recognized in prior periods.

3 Includes unrealized foreign exchange (gains) losses on translation of U.S. dollar denominated notes issued from Canada and the Partnership Contribution Receivable and foreign exchange (gains) losses on settlement of intercompany transactions.

 

Conference Call Today

9 a.m. Mountain Time (11 a.m. Eastern Time)

Cenovus will host a conference call today, February 12, 2015, starting at 9 a.m. MT (11 a.m. ET). To participate, please dial 888-231-8191 (toll-free in North America) or 647-427-7450 approximately 10 minutes prior to the conference call. A live audio webcast of the conference call will also be available via cenovus.com. The webcast will be archived for approximately 90 days.

 

Q4 2014

 

13



 

ADVISORY

FINANCIAL INFORMATION

 

Basis of Presentation Cenovus reports financial results in Canadian dollars and presents production volumes on a net to Cenovus before royalties basis, unless otherwise stated. Cenovus prepares its financial statements in accordance with International Financial Reporting Standards (IFRS).

 

Non-GAAP Measures This news release contains references to non-GAAP measures as follows:

 

·                  Operating cash flow is defined as revenues, less purchased product, transportation and blending, operating expenses, production and mineral taxes plus realized gains, less realized losses on risk management activities and is used to provide a consistent measure of the cash generating performance of the company’s assets and improves the comparability of Cenovus’s underlying financial performance between periods. Items within the Corporate and Eliminations segment are excluded from the calculation of operating cash flow.

·                  Cash flow is defined as cash from operating activities excluding net change in other assets and liabilities and net change in non-cash working capital, both of which are defined on the Consolidated Statement of Cash Flows in Cenovus’s interim and annual Consolidated Financial Statements.

·                  Free cash flow is defined as cash flow less capital investment.

·                  Operating earnings is used to provide a consistent measure of the comparability of our underlying financial performance between periods by removing non-operating items. Operating earnings is defined as earnings before income tax excluding gain (loss) on discontinuance, gain on bargain purchase, unrealized risk management gains (losses) on derivative instruments, unrealized foreign exchange gains (losses) on translation of U.S. dollar denominated notes issued from Canada and the Partnership Contribution Receivable, foreign exchange gains (losses) on settlement of intercompany transactions, gains (losses) on divestiture of assets, less income taxes on operating earnings.

·                  Debt to capitalization and debt to adjusted EBITDA are two ratios that management uses to steward the company’s overall debt position as measures of the company’s overall financial strength. Debt is defined as short-term borrowings and long-term debt, including the current portion, excluding any amounts with respect to the partnership contribution payable and receivable. Capitalization is a non-GAAP measure defined as debt plus shareholders’ equity. Adjusted EBITDA is defined as earnings before finance costs, interest income, income tax expense, depreciation, depletion and amortization, asset impairments, unrealized gain or loss on risk management, foreign exchange gains or losses, gains or losses on divestiture of assets and other income and loss, calculated on a trailing 12-month basis.

 

These measures have been described and presented in this news release in order to provide shareholders and potential investors with additional information regarding Cenovus’s liquidity and its ability to generate funds to finance its operations. For further information, refer to Cenovus’s most recent Management’s Discussion & Analysis (MD&A) available at cenovus.com.

 

Q4 2014

 

14



 

OIL AND GAS INFORMATION

 

The estimates of reserves and resources data and related information were prepared effective December 31, 2014 by independent qualified reserves evaluators (“IQREs”), based on the Canadian Oil and Gas Evaluation Handbook and in compliance with the requirements of National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities. Estimates are presented using McDaniel & Associates Consultants Ltd. (“McDaniel”) January 1, 2015 price forecast. Cenovus holds significant fee title rights which generate production for the company’s account from third parties leasing those lands. The before royalties volumes presented in the reserves reconciliation (i) do not include reserves associated with this production and (ii) the production differs from other publicly reported production as it includes Cenovus gas volumes provided to the FCCL Partnership for steam generation, but does not include royalty interest production.

 

Resources Information

 

Best estimate is considered to be the best estimate of the quantity of resources that will actually be recovered. It is equally likely that the actual remaining quantities recovered will be greater or less than the best estimate. Those resources that fall within the best estimate have a 50% probability that the actual quantities recovered will equal or exceed the estimate.

 

Contingent resources are those quantities of bitumen estimated, as of a given date, to be potentially recoverable from known accumulations using established technology or technology under development, but which are not currently considered to be commercially recoverable due to one or more contingencies. Contingencies may include such factors as economic, legal, environmental, political and regulatory matters or a lack of markets. It is also appropriate to classify as contingent resources the estimated discovered recoverable quantities associated with a project in the early evaluation stage. Contingent resources are further classified in accordance with the level of certainty associated with the estimates and may be sub-classified based on project maturity and/or characterized by their economic status. The McDaniel estimates of contingent resources have not been adjusted for risk based on the chance of development. There is no certainty that it will be commercially viable to produce any portion of the contingent resources.

 

Economic contingent resources are those contingent resources that are currently economically recoverable based on specific forecasts of commodity prices and costs. Economic contingent resources are estimated using volumetric calculations of the in-place quantities, combined with performance from analog reservoirs. Existing SAGD projects that are producing from the McMurray-Wabiskaw formations are used as performance analogs at Foster Creek and Christina Lake. Other regional analogs are used for contingent resources estimation in the Cretaceous Grand Rapids formation at the Grand Rapids property in the Pelican Lake region, in the McMurray formation at the Telephone Lake property in the Borealis region and in the Clearwater formation in the Foster Creek region.

 

Contingencies which must be overcome to enable the reclassification of contingent resources as reserves can be categorized as economic, non-technical and technical. The Canadian Oil and Gas Evaluation Handbook identifies non-technical contingencies as legal, environmental, political and regulatory matters or a lack of markets. Technical contingencies include available infrastructure and project justification. The outstanding contingencies applicable to our disclosed economic contingent resources do not include economic contingencies.

 

Q4 2014

 

15



 

Our bitumen contingent resources are located in four general regions: Foster Creek, Christina Lake, Borealis and Greater Pelican. Further information in respect of contingencies faced in these four regions is included in our Annual Information Form.

 

Barrels of Oil Equivalent Certain natural gas volumes have been converted to barrels of oil equivalent (BOE) on the basis of six Mcf to one bbl. BOE may be misleading, particularly if used in isolation. A conversion ratio of one bbl to six Mcf is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent value equivalency at the wellhead.

 

Netbacks reported in this news release are calculated as set out in the AIF. Heavy oil prices and transportation and blending costs exclude the costs of purchased condensate, which is blended with heavy oil. For 2014, the cost of condensate on a per barrel of unblended crude oil basis was as follows: Christina Lake - $45.45 and Foster Creek - $42.01.

 

Finding and Development Costs Finding and development costs disclosed in this news release and used for calculating our recycle ratio do not include the change in estimated future development costs. Cenovus uses finding and development costs without changes in estimated future development costs as an indicator of relative performance to be consistent with the methodology accepted within the oil and gas industry.

 

Finding and development costs for proved reserves, excluding the effects of acquisitions and dispositions but including the change in estimated future development costs were $31.65/BOE for the year ended December 31, 2014, $32.97/BOE for the year ended December 31, 2013 and averaged $29.27/BOE for the three years ended December 31, 2014. Finding and development costs for proved plus probable reserves, excluding the effects of acquisitions and dispositions but including the change in estimated future development costs were $19.38/BOE for the year ended December 31, 2014, $40.85/BOE for the year ended December 31, 2013 and averaged $22.98/BOE for the three years ended December 31, 2014. These finding and development costs were calculated by dividing the sum of exploration costs, development costs and changes in future development costs in the particular period by the reserves additions (the sum of extensions and improved recovery, discoveries, technical revisions and economic factors) in that period. The aggregate of the exploration and development costs incurred in a particular period and the change during that period in estimated future development costs generally will not reflect total finding and development costs related to reserves additions for that period.

 

FORWARD-LOOKING INFORMATION

 

This document contains certain forward-looking statements and other information (collectively “forward-looking information”) about Cenovus’s current expectations, estimates and projections, made in light of the company’s experience and perception of historical trends. Forward-looking information in this document is identified by words such as “anticipate”, “believe”, “expect”, “plan”, “forecast” or “F”, “target”, “projected”,  “future”, “could”, “should”, “focus”, “proposed”, “schedule”, “potential”, “capacity”, “may”, “strategy” or similar expressions and includes suggestions of future outcomes, including statements about: growth strategy and related schedules; projections contained in the company’s 2015 guidance; anticipated finding and development costs; expected reserves and resources additions; forecast operating and financial results; planned capital expenditures; project capacities; expected future production, including the timing, stability or growth thereof; future cost savings and project costs, including relative to

 

Q4 2014

 

16



 

the industry; potential options with respect to maximizing the value of the company’s royalty fee lands; forecast natural gas use at operations; expected SOR; expected increase in production capacity through optimization activity; operating cash flow relative to ongoing capital investment requirements for properties; expected future refining capacity; broadening market access; improving cost structures; dividend plans and dividend strategy, including with respect to the dividend reinvestment plan; anticipated timelines for future regulatory, partner or internal approvals; future impact of regulatory measures; forecasted commodity prices; future use and development of technology; targeted future debt to capitalization and debt to adjusted EBITDA; and projected shareholder value and total shareholder return. Readers are cautioned not to place undue reliance on forward-looking information as the company’s actual results may differ materially from those expressed or implied.

 

Developing forward-looking information involves reliance on a number of assumptions and consideration of certain risks and uncertainties, some of which are specific to Cenovus and others that apply to the industry generally.

 

The factors or assumptions on which the forward-looking information is based include: assumptions disclosed in Cenovus’s current guidance, available at cenovus.com; projected capital investment levels, the flexibility of capital spending plans and the associated source of funding; estimates of quantities of oil, bitumen, natural gas and liquids from properties and other sources not currently classified as proved; the company’s ability to obtain necessary regulatory and partner approvals; the successful and timely implementation of capital projects or stages thereof; the company’s ability to generate sufficient cash flow from operations to meet the company’s current and future obligations; and other risks and uncertainties described from time to time in the filings Cenovus makes with securities regulatory authorities.

 

2015 guidance, available at cenovus.com, is based on an average diluted number of shares outstanding of approximately 760 million. It assumes: Brent US$53.50/bbl, WTI US$50.50/bbl; Western Canada Select US$36.25/bbl; NYMEX US$3.00/MMBtu; AECO $2.70/GJ; Chicago 3-2-1 Crack Spread US$11.75/bbl; Exchange Rate of $0.83 US$/C$.

 

Underlying assumptions in Cenovus’s calculation of supply costs include: price forecast and associated royalties, capital costs, operating expenses, reservoir performance and discount rates. The company’s supply costs are estimated using these assumptions to generate a long-term WTI price that provides a project-specific after-tax rate of return of at least 9% on future capital investment.

 

The risk factors and uncertainties that could cause Cenovus’s actual results to differ materially include: volatility of and assumptions regarding oil and gas prices; the effectiveness of the company’s risk management program, including the impact of derivative financial instruments, the success of the company’s hedging strategies and the sufficiency of the company’s liquidity position; the accuracy of cost estimates; fluctuations in commodity prices, currency and interest rates; fluctuations in product supply and demand; market competition, including from alternative energy sources; risks inherent in the company’s marketing operations, including credit risks; maintaining desirable ratios of debt to adjusted EBITDA as well as debt to capitalization; the company’s ability to access various sources of debt and equity capital, generally, and on terms acceptable to Cenovus; changes in credit ratings applicable to Cenovus or any of its securities; changes to the company’s dividend plans or strategy, including the dividend reinvestment plan;

 

Q4 2014

 

17



 

accuracy of reserves, resources and future production estimates; Cenovus’s ability to replace and expand oil and gas reserves; Cenovus’s ability to maintain its relationships with its partners and to successfully manage and operate its integrated heavy oil business; reliability of the company’s assets; potential disruption or unexpected technical difficulties in developing new products and manufacturing processes; refining and marketing margins; potential failure of new products to achieve acceptance in the market; unexpected cost increases or technical difficulties in constructing or modifying manufacturing or refining facilities; unexpected difficulties in producing, transporting or refining crude oil into petroleum and chemical products; risks associated with technology and its application to Cenovus’s business; the timing and the costs of well and pipeline construction; the company’s ability to secure adequate product transportation, including sufficient crude-by-rail or other alternate transportation; changes in the regulatory framework in any of the locations in which Cenovus operates, including changes to the regulatory approval process and land-use designations, royalty, tax, environmental, greenhouse gas, carbon and other laws or regulations, or changes to the interpretation of such laws and regulations, as adopted or proposed, the impact thereof and the costs associated with compliance; the expected impact and timing of various accounting pronouncements, rule changes and standards on Cenovus’s business,  financial results and its Consolidated Financial Statements; changes in the general economic, market and business conditions; the political and economic conditions in the countries in which Cenovus operates; the occurrence of unexpected events such as war, terrorist threats and the instability resulting therefrom; and risks associated with existing and potential future lawsuits and regulatory actions against Cenovus.

 

Readers are cautioned that the foregoing lists are not exhaustive and are made as at the date hereof. For a full discussion of our material risk factors, see “Risk Factors” in Cenovus’s most recent Annual Information Form/Form 40-F, “Risk Management” in Cenovus’s current and annual MD&A and risk factors described in other documents Cenovus files from time to time with securities regulatory authorities, all of which are available on SEDAR at sedar.com, EDGAR at sec.gov and the company’s website at cenovus.com.

 

TM denotes a trademark of Cenovus Energy Inc.

 

Cenovus Energy Inc.

 

Cenovus Energy Inc. is a Canadian integrated oil company. It is committed to applying fresh, progressive thinking to safely and responsibly unlock energy resources the world needs. Operations include oil sands projects in northern Alberta, which use specialized methods to drill and pump the oil to the surface, and established natural gas and oil production in Alberta and Saskatchewan. The company also has 50% ownership in two U.S. refineries. Cenovus shares trade under the symbol CVE, and are listed on the Toronto and New York stock exchanges. Its enterprise value is approximately $24 billion. For more information, visit cenovus.com.

 

Find Cenovus on Facebook, Twitter, LinkedIn, YouTube and Instagram.

 

Q4 2014

 

18



 

CENOVUS CONTACTS:

 

 

 

Investor Relations

Media

Susan Grey

Brett Harris

Director, Investor Relations

Media Lead

403-766-4751

403-766-3420

 

 

Graham Ingram

Reg Curren

Senior Analyst, Investor Relations

Senior Media Advisor

403-766-2849

403-766-2004

 

 

Anna Kozicky

General media line

Senior Analyst, Investor Relations

403-766-7751

403-766-4277

 

 

 

Steve Murray

 

Senior Analyst, Investor Relations

 

403-766-3382

 

 

Q4 2014

 

19



 

GRAPHIC

 

 

Cenovus Energy Inc.

 

Interim Consolidated Financial Statements
(unaudited)

 

For the Period Ended December 31, 2014

 

(Canadian Dollars)

 



 

CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (unaudited)

For the period ended December 31,

($ millions, except per share amounts)

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

Notes

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

1

 

 

 

 

 

 

 

 

 

Gross Sales

 

 

 

4,338

 

4,827

 

20,107

 

18,993

 

Less: Royalties

 

 

 

100

 

80

 

465

 

336

 

 

 

 

 

4,238

 

4,747

 

19,642

 

18,657

 

Expenses

 

1

 

 

 

 

 

 

 

 

 

Purchased Product

 

 

 

2,775

 

2,776

 

10,955

 

10,399

 

Transportation and Blending

 

 

 

577

 

592

 

2,477

 

2,074

 

Operating

 

 

 

486

 

474

 

2,066

 

1,798

 

Production and Mineral Taxes

 

 

 

10

 

5

 

46

 

35

 

(Gain) Loss on Risk Management

 

21

 

(567

)

142

 

(662

)

293

 

Depreciation, Depletion and Amortization

 

11

 

531

 

468

 

1,946

 

1,833

 

Goodwill Impairment

 

13

 

497

 

 

497

 

 

Exploration Expense

 

10

 

85

 

5

 

86

 

114

 

General and Administrative

 

 

 

67

 

81

 

358

 

349

 

Finance Costs

 

4

 

108

 

122

 

445

 

529

 

Interest Income

 

5

 

(2

)

(23

)

(33

)

(96

)

Foreign Exchange (Gain) Loss, Net

 

6

 

188

 

115

 

411

 

208

 

Research Costs

 

 

 

6

 

10

 

15

 

24

 

(Gain) Loss on Divestiture of Assets

 

12

 

1

 

 

(156

)

1

 

Other (Income) Loss, Net

 

 

 

(4

)

2

 

(4

)

2

 

Earnings (Loss) Before Income Tax

 

 

 

(520

)

(22

)

1,195

 

1,094

 

Income Tax Expense (Recovery)

 

7

 

(48

)

36

 

451

 

432

 

Net Earnings (Loss)

 

 

 

(472

)

(58

)

744

 

662

 

Other Comprehensive Income (Loss), Net of Tax

 

18

 

 

 

 

 

 

 

 

 

Items That Will Not be Reclassified to Profit or Loss:

 

 

 

 

 

 

 

 

 

 

 

Actuarial Gain (Loss) Relating to Pension and Other Post-Retirement Benefits

 

 

 

(7

)

(1

)

(18

)

14

 

Items That May be Reclassified to Profit or Loss:

 

 

 

 

 

 

 

 

 

 

 

Change in Value of Available for Sale Financial Assets

 

 

 

 

2

 

 

10

 

Foreign Currency Translation Adjustment

 

 

 

107

 

59

 

215

 

117

 

Total Other Comprehensive Income (Loss), Net of Tax

 

 

 

100

 

60

 

197

 

141

 

Comprehensive Income (Loss)

 

 

 

(372

)

2

 

941

 

803

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss) Per Common Share

 

8

 

 

 

 

 

 

 

 

 

Basic

 

 

 

$

(0.62

)

$

(0.08

)

$

0.98

 

$

0.88

 

Diluted

 

 

 

$

(0.62

)

$

(0.08

)

$

0.98

 

$

0.87

 

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

2



 

CONSOLIDATED BALANCE SHEETS (unaudited)

As at

($ millions)

 

 

 

 

 

December 31,

 

December 31,

 

 

 

Notes

 

2014

 

2013

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

 

 

883

 

2,452

 

Accounts Receivable and Accrued Revenues

 

 

 

1,582

 

1,874

 

Income Tax Receivable

 

 

 

28

 

15

 

Inventories

 

9

 

1,224

 

1,259

 

Risk Management

 

21

 

478

 

10

 

Current Assets

 

 

 

4,195

 

5,610

 

Exploration and Evaluation Assets

 

1,10

 

1,625

 

1,473

 

Property, Plant and Equipment, Net

 

1,11

 

18,563

 

17,334

 

Other Assets

 

 

 

70

 

68

 

Goodwill

 

1,13

 

242

 

739

 

Total Assets

 

 

 

24,695

 

25,224

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable and Accrued Liabilities

 

 

 

2,588

 

2,937

 

Income Tax Payable

 

 

 

357

 

268

 

Current Portion of Partnership Contribution Payable

 

14

 

 

438

 

Risk Management

 

21

 

12

 

136

 

Current Liabilities

 

 

 

2,957

 

3,779

 

Long-Term Debt

 

15

 

5,458

 

4,997

 

Partnership Contribution Payable

 

14

 

 

1,087

 

Risk Management

 

21

 

4

 

3

 

Decommissioning Liabilities

 

16

 

2,616

 

2,370

 

Other Liabilities

 

 

 

172

 

180

 

Deferred Income Taxes

 

 

 

3,302

 

2,862

 

Total Liabilities

 

 

 

14,509

 

15,278

 

Shareholders’ Equity

 

 

 

10,186

 

9,946

 

Total Liabilities and Shareholders’ Equity

 

 

 

24,695

 

25,224

 

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

3



 

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (unaudited)

($ millions)

 

 

 

Share
Capital

 

Paid in
Surplus

 

Retained
Earnings

 

AOCI (1)

 

Total

 

 

 

(Note 17)

 

 

 

 

 

(Note 18)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2012

 

3,829

 

4,154

 

1,730

 

69

 

9,782

 

Net Earnings

 

 

 

662

 

 

662

 

Other Comprehensive Income (Loss)

 

 

 

 

141

 

141

 

Total Comprehensive Income (Loss)

 

 

 

662

 

141

 

803

 

Common Shares Issued Under Stock Option Plans

 

31

 

 

 

 

31

 

Common Shares Cancelled

 

(3

)

3

 

 

 

 

Stock-Based Compensation Expense

 

 

62

 

 

 

62

 

Dividends on Common Shares

 

 

 

(732

)

 

(732

)

Balance as at December 31, 2013

 

3,857

 

4,219

 

1,660

 

210

 

9,946

 

Net Earnings

 

 

 

744

 

 

744

 

Other Comprehensive Income (Loss)

 

 

 

 

197

 

197

 

Total Comprehensive Income (Loss)

 

 

 

744

 

197

 

941

 

Common Shares Issued Under Stock Option Plans

 

32

 

 

 

 

32

 

Stock-Based Compensation Expense

 

 

72

 

 

 

72

 

Dividends on Common Shares

 

 

 

(805

)

 

(805

)

Balance as at December 31, 2014

 

3,889

 

4,291

 

1,599

 

407

 

10,186

 

 


(1) Accumulated Other Comprehensive Income (Loss).

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

4



 

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

For the period ended December 31,

($ millions)

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

Notes

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss)

 

 

 

(472

)

(58

)

744

 

662

 

Depreciation, Depletion and Amortization

 

11

 

531

 

468

 

1,946

 

1,833

 

Goodwill Impairment

 

13

 

497

 

 

497

 

 

Exploration Expense

 

10

 

85

 

5

 

86

 

50

 

Deferred Income Taxes

 

7

 

(37

)

33

 

359

 

244

 

Unrealized (Gain) Loss on Risk Management

 

21

 

(416

)

219

 

(596

)

415

 

Unrealized Foreign Exchange (Gain) Loss

 

6

 

190

 

(46

)

411

 

40

 

(Gain) Loss on Divestiture of Assets

 

12

 

1

 

 

(156

)

1

 

Unwinding of Discount on Decommissioning Liabilities

 

4,16

 

30

 

25

 

120

 

97

 

Other

 

 

 

(8

)

189

 

68

 

267

 

 

 

 

 

401

 

835

 

3,479

 

3,609

 

Net Change in Other Assets and Liabilities

 

 

 

(38

)

(30

)

(135

)

(120

)

Net Change in Non-Cash Working Capital

 

 

 

505

 

171

 

182

 

50

 

Cash From Operating Activities

 

 

 

868

 

976

 

3,526

 

3,539

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures — Exploration and Evaluation Assets

 

10

 

(81

)

(76

)

(279

)

(331

)

Capital Expenditures — Property, Plant and Equipment

 

11

 

(706

)

(824

)

(2,779

)

(2,938

)

Proceeds From Divestiture of Assets

 

12

 

1

 

16

 

276

 

258

 

Net Change in Investments and Other

 

14

 

(2

)

1,489

 

(1,583

)

1,486

 

Net Change in Non-Cash Working Capital

 

 

 

(10

)

33

 

15

 

6

 

Cash (Used in) Investing Activities

 

 

 

(798

)

638

 

(4,350

)

(1,519

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Cash Provided (Used) Before Financing Activities

 

 

 

70

 

1,614

 

(824

)

2,020

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

 

 

 

Net Issuance (Repayment) of Short-Term Borrowings

 

 

 

(139

)

(9

)

(18

)

(8

)

Issuance of U.S. Unsecured Notes

 

 

 

 

 

 

814

 

Repayment of U.S. Unsecured Notes

 

 

 

 

 

 

(825

)

Proceeds on Issuance of Common Shares

 

 

 

 

5

 

28

 

28

 

Dividends Paid on Common Shares

 

8

 

(201

)

(183

)

(805

)

(732

)

Other

 

 

 

 

 

(2

)

(3

)

Cash From (Used in) Financing Activities

 

 

 

(340

)

(187

)

(797

)

(726

)

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Exchange Gain (Loss) on Cash and Cash Equivalents Held in Foreign Currency

 

 

 

(3

)

1

 

52

 

(2

)

Increase (Decrease) in Cash and Cash Equivalents

 

 

 

(273

)

1,428

 

(1,569

)

1,292

 

Cash and Cash Equivalents, Beginning of Period

 

 

 

1,156

 

1,024

 

2,452

 

1,160

 

Cash and Cash Equivalents, End of Period

 

 

 

883

 

2,452

 

883

 

2,452

 

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

5



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

1. DESCRIPTION OF BUSINESS AND SEGMENTED DISCLOSURES

 

Cenovus Energy Inc. and its subsidiaries, (together “Cenovus” or the “Company”) are in the business of the development, production and marketing of crude oil, natural gas liquids (“NGLs”) and natural gas in Canada with refining operations in the United States (“U.S.”).

 

Cenovus is incorporated under the Canada Business Corporations Act and its shares are publicly traded on the Toronto (“TSX”) and New York (“NYSE”) stock exchanges. The executive and registered office is located at 2600, 500 Centre Street S.E., Calgary, Alberta, Canada, T2G 1A6. Information on the Company’s basis of preparation for these interim Consolidated Financial Statements is found in Note 2.

 

Management has determined the operating segments based on information regularly reviewed for the purposes of decision making, allocating resources and assessing operational performance by Cenovus’s chief operating decision makers. The Company evaluates the financial performance of its operating segments primarily based on operating cash flow. The Company’s reportable segments are:

 

·                  Oil Sands, which includes the development and production of Cenovus’s bitumen assets at Foster Creek, Christina Lake and Narrows Lake as well as projects in the early stages of development, such as Grand Rapids and Telephone Lake. The Athabasca natural gas assets also form part of this segment. Certain of the Company’s operated oil sands properties, notably Foster Creek, Christina Lake and Narrows Lake, are jointly owned with ConocoPhillips, an unrelated U.S. public company.

 

·                  Conventional, which includes the development and production of conventional crude oil, NGLs and natural gas in Alberta and Saskatchewan, including the heavy oil assets at Pelican Lake. This segment also includes the carbon dioxide enhanced oil recovery project at Weyburn and emerging tight oil opportunities.

 

·                  Refining and Marketing, which is responsible for transporting, selling and refining crude oil into petroleum and chemical products. Cenovus jointly owns two refineries in the U.S. with the operator Phillips 66, an unrelated U.S. public company. This segment coordinates Cenovus’s marketing and transportation initiatives to optimize product mix, delivery points, transportation commitments and customer diversification.

 

·                  Corporate and Eliminations, which primarily includes unrealized gains and losses recorded on derivative financial instruments, gains and losses on divestiture of assets, as well as other Cenovus-wide costs for general and administrative, financing activities and research costs. As financial instruments are settled, the realized gains and losses are recorded in the operating segment to which the derivative instrument relates. Eliminations relate to sales and operating revenues and purchased product between segments, recorded at transfer prices based on current market prices, and to unrealized intersegment profits in inventory.

 

Certain information provided for the prior year has been reclassified to conform to the presentation adopted for the year ended December 31, 2014.

 

The following tabular financial information presents the segmented information first by segment, then by product and geographic location.

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

6



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

A) Results of Operations — Segment and Operational Information

 

 

 

Oil Sands

 

Conventional

 

Refining and Marketing

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

1,064

 

1,075

 

657

 

692

 

2,773

 

3,223

 

Less: Royalties

 

55

 

38

 

45

 

42

 

 

 

 

 

1,009

 

1,037

 

612

 

650

 

2,773

 

3,223

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

 

 

 

 

2,931

 

2,939

 

Transportation and Blending

 

494

 

517

 

83

 

75

 

 

 

Operating

 

145

 

153

 

161

 

179

 

182

 

143

 

Production and Mineral Taxes

 

 

 

10

 

5

 

 

 

(Gain) Loss on Risk Management

 

(97

)

(31

)

(36

)

(36

)

(18

)

(10

)

Operating Cash Flow

 

467

 

398

 

394

 

427

 

(322

)

151

 

Depreciation, Depletion and Amortization

 

166

 

133

 

303

 

279

 

40

 

36

 

Goodwill Impairment

 

 

 

497

 

 

 

 

Exploration Expense

 

3

 

 

82

 

5

 

 

 

Segment Income

 

298

 

265

 

(488

)

143

 

(362

)

115

 

 

 

 

Corporate and
Eliminations

 

Consolidated

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

Gross Sales

 

(156

)

(163

)

4,338

 

4,827

 

Less: Royalties

 

 

 

100

 

80

 

 

 

(156

)

(163

)

4,238

 

4,747

 

Expenses

 

 

 

 

 

 

 

 

 

Purchased Product

 

(156

)

(163

)

2,775

 

2,776

 

Transportation and Blending

 

 

 

577

 

592

 

Operating

 

(2

)

(1

)

486

 

474

 

Production and Mineral Taxes

 

 

 

10

 

5

 

(Gain) Loss on Risk Management

 

(416

)

219

 

(567

)

142

 

 

 

418

 

(218

)

957

 

758

 

Depreciation, Depletion and Amortization

 

22

 

20

 

531

 

468

 

Goodwill Impairment

 

 

 

497

 

 

Exploration Expense

 

 

 

85

 

5

 

Segment Income (Loss)

 

396

 

(238

)

(156

)

285

 

General and Administrative

 

67

 

81

 

67

 

81

 

Finance Costs

 

108

 

122

 

108

 

122

 

Interest Income

 

(2

)

(23

)

(2

)

(23

)

Foreign Exchange (Gain) Loss, Net

 

188

 

115

 

188

 

115

 

Research Costs

 

6

 

10

 

6

 

10

 

(Gain) Loss on Divestiture of Assets

 

1

 

 

1

 

 

Other (Income) Loss, Net

 

(4

)

2

 

(4

)

2

 

 

 

364

 

307

 

364

 

307

 

Earnings (Loss) Before Income Tax

 

 

 

 

 

(520

)

(22

)

Income Tax Expense (Recovery)

 

 

 

 

 

(48

)

36

 

Net Earnings (Loss)

 

 

 

 

 

(472

)

(58

)

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

7



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

B) Financial Results by Upstream Product

 

 

 

Crude Oil (1)

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

1,054

 

1,053

 

478

 

544

 

1,532

 

1,597

 

Less: Royalties

 

53

 

38

 

43

 

40

 

96

 

78

 

 

 

1,001

 

1,015

 

435

 

504

 

1,436

 

1,519

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

494

 

517

 

77

 

70

 

571

 

587

 

Operating

 

139

 

145

 

110

 

126

 

249

 

271

 

Production and Mineral Taxes

 

 

 

9

 

4

 

9

 

4

 

(Gain) Loss on Risk Management

 

(97

)

(30

)

(34

)

(20

)

(131

)

(50

)

Operating Cash Flow

 

465

 

383

 

273

 

324

 

738

 

707

 

 


(1) Includes NGLs.

 

 

 

Natural Gas

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

9

 

14

 

164

 

145

 

173

 

159

 

Less: Royalties

 

2

 

 

2

 

2

 

4

 

2

 

 

 

7

 

14

 

162

 

143

 

169

 

157

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

 

 

6

 

5

 

6

 

5

 

Operating

 

5

 

6

 

48

 

52

 

53

 

58

 

Production and Mineral Taxes

 

 

 

1

 

1

 

1

 

1

 

(Gain) Loss on Risk Management

 

 

(1

)

(2

)

(16

)

(2

)

(17

)

Operating Cash Flow

 

2

 

9

 

109

 

101

 

111

 

110

 

 

 

 

Other

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

1

 

8

 

15

 

3

 

16

 

11

 

Less: Royalties

 

 

 

 

 

 

 

 

 

1

 

8

 

15

 

3

 

16

 

11

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

 

 

 

 

 

 

Operating

 

1

 

2

 

3

 

1

 

4

 

3

 

Production and Mineral Taxes

 

 

 

 

 

 

 

(Gain) Loss on Risk Management

 

 

 

 

 

 

 

Operating Cash Flow

 

 

6

 

12

 

2

 

12

 

8

 

 

 

 

Total Upstream

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

1,064

 

1,075

 

657

 

692

 

1,721

 

1,767

 

Less: Royalties

 

55

 

38

 

45

 

42

 

100

 

80

 

 

 

1,009

 

1,037

 

612

 

650

 

1,621

 

1,687

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

494

 

517

 

83

 

75

 

577

 

592

 

Operating

 

145

 

153

 

161

 

179

 

306

 

332

 

Production and Mineral Taxes

 

 

 

10

 

5

 

10

 

5

 

(Gain) Loss on Risk Management

 

(97

)

(31

)

(36

)

(36

)

(133

)

(67

)

Operating Cash Flow

 

467

 

398

 

394

 

427

 

861

 

825

 

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

8



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

C) Geographic Information

 

 

 

Canada

 

United States

 

Consolidated

 

For the three months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

2,269

 

2,270

 

2,069

 

2,557

 

4,338

 

4,827

 

Less: Royalties

 

100

 

80

 

 

 

100

 

80

 

 

 

2,169

 

2,190

 

2,069

 

2,557

 

4,238

 

4,747

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

541

 

497

 

2,234

 

2,279

 

2,775

 

2,776

 

Transportation and Blending

 

577

 

592

 

 

 

577

 

592

 

Operating

 

310

 

335

 

176

 

139

 

486

 

474

 

Production and Mineral Taxes

 

10

 

5

 

 

 

10

 

5

 

(Gain) Loss on Risk Management

 

(543

)

153

 

(24

)

(11

)

(567

)

142

 

 

 

1,274

 

608

 

(317

)

150

 

957

 

758

 

Depreciation, Depletion and Amortization

 

490

 

432

 

41

 

36

 

531

 

468

 

Goodwill Impairment

 

497

 

 

 

 

497

 

 

Exploration Expense

 

85

 

5

 

 

 

85

 

5

 

Segment Income

 

202

 

171

 

(358

)

114

 

(156

)

285

 

 

The Oil Sands and Conventional segments operate in Canada. Both of Cenovus’s refining facilities are located and carry on business in the U.S. The marketing of Cenovus’s crude oil and natural gas produced in Canada, as well as the third-party purchases and sales of product, is undertaken in Canada. Physical product sales that settle in the U.S. are considered to be export sales undertaken by a Canadian business. The Corporate and Eliminations segment is attributed to Canada, with the exception of the unrealized risk management gains and losses, which have been attributed to the country in which the transacting entity resides.

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

9



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

D) Results of Operations — Segment and Operational Information

 

 

 

Oil Sands

 

Conventional

 

Refining and Marketing

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

5,036

 

3,912

 

3,225

 

2,980

 

12,658

 

12,706

 

Less: Royalties

 

236

 

132

 

229

 

204

 

 

 

 

 

4,800

 

3,780

 

2,996

 

2,776

 

12,658

 

12,706

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

 

 

 

 

11,767

 

11,004

 

Transportation and Blending

 

2,131

 

1,749

 

346

 

325

 

 

 

Operating

 

647

 

555

 

718

 

708

 

707

 

540

 

Production and Mineral Taxes

 

 

 

46

 

35

 

 

 

(Gain) Loss on Risk Management

 

(38

)

(37

)

(1

)

(104

)

(27

)

19

 

Operating Cash Flow

 

2,060

 

1,513

 

1,887

 

1,812

 

211

 

1,143

 

Depreciation, Depletion and Amortization

 

625

 

446

 

1,082

 

1,170

 

156

 

138

 

Goodwill Impairment

 

 

 

497

 

 

 

 

Exploration Expense

 

4

 

 

82

 

114

 

 

 

Segment Income

 

1,431

 

1,067

 

226

 

528

 

55

 

1,005

 

 

 

 

Corporate and
Eliminations

 

Consolidated

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

Gross Sales

 

(812

)

(605

)

20,107

 

18,993

 

Less: Royalties

 

 

 

465

 

336

 

 

 

(812

)

(605

)

19,642

 

18,657

 

Expenses

 

 

 

 

 

 

 

 

 

Purchased Product

 

(812

)

(605

)

10,955

 

10,399

 

Transportation and Blending

 

 

 

2,477

 

2,074

 

Operating

 

(6

)

(5

)

2,066

 

1,798

 

Production and Mineral Taxes

 

 

 

46

 

35

 

(Gain) Loss on Risk Management

 

(596

)

415

 

(662

)

293

 

 

 

602

 

(410

)

4,760

 

4,058

 

Depreciation, Depletion and Amortization

 

83

 

79

 

1,946

 

1,833

 

Goodwill Impairment

 

 

 

497

 

 

Exploration Expense

 

 

 

86

 

114

 

Segment Income (Loss)

 

519

 

(489

)

2,231

 

2,111

 

General and Administrative

 

358

 

349

 

358

 

349

 

Finance Costs

 

445

 

529

 

445

 

529

 

Interest Income

 

(33

)

(96

)

(33

)

(96

)

Foreign Exchange (Gain) Loss, Net

 

411

 

208

 

411

 

208

 

Research Costs

 

15

 

24

 

15

 

24

 

(Gain) Loss on Divestiture of Assets

 

(156

)

1

 

(156

)

1

 

Other (Income) Loss, Net

 

(4

)

2

 

(4

)

2

 

 

 

1,036

 

1,017

 

1,036

 

1,017

 

Earnings Before Income Tax

 

 

 

 

 

1,195

 

1,094

 

Income Tax Expense

 

 

 

 

 

451

 

432

 

Net Earnings

 

 

 

 

 

744

 

662

 

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

10



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

E) Financial Results by Upstream Product

 

 

 

Crude Oil (1)

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

4,963

 

3,850

 

2,456

 

2,373

 

7,419

 

6,223

 

Less: Royalties

 

233

 

131

 

217

 

196

 

450

 

327

 

 

 

4,730

 

3,719

 

2,239

 

2,177

 

6,969

 

5,896

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

2,130

 

1,748

 

326

 

305

 

2,456

 

2,053

 

Operating

 

622

 

531

 

512

 

495

 

1,134

 

1,026

 

Production and Mineral Taxes

 

 

 

37

 

32

 

37

 

32

 

(Gain) Loss on Risk Management

 

(38

)

(33

)

4

 

(43

)

(34

)

(76

)

Operating Cash Flow

 

2,016

 

1,473

 

1,360

 

1,388

 

3,376

 

2,861

 

 


(1) Includes NGLs.

 

 

 

Natural Gas

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

67

 

38

 

744

 

594

 

811

 

632

 

Less: Royalties

 

3

 

1

 

12

 

8

 

15

 

9

 

 

 

64

 

37

 

732

 

586

 

796

 

623

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

1

 

1

 

20

 

20

 

21

 

21

 

Operating

 

18

 

18

 

200

 

209

 

218

 

227

 

Production and Mineral Taxes

 

 

 

9

 

3

 

9

 

3

 

(Gain) Loss on Risk Management

 

 

(4

)

(5

)

(61

)

(5

)

(65

)

Operating Cash Flow

 

45

 

22

 

508

 

415

 

553

 

437

 

 

 

 

Other

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

6

 

24

 

25

 

13

 

31

 

37

 

Less: Royalties

 

 

 

 

 

 

 

 

 

6

 

24

 

25

 

13

 

31

 

37

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

 

 

 

 

 

 

Operating

 

7

 

6

 

6

 

4

 

13

 

10

 

Production and Mineral Taxes

 

 

 

 

 

 

 

(Gain) Loss on Risk Management

 

 

 

 

 

 

 

Operating Cash Flow

 

(1

)

18

 

19

 

9

 

18

 

27

 

 

 

 

Total Upstream

 

 

 

Oil Sands

 

Conventional

 

Total

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

5,036

 

3,912

 

3,225

 

2,980

 

8,261

 

6,892

 

Less: Royalties

 

236

 

132

 

229

 

204

 

465

 

336

 

 

 

4,800

 

3,780

 

2,996

 

2,776

 

7,796

 

6,556

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and Blending

 

2,131

 

1,749

 

346

 

325

 

2,477

 

2,074

 

Operating

 

647

 

555

 

718

 

708

 

1,365

 

1,263

 

Production and Mineral Taxes

 

 

 

46

 

35

 

46

 

35

 

(Gain) Loss on Risk Management

 

(38

)

(37

)

(1

)

(104

)

(39

)

(141

)

Operating Cash Flow

 

2,060

 

1,513

 

1,887

 

1,812

 

3,947

 

3,325

 

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

11



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

F) Geographic Information

 

 

 

Canada

 

United States

 

Consolidated

 

For the twelve months ended December 31,

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

10,604

 

8,943

 

9,503

 

10,050

 

20,107

 

18,993

 

Less: Royalties

 

465

 

336

 

 

 

465

 

336

 

 

 

10,139

 

8,607

 

9,503

 

10,050

 

19,642

 

18,657

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

2,310

 

2,022

 

8,645

 

8,377

 

10,955

 

10,399

 

Transportation and Blending

 

2,477

 

2,074

 

 

 

2,477

 

2,074

 

Operating

 

1,387

 

1,276

 

679

 

522

 

2,066

 

1,798

 

Production and Mineral Taxes

 

46

 

35

 

 

 

46

 

35

 

(Gain) Loss on Risk Management

 

(625

)

275

 

(37

)

18

 

(662

)

293

 

 

 

4,544

 

2,925

 

216

 

1,133

 

4,760

 

4,058

 

Depreciation, Depletion and Amortization

 

1,790

 

1,695

 

156

 

138

 

1,946

 

1,833

 

Goodwill Impairment

 

497

 

 

 

 

497

 

 

Exploration Expense

 

86

 

114

 

 

 

86

 

114

 

Segment Income

 

2,171

 

1,116

 

60

 

995

 

2,231

 

2,111

 

 

G) Joint Operations

 

A significant portion of the operating cash flows from the Oil Sands, and Refining and Marketing segments are derived through jointly controlled entities, FCCL Partnership (“FCCL”) and WRB Refining LP (“WRB”), respectively. These joint arrangements, in which Cenovus has a 50 percent ownership interest, are classified as joint operations and, as such, Cenovus recognizes its share of the assets, liabilities, revenues and expenses.

 

FCCL, which is involved in the development and production of crude oil in Canada, is jointly controlled with ConocoPhillips and operated by Cenovus. WRB has two refineries in the U.S. and focuses on the refining of crude oil into petroleum and chemical products. WRB is jointly controlled with and operated by Phillips 66. Cenovus’s share of operating cash flow from FCCL and WRB for the three months ended December 31, 2014 was $382 million and $(321) million, respectively (three months ended December 31, 2013 — $355 million and $154 million). Cenovus’s share of operating cash flow from FCCL and WRB for the year ended December 31, 2014 was $1,933 million and $214 million, respectively (year ended December 31, 2013 — $1,383 million and $1,144 million).

 

H) Exploration and Evaluation Assets, Property, Plant and Equipment, Goodwill and Total Assets

 

By Segment

 

 

 

E&E (1)

 

PP&E (2)

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

1,540

 

1,328

 

8,606

 

7,401

 

Conventional

 

85

 

145

 

6,038

 

6,291

 

Refining and Marketing

 

 

 

3,568

 

3,269

 

Corporate and Eliminations

 

 

 

351

 

373

 

Consolidated

 

1,625

 

1,473

 

18,563

 

17,334

 

 

 

 

Goodwill

 

Total Assets

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

242

 

242

 

11,024

 

9,564

 

Conventional

 

 

497

 

6,211

 

7,220

 

Refining and Marketing

 

 

 

5,520

 

5,491

 

Corporate and Eliminations

 

 

 

1,940

 

2,949

 

Consolidated

 

242

 

739

 

24,695

 

25,224

 

 


(1) Exploration and evaluation (“E&E”) assets.

(2) Property, plant and equipment (“PP&E”).

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

12



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

By Geographic Region

 

 

 

E&E

 

PP&E

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Canada

 

1,625

 

1,473

 

14,999

 

14,066

 

United States

 

 

 

3,564

 

3,268

 

Consolidated

 

1,625

 

1,473

 

18,563

 

17,334

 

 

 

 

Goodwill

 

Total Assets

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Canada

 

242

 

739

 

20,231

 

20,548

 

United States

 

 

 

4,464

 

4,676

 

Consolidated

 

242

 

739

 

24,695

 

25,224

 

 

I) Capital Expenditures (1)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

Oil Sands

 

494

 

502

 

1,986

 

1,885

 

Conventional

 

219

 

331

 

840

 

1,189

 

Refining and Marketing

 

52

 

37

 

163

 

107

 

Corporate

 

21

 

28

 

62

 

81

 

 

 

786

 

898

 

3,051

 

3,262

 

Acquisition Capital

 

 

 

 

 

 

 

 

 

Oil Sands (2)

 

 

26

 

15

 

27

 

Conventional

 

1

 

1

 

3

 

5

 

 

 

787

 

925

 

3,069

 

3,294

 

 


(1) Includes expenditures on PP&E and E&E.

(2) 2014 asset acquisition includes the assumption of a decommissioning liability of $10 million.

 

2. BASIS OF PREPARATION AND STATEMENT OF COMPLIANCE

 

In these interim Consolidated Financial Statements, unless otherwise indicated, all dollars are expressed in Canadian dollars. All references to C$ or $ are to Canadian dollars and references to US$ are to U.S. dollars.

 

These interim Consolidated Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) applicable to the preparation of interim financial statements, including International Accounting Standard 34, “Interim Financial Reporting” (“IAS 34”), and have been prepared following the same accounting policies and methods of computation as the annual Consolidated Financial Statements for the year ended December 31, 2013, except for income taxes. Income taxes on earnings or loss in the interim periods are accrued using the income tax rate that would be applicable to the expected total annual earnings or loss. The disclosures provided are incremental to those included with the annual Consolidated Financial Statements. Certain information and disclosures normally included in the notes to the annual Consolidated Financial Statements have been condensed or have been disclosed on an annual basis only. Accordingly, these interim Consolidated Financial Statements should be read in conjunction with the annual Consolidated Financial Statements for the year ended December 31, 2013, which have been prepared in accordance with IFRS as issued by the IASB.

 

These interim Consolidated Financial Statements of Cenovus were approved by the Audit Committee effective February 11, 2015.

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

13



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

3. RECENT ACCOUNTING PRONOUNCEMENTS

 

A) New and Amended Accounting Standards and Interpretations Adopted

 

Offsetting Financial Assets and Financial Liabilities

 

Effective January 1, 2014, the Company adopted, as required, amendments to IAS 32, “Financial Instruments: Presentation” (“IAS 32”). The amendments clarify that the right to offset financial assets and liabilities must be available on the current date and cannot be contingent on a future event. The adoption of IAS 32 did not impact the interim Consolidated Financial Statements.

 

B) New Accounting Standards and Interpretations not yet Adopted

 

Revenue Recognition

 

On May 28, 2014, the IASB issued IFRS 15, “Revenue From Contracts With Customers” (“IFRS 15”) replacing International Accounting Standard 11, “Construction Contracts” (“IAS 11”), IAS 18, “Revenue” (“IAS 18”), and several revenue-related interpretations. IFRS 15 establishes a single revenue recognition framework that applies to contracts with customers. The standard requires an entity to recognize revenue to reflect the transfer of goods and services for the amount it expects to receive, when control is transferred to the purchaser. Disclosure requirements have also been expanded.

 

The new standard is effective for annual periods beginning on or after January 1, 2017, with earlier adoption permitted. The standard may be applied retrospectively or using a modified retrospective approach. The Company is currently evaluating the impact of adopting IFRS 15 on the Consolidated Financial Statements.

 

Financial Instruments

 

On July 24, 2014, the IASB issued the final version of IFRS 9, “Financial Instruments” (“IFRS 9”) to replace IAS 39, “Financial Instruments: Recognition and Measurement” (“IAS 39”).

 

IFRS 9 introduces a single approach to determine whether a financial asset is measured at amortized cost or fair value and replaces the multiple rules in IAS 39. The approach is based on how an entity manages its financial instruments in the context of its business model and the contractual cash flow characteristics of the financial assets. For financial liabilities, IFRS 9 retains most of the IAS 39 requirements; however, where the fair value option is applied to financial liabilities, the change in fair value resulting from an entity’s own credit risk is recorded in OCI rather than net earnings, unless this creates an accounting mismatch. In addition, a new expected credit loss model for calculating impairment on financial assets replaces the incurred loss impairment model used in IAS 39. The new model will result in more timely recognition of expected credit losses. IFRS 9 also includes a simplified hedge accounting model, aligning hedge accounting more closely with risk management. Cenovus does not currently apply hedge accounting.

 

IFRS 9 is effective for years beginning on or after January 1, 2018. Early adoption is permitted if IFRS 9 is adopted in its entirety at the beginning of a fiscal period. The Company is currently evaluating the impact of adopting IFRS 9 on the Consolidated Financial Statements.

 

4. FINANCE COSTS

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Interest Expense — Short-Term Borrowings and Long-Term Debt

 

73

 

68

 

285

 

271

 

Premium on Redemption of Long-Term Debt

 

 

 

 

33

 

Interest Expense — Partnership Contribution Payable (Note 14)

 

 

23

 

22

 

98

 

Unwinding of Discount on Decommissioning Liabilities (Note 16)

 

30

 

25

 

120

 

97

 

Other

 

5

 

6

 

18

 

30

 

 

 

108

 

122

 

445

 

529

 

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

14



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

5. INTEREST INCOME

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Interest Income — Partnership Contribution Receivable (1)

 

 

(17

)

 

(82

)

Other

 

(2

)

(6

)

(33

)

(14

)

 

 

(2

)

(23

)

(33

)

(96

)

 


(1) Principal and accrued interest on Partnership Contribution Receivable was received December 17, 2013.

 

6. FOREIGN EXCHANGE (GAIN) LOSS, NET

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Unrealized Foreign Exchange (Gain) Loss on Translation of:

 

 

 

 

 

 

 

 

 

U.S. Dollar Debt Issued From Canada

 

186

 

167

 

458

 

357

 

U.S. Dollar Partnership Contribution Receivable Issued From Canada

 

 

(206

)

 

(305

)

Other

 

4

 

(7

)

(47

)

(12

)

Unrealized Foreign Exchange (Gain) Loss

 

190

 

(46

)

411

 

40

 

Realized Foreign Exchange (Gain) Loss

 

(2

)

161

 

 

168

 

 

 

188

 

115

 

411

 

208

 

 

7. INCOME TAXES

 

The provision for income taxes is:

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Current Tax

 

 

 

 

 

 

 

 

 

Canada

 

12

 

(4

)

94

 

143

 

United States

 

(23

)

7

 

(2

)

45

 

Total Current Tax

 

(11

)

3

 

92

 

188

 

Deferred Tax

 

(37

)

33

 

359

 

244

 

 

 

(48

)

36

 

451

 

432

 

 

The following table reconciles income taxes calculated at the Canadian statutory rate with the recorded income taxes:

 

 

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

 

 

 

 

 

 

Earnings Before Income Tax

 

1,195

 

1,094

 

Canadian Statutory Rate

 

25.2

%

25.2

%

Expected Income Tax

 

301

 

276

 

Effect of Taxes Resulting From:

 

 

 

 

 

Foreign Tax Rate Differential

 

(43

)

87

 

Non-Deductible Stock-Based Compensation

 

13

 

10

 

Foreign Exchange Gains (Losses) Not Included in Net Earnings

 

(13

)

19

 

Non-Taxable Capital (Gains) Losses

 

124

 

31

 

Derecognition (Recognition) of Capital Losses

 

(9

)

15

 

Adjustments Arising From Prior Year Tax Filings

 

(16

)

(13

)

Goodwill Impairment

 

125

 

 

Other

 

(31

)

7

 

Total Tax

 

451

 

432

 

Effective Tax Rate

 

37.7

%

39.5

%

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

15



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

8. PER SHARE AMOUNTS

 

A) Net Earnings Per Share

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss) — Basic and Diluted ($ millions)

 

(472

)

(58

)

744

 

662

 

 

 

 

 

 

 

 

 

 

 

Basic — Weighted Average Number of Shares (millions)

 

757.1

 

755.9

 

756.9

 

755.9

 

Dilutive Effect of Cenovus TSARs (1)

 

 

1.3

 

0.7

 

1.6

 

Dilutive Effect of Cenovus NSRs (2)

 

 

 

 

 

Diluted — Weighted Average Number of Shares

 

757.1

 

757.2

 

757.6

 

757.5

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss) Per Common Share ($)

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.62

)

$

(0.08

)

$

0.98

 

$

0.88

 

Diluted

 

$

(0.62

)

$

(0.08

)

$

0.98

 

$

0.87

 

 


(1) Tandem stock appreciation rights (“TSARs”).

(2) Net settlement rights (“NSRs”).

 

B) Dividends Per Share

 

The Company paid dividends of $805 million or $1.0648 per share for the year ended December 31, 2014 (December 31, 2013 — $732 million, $0.968 per share). The Cenovus Board of Directors declared a first quarter dividend of $0.2662 per share, payable on March 31, 2015, to common shareholders of record as of March 13, 2015.

 

9. INVENTORIES

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

 

 

 

 

 

 

Product

 

 

 

 

 

Refining and Marketing

 

972

 

1,047

 

Oil Sands

 

182

 

156

 

Conventional

 

28

 

17

 

Parts and Supplies

 

42

 

39

 

 

 

1,224

 

1,259

 

 

As a result of a decline in refined product and crude oil prices, Cenovus recorded a write-down of its product inventory of $131 million from cost to net realizable value as at December 31, 2014.

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

16



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

10. EXPLORATION AND EVALUATION ASSETS

 

COST

 

 

 

As at December 31, 2012

 

1,285

 

Additions

 

331

 

Transfers to PP&E (Note 11)

 

(95

)

Exploration Expense

 

(50

)

Divestitures

 

(17

)

Change in Decommissioning Liabilities

 

19

 

As at December 31, 2013

 

1,473

 

Additions

 

279

 

Transfers to PP&E (Note 11)

 

(53

)

Exploration Expense

 

(86

)

Divestitures

 

(2

)

Change in Decommissioning Liabilities

 

14

 

As at December 31, 2014

 

1,625

 

 

E&E assets consist of the Company’s evaluation projects which are pending determination of technical feasibility and commercial viability. All of the Company’s E&E assets are located within Canada.

 

Additions to E&E assets for the year ended December 31, 2014 include $51 million of internal costs directly related to the evaluation of these projects (year ended December 31, 2013 — $60 million). No borrowing costs or costs classified as general and administrative expenses have been capitalized during the year ended December 31, 2014 (2013 — $nil).

 

For the year ended December 31, 2014, $53 million of E&E assets were transferred to PP&E — development and production assets following the determination of technical feasibility and commercial viability of the projects (year ended December 31, 2013 — $95 million).

 

Impairment

 

The impairment of E&E assets and any subsequent reversal of such impairment losses are recorded in exploration expense in the Consolidated Statements of Earnings and Comprehensive Income. For the year ended December 31, 2014, $82 million of previously capitalized E&E costs related to exploration assets within the Northern Alberta CGU were deemed not to be technically feasible and commercially viable and were recorded as exploration expense in the Conventional segment. In addition, $4 million of costs related to the expiry of leases in the Borealis CGU were recorded as exploration expense in the Oil Sands segment.

 

In 2013, $50 million of previously capitalized E&E costs were deemed not to be technically feasible and commercially viable and were recorded as exploration expense in the Conventional segment.

 

Cenovus Energy Inc.

For the period ended December 31, 2014

 

17



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

11. PROPERTY, PLANT AND EQUIPMENT, NET

 

 

 

Upstream Assets

 

 

 

 

 

 

 

 

 

Development 
& Production

 

Other
Upstream

 

Refining
Equipment

 

Other (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

COST

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2012

 

27,003

 

238

 

3,399

 

767

 

31,407

 

Additions

 

2,702

 

48

 

106

 

82

 

2,938

 

Transfers From E&E Assets (Note 10)

 

95

 

 

 

 

95

 

Transfers to Assets Held for Sale

 

(450

)

 

 

 

(450

)

Change in Decommissioning Liabilities

 

40

 

 

(1

)

 

39

 

Exchange Rate Movements and Other

 

 

 

150

 

 

150

 

As at December 31, 2013

 

29,390

 

286

 

3,654

 

849

 

34,179

 

Additions (2)

 

2,522

 

43

 

162

 

63

 

2,790

 

Transfers From E&E Assets (Note 10)

 

53

 

 

 

 

53

 

Transfers to Assets Held for Sale

 

(55

)

 

 

 

(55

)

Change in Decommissioning Liabilities

 

264

 

 

(3

)

 

261

 

Exchange Rate Movements and Other

 

1

 

 

338

 

 

339

 

Divestitures

 

(474

)

 

 

(2

)

(476

)

As at December 31, 2014

 

31,701

 

329

 

4,151

 

910

 

37,091

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCUMULATED DEPRECIATION, DEPLETION AND AMORTIZATION

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2012

 

14,390

 

158

 

311

 

396

 

15,255

 

Depreciation, Depletion and Amortization

 

1,522

 

35

 

138

 

79

 

1,774

 

Transfers to Assets Held for Sale

 

(180

)

 

 

 

(180

)

Impairment Losses

 

59

 

 

 

 

59

 

Exchange Rate Movements and Other

 

 

 

(63

)

 

(63

)

As at December 31, 2013

 

15,791

 

193

 

386

 

475

 

16,845

 

Depreciation, Depletion and Amortization

 

1,602

 

40

 

156

 

83

 

1,881

 

Transfers to Assets Held for Sale

 

(27

)

 

 

 

(27

)

Impairment Losses

 

65

 

 

 

 

65

 

Exchange Rate Movements and Other

 

38

 

 

42

 

 

80

 

Divestitures

 

(316

)

 

 

 

(316

)

As at December 31, 2014

 

17,153

 

233

 

584

 

558

 

18,528

 

 

 

 

 

 

 

 

 

 

 

 

 

CARRYING VALUE

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2012

 

12,613

 

80

 

3,088

 

371

 

16,152

 

As at December 31, 2013

 

13,599

 

93

 

3,268

 

374

 

17,334

 

As at December 31, 2014

 

14,548

 

96

 

3,567

 

352

 

18,563

 

 


(1) Includes office furniture, fixtures, leasehold improvements, information technology and aircraft.

(2) 2014 asset acquisition includes the assumption of a decommissioning liability of $10 million.

 

Additions to development and production assets include internal costs directly related to the development and construction of crude oil and natural gas properties of $216 million for the year ended December 31, 2014 (year ended December 31, 2013 — $204 million). All of the Company’s development and production assets are located within Canada. No borrowing costs or costs classified as general and administrative expenses have been capitalized during the year ended December 31, 2014 (2013 — $nil).

 

PP&E includes the following amounts in respect of assets under construction and are not subject to depreciation, depletion and amortization (“DD&A”):

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

 

 

 

 

 

 

Development and Production

 

478

 

225

 

Refining Equipment

 

159

 

97

 

 

 

637

 

322

 

 

Impairment

 

The impairment of PP&E and any subsequent reversal of such impairment losses are recorded in DD&A in the Consolidated Statements of Earnings and Comprehensive Income.

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

18



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

DD&A expense includes impairment losses as follows:

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Development and Production

 

52

 

 

65

 

59

 

Refining Equipment

 

 

 

 

 

 

 

52

 

 

65

 

59

 

 

In the fourth quarter of 2014, the Company impaired equipment for $52 million. The Company does not have future plans for the equipment and does not believe it will recover the carrying amount through a sale. The asset has been written down to fair value less costs of disposal. In the second quarter of 2014, a minor natural gas property was shut-in and abandonment commenced. These impairments have been recorded in DD&A in the Conventional segment.

 

In 2013, the Company impaired its Lower Shaunavon asset for $57 million prior to its divestiture. The impairment was recorded in DD&A in the Conventional segment.

 

12. DIVESTITURES

 

In the third quarter, the Company completed the sale of certain Wainwright properties to an unrelated third party for net proceeds of $234 million. A gain of $137 million was recorded on the sale. These assets, related liabilities and results of operations were reported in the Conventional segment.

 

In the second quarter, the Company completed the sale of certain Bakken properties to an unrelated third party for net proceeds of $35 million, resulting in a gain of $16 million. The Company also completed the sale of certain non-core properties and recorded a total gain of $4 million. These assets, related liabilities and results of operations were reported in the Conventional segment.

 

In 2013, the Company completed the sale of the Lower Shaunavon asset to an unrelated third party for net proceeds of $241 million, resulting in a loss of $2 million. These assets, related liabilities and results of operations were reported in the Conventional segment. Other divestitures in 2013 included undeveloped land in northern Alberta, cancellation of some of the Company’s non-core Oil Sands mineral rights under the Lower Athabasca Regional Plan and a third-party land exchange.

 

13. GOODWILL

 

 

 

December 31,

 

December 31,

 

As at 

 

2014

 

2013

 

 

 

 

 

 

 

Carrying Value, Beginning of Year

 

739

 

739

 

Impairment

 

(497

)

 

Carrying Value, End of Year

 

242

 

739

 

 

There were no additions to goodwill during the years ended December 31, 2014 and 2013.

 

Impairment Test for CGUs Containing Goodwill

 

For the purpose of impairment testing, goodwill is allocated to the CGU to which it relates. All of the Company’s goodwill arose in 2002 upon the formation of the predecessor corporation. The carrying amount of goodwill allocated to the Company’s exploration and production CGUs is:

 

 

 

December 31,

 

December 31,

 

As at 

 

2014

 

2013

 

 

 

 

 

 

 

Primrose (Foster Creek)

 

242

 

242

 

Northern Alberta

 

 

497

 

 

 

242

 

739

 

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

19



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

At December 31, 2014, the Company determined that the carrying amount of the Northern Alberta CGU exceeded its recoverable amount and the full amount of the impairment was attributed to goodwill. An impairment loss of $497 million was recorded as goodwill impairment on the Consolidated Statements of Earnings and Comprehensive Income. The Northern Alberta CGU includes the Pelican Lake and Elk Point producing assets and other emerging assets in the exploration and evaluation stage. The operating results of the CGU are included in the Conventional segment. Future cash flows for the CGU declined due to lower crude oil prices and a slowing down of the Pelican Lake development plan.

 

The recoverable amount was determined using fair value less costs of disposal. The fair value for producing properties was calculated based on discounted after-tax cash flows of proved and probable reserves using forecast prices and cost estimates, consistent with Cenovus’s independent qualified reserves evaluators (Level 3). The fair value of E&E assets was determined using market comparable transactions (Level 3). Future cash flows were estimated using a two percent inflation rate and discounted using a rate of 11 percent. To assess reasonableness, an evaluation of fair value based on comparable asset transactions was also completed. As at December 31, 2014, the recoverable amount of the Northern Alberta CGU was estimated to be $2.3 billion.

 

There were no impairments of goodwill in the year ended December 31, 2013.

 

Crude Oil and Natural Gas Prices

 

The future prices used to determine cash flows from crude oil and natural gas reserves are:

 

 

 

2015

 

2016

 

2017

 

2018

 

2019

 

Average
Annual %
Change to
2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI (US$/barrel) (1)

 

65.00

 

75.00

 

80.00

 

84.90

 

89.30

 

2.5

%

WCS ($/barrel) (2)

 

57.60

 

69.90

 

74.70

 

79.50

 

83.70

 

2.5

%

AECO ($/Mcf) (3)

 

3.50

 

4.00

 

4.25

 

4.50

 

4.70

 

4.1

%

 


(1) West Texas Intermediate (“WTI”).

(2) Western Canadian Select (“WCS”).

(3) Assumes gas heating value of 1 million British Thermal Units per thousand cubic feet.

 

Discount and Inflation Rates

 

Evaluations of discounted future cash flows are initiated using the discount rate of 10 percent and inflation is estimated at two percent, which is common industry practice and used by Cenovus’s independent qualified reserves evaluators in preparing their reserves reports. Based on the individual characteristics of the asset, other economic and operating factors are also considered, which may increase or decrease the implied discount rate. Changes in economic conditions could significantly change the estimated recoverable amount.

 

There were no impairments of goodwill in the year ended December 31, 2013.

 

Sensitivities

 

Changes to the assumed discount rate or forward price estimates over the life of the reserves independently would have the following impact on the impairment of the Northern Alberta CGU:

 

 

 

One Percent 
Increase in the

Discount Rate

 

Five Percent 
Decrease in the 
Forward Price 
Estimates

 

 

 

 

 

 

 

Impairment of Goodwill

 

 

 

Impairment of PP&E

 

134

 

419

 

 

14. PARTNERSHIP CONTRIBUTION PAYABLE

 

On March 28, 2014, Cenovus repaid the remaining principal and accrued interest due under the Partnership Contribution Payable.

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

20



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

15. LONG-TERM DEBT

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

 

 

 

 

 

 

Revolving Term Debt (1)

 

 

 

U.S. Dollar Denominated Unsecured Notes

 

5,510

 

5,052

 

Total Debt Principal

 

5,510

 

5,052

 

Debt Discounts and Transaction Costs

 

(52

)

(55

)

 

 

5,458

 

4,997

 

 


(1) Revolving term debt may include bankers’ acceptances, LIBOR loans, prime rate loans and U.S. base rate loans.

 

As at December 31, 2014, the Company is in compliance with all of the terms of its debt agreements.

 

On June 24, 2014, Cenovus filed a U.S. base shelf prospectus for unsecured notes in the amount of US$2.0 billion. The U.S. base shelf prospectus allows for the issuance of debt securities in U.S. dollars or other currencies from time to time in one or more offerings. Terms of the notes, including, but not limited to, interest at either fixed or floating rates and maturity dates will be determined at the date of issue. As at December 31, 2014, no notes have been issued under this U.S. base shelf prospectus. The U.S. base shelf prospectus expires in July 2016.

 

On June 25, 2014, Cenovus filed a Canadian base shelf prospectus for unsecured medium term notes in the amount of $1.5 billion. The Canadian base shelf prospectus allows for the issuance of medium term notes in Canadian dollars or other currencies from time to time in one or more offerings. Terms of the notes, including, but not limited to, interest at either fixed or floating rates and maturity dates will be determined at the date of issue. As at December 31, 2014, no medium term notes have been issued under this Canadian base shelf prospectus. The Canadian base shelf prospectus expires in July 2016.

 

In November 2014, Cenovus renegotiated its existing $3.0 billion committed credit facility, extending the maturity date to November 30, 2018.

 

16. DECOMMISSIONING LIABILITIES

 

The decommissioning provision represents the present value of the expected future costs associated with the retirement of upstream crude oil and natural gas assets and refining facilities. The aggregate carrying amount of the obligation is:

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

 

 

 

 

 

 

Decommissioning Liabilities, Beginning of Year

 

2,370

 

2,315

 

Liabilities Incurred

 

48

 

45

 

Liabilities Settled

 

(93

)

(76

)

Liabilities Divested

 

(60

)

 

Transfers and Reclassifications

 

(9

)

(26

)

Change in Estimated Future Cash Flows

 

115

 

414

 

Change in Discount Rate

 

122

 

(401

)

Unwinding of Discount on Decommissioning Liabilities

 

120

 

97

 

Foreign Currency Translation

 

3

 

2

 

Decommissioning Liabilities, End of Year

 

2,616

 

2,370

 

 

The undiscounted amount of estimated future cash flows required to settle the obligation has been discounted using a credit-adjusted risk-free rate of 4.9 percent as at December 31, 2014 (December 31, 2013 — 5.2 percent). The Company expects to settle approximately $50 million to $100 million of decommissioning liabilities over the next year.

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

21



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

17. SHARE CAPITAL

 

A) Authorized

 

Cenovus is authorized to issue an unlimited number of common shares and, subject to certain conditions, an unlimited number of first preferred and second preferred shares. The first and second preferred shares may be issued in one or more series with rights and conditions to be determined by the Company’s Board of Directors prior to issuance and subject to the Company’s articles.

 

B) Issued and Outstanding

 

 

 

December 31, 2014

 

December 31, 2013

 

As at

 

Number of 
Common 
Shares

(Thousands)

 

Amount

 

Number of 
Common 
Shares

(Thousands)

 

Amount

 

 

 

 

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

756,046

 

3,857

 

755,843

 

3,829

 

Common Shares Issued Under Stock Option Plans

 

1,057

 

32

 

970

 

31

 

Common Shares Cancelled

 

 

 

(767

)

(3

)

Outstanding, End of Year

 

757,103

 

3,889

 

756,046

 

3,857

 

 

There were no preferred shares outstanding as at December 31, 2014 (December 31, 2013 — nil).

 

As at December 31, 2014, there were 13 million (December 31, 2013 — 24 million) common shares available for future issuance under stock option plans.

 

18. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

As at December 31, 2014

 

Defined 
Benefit Plan

 

Foreign 
Currency 
Translation

 

Available
for Sale 
Investments

 

Total

 

 

 

 

 

 

 

 

 

 

 

Balance, Beginning of Year

 

(12

)

212

 

10

 

210

 

Other Comprehensive Income (Loss), Before Tax

 

(24

)

215

 

 

191

 

Income Tax

 

6

 

 

 

6

 

Balance, End of Year

 

(30

)

427

 

10

 

407

 

 

As at December 31, 2013

 

Defined 
Benefit Plan

 

Foreign 
Currency 
Translation

 

Available
for Sale 
Investments

 

Total

 

 

 

 

 

 

 

 

 

 

 

Balance, Beginning of Year

 

(26

)

95

 

 

69

 

Other Comprehensive Income (Loss), Before Tax

 

18

 

117

 

13

 

148

 

Income Tax

 

(4

)

 

(3

)

(7

)

Balance, End of Year

 

(12

)

212

 

10

 

210

 

 

19. STOCK-BASED COMPENSATION PLANS

 

A) Employee Stock Option Plan

 

Cenovus has an Employee Stock Option Plan that provides employees with the opportunity to exercise an option to purchase a common share of the Company. Options issued under the plan have associated TSARs or NSRs.

 

The following table is a summary of the options outstanding at the end of the period:

 

As at December 31, 2014

 

Issued

 

Term
(Years)

 

Weighted
 Average
 Remaining
 Contractual
 Life (Years)

 

Weighted
 Average
 Exercise
 Price ($)

 

Closing
Share
 Price ($)

 

Number of
Units
Outstanding 
(Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NSRs

 

On or After February 24, 2011

 

7

 

5.13

 

32.63

 

23.97

 

40,549

 

TSARs

 

Prior to February 17, 2010

 

5

 

0.07

 

25.58

 

23.97

 

21

 

TSARs

 

On or After February 17, 2010

 

7

 

2.20

 

26.72

 

23.97

 

3,841

 

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

22



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

NSRs

 

The weighted average unit fair value of NSRs granted during the year ended December 31, 2014 was $4.70 before considering forfeitures, which are considered in determining total cost for the period. The fair value of each NSR was estimated on its grant date using the Black-Scholes-Merton valuation model.

 

The following table summarizes information related to the NSRs:

 

As at December 31, 2014

 

Number of 
NSRs

 (Thousands)

 

Weighted
Average
Exercise
Price ($)

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

26,315

 

35.26

 

Granted

 

16,307

 

28.59

 

Exercised

 

(125

)

32.24

 

Forfeited

 

(1,948

)

34.31

 

Outstanding, End of Year

 

40,549

 

32.63

 

Exercisable, End of Year

 

13,439

 

36.18

 

 

For options exercised during the year, the weighted average market price of Cenovus’s common shares at the date of exercise was $34.06.

 

TSARs

 

The Company has recorded a liability of $8 million as at December 31, 2014 (December 31, 2013 — $33 million) in the Consolidated Balance Sheets based on the fair value of each TSAR held by Cenovus employees. The intrinsic value of vested TSARs held by Cenovus employees as at December 31, 2014 was $nil (December 31, 2013 — $27 million).

 

The following table summarizes information related to the TSARs held by Cenovus employees:

 

As at December 31, 2014

 

Number of 
TSARs

(Thousands)

 

Weighted
Average
Exercise
Price ($)

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

7,086

 

26.56

 

Exercised for Cash Payment

 

(2,106

)

26.34

 

Exercised as Options for Common Shares

 

(1,044

)

26.38

 

Forfeited

 

(13

)

28.66

 

Expired

 

(61

)

26.38

 

Outstanding, End of Year

 

3,862

 

26.72

 

Exercisable, End of Year

 

3,862

 

26.72

 

 

For options exercised during the year, the weighted average market price of Cenovus’s common shares at the date of exercise was $30.14.

 

B) Performance Share Units

 

The Company has recorded a liability of $109 million as at December 31, 2014 (December 31, 2013 — $103 million) in the Consolidated Balance Sheets for performance share units (“PSUs”) based on the market value of Cenovus’s common shares as at December 31, 2014. The intrinsic value of vested PSUs was $nil as at December 31, 2014 and December 31, 2013 as PSUs are paid out upon vesting.

 

The following table summarizes the information related to the PSUs held by Cenovus employees:

 

As at December 31, 2014

 

Number of 
PSUs

(Thousands)

 

 

 

 

 

Outstanding, Beginning of Year

 

5,785

 

Granted

 

3,012

 

Vested and Paid Out

 

(1,625

)

Cancelled

 

(328

)

Units in Lieu of Dividends

 

255

 

Outstanding, End of Year

 

7,099

 

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

23



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

C) Deferred Share Units

 

The Company has recorded a liability of $31 million as at December 31, 2014 (December 31, 2013 — $36 million) in the Consolidated Balance Sheets for deferred share units (“DSUs”) based on the market value of Cenovus’s common shares as at December 31, 2014. The intrinsic value of vested DSUs equals the carrying value as DSUs vest at the time of grant.

 

The following table summarizes the information related to the DSUs held by Cenovus directors, officers and employees:

 

As at December 31, 2014

 

Number of 
DSUs

(Thousands)

 

 

 

 

 

Outstanding, Beginning of Year

 

1,192

 

Granted to Directors

 

57

 

Granted From Annual Bonus Awards

 

7

 

Units in Lieu of Dividends

 

46

 

Redeemed

 

(5

)

Outstanding, End of Year

 

1,297

 

 

D) Total Stock-Based Compensation Expense (Recovery)

 

The following table summarizes the stock-based compensation expense (recovery) recorded for all plans within operating and general and administrative expenses in the Consolidated Statements of Earnings and Comprehensive Income:

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31, 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

NSRs

 

8

 

9

 

41

 

35

 

TSARs

 

(7

)

(5

)

(10

)

(16

)

PSUs

 

(15

)

 

34

 

32

 

DSUs

 

(7

)

 

(5

)

 

Stock-Based Compensation Expense (Recovery)

 

(21

)

4

 

60

 

51

 

 

20. CAPITAL STRUCTURE

 

Cenovus’s capital structure objectives and targets have remained unchanged from previous periods. Cenovus’s capital structure consists of Shareholders’ Equity plus Debt. Debt is defined as short-term borrowings and the current and long-term portions of long-term debt excluding any amounts with respect to the Partnership Contribution Payable. Cenovus’s objectives when managing its capital structure are to maintain financial flexibility, preserve access to capital markets, ensure its ability to finance internally generated growth and to fund potential acquisitions while maintaining the ability to meet the Company’s financial obligations as they come due.

 

Cenovus monitors its capital structure and financing requirements using, among other things, non-GAAP financial metrics consisting of Debt to Capitalization and Debt to Adjusted Earnings Before Interest, Taxes and DD&A (“Adjusted EBITDA”). These metrics are used to steward Cenovus’s overall debt position as measures of Cenovus’s overall financial strength.

 

Cenovus continues to target a Debt to Capitalization ratio of between 30 and 40 percent over the long-term.

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

 

 

 

 

 

 

Long-Term Debt

 

5,458

 

4,997

 

Shareholders’ Equity

 

10,186

 

9,946

 

Capitalization

 

15,644

 

14,943

 

Debt to Capitalization

 

35

%

33

%

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

24



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

Cenovus continues to target a Debt to Adjusted EBITDA ratio of between 1.0 and 2.0 times over the long-term.

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

Debt

 

5,458

 

4,997

 

Net Earnings

 

744

 

662

 

Add (Deduct):

 

 

 

 

 

Finance Costs

 

445

 

529

 

Interest Income

 

(33

)

(96

)

Income Tax Expense

 

451

 

432

 

Depreciation, Depletion and Amortization

 

1,946

 

1,833

 

Goodwill Impairment

 

497

 

 

E&E Impairment

 

86

 

50

 

Unrealized (Gain) Loss on Risk Management

 

(596

)

415

 

Foreign Exchange (Gain) Loss, Net

 

411

 

208

 

(Gain) Loss on Divestitures of Assets

 

(156

)

1

 

Other (Income) Loss, Net

 

(4

)

2

 

Adjusted EBITDA

 

3,791

 

4,036

 

Debt to Adjusted EBITDA

 

1.4x

 

1.2x

 

 

Cenovus will maintain a high level of capital discipline and manage its capital structure to ensure sufficient liquidity through all stages of the economic cycle. To manage its capital structure, Cenovus may adjust capital and operating spending, adjust dividends paid to shareholders, purchase shares for cancellation pursuant to normal course issuer bids, issue new shares, issue new debt, draw down on its credit facilities or repay existing debt. It is Cenovus’s intention to maintain investment grade credit ratings.

 

As at December 31, 2014, Cenovus had $3.0 billion available on its committed credit facility. In addition, Cenovus had in place a $1.5 billion Canadian base shelf prospectus and a US$2.0 billion U.S. base shelf prospectus, the availability of which are dependent on market conditions.

 

As at December 31, 2014, Cenovus is in compliance with all of the terms of its debt agreements.

 

21. FINANCIAL INSTRUMENTS

 

Cenovus’s consolidated financial assets and financial liabilities consist of cash and cash equivalents, accounts receivable and accrued revenues, accounts payable and accrued liabilities, Partnership Contribution Payable, risk management assets and liabilities, long-term receivables, short-term borrowings and long-term debt. Risk management assets and liabilities arise from the use of derivative financial instruments.

 

A) Fair Value of Non-Derivative Financial Instruments

 

The fair values of cash and cash equivalents, accounts receivable and accrued revenues, accounts payable and accrued liabilities, and short-term borrowings approximate their carrying amount due to the short-term maturity of those instruments.

 

The fair values of the Partnership Contribution Payable and long-term receivables approximate their carrying amount due to the specific non-tradeable nature of these instruments.

 

Long-term debt is carried at amortized cost. The estimated fair values of long-term borrowings have been determined based on period-end trading prices of long-term borrowings on the secondary market (Level 2). As at December 31, 2014, the carrying value of Cenovus’s long-term debt was $5,458 million and the fair value was $5,726 million (December 31, 2013 carrying value — $4,997 million, fair value — $5,388 million).

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

25



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

Available for sale financial assets comprise private equity investments. These assets are carried at fair value on the Consolidated Balance Sheets in other assets. Fair value is determined based on recent private placement transactions (Level 3) when available. When fair value cannot be reliably measured, these assets are carried at cost. The following table provides a reconciliation of changes in the fair value of available for sale financial assets:

 

 

 

December 31,

 

December 31,

 

As at 

 

2014

 

2013

 

 

 

 

 

 

 

Fair Value, Beginning of Year

 

32

 

14

 

Acquisition of Investments

 

4

 

5

 

Reclassification of Equity Investments

 

(4

)

 

Change in Fair Value (1)

 

 

13

 

Fair Value, End of Year

 

32

 

32

 

 


(1) Unrealized gains and losses on available for sale financial assets are recorded in other comprehensive income.

 

B) Fair Value of Risk Management Assets and Liabilities

 

The Company’s risk management assets and liabilities consist of crude oil, natural gas and power purchase contracts. Crude oil and natural gas contracts are recorded at their estimated fair value based on the difference between the contracted price and the period-end forward price for the same commodity, using quoted market prices or the period-end forward price for the same commodity extrapolated to the end of the term of the contract (Level 2). The fair value of power purchase contracts are calculated internally based on observable and unobservable inputs such as forward power prices in less active markets (Level 3). The unobservable inputs are obtained from third parties whenever possible and reviewed by the Company for reasonableness. The forward prices used in the determination of the fair value of the power purchase contracts as at December 31, 2014 range from $33.50 to $54.75 per Megawatt Hour.

 

Summary of Unrealized Risk Management Positions

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Risk Management

 

Risk Management

 

As at

 

Asset

 

Liability

 

Net

 

Asset

 

Liability

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil

 

423

 

7

 

416

 

10

 

136

 

(126

)

Natural Gas

 

55

 

 

55

 

 

 

 

Power

 

 

9

 

(9

)

 

3

 

(3

)

Total Fair Value

 

478

 

16

 

462

 

10

 

139

 

(129

)

 

The following table presents the Company’s fair value hierarchy for risk management assets and liabilities carried at fair value:

 

 

 

December 31,

 

December 31,

 

As at

 

2014

 

2013

 

 

 

 

 

 

 

Prices Sourced From Observable Data or Market Corroboration (Level 2)

 

471

 

(126

)

Prices Determined From Unobservable Inputs (Level 3)

 

(9

)

(3

)

 

 

462

 

(129

)

 

Prices sourced from observable data or market corroboration refers to the fair value of contracts valued in part using active quotes and in part using observable, market-corroborated data. Prices determined from unobservable inputs refers to the fair value of contracts valued using data that is both unobservable and significant to the overall fair value measurement.

 

The following table provides a reconciliation of changes in the fair value of Cenovus’s risk management assets and liabilities from January 1 to December 31:

 

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Fair Value of Contracts, Beginning of Year

 

(129

)

270

 

Fair Value of Contracts Realized During the Year (1)

 

(66

)

(122

)

Change in Fair Value of Contracts in Place at Beginning of Year and Contracts Entered Into During the Year (1)

 

662

 

(293

)

Unrealized Foreign Exchange Gain (Loss) on U.S. Dollar Contracts

 

(5

)

16

 

Fair Value of Contracts, End of Year

 

462

 

(129

)

 


(1) Includes a realized gain of $4 million and a decrease in fair value of $10 million related to the power contracts.

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

26



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

C) Earnings Impact of (Gains) Losses From Risk Management Positions

 

 

 

Three Months Ended

 

Twelve Months Ended

 

For the period ended December 31,

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Realized (Gain) Loss (1)

 

(151

)

(77

)

(66

)

(122

)

Unrealized (Gain) Loss (2)

 

(416

)

219

 

(596

)

415

 

(Gain) Loss on Risk Management

 

(567

)

142

 

(662

)

293

 

 


(1) Realized gains and losses on risk management are recorded in the operating segment to which the derivative instrument relates.

(2) Unrealized gains and losses on risk management are recorded in the Corporate and Eliminations segment.

 

22. RISK MANAGEMENT

 

The Company is exposed to financial risks, including market risk related to commodity prices, foreign exchange rates, interest rates as well as credit risk and liquidity risk. A description of the nature and extent of risks arising from the Company’s financial assets and liabilities can be found in the notes to the annual Consolidated Financial Statements as at December 31, 2013. The Company’s exposure to these risks has not changed significantly since December 31, 2013.

 

Net Fair Value of Commodity Price Positions as at December 31, 2014

 

As at December 31, 2014

 

Notional Volumes

 

Term

 

Average Price

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Crude Oil Contracts

 

 

 

 

 

 

 

 

 

Fixed Price Contracts

 

 

 

 

 

 

 

 

 

Brent Fixed Price

 

18,000 bbls/d

 

2015

 

$113.75/bbl

 

269

 

Brent Fixed Price

 

1,000 bbls/d

 

January - June 2015

 

$100.25/bbl

 

5

 

Brent Fixed Price

 

6,000 bbls/d

 

January - June 2015

 

US$65.03/bbl

 

6

 

WCS Differential (1)

 

5,000 bbls/d

 

January - June 2015

 

US$(19.85)/bbl

 

(2

)

Brent Collars

 

10,000 bbls/d

 

2015

 

$105.25 - $123.57/bbl

 

121

 

 

 

 

 

 

 

 

 

 

 

Other Financial Positions (2)

 

 

 

 

 

 

 

17

 

Crude Oil Fair Value Position

 

 

 

 

 

 

 

416

 

 

 

 

 

 

 

 

 

 

 

Natural Gas Contracts

 

 

 

 

 

 

 

 

 

Fixed Price Contracts

 

 

 

 

 

 

 

 

 

AECO Fixed Price

 

149 MMcf/d

 

2015

 

$3.86/Mcf

 

55

 

Natural Gas Fair Value Position

 

 

 

 

 

 

 

55

 

 

 

 

 

 

 

 

 

 

 

Power Purchase Contracts

 

 

 

 

 

 

 

 

 

Power Fair Value Position

 

 

 

 

 

 

 

(9

)

 


(1) Cenovus entered into fixed price swaps to protect against widening light/heavy price differentials for heavy crudes.

(2) Other financial positions are part of ongoing operations to market the Company’s production.

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

27



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended December 31, 2014

 

Commodity Price Sensitivities — Risk Management Positions

 

The following table summarizes the sensitivity of the fair value of Cenovus’s risk management positions to fluctuations in commodity prices, with all other variables held constant. Management believes the price fluctuations identified in the table below are a reasonable measure of volatility. The impact of fluctuating commodity prices on the Company’s open risk management positions could have resulted in unrealized gains (losses) impacting earnings before income tax as follows:

 

Risk Management Positions in Place as at December 31, 2014

 

Commodity

 

Sensitivity Range

 

Increase

 

Decrease

 

 

 

 

 

 

 

 

 

Crude Oil Commodity Price

 

± US$10 per bbl Applied to Brent, WTI and Condensate Hedges

 

(145

)

146

 

Crude Oil Differential Price

 

± US$5 per bbl Applied to Differential Hedges Tied to Production

 

5

 

(5

)

Natural Gas Commodity Price

 

± US$1 per Mcf Applied to NYMEX and AECO Natural Gas Hedges

 

(70

)

70

 

Power Commodity Price

 

± $25 per MWHr Applied to Power Hedge

 

19

 

(19

)

 

23. COMMITMENTS AND CONTINGENCIES

 

A) Commitments

 

During the year ended December 31, 2014, the Company’s various firm transportation agreements increased by $7 billion due primarily to increased costs and tolls on existing commitments, resulting in total transportation commitments of $28 billion. These agreements, some of which are subject to regulatory approval, are for terms up to 20 years subsequent to the date of commencement.

 

B) Legal Proceedings

 

Cenovus is involved in a limited number of legal claims associated with the normal course of operations. Cenovus believes it has made adequate provisions for such legal claims. There are no individually or collectively significant claims.

 

Cenovus Energy Inc.

 

For the period ended December 31, 2014

 

28



 

GRAPHIC

 

Cenovus Energy Inc.

 

Interim Supplemental Information

(unaudited)

 

For the period ended December 31, 2014

 

(Canadian Dollars)

 



 

SUPPLEMENTAL INFORMATION (unaudited)

 

Financial Statistics

($ millions, except per share amounts)

 

 

 

2014

 

2013

 

Revenues

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Upstream

 

8,261

 

1,721

 

2,147

 

2,295

 

2,098

 

6,892

 

1,767

 

1,926

 

1,646

 

1,553

 

Refining and Marketing

 

12,658

 

2,773

 

3,144

 

3,483

 

3,258

 

12,706

 

3,223

 

3,459

 

3,078

 

2,946

 

Corporate and Eliminations

 

(812

)

(156

)

(197

)

(218

)

(241

)

(605

)

(163

)

(190

)

(130

)

(122

)

Less: Royalties

 

465

 

100

 

124

 

138

 

103

 

336

 

80

 

120

 

78

 

58

 

Revenues

 

19,642

 

4,238

 

4,970

 

5,422

 

5,012

 

18,657

 

4,747

 

5,075

 

4,516

 

4,319

 

 

 

 

2014

 

2013

 

Operating Cash Flow

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Crude Oil and Natural Gas Liquids

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foster Creek

 

965

 

228

 

297

 

227

 

213

 

877

 

204

 

252

 

232

 

189

 

Christina Lake

 

1,051

 

237

 

308

 

291

 

215

 

596

 

179

 

248

 

96

 

73

 

Pelican Lake

 

403

 

80

 

111

 

119

 

93

 

385

 

92

 

130

 

96

 

67

 

Other Conventional

 

957

 

193

 

241

 

269

 

254

 

1,003

 

232

 

285

 

251

 

235

 

Natural Gas

 

553

 

111

 

129

 

162

 

151

 

437

 

110

 

94

 

118

 

115

 

Other Upstream Operations

 

18

 

12

 

 

8

 

(2

)

27

 

8

 

5

 

8

 

6

 

 

 

3,947

 

861

 

1,086

 

1,076

 

924

 

3,325

 

825

 

1,014

 

801

 

685

 

Refining and Marketing

 

211

 

(322

)

68

 

220

 

245

 

1,143

 

151

 

139

 

324

 

529

 

Operating Cash Flow (1)

 

4,158

 

539

 

1,154

 

1,296

 

1,169

 

4,468

 

976

 

1,153

 

1,125

 

1,214

 

 

 

 

2014

 

2013

 

Cash Flow

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Cash from Operating Activities

 

3,526

 

868

 

1,092

 

1,109

 

457

 

3,539

 

976

 

840

 

828

 

895

 

Deduct (Add back):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Change in Other Assets and Liabilities

 

(135

)

(38

)

(28

)

(27

)

(42

)

(120

)

(30

)

(25

)

(31

)

(34

)

Net Change in Non-Cash Working Capital

 

182

 

505

 

135

 

(53

)

(405

)

50

 

171

 

(67

)

(12

)

(42

)

Cash Flow (2)

 

3,479

 

401

 

985

 

1,189

 

904

 

3,609

 

835

 

932

 

871

 

971

 

Per Share

- Basic

 

4.60

 

0.53

 

1.30

 

1.57

 

1.20

 

4.77

 

1.10

 

1.23

 

1.15

 

1.28

 

 

- Diluted

 

4.59

 

0.53

 

1.30

 

1.57

 

1.19

 

4.76

 

1.10

 

1.23

 

1.15

 

1.28

 

 

 

 

2014

 

2013

 

Earnings

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Operating Earnings (Loss) (3)

 

633

 

(590

)

372

 

473

 

378

 

1,171

 

212

 

313

 

255

 

391

 

Per Share

- Diluted

 

0.84

 

(0.78

)

0.49

 

0.62

 

0.50

 

1.55

 

0.28

 

0.41

 

0.34

 

0.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings (Loss)

 

744

 

(472

)

354

 

615

 

247

 

662

 

(58

)

370

 

179

 

171

 

Per Share

- Basic

 

0.98

 

(0.62

)

0.47

 

0.81

 

0.33

 

0.88

 

(0.08

)

0.49

 

0.24

 

0.23

 

 

- Diluted

 

0.98

 

(0.62

)

0.47

 

0.81

 

0.33

 

0.87

 

(0.08

)

0.49

 

0.24

 

0.23

 

 

 

 

2014

 

2013

 

Tax & Exchange Rates

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Effective Tax Rates using

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

 

37.7

%

 

 

 

 

 

 

 

 

39.5

%

 

 

 

 

 

 

 

 

Operating Earnings, excluding Divestitures

 

29.7

%

 

 

 

 

 

 

 

 

31.4

%

 

 

 

 

 

 

 

 

Canadian Statutory Rate

 

25.2

%

 

 

 

 

 

 

 

 

25.2

%

 

 

 

 

 

 

 

 

U.S. Statutory Rate

 

38.1

%

 

 

 

 

 

 

 

 

38.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign Exchange Rates (US$ per C$1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

0.905

 

0.881

 

0.918

 

0.917

 

0.906

 

0.971

 

0.953

 

0.963

 

0.977

 

0.992

 

Period end

 

0.862

 

0.862

 

0.892

 

0.937

 

0.905

 

0.940

 

0.940

 

0.972

 

0.951

 

0.985

 

 


(1)        Operating cash flow is a non-GAAP measure defined as revenues less purchased product, transportation and blending, operating expenses and production and mineral taxes plus realized gains less realized losses on risk management activities. Items within the Corporate and Eliminations segment are excluded from the calculation of operating cash flow.

(2)        Cash flow is a non-GAAP measure defined as cash from operating activities excluding net change in other assets and liabilities and net change in non-cash working capital, both of which are defined on the Consolidated Statement of Cash Flows.

(3)        Operating earnings is a non-GAAP measure that is used to provide a consistent measure of the comparability of our underlying financial performance between periods by removing non-operating items. Operating earnings is defined as earnings before income tax excluding gain (loss) on discontinuance, gain on bargain purchase, unrealized risk management gains (losses) on derivative instruments, unrealized foreign exchange gains (losses) on translation of U.S. dollar denominated notes issued from Canada and the Partnership Contribution Receivable, foreign exchange gains (losses) on settlement of intercompany transactions, gains (losses) on divestiture of assets, less income taxes on operating earnings.

 

 

 

2014

 

2013

 

Financial Metrics (Non-GAAP measures)

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to Capitalization (4), (5)

 

35

%

35

%

33

%

33

%

36

%

33

%

33

%

32

%

33

%

33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt to Capitalization (4), (6)

 

31

%

31

%

28

%

30

%

32

%

29

%

29

%

28

%

30

%

28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to Adjusted EBITDA (5), (7)

 

1.4

x

1.4

x

1.3

x

1.2

x

1.4

x

1.2

x

1.2

x

1.2

x

1.2

x

1.1

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt to Adjusted EBITDA (6), (7)

 

1.2

x

1.2

x

1.0

x

1.1

x

1.2

x

1.0

x

1.0

x

1.0

x

1.0

x

0.9

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Capital Employed (8)

 

6

%

6

%

9

%

9

%

7

%

6

%

6

%

6

%

5

%

7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Common Equity (9)

 

7

%

7

%

11

%

12

%

7

%

7

%

7

%

6

%

5

%

8

%

 


(4)        Capitalization is a non-GAAP measure defined as debt plus shareholders’ equity.

(5)        Debt includes the Company’s short-term borrowings and the current and long-term portions of long-term debt excluding any amounts with respect to the Partnership Contribution Payable or Receivable.

(6)        Net debt includes the Company’s short-term borrowings, current and long-term portions of long-term debt and the current and long-term portions of the Partnership Contribution Payable, net of cash and cash equivalents and the current and long-term portions of the Partnership Contribution Receivable.

(7)        We define Adjusted EBITDA as earnings before finance costs, interest income, income tax expense, depreciation, depletion and amortization, asset impairments, unrealized gains (losses) on risk management, foreign exchange gains (losses), gains (losses) on divestiture of assets and other income (loss), net, calculated on a trailing 12-month basis.

(8)        Return on capital employed is calculated, on a trailing 12-month basis, as net earnings before after-tax interest divided by average shareholders’ equity plus average debt.

(9)        Return on common equity is calculated, on a trailing 12-month basis, as net earnings divided by average shareholders’ equity.

 

Cenovus Energy Inc.

Supplemental Information

 

for the period ended December 31, 2014

 

2



 

SUPPLEMENTAL INFORMATION (unaudited)

 

Financial Statistics (continued)

 

 

 

2014

 

2013

 

Common Share Information 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Common Shares Outstanding (millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End

 

757.1

 

757.1

 

757.1

 

757.0

 

756.9

 

756.0

 

756.0

 

755.8

 

755.8

 

755.8

 

Average - Basic

 

756.9

 

757.1

 

757.1

 

756.9

 

756.4

 

755.9

 

755.9

 

755.8

 

755.8

 

756.0

 

Average - Diluted

 

757.6

 

757.1

 

758.8

 

758.0

 

757.3

 

757.5

 

757.2

 

757.2

 

757.1

 

758.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price Range ($ per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TSX - C$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

34.79

 

30.13

 

34.79

 

34.70

 

32.02

 

34.13

 

31.69

 

32.77

 

32.08

 

34.13

 

Low

 

18.72

 

18.72

 

29.77

 

30.80

 

28.25

 

28.32

 

29.33

 

28.98

 

28.32

 

31.09

 

Close

 

23.97

 

23.97

 

30.13

 

34.59

 

31.97

 

30.40

 

30.40

 

30.74

 

30.00

 

31.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NYSE - US$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

32.64

 

26.89

 

32.64

 

32.44

 

28.96

 

34.50

 

30.34

 

31.60

 

31.58

 

34.50

 

Low

 

16.11

 

16.11

 

26.57

 

28.35

 

25.52

 

27.25

 

27.60

 

28.00

 

27.25

 

30.58

 

Close

 

20.62

 

20.62

 

26.88

 

32.37

 

28.96

 

28.65

 

28.65

 

29.85

 

28.52

 

30.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends Paid ($ per share)

 

$

1.0648

 

$

0.2662

 

$

0.2662

 

$

0.2662

 

$

0.2662

 

$

0.968

 

$

0.242

 

$

0.242

 

$

0.242

 

$

0.242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Volume Traded (millions)

 

803.8

 

333.1

 

147.7

 

152.7

 

170.3

 

685.7

 

146.2

 

183.0

 

201.6

 

154.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Net Capital Investment 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Capital Investment ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foster Creek

 

796

 

159

 

207

 

209

 

221

 

797

 

193

 

205

 

189

 

210

 

Christina Lake

 

794

 

231

 

198

 

183

 

182

 

688

 

189

 

162

 

162

 

175

 

Total

 

1,590

 

390

 

405

 

392

 

403

 

1,485

 

382

 

367

 

351

 

385

 

Other Oil Sands

 

396

 

104

 

89

 

79

 

124

 

400

 

120

 

59

 

69

 

152

 

 

 

1,986

 

494

 

494

 

471

 

527

 

1,885

 

502

 

426

 

420

 

537

 

Conventional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pelican Lake

 

246

 

46

 

61

 

68

 

71

 

463

 

115

 

97

 

111

 

140

 

Other Conventional

 

594

 

173

 

137

 

85

 

199

 

726

 

216

 

178

 

134

 

198

 

 

 

840

 

219

 

198

 

153

 

270

 

1,189

 

331

 

275

 

245

 

338

 

Refining and Marketing

 

163

 

52

 

42

 

46

 

23

 

107

 

37

 

19

 

26

 

25

 

Corporate

 

62

 

21

 

16

 

16

 

9

 

81

 

28

 

23

 

15

 

15

 

Capital Investment

 

3,051

 

786

 

750

 

686

 

829

 

3,262

 

898

 

743

 

706

 

915

 

Acquisitions (1)

 

18

 

1

 

 

16

 

1

 

32

 

27

 

1

 

1

 

3

 

Divestitures

 

(277

)

(1

)

(235

)

(39

)

(2

)

(283

)

(41

)

(241

)

 

(1

)

Net Acquisition and Divestiture Activity

 

(259

)

 

(235

)

(23

)

(1

)

(251

)

(14

)

(240

)

1

 

2

 

Net Capital Investment

 

2,792

 

786

 

515

 

663

 

828

 

3,011

 

884

 

503

 

707

 

917

 

 


(1)        Q2 2014 asset acquisition includes the assumption of a decommissioning liability of $10 million.

 

Operating Statistics - Before Royalties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Upstream Production Volumes 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Crude Oil and Natural Gas Liquids (bbls/d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands - Heavy Oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foster Creek

 

59,172

 

68,377

 

56,631

 

56,852

 

54,706

 

53,190

 

52,419

 

49,092

 

55,338

 

55,996

 

Christina Lake

 

69,023

 

73,836

 

68,458

 

67,975

 

65,738

 

49,310

 

61,471

 

52,732

 

38,459

 

44,351

 

 

 

128,195

 

142,213

 

125,089

 

124,827

 

120,444

 

102,500

 

113,890

 

101,824

 

93,797

 

100,347

 

Conventional Liquids

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pelican Lake - Heavy Oil

 

24,924

 

25,906

 

24,196

 

24,806

 

24,782

 

24,254

 

24,528

 

24,826

 

23,959

 

23,687

 

Other Heavy Oil

 

14,622

 

12,115

 

14,900

 

15,498

 

16,017

 

15,991

 

15,480

 

15,507

 

16,284

 

16,712

 

Light and Medium Oil

 

34,531

 

34,661

 

33,548

 

35,329

 

34,598

 

35,467

 

33,646

 

33,651

 

36,137

 

38,508

 

Natural Gas Liquids (2)

 

1,221

 

1,282

 

1,356

 

1,228

 

1,013

 

1,063

 

1,199

 

1,130

 

950

 

971

 

 

 

75,298

 

73,964

 

74,000

 

76,861

 

76,410

 

76,775

 

74,853

 

75,114

 

77,330

 

79,878

 

Total Crude Oil and Natural Gas Liquids

 

203,493

 

216,177

 

199,089

 

201,688

 

196,854

 

179,275

 

188,743

 

176,938

 

171,127

 

180,225

 

Natural Gas (MMcf/d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

22

 

22

 

23

 

23

 

19

 

21

 

21

 

23

 

22

 

18

 

Conventional

 

466

 

457

 

466

 

484

 

457

 

508

 

493

 

500

 

514

 

527

 

Total Natural Gas

 

488

 

479

 

489

 

507

 

476

 

529

 

514

 

523

 

536

 

545

 

Total Production (BOE/d)

 

284,826

 

296,010

 

280,589

 

286,188

 

276,187

 

267,442

 

274,410

 

264,105

 

260,460

 

271,058

 

 


(2)        Natural gas liquids include condensate volumes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Royalty Rates
(excluding impact of Realized Gain 

 

2014

 

2013

 

(Loss) on Risk Management) 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Oil Sands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foster Creek

 

8.8

%

11.2

%

7.2

%

9.3

%

8.1

%

5.8

%

6.3

%

7.6

%

5.7

%

2.9

%

Christina Lake

 

7.5

%

7.2

%

7.9

%

7.7

%

7.1

%

6.8

%

7.8

%

7.0

%

5.6

%

5.7

%

Conventional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pelican Lake

 

7.5

%

8.4

%

7.1

%

8.0

%

6.9

%

5.9

%

3.2

%

7.7

%

5.8

%

6.2

%

Weyburn

 

21.9

%

19.0

%

24.0

%

24.4

%

19.4

%

19.6

%

16.8

%

22.3

%

20.3

%

18.3

%

Other

 

5.9

%

6.7

%

6.5

%

5.5

%

4.9

%

6.5

%

7.4

%

6.8

%

6.0

%

5.7

%

Natural Gas Liquids

 

2.1

%

2.6

%

1.6

%

2.2

%

2.2

%

1.9

%

1.9

%

2.9

%

2.5

%

0.2

%

Natural Gas

 

1.9

%

2.5

%

2.0

%

2.0

%

1.4

%

1.4

%

1.2

%

1.8

%

1.2

%

1.7

%

 

Cenovus Energy Inc.

Supplemental Information

 

for the period ended December 31, 2014

 

3



 

SUPPLEMENTAL INFORMATION (unaudited)    

 

Operating Statistics - Before Royalties (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Refining 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Refinery Operations (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil Capacity (2) (Mbbls/d)

 

460

 

460

 

460

 

460

 

460

 

457

 

457

 

457

 

457

 

457

 

Crude Oil Runs (Mbbls/d)

 

423

 

420

 

407

 

466

 

400

 

442

 

447

 

464

 

439

 

416

 

Heavy Oil

 

199

 

179

 

201

 

221

 

195

 

222

 

221

 

240

 

230

 

197

 

Light/Medium

 

224

 

241

 

206

 

245

 

205

 

220

 

226

 

224

 

209

 

219

 

Crude Utilization

 

92

%

91

%

88

%

101

%

87

%

97

%

98

%

101

%

96

%

91

%

Refined Products (Mbbls/d)

 

445

 

442

 

429

 

489

 

420

 

463

 

469

 

487

 

457

 

439

 

 


(1)        Represents 100% of the Wood River and Borger refinery operations.

(2)        The official nameplate capacity of Wood River increased effective January 1, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

Selected Average Benchmark Prices 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Crude Oil Prices (US$/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brent

 

99.51

 

76.98

 

103.39

 

109.77

 

107.90

 

108.76

 

109.35

 

109.71

 

103.35

 

112.65

 

West Texas Intermediate (“WTI”)

 

93.00

 

73.15

 

97.17

 

102.99

 

98.68

 

97.97

 

97.46

 

105.82

 

94.22

 

94.37

 

Differential Brent Futures-WTI

 

6.51

 

3.83

 

6.22

 

6.78

 

9.22

 

10.79

 

11.89

 

3.89

 

9.13

 

18.28

 

Western Canadian Select (“WCS”)

 

73.60

 

58.91

 

76.99

 

82.95

 

75.55

 

72.77

 

65.26

 

88.34

 

75.06

 

62.41

 

Differential - WTI-WCS

 

19.40

 

14.24

 

20.18

 

20.04

 

23.13

 

25.20

 

32.20

 

17.48

 

19.16

 

31.96

 

Condensate - (C5 @ Edmonton)

 

92.95

 

70.57

 

93.45

 

105.15

 

102.64

 

101.69

 

94.22

 

103.80

 

101.50

 

107.24

 

Differential - WTI-Condensate (premium)/discount

 

0.05

 

2.58

 

3.72

 

(2.16

)

(3.96

)

(3.72

)

3.24

 

2.02

 

(7.28

)

(12.87

)

Refining Margins 3-2-1 Crack Spreads (3) (US$/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago

 

17.61

 

14.60

 

17.57

 

19.72

 

18.55

 

21.77

 

12.29

 

16.19

 

31.06

 

27.53

 

Midwest Combined (Group 3)

 

16.27

 

13.28

 

16.65

 

17.75

 

17.41

 

20.80

 

10.66

 

17.35

 

27.24

 

27.93

 

Natural Gas Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AECO ($/Mcf)

 

4.42

 

4.01

 

4.22

 

4.67

 

4.76

 

3.17

 

3.15

 

2.82

 

3.59

 

3.08

 

NYMEX (US$/Mcf)

 

4.42

 

4.00

 

4.06

 

4.67

 

4.94

 

3.65

 

3.60

 

3.58

 

4.09

 

3.34

 

Differential - NYMEX-AECO (US$/Mcf)

 

0.40

 

0.44

 

0.16

 

0.40

 

0.60

 

0.58

 

0.59

 

0.89

 

0.56

 

0.27

 

 


(3)        The 3-2-1 crack spread is an indicator of the refining margin generated by converting three barrels of crude oil into two barrels of regular unleaded gasoline and one barrel of ultra-low sulphur diesel using current month WTI based crude oil feedstock prices and on a last in, first out accounting basis (“LIFO”).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per-unit Results
(excluding impact of Realized Gain 

 

2014

 

2013

 

(Loss) on Risk Management) 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Heavy Oil - Foster Creek (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

69.43

 

51.95

 

76.82

 

79.77

 

71.44

 

66.30

 

59.39

 

87.49

 

68.17

 

52.60

 

Royalties

 

5.95

 

5.67

 

5.40

 

7.14

 

5.71

 

3.73

 

3.56

 

6.31

 

3.87

 

1.47

 

Transportation and Blending

 

1.98

 

1.85

 

2.17

 

3.10

 

0.78

 

2.36

 

3.21

 

4.37

 

0.04

 

1.89

 

Operating

 

16.55

 

13.65

 

14.79

 

19.38

 

19.09

 

15.77

 

15.90

 

17.12

 

16.19

 

14.03

 

Netback

 

44.95

 

30.78

 

54.46

 

50.15

 

45.86

 

44.44

 

36.72

 

59.69

 

48.07

 

35.21

 

Heavy Oil - Christina Lake (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

61.57

 

47.21

 

67.62

 

72.25

 

59.89

 

51.26

 

44.36

 

74.98

 

52.61

 

33.41

 

Royalties

 

4.40

 

3.14

 

5.07

 

5.37

 

4.04

 

3.25

 

3.22

 

5.06

 

2.71

 

1.69

 

Transportation and Blending

 

3.53

 

4.14

 

3.75

 

3.14

 

3.02

 

3.55

 

3.29

 

3.16

 

4.45

 

3.67

 

Operating

 

11.20

 

9.31

 

10.40

 

12.08

 

13.30

 

12.47

 

10.57

 

11.46

 

16.83

 

12.93

 

Netback

 

42.44

 

30.62

 

48.40

 

51.66

 

39.53

 

31.99

 

27.28

 

55.30

 

28.62

 

15.12

 

Total Heavy Oil - Oil Sands (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

65.18

 

49.44

 

71.82

 

75.65

 

65.19

 

59.10

 

51.34

 

81.16

 

61.88

 

44.01

 

Royalties

 

5.11

 

4.33

 

5.22

 

6.17

 

4.80

 

3.50

 

3.37

 

5.68

 

3.40

 

1.57

 

Transportation and Blending

 

2.82

 

3.06

 

3.03

 

3.12

 

1.99

 

2.93

 

3.25

 

3.76

 

1.82

 

2.69

 

Operating

 

13.66

 

11.35

 

12.41

 

15.38

 

15.96

 

14.19

 

13.04

 

14.26

 

16.45

 

13.53

 

Netback

 

43.59

 

30.70

 

51.16

 

50.98

 

42.44

 

38.48

 

31.68

 

57.46

 

40.21

 

26.22

 

Heavy Oil - Pelican Lake (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

76.07

 

61.24

 

81.66

 

84.66

 

76.20

 

70.09

 

64.52

 

88.08

 

72.32

 

54.30

 

Royalties

 

5.50

 

4.86

 

5.56

 

6.50

 

5.04

 

4.00

 

1.97

 

6.64

 

4.08

 

3.22

 

Transportation and Blending

 

3.18

 

3.29

 

3.24

 

3.13

 

3.07

 

2.41

 

2.79

 

2.18

 

2.58

 

2.07

 

Operating

 

21.41

 

18.84

 

20.49

 

21.23

 

24.96

 

20.65

 

21.22

 

19.90

 

22.21

 

19.23

 

Netback

 

45.98

 

34.25

 

52.37

 

53.80

 

43.13

 

43.03

 

38.54

 

59.36

 

43.45

 

29.78

 

Heavy Oil - Other Conventional (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

76.55

 

58.31

 

80.74

 

81.09

 

82.14

 

70.65

 

64.58

 

86.58

 

70.81

 

61.62

 

Royalties

 

9.70

 

10.71

 

11.10

 

9.77

 

7.52

 

9.18

 

10.40

 

12.27

 

7.67

 

6.57

 

Transportation and Blending

 

3.47

 

3.07

 

3.64

 

3.94

 

3.13

 

2.90

 

2.54

 

3.04

 

2.59

 

3.39

 

Operating

 

19.63

 

17.09

 

19.29

 

19.74

 

21.81

 

17.34

 

17.54

 

16.32

 

17.38

 

18.04

 

Production and Mineral Taxes

 

0.48

 

0.08

 

0.61

 

0.84

 

0.32

 

0.31

 

0.12

 

0.55

 

0.30

 

0.30

 

Netback

 

43.27

 

27.36

 

46.10

 

46.80

 

49.36

 

40.92

 

33.98

 

54.40

 

42.87

 

33.32

 

Total Heavy Oil - Conventional (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

76.25

 

60.25

 

81.30

 

83.29

 

78.52

 

70.31

 

64.55

 

87.50

 

71.73

 

57.42

 

Royalties

 

7.09

 

6.85

 

7.72

 

7.76

 

6.01

 

6.08

 

5.31

 

8.83

 

5.50

 

4.65

 

Transportation and Blending

 

3.29

 

3.22

 

3.40

 

3.44

 

3.09

 

2.60

 

2.69

 

2.51

 

2.58

 

2.63

 

Operating

 

20.74

 

18.24

 

20.02

 

20.66

 

23.73

 

19.32

 

19.76

 

18.51

 

20.30

 

18.72

 

Production and Mineral Taxes

 

0.18

 

0.03

 

0.24

 

0.32

 

0.13

 

0.13

 

0.05

 

0.21

 

0.12

 

0.13

 

Netback

 

44.95

 

31.91

 

49.92

 

51.11

 

45.56

 

42.18

 

36.74

 

57.44

 

43.23

 

31.29

 

Total Heavy Oil (4) (5) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

67.83

 

51.74

 

73.99

 

77.63

 

68.64

 

62.23

 

54.61

 

82.97

 

64.91

 

47.82

 

Royalties

 

5.59

 

4.87

 

5.79

 

6.58

 

5.12

 

4.22

 

3.85

 

6.58

 

4.05

 

2.45

 

Transportation and Blending

 

2.93

 

3.09

 

3.11

 

3.20

 

2.28

 

2.84

 

3.11

 

3.40

 

2.06

 

2.67

 

Operating

 

15.35

 

12.82

 

14.15

 

16.75

 

17.97

 

15.62

 

14.70

 

15.47

 

17.63

 

15.01

 

Production and Mineral Taxes

 

0.04

 

0.01

 

0.05

 

0.08

 

0.03

 

0.04

 

0.01

 

0.06

 

0.04

 

0.04

 

Netback

 

43.92

 

30.95

 

50.89

 

51.02

 

43.24

 

39.51

 

32.94

 

57.46

 

41.13

 

27.65

 

 


(4)   The netbacks do not reflect non-cash write-downs of product inventory. There was no product inventory write-down recorded in 2013.

(5)   Heavy oil price and transportation and blending costs exclude the costs of purchased condensate, which is blended with the heavy oil. On a per-barrel of unblended crude oil basis, the cost of condensate is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Condensate per Barrel of Unblended Crude Oil ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foster Creek

 

42.01

 

35.45

 

38.50

 

47.28

 

48.35

 

42.41

 

41.85

 

38.85

 

42.60

 

46.00

 

Christina Lake

 

45.45

 

38.23

 

42.57

 

49.30

 

52.81

 

45.25

 

44.16

 

39.86

 

47.13

 

51.46

 

Heavy Oil - Oil Sands

 

43.87

 

36.92

 

40.71

 

48.39

 

50.77

 

43.77

 

43.09

 

39.36

 

44.43

 

48.44

 

Pelican Lake

 

15.86

 

14.70

 

12.64

 

17.55

 

18.30

 

15.59

 

13.58

 

12.09

 

16.74

 

20.31

 

Other Conventional Heavy Oil

 

15.46

 

12.58

 

14.20

 

17.94

 

16.40

 

13.12

 

10.05

 

10.96

 

16.68

 

14.73

 

Heavy Oil - Conventional

 

15.71

 

13.98

 

13.25

 

17.70

 

17.56

 

14.60

 

12.18

 

11.65

 

16.72

 

17.93

 

Total Heavy Oil

 

37.13

 

32.04

 

34.42

 

40.44

 

42.17

 

35.63

 

35.44

 

31.46

 

35.91

 

39.78

 

 

Cenovus Energy Inc.

Supplemental Information

 

for the period ended December 31, 2014

 

4



 

SUPPLEMENTAL INFORMATION (unaudited)

 

Operating Statistics - Before Royalties (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per-unit Results
excluding impact of Realized Gain 

 

2014

 

2013

 

(Loss) on Risk Management) 

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Year

 

Q4

 

Q3

 

Q2

 

Q1

 

Light and Medium Oil ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

88.30

 

71.10

 

89.85

 

98.27

 

94.18

 

86.30

 

82.12

 

100.64

 

86.84

 

76.77

 

Royalties

 

9.15

 

6.12

 

10.36

 

11.37

 

8.78

 

8.28

 

6.58

 

11.01

 

8.61

 

7.05

 

Transportation and Blending

 

3.34

 

2.89

 

3.06

 

3.31

 

4.11

 

4.35

 

5.15

 

4.58

 

4.37

 

3.39

 

Operating

 

17.28

 

15.84

 

17.40

 

17.45

 

18.47

 

16.23

 

17.26

 

15.06

 

16.32

 

16.26

 

Production and Mineral Taxes

 

2.70

 

2.59

 

2.99

 

2.97

 

2.23

 

2.30

 

1.26

 

2.80

 

2.64

 

2.46

 

Netback

 

55.83

 

43.66

 

56.04

 

63.17

 

60.59

 

55.14

 

51.87

 

67.19

 

54.90

 

47.61

 

Total Crude Oil (1) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

71.39

 

55.05

 

76.64

 

81.35

 

73.15

 

67.05

 

59.41

 

86.41

 

69.75

 

54.02

 

Royalties

 

6.21

 

5.08

 

6.56

 

7.45

 

5.76

 

5.03

 

4.33

 

7.44

 

5.05

 

3.43

 

Transportation and Blending

 

3.00

 

3.06

 

3.10

 

3.22

 

2.60

 

3.14

 

3.47

 

3.63

 

2.57

 

2.82

 

Operating

 

15.69

 

13.34

 

14.70

 

16.87

 

18.06

 

15.74

 

15.15

 

15.39

 

17.34

 

15.27

 

Production and Mineral Taxes

 

0.50

 

0.45

 

0.54

 

0.60

 

0.42

 

0.49

 

0.23

 

0.59

 

0.61

 

0.56

 

Netback

 

45.99

 

33.12

 

51.74

 

53.21

 

46.31

 

42.65

 

36.23

 

59.36

 

44.18

 

31.94

 

Natural Gas Liquids ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

65.55

 

50.82

 

66.70

 

78.38

 

67.31

 

60.34

 

59.39

 

65.71

 

46.44

 

68.88

 

Royalties

 

1.38

 

1.34

 

1.07

 

1.70

 

1.48

 

1.13

 

1.14

 

1.92

 

1.17

 

0.12

 

Netback

 

64.17

 

49.48

 

65.63

 

76.68

 

65.83

 

59.21

 

58.25

 

63.79

 

45.27

 

68.76

 

Total Liquids (1) ($/bbl)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

71.35

 

55.02

 

76.57

 

81.33

 

73.12

 

67.01

 

59.41

 

86.28

 

69.61

 

54.10

 

Royalties

 

6.18

 

5.06

 

6.52

 

7.41

 

5.74

 

5.01

 

4.31

 

7.40

 

5.03

 

3.42

 

Transportation and Blending

 

2.98

 

3.04

 

3.08

 

3.20

 

2.59

 

3.12

 

3.45

 

3.61

 

2.55

 

2.81

 

Operating

 

15.59

 

13.25

 

14.60

 

16.77

 

17.96

 

15.65

 

15.06

 

15.29

 

17.24

 

15.19

 

Production and Mineral Taxes

 

0.50

 

0.44

 

0.54

 

0.60

 

0.42

 

0.48

 

0.23

 

0.59

 

0.61

 

0.55

 

Netback

 

46.10

 

33.23

 

51.83

 

53.35

 

46.41

 

42.75

 

36.36

 

59.39

 

44.18

 

32.13

 

Total Natural Gas ($/Mcf)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

4.37

 

3.89

 

4.22

 

4.87

 

4.47

 

3.20

 

3.21

 

2.83

 

3.50

 

3.25

 

Royalties

 

0.08

 

0.09

 

0.08

 

0.09

 

0.06

 

0.04

 

0.04

 

0.05

 

0.04

 

0.05

 

Transportation and Blending

 

0.12

 

0.13

 

0.11

 

0.11

 

0.11

 

0.11

 

0.11

 

0.10

 

0.08

 

0.15

 

Operating

 

1.23

 

1.21

 

1.24

 

1.23

 

1.26

 

1.16

 

1.23

 

1.13

 

1.16

 

1.14

 

Production and Mineral Taxes

 

0.05

 

0.03

 

0.05

 

0.13

 

(0.01

)

0.02

 

0.02

 

0.03

 

(0.01

)

0.03

 

Netback

 

2.89

 

2.43

 

2.74

 

3.31

 

3.05

 

1.87

 

1.81

 

1.52

 

2.23

 

1.88

 

Total (1) (2) ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price

 

58.29

 

46.14

 

61.85

 

65.71

 

59.68

 

51.23

 

47.23

 

63.12

 

52.55

 

42.52

 

Royalties

 

4.53

 

3.80

 

4.79

 

5.36

 

4.19

 

3.44

 

3.07

 

5.02

 

3.35

 

2.38

 

Transportation and Blending

 

2.32

 

2.40

 

2.39

 

2.45

 

2.03

 

2.31

 

2.60

 

2.60

 

1.82

 

2.17

 

Operating

 

13.22

 

11.57

 

12.53

 

13.95

 

14.94

 

12.79

 

12.73

 

12.44

 

13.64

 

12.39

 

Production and Mineral Taxes

 

0.44

 

0.36

 

0.48

 

0.65

 

0.28

 

0.36

 

0.19

 

0.45

 

0.38

 

0.42

 

Netback

 

37.78

 

28.01

 

41.66

 

43.30

 

38.24

 

32.33

 

28.64

 

42.61

 

33.36

 

25.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Long-Term Incentives Costs (Recovery) on Total Operating Costs ($/BOE)

 

0.16

 

(0.09

)

0.08

 

0.36

 

0.29

 

0.12

 

0.06

 

0.23

 

0.07

 

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of Realized Gain (Loss) on Risk Management

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquids ($/bbl)

 

0.50

 

7.06

 

(0.45

)

(2.94

)

(2.00

)

1.09

 

2.77

 

(2.02

)

0.72

 

2.62

 

Natural Gas ($/Mcf)

 

0.04

 

0.05

 

0.11

 

(0.02

)

 

0.32

 

0.36

 

0.38

 

0.18

 

0.39

 

Total (2) ($/BOE)

 

0.42

 

5.17

 

(0.13

)

(2.09

)

(1.42

)

1.37

 

2.58

 

(0.58

)

0.84

 

2.52

 

 


(1)   The netbacks do not reflect non-cash write-downs of product inventory. There was no product inventory write-down recorded in 2013.

(2)   Natural gas volumes have been converted to barrels of oil equivalent (BOE) on the basis of one barrel (bbl) to six thousand cubic feet (Mcf). BOE may be misleading, particularly if used in isolation. A conversion ratio of one bbl to six Mcf is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent value equivalency at the wellhead.

 

Cenovus Energy Inc.

Supplemental Information

 

for the period ended December 31, 2014

 

5