XML 63 R43.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Measurement [Abstract]  
Fair Value Hierarchy for Gross Financial Assets and Liabilities
The following table summarizes the
 
fair value hierarchy
 
for gross financial assets and liabilities (i.e., unadjusted
where the right of setoff exists
 
for commodity derivatives accounted
 
for at fair value on a recurring
 
basis):
 
Millions of Dollars
December 31, 2021
December 31, 2020
Level 1
Level 2
Level 3
Total
Level 1
Level 2
Level 3
Total
Assets
Investment in Cenovus Energy
$
1,117
-
-
1,117
1,256
-
-
1,256
Investments in debt securities
2
477
-
479
17
501
-
518
Commodity derivatives
562
619
62
1,243
142
101
12
255
Total
 
assets
$
1,681
1,096
62
2,839
1,415
602
12
2,029
Liabilities
Commodity derivatives
$
593
543
87
1,223
120
91
9
220
Total
 
liabilities
$
593
543
87
1,223
120
91
9
220
Commodity Derivative Balances Subject to Right of Setoff
The following table summarizes those
 
commodity derivative balances subject to
 
the right of setoff as
 
presented on our consolidated
 
balance sheet.
 
We have elected to
 
offset the recognized fair
 
value amounts for
 
multiple derivative instruments
 
executed with the same counterparty
 
in our financial statements when a legal
right of setoff exists.
Millions of Dollars
Amounts Subject to Right of Setoff
Gross
Amounts Not
Gross
Net
Amounts
Subject to
Gross
Amounts
Amounts
Cash
Net
Recognized
Right of Setoff
Amounts
Offset
Presented
Collateral
Amounts
December 31, 2021
Assets
$
1,243
85
1,158
650
508
-
508
Liabilities
1,223
82
1,141
650
491
36
455
December 31, 2020
Assets
$
255
2
253
157
96
10
86
Liabilities
220
1
219
157
62
4
58
At December 31, 2021 and December 31, 2020, we did not present
 
any amounts gross on our consolidated
balance sheet where we had the right of setoff.
Values of Assets, by Major Category, Measured at Fair Value on a Nonrecurring Basis
Non-Recurring Fair Value
 
Measurement
The following table summarizes the
 
fair value hierarchy
 
by major category and date of remeasurement
 
for assets
accounted for at fair value
 
on a non-recurring basis:
Millions of Dollars
 
Fair Value Measurements
 
Using
Fair Value
Level 1
Inputs
Level 2
Inputs
Level 3
Inputs
Before-Tax
Loss
Year ended
 
December 31, 2021
Net PP&E (held for use)
 
December 31, 2021
$
472
-
-
472
80
Equity Method Investments
 
December 31, 2021
5,574
-
5,574
-
688
Year ended December 31,
 
2020
Net PP&E (held for use)
 
March 31, 2020
$
65
-
-
65
522
 
December 31, 2020
268
-
-
268
287
Range and Arithmetic Average of Significant Unobservable Inputs
The
range and arithmetic average
 
of significant unobservable inputs used in the Level
 
3 fair value measurements for
significant assets were as follows:
Fair Value
(Millions of
Dollars)
Valuation
Technique
Unobservable Inputs
Range
(Arithmetic Average)
December 31, 2021
Lower 48 Gulf Coast and
Rockies noncore field
$
472
Discounted
cash flow
Commodity production
(MBOED)
0.2
 
-
17
 
(
5.4
)
Commodity price outlook*
($/BOE)
$
41.45
 
- $
93.68
 
($
64.39
)
Discount rate**
7.3
%
 
-
9.7
% (
8.7
%)
*Commodity price outlook based on a combination of external
 
pricing service companies' and our internal
 
outlook for years 2024-2050; future prices escalated
 
at
2.0
% annually after year 2050.
**Determined as the weighted average cost
 
of capital of a group of peer companies,
 
adjusted for risks where appropriate.
Fair Value
(Millions of
Dollars)
Valuation
Technique
Unobservable Inputs
Range
(Arithmetic Average)
March 31, 2020
Wind River Basin
$
65
Discounted
cash flow
Natural gas production
(MMCFD)
8.4
 
-
55.2
 
(
22.9
)
Natural gas price outlook*
($/MMBTU)
$
2.67
 
- $
9.17
 
($
5.68
)
Discount rate**
7.9
% -
9.1
% (
8.3
%)
*Henry Hub natural gas price outlook based on a combination
 
of external pricing service companies' outlooks
 
for years 2022-2034; future prices escalated
 
at
2.2
%
annually after year 2034.
**Determined as the weighted average cost
 
of capital of a group of peer companies,
 
adjusted for risks where appropriate.
Fair Value
(Millions of
Dollars)
Valuation
Technique
Unobservable Inputs
Range
(Arithmetic Average)
December 31, 2020
Central Basin Platform
$
244
Discounted
cash flow
Commodity production
(MBOED)
0.5
 
-
12.7
 
(
3.4
)
Commodity price outlook*
($/BOE)
$
37.35
 
- $
115.29
($
73.80
)
Discount rate**
6.8
% -
7.7
% (
7.4
%)
*Commodity price outlook based on a combination of external
 
pricing service companies' and our internal
 
outlook for years 2023-2050; future prices escalated
 
at
2.0
% annually after year 2050.
**Determined as the weighted average cost
 
of capital of a group of peer companies,
 
adjusted for risks where appropriate.
Net Fair Value of Financial Instruments
The following table summarizes the
 
net fair value of financial instruments
 
(i.e., adjusted where the right of setoff
exists for commodity derivatives):
Millions of Dollars
Carrying Amount
Fair Value
2021
2020
2021
2020
Financial assets
Investment in CVE common shares
$
1,117
1,256
1,117
1,256
Commodity derivatives
593
88
593
88
Investments in debt securities
479
518
479
518
Loans and advances—related parties
114
220
114
220
Financial liabilities
Total
 
debt, excluding finance leases
18,673
14,478
22,451
19,106
Commodity derivatives
537
59
537
59