FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Report of Foreign Private Issuer
Pursuant to Rule 13a - 16 or 15d - 16 of
the Securities Exchange Act of 1934
For the month of: February, 2023 | Commission File Number: 1-12384 |
SUNCOR ENERGY INC.
(Name of registrant)
150 – 6th Avenue S.W.
P.O. Box 2844
Calgary, Alberta
Canada, T2P 3E3
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form 20-F ¨ | Form 40-F x |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
SUNCOR ENERGY INC. | |||
Date: | By: | ||
February 14, 2023 | “Shawn Poirier” | ||
Shawn Poirier | |||
Assistant Corporate Secretary |
EXHIBIT INDEX
Exhibit | Description of Exhibit | |
99.1 | Report to Shareholders for the fourth quarter ended December 31, 2022 |
EXHIBIT 99.1
Report to Shareholders for the fourth quarter ended December 31, 2022
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Net earnings | | | |
|
2 741
|
| | | | | 1 553 | | | | |
|
9 077
|
| | | | | 4 119 | | |
|
||||||||||||||||||||||||||
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
(200)
|
| | | | | (25) | | | | |
|
729
|
| | | | | (113) | | |
|
||||||||||||||||||||||||||
|
Unrealized loss (gain) on risk management activities
|
| | |
|
106
|
| | | | | (14) | | | | |
|
5
|
| | | | | (6) | | |
|
||||||||||||||||||||||||||
|
Asset impairment (reversal)(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
2 752
|
| | | | | (221) | | |
|
||||||||||||||||||||||||||
|
Recognition of insurance proceeds(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
(147)
|
| | | | | — | | |
|
||||||||||||||||||||||||||
|
(Gain) loss on significant disposal(4)
|
| | |
|
—
|
| | | | | (227) | | | | |
|
65
|
| | | | | (227) | | |
|
||||||||||||||||||||||||||
|
Restructuring charge(5)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 168 | | |
|
||||||||||||||||||||||||||
|
Loss on early repayment of long-term debt(6)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | |
|
||||||||||||||||||||||||||
|
Income tax (recovery) expense excluded from adjusted operating earnings(7)
|
| | |
|
(215)
|
| | | | | 7 | | | | |
|
(915)
|
| | | | | 5 | | |
| Adjusted operating earnings(1) | | | |
|
2 432
|
| | | | | 1 294 | | | | |
|
11 566
|
| | | | | 3 805 | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 18 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 47 | | | |
| | | | | 48 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Earnings (loss) before income taxes(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
1 625
|
| | | | | 1 169 | | | | |
|
5 633
|
| | | | | 2 825 | | |
|
||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
578
|
| | | | | 603 | | | | |
|
3 221
|
| | | | | 1 791 | | |
|
||||||||||||||||||||||||||
|
Refining and Marketing
|
| | |
|
1 517
|
| | | | | 599 | | | | |
|
5 694
|
| | | | | 2 867 | | |
|
||||||||||||||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(182)
|
| | | | | (317) | | | | |
|
(2 232)
|
| | | | | (1 913) | | |
|
||||||||||||||||||||||||||
| Income tax expense | | | |
|
(797)
|
| | | | | (501) | | | | |
|
(3 239)
|
| | | | | (1 451) | | |
| Net earnings | | | |
|
2 741
|
| | | | | 1 553 | | | | |
|
9 077
|
| | | | | 4 119 | | |
| Adjusted operating earnings (loss)(1)(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
1 719
|
| | | | | 1 172 | | | | |
|
9 042
|
| | | | | 2 829 | | |
|
||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
578
|
| | | | | 376 | | | | |
|
2 494
|
| | | | | 1 343 | | |
|
||||||||||||||||||||||||||
|
Refining and Marketing
|
| | |
|
1 529
|
| | | | | 582 | | | | |
|
5 687
|
| | | | | 2 857 | | |
|
||||||||||||||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(382)
|
| | | | | (342) | | | | |
|
(1 503)
|
| | | | | (1 778) | | |
|
||||||||||||||||||||||||||
|
Income tax expense included in adjusted operating earnings
|
| | |
|
(1 012)
|
| | | | | (494) | | | | |
|
(4 154)
|
| | | | | (1 446) | | |
| Total | | | |
|
2 432
|
| | | | | 1 294 | | | | |
|
11 566
|
| | | | | 3 805 | | |
| Adjusted funds from (used in) operations(1)(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
2 929
|
| | | | | 2 459 | | | | |
|
13 831
|
| | | | | 7 575 | | |
|
||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
719
|
| | | | | 565 | | | | |
|
3 178
|
| | | | | 1 951 | | |
|
||||||||||||||||||||||||||
|
Refining and Marketing
|
| | |
|
1 663
|
| | | | | 869 | | | | |
|
6 561
|
| | | | | 3 831 | | |
|
||||||||||||||||||||||||||
|
Corporate and Eliminations
|
| | |
|
(273)
|
| | | | | (252) | | | | |
|
(1 240)
|
| | | | | (1 705) | | |
|
||||||||||||||||||||||||||
|
Current income tax expense
|
| | |
|
(849)
|
| | | | | (497) | | | | |
|
(4 229)
|
| | | | | (1 395) | | |
| Total | | | |
|
4 189
|
| | | | | 3 144 | | | | |
|
18 101
|
| | | | | 10 257 | | |
|
Change in non-cash working capital
|
| | |
|
(265)
|
| | | | | (529) | | | | |
|
(2 421)
|
| | | | | 1 507 | | |
|
||||||||||||||||||||||||||
| Cash flow provided by operating activities | | | |
|
3 924
|
| | | | | 2 615 | | | | |
|
15 680
|
| | | | | 11 764 | | |
| Capital and exploration expenditures(3)(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Asset sustainment and maintenance
|
| | |
|
936
|
| | | | | 748 | | | | |
|
3 315
|
| | | | | 3 057 | | |
|
||||||||||||||||||||||||||
|
Economic investment
|
| | |
|
322
|
| | | | | 398 | | | | |
|
1 504
|
| | | | | 1 354 | | |
| Total | | | |
|
1 258
|
| | | | | 1 146 | | | | |
|
4 819
|
| | | | | 4 411 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Free funds flow(2) | | | |
|
2 887
|
| | | | | 1 960 | | | | |
|
13 114
|
| | | | | 5 702 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Production volumes | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Oil Sands – Upgraded – net SCO and diesel (mbbls/d)
|
| | |
|
517.5
|
| | | | | 515.0 | | | | |
|
480.0
|
| | | | | 468.6 | | |
|
||||||||||||||||||||||||||
|
Oil Sands – Non-upgraded bitumen (mbbls/d)
|
| | |
|
170.6
|
| | | | | 150.9 | | | | |
|
185.2
|
| | | | | 175.6 | | |
|
||||||||||||||||||||||||||
|
Exploration and Production (mboe/d)
|
| | |
|
75.0
|
| | | | | 77.4 | | | | |
|
78.0
|
| | | | | 87.5 | | |
| Total (mboe/d) | | | |
|
763.1
|
| | | | | 743.3 | | | | |
|
743.2
|
| | | | | 731.7 | | |
| Refinery utilization (%) | | | |
|
94
|
| | | | | 96 | | | | |
|
93
|
| | | | | 89 | | |
|
||||||||||||||||||||||||||
| Refinery crude oil processed (mbbls/d) | | | |
|
440.0
|
| | | | | 447.0 | | | | |
|
433.2
|
| | | | | 415.5 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Net earnings | | | |
|
2 741
|
| | | | | 1 553 | | | | |
|
9 077
|
| | | | | 4 119 | | |
|
||||||||||||||||||||||||||
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
(200)
|
| | | | | (25) | | | | |
|
729
|
| | | | | (113) | | |
|
||||||||||||||||||||||||||
|
Unrealized loss (gain) on risk management activities
|
| | |
|
106
|
| | | | | (14) | | | | |
|
5
|
| | | | | (6) | | |
|
||||||||||||||||||||||||||
|
Asset impairment (reversal)(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
2 752
|
| | | | | (221) | | |
|
||||||||||||||||||||||||||
|
Recognition of insurance proceeds(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
(147)
|
| | | | | — | | |
|
||||||||||||||||||||||||||
|
(Gain) loss on significant disposal(4)
|
| | |
|
—
|
| | | | | (227) | | | | |
|
65
|
| | | | | (227) | | |
|
||||||||||||||||||||||||||
|
Restructuring charge(5)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 168 | | |
|
||||||||||||||||||||||||||
|
Loss on early repayment of long-term debt(6)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | |
|
||||||||||||||||||||||||||
|
Income tax (recovery) expense excluded from adjusted operating earnings(7)
|
| | |
|
(215)
|
| | | | | 7 | | | | |
|
(915)
|
| | | | | 5 | | |
| Adjusted operating earnings(1) | | | |
|
2 432
|
| | | | | 1 294 | | | | |
|
11 566
|
| | | | | 3 805 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Operations, selling and corporate costs | | | |
|
2 630
|
| | | | | 2 382 | | | | |
|
9 869
|
| | | | | 9 115 | | |
|
||||||||||||||||||||||||||
| Commodities | | | |
|
641
|
| | | | | 428 | | | | |
|
2 196
|
| | | | | 1 523 | | |
|
||||||||||||||||||||||||||
| Share-based compensation and other(1) | | | |
|
285
|
| | | | | 168 | | | | |
|
742
|
| | | | | 728 | | |
| Total operating, selling and general expenses | | | |
|
3 556
|
| | | | | 2 978 | | | | |
|
12 807
|
| | | | | 11 366 | | |
| | | | | | |
Average for the
three months ended December 31 |
| |
Average for the
twelve months ended December 31 |
| ||||||||||||||||||
| | | | | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| WTI crude oil at Cushing | | |
US$/bbl
|
| | |
|
82.65
|
| | | | | 77.15 | | | | |
|
94.25
|
| | | | | 67.95 | | |
|
|||||||||||||||||||||||||||||
| Dated Brent crude | | |
US$/bbl
|
| | |
|
88.65
|
| | | | | 79.70 | | | | |
|
101.20
|
| | | | | 70.75 | | |
|
|||||||||||||||||||||||||||||
|
Dated Brent/Maya crude oil FOB price differential
|
| |
US$/bbl
|
| | |
|
17.70
|
| | | | | 8.60 | | | | |
|
15.50
|
| | | | | 6.85 | | |
|
|||||||||||||||||||||||||||||
| MSW at Edmonton | | |
Cdn$/bbl
|
| | |
|
110.05
|
| | | | | 93.25 | | | | |
|
120.10
|
| | | | | 80.30 | | |
|
|||||||||||||||||||||||||||||
| WCS at Hardisty | | |
US$/bbl
|
| | |
|
57.00
|
| | | | | 62.50 | | | | |
|
75.95
|
| | | | | 54.90 | | |
|
|||||||||||||||||||||||||||||
| Light/heavy differential for WTI at Cushing less WCS at Hardisty | | |
US$/bbl
|
| | |
|
(25.65)
|
| | | | | (14.65) | | | | |
|
(18.30)
|
| | | | | (13.05) | | |
|
|||||||||||||||||||||||||||||
| SYN-WTI differential | | |
US$/bbl
|
| | |
|
4.15
|
| | | | | (1.80) | | | | |
|
4.45
|
| | | | | (1.65) | | |
|
|||||||||||||||||||||||||||||
| Condensate at Edmonton | | |
US$/bbl
|
| | |
|
83.40
|
| | | | | 79.10 | | | | |
|
93.75
|
| | | | | 68.25 | | |
|
|||||||||||||||||||||||||||||
|
Natural gas (Alberta spot) at AECO
|
| |
Cdn$/GJ
|
| | |
|
4.90
|
| | | | | 4.45 | | | | |
|
5.10
|
| | | | | 3.45 | | |
|
|||||||||||||||||||||||||||||
| Alberta Power Pool Price | | |
Cdn$/MWh
|
| | |
|
213.95
|
| | | | | 107.30 | | | | |
|
162.45
|
| | | | | 101.95 | | |
|
|||||||||||||||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
52.75
|
| | | | | 20.65 | | | | |
|
47.00
|
| | | | | 19.40 | | |
|
|||||||||||||||||||||||||||||
| Chicago 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
39.20
|
| | | | | 16.90 | | | | |
|
38.10
|
| | | | | 17.75 | | |
|
|||||||||||||||||||||||||||||
| Portland 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
50.70
|
| | | | | 25.35 | | | | |
|
51.35
|
| | | | | 23.15 | | |
|
|||||||||||||||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | |
US$/bbl
|
| | |
|
40.20
|
| | | | | 19.65 | | | | |
|
40.40
|
| | | | | 18.00 | | |
|
|||||||||||||||||||||||||||||
|
U.S. Renewable Volume Obligation
|
| |
US$/bbl
|
| | |
|
8.55
|
| | | | | 6.10 | | | | |
|
7.75
|
| | | | | 6.80 | | |
|
|||||||||||||||||||||||||||||
| Exchange rate | | |
US$/Cdn$
|
| | |
|
0.74
|
| | | | | 0.79 | | | | |
|
0.77
|
| | | | | 0.80 | | |
|
|||||||||||||||||||||||||||||
| Exchange rate (end of period) | | |
US$/Cdn$
|
| | |
|
0.74
|
| | | | | 0.79 | | | | |
|
0.74
|
| | | | | 0.79 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Gross revenues | | | |
|
6 664
|
| | | | | 5 956 | | | | |
|
30 431
|
| | | | | 19 920 | | |
|
||||||||||||||||||||||||||
| Less: Royalties | | | |
|
(662)
|
| | | | | (641) | | | | |
|
(3 963)
|
| | | | | (1 523) | | |
| Operating revenues, net of royalties | | | |
|
6 002
|
| | | | | 5 315 | | | | |
|
26 468
|
| | | | | 18 397 | | |
| Earnings before income taxes(1) | | | |
|
1 625
|
| | | | | 1 169 | | | | |
|
5 633
|
| | | | | 2 825 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Unrealized loss on risk management activities
|
| | |
|
94
|
| | | | | 3 | | | | |
|
12
|
| | | | | 4 | | |
|
||||||||||||||||||||||||||
|
Asset impairment(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
3 397
|
| | | | | — | | |
| Adjusted operating earnings(1)(3) | | | |
|
1 719
|
| | | | | 1 172 | | | | |
|
9 042
|
| | | | | 2 829 | | |
| Adjusted funds from operations(1)(3) | | | |
|
2 929
|
| | | | | 2 459 | | | | |
|
13 831
|
| | | | | 7 575 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
(mbbls/d)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Total Oil Sands bitumen production | | | |
|
810.1
|
| | | | | 787.4 | | | | |
|
790.5
|
| | | | | 770.3 | | |
|
SCO and diesel production(2)
|
| | |
|
531.1
|
| | | | | 532.4 | | | | |
|
493.7
|
| | | | | 483.5 | | |
|
||||||||||||||||||||||||||
|
Internally consumed diesel and internal transfers(3)(4)
|
| | |
|
(13.6)
|
| | | | | (17.4) | | | | |
|
(13.7)
|
| | | | | (14.9) | | |
| Upgraded production – net SCO and diesel | | | |
|
517.5
|
| | | | | 515.0 | | | | |
|
480.0
|
| | | | | 468.6 | | |
|
Bitumen production
|
| | |
|
178.5
|
| | | | | 157.3 | | | | |
|
191.9
|
| | | | | 178.8 | | |
|
||||||||||||||||||||||||||
|
Internal bitumen transfers(4)(5)
|
| | |
|
(7.9)
|
| | | | | (6.4) | | | | |
|
(6.7)
|
| | | | | (3.2) | | |
| Non-upgraded bitumen production | | | |
|
170.6
|
| | | | | 150.9 | | | | |
|
185.2
|
| | | | | 175.6 | | |
| Total Oil Sands production | | | |
|
688.1
|
| | | | | 665.9 | | | | |
|
665.2
|
| | | | | 644.2 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
(mbbls/d)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Upgraded – net SCO and diesel | | | |
|
505.3
|
| | | | | 496.1 | | | | |
|
482.6
|
| | | | | 465.7 | | |
|
||||||||||||||||||||||||||
| Non-upgraded bitumen | | | |
|
174.5
|
| | | | | 176.7 | | | | |
|
180.7
|
| | | | | 183.8 | | |
| Total | | | |
|
679.8
|
| | | | | 672.8 | | | | |
|
663.3
|
| | | | | 649.5 | | |
|
Net of transportation costs, but before royalties
|
| |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($/bbl)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Upgraded – net SCO and diesel | | | |
|
105.38
|
| | | | | 89.38 | | | | |
|
118.88
|
| | | | | 77.73 | | |
|
||||||||||||||||||||||||||
| Non-upgraded bitumen | | | |
|
54.52
|
| | | | | 62.05 | | | | |
|
84.63
|
| | | | | 53.80 | | |
|
||||||||||||||||||||||||||
| Crude sales basket (all products) | | | |
|
92.33
|
| | | | | 82.20 | | | | |
|
109.57
|
| | | | | 70.96 | | |
|
||||||||||||||||||||||||||
| Crude sales basket, relative to WTI | | | |
|
(19.89)
|
| | | | | (15.00) | | | | |
|
(13.02)
|
| | | | | (14.20) | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Oil Sands operating, selling and general expense (OS&G)(1) | | | |
|
2 493
|
| | | | | 2 134 | | | | |
|
9 152
|
| | | | | 8 056 | | |
| Oil Sands operations cash operating costs(2) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Oil Sands operations OS&G
|
| | |
|
1 453
|
| | | | | 1 326 | | | | |
|
5 429
|
| | | | | 4 840 | | |
|
||||||||||||||||||||||||||
|
Non-production costs(3)
|
| | |
|
(91)
|
| | | | | (82) | | | | |
|
(302)
|
| | | | | (317) | | |
|
||||||||||||||||||||||||||
|
Excess power capacity and other(4)
|
| | |
|
(237)
|
| | | | | (99) | | | | |
|
(586)
|
| | | | | (366) | | |
|
Oil Sands operations cash operating costs(2)
|
| | |
|
1 125
|
| | | | | 1 145 | | | | |
|
4 541
|
| | | | | 4 157 | | |
|
||||||||||||||||||||||||||
|
Oil Sands operations production volumes (mbbls/d)
|
| | |
|
431.7
|
| | | | | 442.6 | | | | |
|
415.7
|
| | | | | 439.2 | | |
|
||||||||||||||||||||||||||
|
Oil Sands operations cash operating costs(2) ($/bbl)
|
| | |
|
28.35
|
| | | | | 28.10 | | | | |
|
29.95
|
| | | | | 25.90 | | |
| Fort Hills cash operating costs(2) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Fort Hills OS&G
|
| | |
|
313
|
| | | | | 268 | | | | |
|
1 146
|
| | | | | 882 | | |
|
||||||||||||||||||||||||||
|
Non-production costs(3)
|
| | |
|
(76)
|
| | | | | (35) | | | | |
|
(214)
|
| | | | | (118) | | |
|
Fort Hills cash operating costs(2)
|
| | |
|
237
|
| | | | | 233 | | | | |
|
932
|
| | | | | 764 | | |
|
||||||||||||||||||||||||||
|
Fort Hills production volumes (mbbls/d)
|
| | |
|
69.5
|
| | | | | 55.5 | | | | |
|
85.1
|
| | | | | 50.7 | | |
|
||||||||||||||||||||||||||
|
Fort Hills cash operating costs(2) ($/bbl)
|
| | |
|
37.10
|
| | | | | 45.55 | | | | |
|
30.00
|
| | | | | 41.35 | | |
| Syncrude cash operating costs(2) reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Syncrude OS&G
|
| | |
|
776
|
| | | | | 629 | | | | |
|
2 840
|
| | | | | 2 449 | | |
|
||||||||||||||||||||||||||
|
Non-production costs(3)
|
| | |
|
(113)
|
| | | | | (38) | | | | |
|
(368)
|
| | | | | (234) | | |
|
Syncrude cash operating costs(2)
|
| | |
|
663
|
| | | | | 591 | | | | |
|
2 472
|
| | | | | 2 215 | | |
|
||||||||||||||||||||||||||
|
Syncrude production volumes (mbbls/d)
|
| | |
|
208.4
|
| | | | | 191.6 | | | | |
|
184.8
|
| | | | | 172.4 | | |
|
||||||||||||||||||||||||||
|
Syncrude cash operating costs(2) ($/bbl)
|
| | |
|
34.60
|
| | | | | 33.50 | | | | |
|
36.65
|
| | | | | 35.20 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Gross revenues(1) | | | |
|
1 085
|
| | | | | 738 | | | | |
|
4 331
|
| | | | | 2 978 | | |
|
||||||||||||||||||||||||||
| Less: Royalties(1) | | | |
|
(172)
|
| | | | | (107) | | | | |
|
(608)
|
| | | | | (478) | | |
| Operating revenues, net of royalties | | | |
|
913
|
| | | | | 631 | | | | |
|
3 723
|
| | | | | 2 500 | | |
| Earnings before income taxes(2) | | | |
|
578
|
| | | | | 603 | | | | |
|
3 221
|
| | | | | 1 791 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Recognition of insurance proceeds(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
(147)
|
| | | | | — | | |
|
||||||||||||||||||||||||||
|
(Gain) loss on significant disposal(4)
|
| | |
|
—
|
| | | | | (227) | | | | |
|
65
|
| | | | | (227) | | |
|
||||||||||||||||||||||||||
|
Asset impairment (reversal)(5)
|
| | |
|
—
|
| | | | | — | | | | |
|
(645)
|
| | | | | (221) | | |
| Adjusted operating earnings(2)(6) | | | |
|
578
|
| | | | | 376 | | | | |
|
2 494
|
| | | | | 1 343 | | |
| Adjusted funds from operations(2)(6) | | | |
|
719
|
| | | | | 565 | | | | |
|
3 178
|
| | | | | 1 951 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| E&P Canada (mbbls/d) | | | |
|
49.1
|
| | | | | 47.6 | | | | |
|
50.2
|
| | | | | 54.4 | | |
|
||||||||||||||||||||||||||
| E&P International (mboe/d) | | | |
|
25.9
|
| | | | | 29.8 | | | | |
|
27.8
|
| | | | | 33.1 | | |
| Total production (mboe/d) | | | |
|
75.0
|
| | | | | 77.4 | | | | |
|
78.0
|
| | | | | 87.5 | | |
| Total sales volumes (mboe/d) | | | |
|
75.1
|
| | | | | 67.2 | | | | |
|
80.6
|
| | | | | 82.8 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
Net of transportation costs, but before royalties
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| E&P Canada ($/bbl) | | | |
|
112.93
|
| | | | | 98.42 | | | | |
|
128.07
|
| | | | | 84.70 | | |
|
||||||||||||||||||||||||||
| E&P International(2) ($/boe) | | | |
|
128.86
|
| | | | | 100.14 | | | | |
|
126.61
|
| | | | | 82.16 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Operating revenues | | | |
|
9 019
|
| | | | | 6 623 | | | | |
|
36 728
|
| | | | | 22 915 | | |
| Earnings before income taxes(1) | | | |
|
1 517
|
| | | | | 599 | | | | |
|
5 694
|
| | | | | 2 867 | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Unrealized loss (gain) on risk management activities
|
| | |
|
12
|
| | | | | (17) | | | | |
|
(7)
|
| | | | | (10) | | |
| Adjusted operating earnings(1)(2) | | | |
|
1 529
|
| | | | | 582 | | | | |
|
5 687
|
| | | | | 2 857 | | |
| Adjusted funds from operations(1)(2) | | | |
|
1 663
|
| | | | | 869 | | | | |
|
6 561
|
| | | | | 3 831 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Crude oil processed (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Eastern North America
|
| | |
|
211.8
|
| | | | | 214.3 | | | | |
|
206.2
|
| | | | | 202.8 | | |
|
||||||||||||||||||||||||||
|
Western North America
|
| | |
|
228.2
|
| | | | | 232.7 | | | | |
|
227.0
|
| | | | | 212.7 | | |
| Total | | | |
|
440.0
|
| | | | | 447.0 | | | | |
|
433.2
|
| | | | | 415.5 | | |
| Refinery utilization(1) (%) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Eastern North America
|
| | |
|
95
|
| | | | | 97 | | | | |
|
93
|
| | | | | 91 | | |
|
||||||||||||||||||||||||||
|
Western North America
|
| | |
|
94
|
| | | | | 95 | | | | |
|
93
|
| | | | | 87 | | |
| Total | | | |
|
94
|
| | | | | 96 | | | | |
|
93
|
| | | | | 89 | | |
| Refined product sales (mbbls/d) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Gasoline
|
| | |
|
231.4
|
| | | | | 232.7 | | | | |
|
227.6
|
| | | | | 225.8 | | |
|
||||||||||||||||||||||||||
|
Distillate
|
| | |
|
242.4
|
| | | | | 237.9 | | | | |
|
244.6
|
| | | | | 228.5 | | |
|
||||||||||||||||||||||||||
|
Other
|
| | |
|
74.4
|
| | | | | 79.5 | | | | |
|
81.4
|
| | | | | 74.1 | | |
| Total | | | |
|
548.2
|
| | | | | 550.1 | | | | |
|
553.6
|
| | | | | 528.4 | | |
|
Refining and marketing gross margin – FIFO(2) ($/bbl)
|
| | |
|
59.30
|
| | | | | 33.60 | | | | |
|
55.85
|
| | | | | 36.85 | | |
|
||||||||||||||||||||||||||
|
Refining and marketing gross margin – LIFO(2) ($/bbl)
|
| | |
|
69.40
|
| | | | | 30.00 | | | | |
|
54.45
|
| | | | | 30.90 | | |
|
||||||||||||||||||||||||||
|
Refining operating expense(2) ($/bbl)
|
| | |
|
7.90
|
| | | | | 6.10 | | | | |
|
7.00
|
| | | | | 5.95 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Loss before income taxes(1) | | | |
|
(182)
|
| | | | | (317) | | | | |
|
(2 232)
|
| | | | | (1 913) | | |
| Adjusted for: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt
|
| | |
|
(200)
|
| | | | | (25) | | | | |
|
729
|
| | | | | (113) | | |
|
||||||||||||||||||||||||||
|
Restructuring charge(2)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 168 | | |
|
||||||||||||||||||||||||||
|
Loss on early repayment of long-term debt(3)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 80 | | |
| Adjusted operating loss(1)(4) | | | |
|
(382)
|
| | | | | (342) | | | | |
|
(1 503)
|
| | | | | (1 778) | | |
|
||||||||||||||||||||||||||
|
Corporate and Renewables
|
| | |
|
(482)
|
| | | | | (376) | | | | |
|
(1 456)
|
| | | | | (1 588) | | |
|
||||||||||||||||||||||||||
|
Eliminations – Intersegment profit eliminated
|
| | |
|
100
|
| | | | | 34 | | | | |
|
(47)
|
| | | | | (190) | | |
| Adjusted funds used in operations(1)(4) | | | |
|
(273)
|
| | | | | (252) | | | | |
|
(1 240)
|
| | | | | (1 705) | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Current income tax expense | | | |
|
849
|
| | | | | 497 | | | | |
|
4 229
|
| | | | | 1 395 | | |
|
||||||||||||||||||||||||||
| Deferred income tax (recovery) expense | | | |
|
(52)
|
| | | | | 4 | | | | |
|
(990)
|
| | | | | 56 | | |
| Income tax expense included in net (loss) earnings | | | |
|
797
|
| | | | | 501 | | | | |
|
3 239
|
| | | | | 1 451 | | |
|
||||||||||||||||||||||||||
|
Less: income tax (recovery) expense excluded from adjusted operating earnings(1)
|
| | |
|
(215)
|
| | | | | 7 | | | | |
|
(915)
|
| | | | | 5 | | |
|
Income tax expense included in adjusted operating earnings
|
| | |
|
1 012
|
| | | | | 494 | | | | |
|
4 154
|
| | | | | 1 446 | | |
| Effective tax rate | | | |
|
22.5%
|
| | | | | 24.4% | | | | |
|
26.3%
|
| | | | | 26.1% | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Oil Sands | | | |
|
919
|
| | | | | 860 | | | | |
|
3 540
|
| | | | | 3 168 | | |
|
||||||||||||||||||||||||||
| Exploration and Production(1) | | | |
|
113
|
| | | | | 73 | | | | |
|
443
|
| | | | | 270 | | |
|
||||||||||||||||||||||||||
| Refining and Marketing | | | |
|
258
|
| | | | | 188 | | | | |
|
816
|
| | | | | 825 | | |
|
||||||||||||||||||||||||||
| Corporate and Eliminations(2) | | | |
|
12
|
| | | | | 63 | | | | |
|
188
|
| | | | | 292 | | |
| Total capital and exploration expenditures | | | |
|
1 302
|
| | | | | 1 184 | | | | |
|
4 987
|
| | | | | 4 555 | | |
|
||||||||||||||||||||||||||
| Less: capitalized interest on debt | | | |
|
(44)
|
| | | | | (38) | | | | |
|
(168)
|
| | | | | (144) | | |
| | | | |
|
1 258
|
| | | | | 1 146 | | | | |
|
4 819
|
| | | | | 4 411 | | |
| | | |
Three months ended
December 31, 2022 |
| |
Twelve months ended
December 31, 2022 |
| ||||||||||||||||||||||||||||||
|
($ millions)
|
| |
Asset Sustainment and
Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| |
Asset Sustainment and
Maintenance(1) |
| |
Economic
Investment(2) |
| |
Total
|
| ||||||||||||||||||
| Oil Sands | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||
|
Oil Sands Base
|
| | | | 430 | | | | | | 97 | | | | |
|
527
|
| | | | | 1 231 | | | | | | 442 | | | | |
|
1 673
|
| |
|
||||||||||||||||||||||||||||||||||||||
|
In Situ
|
| | |
|
19
|
| | | |
|
44
|
| | | |
|
63
|
| | | |
|
256
|
| | | |
|
287
|
| | | |
|
543
|
| |
|
||||||||||||||||||||||||||||||||||||||
|
Fort Hills
|
| | |
|
88
|
| | | |
|
—
|
| | | |
|
88
|
| | | |
|
336
|
| | | |
|
1
|
| | | |
|
337
|
| |
|
||||||||||||||||||||||||||||||||||||||
|
Syncrude
|
| | |
|
173
|
| | | |
|
28
|
| | | |
|
201
|
| | | |
|
746
|
| | | |
|
106
|
| | | |
|
852
|
| |
|
||||||||||||||||||||||||||||||||||||||
|
Exploration and Production(3)
|
| | | | — | | | | | | 109 | | | | |
|
109
|
| | | | | — | | | | | | 420 | | | | |
|
420
|
| |
|
||||||||||||||||||||||||||||||||||||||
| Refining and Marketing | | | | | 224 | | | | | | 34 | | | | |
|
258
|
| | | | | 732 | | | | | | 84 | | | | |
|
816
|
| |
|
||||||||||||||||||||||||||||||||||||||
|
Corporate and Eliminations(4)
|
| | | | 2 | | | | | | 10 | | | | |
|
12
|
| | | | | 14 | | | | | | 164 | | | | |
|
178
|
| |
| | | | | | 936 | | | | | | 322 | | | | | | 1 258 | | | | | | 3 315 | | | | | | 1 504 | | | | | | 4 819 | | |
| | | |
Twelve months ended
December 31 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Return on capital employed(1)(2) (%) | | | |
|
19.4
|
| | | | | 8.6 | | |
| Net debt to adjusted funds from operations(1) (times) | | | |
|
0.8
|
| | | | | 1.6 | | |
| Total debt to total debt plus shareholders’ equity(1) (%) | | | |
|
28.4
|
| | | | | 33.4 | | |
| Net debt to net debt plus shareholders’ equity(1) (%) | | | |
|
25.7
|
| | | | | 30.6 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases(1) (%) | | | |
|
21.3
|
| | | | | 26.6 | | |
| | | |
Three months ended
|
| |
Twelve months ended
|
| ||||||
|
($ millions)
|
| |
December 31, 2022
|
| |
December 31, 2022
|
| ||||||
|
Total debt(1) – beginning of period
|
| | | | 19 243 | | | | | | 18 354 | | |
|
||||||||||||||
|
Decrease in long-term debt
|
| | | | (3 589) | | | | | | (5 128) | | |
|
||||||||||||||
|
Increase in short-term debt
|
| | | | 37 | | | | | | 1 473 | | |
|
||||||||||||||
| Increase in lease liability | | | |
|
244
|
| | | |
|
524
|
| |
|
||||||||||||||
| Lease payments | | | |
|
(83)
|
| | | |
|
(329)
|
| |
|
||||||||||||||
| Foreign exchange on debt, and other | | | |
|
(233)
|
| | | |
|
725
|
| |
|
Total debt(1) – December 31, 2022
|
| | | | 15 619 | | | | | | 15 619 | | |
|
||||||||||||||
|
Less: Cash and cash equivalents – December 31, 2022
|
| | | | 1 980 | | | | | | 1 980 | | |
|
Net debt(1) – December 31, 2022
|
| | | | 13 639 | | | | | | 13 639 | | |
| | | |
December 31,
|
| |||
|
(thousands)
|
| |
2022
|
| |||
|
Common shares
|
| | | | 1 337 471 | | |
|
||||||||
| Common share options – exercisable | | | |
|
16 407
|
| |
|
||||||||
| Common share options – non-exercisable | | | |
|
4 661
|
| |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Share repurchase activities (thousands of common shares) | | | |
|
16 693
|
| | | | | 20 858 | | | | |
|
116 908
|
| | | | | 83 959 | | |
|
||||||||||||||||||||||||||
| Weighted average repurchase price per share (dollars per share) | | | |
|
43.43
|
| | | | | 30.65 | | | | |
|
43.92
|
| | | | | 27.45 | | |
|
||||||||||||||||||||||||||
| Share repurchase cost | | | |
|
725
|
| | | | | 639 | | | | |
|
5 135
|
| | | | | 2 304 | | |
|
Three months ended
($ millions, unless otherwise noted) |
| |
Dec 31
2022 |
| |
Sep 30
2022 |
| |
Jun 30
2022 |
| |
Mar 31
2022 |
| |
Dec 31
2021 |
| |
Sep 30
2021 |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| ||||||||||||||||||||||||
| Total production (mboe/d) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Oil Sands
|
| | |
|
688.1
|
| | | | | 646.0 | | | | | | 641.5 | | | | | | 685.7 | | | | | | 665.9 | | | | | | 605.1 | | | | | | 615.7 | | | | | | 690.6 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exploration and Production
|
| | |
|
75.0
|
| | | | | 78.1 | | | | | | 78.7 | | | | | | 80.4 | | | | | | 77.4 | | | | | | 93.5 | | | | | | 84.0 | | | | | | 95.3 | | |
| | | | |
|
763.1
|
| | | | | 724.1 | | | | | | 720.2 | | | | | | 766.1 | | | | | | 743.3 | | | | | | 698.6 | | | | | | 699.7 | | | | | | 785.9 | | |
| Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Operating revenues, net of royalties(1)
|
| | |
|
13 920
|
| | | | | 14 944 | | | | | | 16 135 | | | | | | 13 337 | | | | | | 11 149 | | | | | | 10 145 | | | | | | 9 159 | | | | | | 8 679 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other (loss) income
|
| | |
|
(65)
|
| | | | | 113 | | | | | | 69 | | | | | | 14 | | | | | | 10 | | | | | | 68 | | | | | | (66) | | | | | | (43) | | |
| | | | |
|
13 855
|
| | | | | 15 057 | | | | | | 16 204 | | | | | | 13 351 | | | | | | 11 159 | | | | | | 10 213 | | | | | | 9 093 | | | | | | 8 636 | | |
| Net earnings (loss) | | | |
|
2 741
|
| | | | | (609) | | | | | | 3 996 | | | | | | 2 949 | | | | | | 1 553 | | | | | | 877 | | | | | | 868 | | | | | | 821 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share – basic (dollars)
|
| | |
|
2.03
|
| | | | | (0.45) | | | | | | 2.84 | | | | | | 2.06 | | | | | | 1.07 | | | | | | 0.59 | | | | | | 0.58 | | | | | | 0.54 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share – diluted (dollars)
|
| | |
|
2.03
|
| | | | | (0.45) | | | | | | 2.83 | | | | | | 2.06 | | | | | | 1.07 | | | | | | 0.59 | | | | | | 0.58 | | | | | | 0.54 | | |
| Adjusted operating earnings(2)(3) | | | |
|
2 432
|
| | | | | 2 565 | | | | | | 3 814 | | | | | | 2 755 | | | | | | 1 294 | | | | | | 1 043 | | | | | | 722 | | | | | | 746 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(4)(5) (dollars)
|
| | |
|
1.81
|
| | | | | 1.88 | | | | | | 2.71 | | | | | | 1.92 | | | | | | 0.89 | | | | | | 0.71 | | | | | | 0.48 | | | | | | 0.49 | | |
| Adjusted funds from operations(2) | | | |
|
4 189
|
| | | | | 4 473 | | | | | | 5 345 | | | | | | 4 094 | | | | | | 3 144 | | | | | | 2 641 | | | | | | 2 362 | | | | | | 2 110 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share(4)(5) (dollars)
|
| | |
|
3.11
|
| | | | | 3.28 | | | | | | 3.80 | | | | | | 2.86 | | | | | | 2.17 | | | | | | 1.79 | | | | | | 1.57 | | | | | | 1.39 | | |
| Cash flow provided by operating activities | | | |
|
3 924
|
| | | | | 4 449 | | | | | | 4 235 | | | | | | 3 072 | | | | | | 2 615 | | | | | | 4 718 | | | | | | 2 086 | | | | | | 2 345 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
per common share – basic (dollars)
|
| | |
|
2.91
|
| | | | | 3.26 | | | | | | 3.01 | | | | | | 2.14 | | | | | | 1.80 | | | | | | 3.19 | | | | | | 1.39 | | | | | | 1.54 | | |
| ROCE(4) (%) for the twelve months ended | | | |
|
19.4
|
| | | | | 17.5 | | | | | | 19.4 | | | | | | 12.7 | | | | | | 8.6 | | | | | | 4.5 | | | | | | 1.9 | | | | | | (1.4) | | |
| ROCE excluding impairments and impairment reversals(4) (%) for the twelve months ended | | | |
|
22.9
|
| | | | | 21.0 | | | | | | 18.2 | | | | | | 12.4 | | | | | | 8.2 | | | | | | 4.9 | | | | | | 2.6 | | | | | | (0.6) | | |
| Common share information (dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dividend per common share
|
| | |
|
0.52
|
| | | | | 0.47 | | | | | | 0.47 | | | | | | 0.42 | | | | | | 0.42 | | | | | | 0.21 | | | | | | 0.21 | | | | | | 0.21 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share price at the end of trading
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Toronto Stock Exchange (Cdn$)
|
| | |
|
42.95
|
| | | | | 38.90 | | | | | | 45.16 | | | | | | 40.70 | | | | | | 31.65 | | | | | | 26.26 | | | | | | 29.69 | | | | | | 26.27 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
New York Stock Exchange (US$)
|
| | |
|
31.73
|
| | | | | 28.15 | | | | | | 35.07 | | | | | | 32.59 | | | | | | 25.03 | | | | | | 20.74 | | | | | | 23.97 | | | | | | 20.90 | | |
|
(average for the three months ended)
|
| | | | |
Dec 31
2022 |
| |
Sep 30
2022 |
| |
Jun 30
2022 |
| |
Mar 31
2022 |
| |
Dec 31
2021 |
| |
Sep 30
2021 |
| |
Jun 30
2021 |
| |
Mar 31
2021 |
| ||||||||||||||||||||||||
| WTI crude oil at Cushing | | | US$/bbl | | | |
|
82.65
|
| | | | | 91.65 | | | | | | 108.40 | | | | | | 94.40 | | | | | | 77.15 | | | | | | 70.55 | | | | | | 66.05 | | | | | | 57.80 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dated Brent crude | | | US$/bbl | | | |
|
88.65
|
| | | | | 100.95 | | | | | | 113.75 | | | | | | 101.50 | | | | | | 79.70 | | | | | | 73.45 | | | | | | 68.85 | | | | | | 60.85 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Dated Brent/Maya FOB price differential
|
| | US$/bbl | | | |
|
17.70
|
| | | | | 17.95 | | | | | | 11.65 | | | | | | 14.30 | | | | | | 8.60 | | | | | | 7.80 | | | | | | 6.20 | | | | | | 4.70 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| MSW at Edmonton | | | Cdn$/bbl | | | |
|
110.05
|
| | | | | 116.85 | | | | | | 137.80 | | | | | | 115.75 | | | | | | 93.25 | | | | | | 83.75 | | | | | | 77.25 | | | | | | 66.55 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| WCS at Hardisty | | | US$/bbl | | | |
|
57.00
|
| | | | | 71.75 | | | | | | 95.60 | | | | | | 79.80 | | | | | | 62.50 | | | | | | 56.95 | | | | | | 54.60 | | | | | | 45.40 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Light/heavy crude oil differential for
WTI at Cushing less WCS at Hardisty |
| | US$/bbl | | | |
|
(25.65)
|
| | | | | (19.90) | | | | | | (12.80) | | | | | | (14.60) | | | | | | (14.65) | | | | | | (13.60) | | | | | | (11.45) | | | | | | (12.40) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| SYN-WTI (differential) premium | | | US$/bbl | | | |
|
4.15
|
| | | | | 8.80 | | | | | | 6.05 | | | | | | (1.30) | | | | | | (1.80) | | | | | | (1.60) | | | | | | 0.35 | | | | | | (3.50) | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensate at Edmonton | | | US$/bbl | | | |
|
83.40
|
| | | | | 87.35 | | | | | | 108.35 | | | | | | 96.15 | | | | | | 79.10 | | | | | | 69.20 | | | | | | 66.40 | | | | | | 58.00 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Natural gas (Alberta spot) at AECO | | | Cdn$/GJ | | | |
|
4.90
|
| | | | | 4.15 | | | | | | 6.90 | | | | | | 4.50 | | | | | | 4.45 | | | | | | 3.40 | | | | | | 2.95 | | | | | | 2.95 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Alberta Power Pool Price | | | Cdn$/MWh | | | |
|
213.95
|
| | | | | 221.40 | | | | | | 122.45 | | | | | | 90.00 | | | | | | 107.30 | | | | | | 100.35 | | | | | | 104.50 | | | | | | 95.45 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| New York Harbor 2-1-1 crack(1) | | | US$/bbl | | | |
|
52.75
|
| | | | | 46.70 | | | | | | 60.05 | | | | | | 28.25 | | | | | | 20.65 | | | | | | 20.90 | | | | | | 20.35 | | | | | | 15.60 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Chicago 2-1-1 crack(1) | | | US$/bbl | | | |
|
39.20
|
| | | | | 43.30 | | | | | | 49.40 | | | | | | 20.20 | | | | | | 16.90 | | | | | | 20.45 | | | | | | 20.25 | | | | | | 13.40 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Portland 2-1-1 crack(1) | | | US$/bbl | | | |
|
50.70
|
| | | | | 57.30 | | | | | | 63.45 | | | | | | 33.80 | | | | | | 25.35 | | | | | | 26.70 | | | | | | 24.55 | | | | | | 15.80 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gulf Coast 2-1-1 crack(1) | | | US$/bbl | | | |
|
40.20
|
| | | | | 41.85 | | | | | | 52.55 | | | | | | 26.80 | | | | | | 19.65 | | | | | | 19.55 | | | | | | 18.25 | | | | | | 14.45 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| U.S. Renewable Volume Obligation | | | US$/bbl | | | |
|
8.55
|
| | | | | 8.10 | | | | | | 7.80 | | | | | | 6.45 | | | | | | 6.10 | | | | | | 7.35 | | | | | | 8.15 | | | | | | 5.50 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate | | | US$/Cdn$ | | | |
|
0.74
|
| | | | | 0.77 | | | | | | 0.78 | | | | | | 0.79 | | | | | | 0.79 | | | | | | 0.79 | | | | | | 0.81 | | | | | | 0.79 | | |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exchange rate (end of period) | | | US$/Cdn$ | | | |
|
0.74
|
| | | | | 0.73 | | | | | | 0.78 | | | | | | 0.80 | | | | | | 0.79 | | | | | | 0.78 | | | | | | 0.81 | | | | | | 0.80 | | |
|
For the twelve months ended December 31
|
| | | | | | | | | | | | | | | | | | |
|
($ millions, except as noted)
|
| | | | | | | |
2022
|
| |
2021
|
| ||||||
| Adjustments to net earnings | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net earnings
|
| | | | | | | | |
|
9 077
|
| | | | | 4 119 | | |
|
||||||||||||||||||||
|
Add (deduct) after-tax amounts for:
|
| | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Unrealized foreign exchange loss (gain) on U.S. dollar denominated debt
|
| | |
|
679
|
| | | | | (101) | | | ||||||
|
||||||||||||||||||||
|
Net interest expense
|
| | | | | | | | |
|
642
|
| | | | | 645 | | |
| Adjusted net earnings(1) | | | | | A | | | | |
|
10 398
|
| | | | | 4 663 | | |
| Capital employed – beginning of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | | | | | | | |
|
16 149
|
| | | | | 19 814 | | |
|
||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | | | | |
|
36 614
|
| | | | | 35 757 | | |
| | | | | | | | | | | | 52 763 | | | | |
|
55 571
|
| |
| Capital employed – end of twelve-month period | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||
|
Net debt(2)
|
| | | | | | | | |
|
13 639
|
| | | | | 16 149 | | |
|
||||||||||||||||||||
|
Shareholders’ equity
|
| | | | | | | | |
|
39 367
|
| | | | | 36 614 | | |
| | | | | | | | | | | | 53 006 | | | | |
|
52 763
|
| |
| Average capital employed | | | | | B | | | | |
|
53 651
|
| | | | | 54 069 | | |
| ROCE (%)(3) | | | | | A/B | | | | |
|
19.4
|
| | | | | 8.6 | | |
|
Three months ended December 31
|
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate and
Eliminations |
| |
Income
Taxes(1) |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| Earnings (loss) before income taxes(1) | | | |
|
1 625
|
| | | | | 1 169 | | | | |
|
578
|
| | | | | 603 | | | | |
|
1 517
|
| | | | | 599 | | | | |
|
(182)
|
| | | | | (317) | | | | |
|
—
|
| | | | | — | | | | |
|
3 538
|
| | | | | 2 054 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and impairment
|
| | |
|
1 080
|
| | | | | 1 237 | | | | |
|
130
|
| | | | | 129 | | | | |
|
226
|
| | | | | 243 | | | | |
|
29
|
| | | | | 21 | | | | |
|
—
|
| | | | | — | | | | |
|
1 465
|
| | | | | 1 630 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
64
|
| | | | | 61 | | | | |
|
15
|
| | | | | 15 | | | | |
|
2
|
| | | | | 1 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
81
|
| | | | | 77 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign exchange gain
on U.S. dollar denominated debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(200)
|
| | | | | (25) | | | | |
|
—
|
| | | | | — | | | | |
|
(200)
|
| | | | | (25) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in fair value of financial instruments and trading inventory
|
| | |
|
105
|
| | | | | 8 | | | | |
|
(11)
|
| | | | | 42 | | | | |
|
(121)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(27)
|
| | | | | 50 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Gain) loss on disposal of assets
|
| | |
|
(5)
|
| | | | | (4) | | | | |
|
1
|
| | | | | (227) | | | | |
|
(1)
|
| | | | | (1) | | | | |
|
(3)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(8)
|
| | | | | (232) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loss on extinguishment of long-term debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
32
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
32
|
| | | | | — | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
66
|
| | | | | 36 | | | | |
|
5
|
| | | | | 4 | | | | |
|
30
|
| | | | | 21 | | | | |
|
66
|
| | | | | 64 | | | | |
|
—
|
| | | | | — | | | | |
|
167
|
| | | | | 125 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(61)
|
| | | | | (71) | | | | |
|
(2)
|
| | | | | 1 | | | | |
|
(11)
|
| | | | | (6) | | | | |
|
(5)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(79)
|
| | | | | (76) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
55
|
| | | | | 23 | | | | |
|
3
|
| | | | | (2) | | | | |
|
21
|
| | | | | 12 | | | | |
|
(10)
|
| | | | | 5 | | | | |
|
—
|
| | | | | — | | | | |
|
69
|
| | | | | 38 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Current income tax expense
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(849)
|
| | | | | (497) | | | | |
|
(849)
|
| | | | | (497) | | |
| Adjusted funds from (used in) operations(1) | | | |
|
2 929
|
| | | | | 2 459 | | | | |
|
719
|
| | | | | 565 | | | | |
|
1 663
|
| | | | | 869 | | | | |
|
(273)
|
| | | | | (252) | | | | |
|
(849)
|
| | | | | (497) | | | | |
|
4 189
|
| | | | | 3 144 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in non-cash working capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(265)
|
| | | | | (529) | | |
|
Cash flow provided by operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
3 924
|
| | | | | 2 615 | | |
| Twelve months ended December 31 |
| |
Oil Sands
|
| |
Exploration and
Production |
| |
Refining and
Marketing |
| |
Corporate and
Eliminations |
| |
Income
Taxes(1) |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| Earnings (loss) before income taxes(1) | | | |
|
5 633
|
| | | | | 2 825 | | | | |
|
3 221
|
| | | | | 1 791 | | | | |
|
5 694
|
| | | | | 2 867 | | | | |
|
(2 232)
|
| | | | | (1 913) | | | | |
|
—
|
| | | | | — | | | | |
|
12 316
|
| | | | | 5 570 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Depreciation, depletion, amortization and impairment
|
| | |
|
7 927
|
| | | | | 4 585 | | | | |
|
(105)
|
| | | | | 324 | | | | |
|
844
|
| | | | | 853 | | | | |
|
120
|
| | | | | 88 | | | | |
|
—
|
| | | | | — | | | | |
|
8 786
|
| | | | | 5 850 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Accretion
|
| | |
|
249
|
| | | | | 240 | | | | |
|
60
|
| | | | | 58 | | | | |
|
8
|
| | | | | 6 | | | | |
|
(1)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
316
|
| | | | | 304 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Unrealized foreign
exchange loss (gain) on U.S. dollar denominated debt |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
729
|
| | | | | (113) | | | | |
|
—
|
| | | | | — | | | | |
|
729
|
| | | | | (113) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Change in fair value of
financial instruments and trading inventory |
| | |
|
18
|
| | | | | (66) | | | | |
|
(6)
|
| | | | | 3 | | | | |
|
(50)
|
| | | | | 50 | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(38)
|
| | | | | (13) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Gain) loss on disposal of
assets |
| | |
|
(7)
|
| | | | | (4) | | | | |
|
66
|
| | | | | (227) | | | | |
|
(11)
|
| | | | | (19) | | | | |
|
(3)
|
| | | | | (7) | | | | |
|
—
|
| | | | | — | | | | |
|
45
|
| | | | | (257) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loss on extinguishment of long-term debt
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
32
|
| | | | | 80 | | | | |
|
—
|
| | | | | — | | | | |
|
32
|
| | | | | 80 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
| | |
|
139
|
| | | | | 61 | | | | |
|
6
|
| | | | | 5 | | | | |
|
50
|
| | | | | 34 | | | | |
|
133
|
| | | | | 105 | | | | |
|
—
|
| | | | | — | | | | |
|
328
|
| | | | | 205 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Settlement of decommissioning and restoration liabilities
|
| | |
|
(264)
|
| | | | | (245) | | | | |
|
(21)
|
| | | | | (1) | | | | |
|
(23)
|
| | | | | (17) | | | | |
|
(6)
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(314)
|
| | | | | (263) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
|
| | |
|
136
|
| | | | | 179 | | | | |
|
(43)
|
| | | | | (2) | | | | |
|
49
|
| | | | | 57 | | | | |
|
(12)
|
| | | | | 55 | | | | |
|
—
|
| | | | | — | | | | |
|
130
|
| | | | | 289 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Current income tax expense
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
(4 229)
|
| | | | | (1 395) | | | | |
|
(4 229)
|
| | | | | (1 395) | | |
|
Adjusted funds from (used
in) operations(1) |
| | |
|
13 831
|
| | | | | 7 575 | | | | |
|
3 178
|
| | | | | 1 951 | | | | |
|
6 561
|
| | | | | 3 831 | | | | |
|
(1 240)
|
| | | | | (1 705) | | | | |
|
(4 229)
|
| | | | | (1 395) | | | | |
|
18 101
|
| | | | | 10 257 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Change in non-cash working capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(2 421)
|
| | | | | 1 507 | | |
| Cash flow provided by operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
15 680
|
| | | | | 11 764 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Cash flow provided by operating activities | | | |
|
3 924
|
| | | | | 2 615 | | | | |
|
15 680
|
| | | | | 11 764 | | |
|
||||||||||||||||||||||||||
| (Add) deduct change in non-cash working capital | | | |
|
(265)
|
| | | | | (529) | | | | |
|
(2 421)
|
| | | | | 1 507 | | |
| Adjusted funds from operations | | | |
|
4 189
|
| | | | | 3 144 | | | | |
|
18 101
|
| | | | | 10 257 | | |
|
||||||||||||||||||||||||||
|
Less capital expenditures including capitalized interest(1)
|
| | |
|
(1 302)
|
| | | | | (1 184) | | | | |
|
(4 987)
|
| | | | | (4 555) | | |
| Free funds flow | | | |
|
2 887
|
| | | | | 1 960 | | | | |
|
13 114
|
| | | | | 5 702 | | |
| | | |
Three months ended
December 31 |
| |
Twelve months ended
December 31 |
| ||||||||||||||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Refining and marketing gross margin reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Operating revenues
|
| | |
|
9 019
|
| | | | | 6 623 | | | | |
|
36 728
|
| | | | | 22 915 | | |
|
||||||||||||||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(6 515)
|
| | | | | (5 110) | | | | |
|
(27 261)
|
| | | | | (16 807) | | |
| | | | |
|
2 504
|
| | | | | 1 513 | | | | |
|
9 467
|
| | | | | 6 108 | | |
|
||||||||||||||||||||||||||
|
Other (loss) income
|
| | |
|
61
|
| | | | | (2) | | | | |
|
(60)
|
| | | | | (50) | | |
|
||||||||||||||||||||||||||
|
Non-refining and marketing margin
|
| | |
|
3
|
| | | | | (14) | | | | |
|
(20)
|
| | | | | (54) | | |
|
Refining and marketing gross margin – FIFO
|
| | |
|
2 568
|
| | | | | 1 497 | | | | |
|
9 387
|
| | | | | 6 004 | | |
|
||||||||||||||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
43 321
|
| | | | | 44 575 | | | | |
|
168 149
|
| | | | | 162 862 | | |
|
Refining and marketing gross margin – FIFO ($/bbl)
|
| | |
|
59.30
|
| | | | | 33.60 | | | | |
|
55.85
|
| | | | | 36.85 | | |
|
FIFO and risk management activities adjustment
|
| | |
|
439
|
| | | | | (161) | | | | |
|
(230)
|
| | | | | (972) | | |
|
Refining and marketing gross margin – LIFO
|
| | |
|
3 007
|
| | | | | 1 336 | | | | |
|
9 157
|
| | | | | 5 032 | | |
|
Refining and marketing gross margin – LIFO ($/bbl)
|
| | |
|
69.40
|
| | | | | 30.00 | | | | |
|
54.45
|
| | | | | 30.90 | | |
| Refining operating expense reconciliation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
|
Operating, selling and general expense
|
| | |
|
680
|
| | | | | 566 | | | | |
|
2 427
|
| | | | | 2 019 | | |
|
||||||||||||||||||||||||||
|
Non-refining costs
|
| | |
|
(338)
|
| | | | | (294) | | | | |
|
(1 246)
|
| | | | | (1 051) | | |
|
Refining operating expense
|
| | |
|
342
|
| | | | | 272 | | | | |
|
1 181
|
| | | | | 968 | | |
|
||||||||||||||||||||||||||
|
Refinery production(1) (mbbls)
|
| | |
|
43 321
|
| | | | | 44 575 | | | | |
|
168 149
|
| | | | | 162 862 | | |
|
Refining operating expense ($/bbl)
|
| | |
|
7.90
|
| | | | | 6.10 | | | | |
|
7.00
|
| | | | | 5.95 | | |
| | | |
December 31
|
| |
December 31
|
| ||||||
|
($ millions, except as noted)
|
| |
2022
|
| |
2021
|
| ||||||
|
Short-term debt
|
| | |
|
2 807
|
| | | | | 1 284 | | |
|
||||||||||||||
|
Current portion of long-term debt
|
| | |
|
—
|
| | | | | 231 | | |
|
||||||||||||||
|
Current portion of long-term lease liabilities
|
| | |
|
317
|
| | | | | 310 | | |
|
||||||||||||||
|
Long-term debt
|
| | |
|
9 800
|
| | | | | 13 989 | | |
|
||||||||||||||
|
Long-term lease liabilities
|
| | |
|
2 695
|
| | | | | 2 540 | | |
| Total debt | | | |
|
15 619
|
| | | | | 18 354 | | |
|
||||||||||||||
|
Less: Cash and cash equivalents
|
| | |
|
1 980
|
| | | | | 2 205 | | |
| Net debt | | | |
|
13 639
|
| | | | | 16 149 | | |
|
||||||||||||||
|
Unrealized foreign exchange loss (gain) on U.S. dollar denominated debt
|
| | |
|
729
|
| | | | | (113) | | |
| Net debt excluding foreign exchange impacts | | | |
|
12 910
|
| | | | | 16 262 | | |
| Shareholders’ equity | | | |
|
39 367
|
| | | | | 36 614 | | |
| Total debt plus shareholders’ equity | | | |
|
54 986
|
| | | | | 54 968 | | |
| Total debt to total debt plus shareholders’ equity (%) | | | |
|
28.4
|
| | | | | 33.4 | | |
| Net debt to net debt plus shareholders’ equity (%) | | | |
|
25.7
|
| | | | | 30.6 | | |
| Net debt to net debt plus shareholders’ equity – excluding leases (%) | | | |
|
21.3
|
| | | | | 26.6 | | |
|
For the quarter ended
|
| |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Crude
Sales Basket |
| |
Oil
Sands Segment |
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Crude
Sales Basket |
| |
Oil
Sands Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
1 181
|
| | | |
|
4 821
|
| | | |
|
6 002
|
| | | |
|
6 002
|
| | | | | 1 344 | | | | | | 3 971 | | | | | | 5 315 | | | | | | 5 315 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Add: Royalties
|
| | |
|
166
|
| | | |
|
496
|
| | | |
|
662
|
| | | |
|
662
|
| | | | | 155 | | | | | | 486 | | | | | | 641 | | | | | | 641 | | |
|
Operating revenues
|
| | |
|
1 347
|
| | | |
|
5 317
|
| | | |
|
6 664
|
| | | |
|
6 664
|
| | | | | 1 499 | | | | | | 4 457 | | | | | | 5 956 | | | | | | 5 956 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other (loss) income
|
| | |
|
(113)
|
| | | |
|
(33)
|
| | | |
|
(146)
|
| | | |
|
(146)
|
| | | | | 7 | | | | | | 4 | | | | | | 11 | | | | | | 11 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(182)
|
| | | |
|
(76)
|
| | | |
|
(258)
|
| | | |
|
(258)
|
| | | | | (320) | | | | | | (87) | | | | | | (407) | | | | | | (407) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gross realization adjustment(1)
|
| | |
|
(68)
|
| | | |
|
(127)
|
| | | |
|
(195)
|
| | | | | | | | | | | (88) | | | | | | (92) | | | | | | (180) | | | | | | | | |
| Gross realization | | | |
|
984
|
| | | |
|
5 081
|
| | | |
|
6 065
|
| | | | | | | | | | | 1 098 | | | | | | 4 282 | | | | | | 5 380 | | | | | | | | |
| Transportation and distribution | | | |
|
(111)
|
| | | |
|
(181)
|
| | | |
|
(292)
|
| | | |
|
(292)
|
| | | | | (88) | | | | | | (205) | | | | | | (293) | | | | | | (293) | | |
| Price realization | | | |
|
873
|
| | | |
|
4 900
|
| | | |
|
5 773
|
| | | | | | | | | | | 1 010 | | | | | | 4 077 | | | | | | 5 087 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
16 050
|
| | | |
|
46 487
|
| | | |
|
62 537
|
| | | | | | | | | | | 16 260 | | | | | | 45 644 | | | | | | 61 904 | | | | | | | | |
| Price realization per barrel | | | |
|
54.52
|
| | | |
|
105.38
|
| | | |
|
92.33
|
| | | | | | | | | | | 62.05 | | | | | | 89.38 | | | | | | 82.20 | | | | | | | | |
|
For the twelve months ended
|
| |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Crude
Sales Basket |
| |
Oil
Sands Segment |
| |
Non-
Upgraded Bitumen |
| |
Upgraded –
Net SCO and Diesel |
| |
Crude
Sales Basket |
| |
Oil
Sands Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
6 980
|
| | | |
|
19 488
|
| | | |
|
26 468
|
| | | |
|
26 468
|
| | | | | 5 092 | | | | | | 13 305 | | | | | | 18 397 | | | | | | 18 397 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Add: Royalties
|
| | |
|
912
|
| | | |
|
3 051
|
| | | |
|
3 963
|
| | | |
|
3 963
|
| | | | | 376 | | | | | | 1 147 | | | | | | 1 523 | | | | | | 1 523 | | |
| Operating revenues | | | |
|
7 892
|
| | | |
|
22 539
|
| | | |
|
30 431
|
| | | |
|
30 431
|
| | | | | 5 468 | | | | | | 14 452 | | | | | | 19 920 | | | | | | 19 920 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other (loss) income
|
| | |
|
(80)
|
| | | |
|
27
|
| | | |
|
(53)
|
| | | |
|
(53)
|
| | | | | (56) | | | | | | 62 | | | | | | 6 | | | | | | 6 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchases of crude oil and products
|
| | |
|
(1 673)
|
| | | |
|
(377)
|
| | | |
|
(2 050)
|
| | | |
|
(2 050)
|
| | | | | (1 231) | | | | | | (213) | | | | | | (1 444) | | | | | | (1 444) | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Gross realization adjustment(1)
|
| | |
|
(119)
|
| | | |
|
(420)
|
| | | |
|
(539)
|
| | | | | | | | | | | (210) | | | | | | (325) | | | | | | (535) | | | | | | | | |
| Gross realization | | | |
|
6 020
|
| | | |
|
21 769
|
| | | |
|
27 789
|
| | | | | | | | | | | 3 971 | | | | | | 13 976 | | | | | | 17 947 | | | | | | | | |
| Transportation and distribution | | | |
|
(438)
|
| | | |
|
(772)
|
| | | |
|
(1 210)
|
| | | |
|
(1 210)
|
| | | | | (359) | | | | | | (767) | | | | | | (1 126) | | | | | | (1 126) | | |
| Price realization | | | |
|
5 582
|
| | | |
|
20 997
|
| | | |
|
26 579
|
| | | | | | | | | | | 3 612 | | | | | | 13 209 | | | | | | 16 821 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
65 960
|
| | | |
|
176 632
|
| | | |
|
242 592
|
| | | | | | | | | | | 67 094 | | | | | | 169 983 | | | | | | 237 077 | | | | | | | | |
| Price realization per barrel | | | |
|
84.63
|
| | | |
|
118.88
|
| | | |
|
109.57
|
| | | | | | | | | | | 53.80 | | | | | | 77.73 | | | | | | 70.96 | | | | | | | | |
|
For the quarter ended
|
| |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)(2)
|
| |
E&P
Segment |
| |
E&P
International |
| |
E&P
Canada |
| |
Other(1)(2)
|
| |
E&P
Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
378
|
| | | |
|
345
|
| | | |
|
190
|
| | | |
|
913
|
| | | | | 215 | | | | | | 324 | | | | | | 92 | | | | | | 631 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Add: Royalties
|
| | |
|
—
|
| | | |
|
54
|
| | | |
|
118
|
| | | |
|
172
|
| | | | | — | | | | | | 54 | | | | | | 53 | | | | | | 107 | | |
| Operating revenues | | | |
|
378
|
| | | |
|
399
|
| | | |
|
308
|
| | | |
|
1 085
|
| | | | | 215 | | | | | | 378 | | | | | | 145 | | | | | | 738 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation and distribution | | | |
|
(5)
|
| | | |
|
(13)
|
| | | |
|
(16)
|
| | | |
|
(34)
|
| | | | | (6) | | | | | | (11) | | | | | | — | | | | | | (17) | | |
| Price realization | | | |
|
373
|
| | | |
|
386
|
| | | |
|
292
|
| | | | | | | | | | | 209 | | | | | | 367 | | | | | | 145 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
2 893
|
| | | |
|
3 414
|
| | | | | | | | | | | | | | | | | 2 111 | | | | | | 3 724 | | | | | | | | | | | | | | |
| Price realization per barrel | | | |
|
128.86
|
| | | |
|
112.93
|
| | | | | | | | | | | | | | | | | 100.14 | | | | | | 98.42 | | | | | | | | | | | | | | |
|
For the twelve months ended
|
| |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
|
($ millions, except as noted)
|
| |
International
|
| |
East
Coast Canada |
| |
Other(1)(2)
|
| |
E&P
Segment |
| |
International
|
| |
East
Coast Canada |
| |
Other(1)(2)
|
| |
E&P
Segment |
| ||||||||||||||||||||||||
|
Operating revenues, net of royalties
|
| | |
|
1 222
|
| | | |
|
2 122
|
| | | |
|
379
|
| | | |
|
3 723
|
| | | | | 815 | | | | | | 1 447 | | | | | | 238 | | | | | | 2 500 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Add: Royalties
|
| | |
|
—
|
| | | |
|
342
|
| | | |
|
266
|
| | | |
|
608
|
| | | | | — | | | | | | 237 | | | | | | 241 | | | | | | 478 | | |
| Operating revenues | | | |
|
1 222
|
| | | |
|
2 464
|
| | | |
|
645
|
| | | |
|
4 331
|
| | | | | 815 | | | | | | 1 684 | | | | | | 479 | | | | | | 2 978 | | |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation and distribution | | | |
|
(24)
|
| | | |
|
(61)
|
| | | |
|
(16)
|
| | | |
|
(101)
|
| | | | | (25) | | | | | | (44) | | | | | | (43) | | | | | | (112) | | |
| Price realization | | | |
|
1 198
|
| | | |
|
2 403
|
| | | |
|
629
|
| | | | | | | | | | | 790 | | | | | | 1 640 | | | | | | 436 | | | | | | | | |
| Sales volumes (mbbls) | | | |
|
9 453
|
| | | |
|
18 753
|
| | | | | | | | | | | | | | | | | 9 616 | | | | | | 19 386 | | | | | | | | | | | | | | |
| Price realization per barrel | | | |
|
126.61
|
| | | |
|
128.07
|
| | | | | | | | | | | | | | | | | 82.16 | | | | | | 84.70 | | | | | | | | | | | | | | |
Measurement
|
| |
Places and Currencies
|
| ||||||
bbl | | | barrel | | | U.S. | | | United States | |
bbls/d | | | barrels per day | | | U.K. | | | United Kingdom | |
mbbls/d | | | thousands of barrels per day | | | | | | | |
| | | | | |
$ or Cdn$
|
| | Canadian dollars | |
boe | | | barrels of oil equivalent | | | US$ | | | United States dollars | |
boe/d | | | barrels of oil equivalent per day | | | | | | | |
mboe | | | thousands of barrels of oil equivalent | | | | | | | |
mboe/d | | | thousands of barrels of oil equivalent per day | | |
Financial and Business Environment
|
| |||
| | | | | | Q4 | | | Three months ended December 31 | |
GJ | | | Gigajoule | | | DD&A | | | Depreciation, depletion and amortization | |
| | | | | | WTI | | | West Texas Intermediate | |
mcf | | | thousands of cubic feet of natural gas | | | WCS | | | Western Canadian Select | |
mcfe | | | thousands of cubic feet of natural gas equivalent | | | SCO | | | Synthetic crude oil | |
| | | | | | SYN | | | Synthetic crude oil benchmark | |
MW | | | megawatts | | | MSW | | | Mixed Sweet Blend | |
MWh | | | megawatts per hour | | | NYMEX | | | New York Mercantile Exchange | |
| | | | | | YTD | | | Year to date | |