XML 71 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental information (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure Of Supplemental Information [Abstract]  
Disclosure of cash flow statement [text block]
Changes in non-cash working capital was comprised of the following:
 
 
Year Ended
($M)
Dec 31, 2018
 
Dec 31, 2017
Changes in:
 
 
 
Accounts receivable
(94,562
)
 
(34,041
)
Crude oil inventory
(10,646
)
 
(2,577
)
Prepaid expenses
(4,896
)
 
(1,884
)
Accounts payable and accrued liabilities
230,567
 
 
37,527
 
Income taxes payable
(1,651
)
 
2,842
 
Working capital assumed from acquisitions
(58,841
)
 
—
 
Initial recognition of IFRS 16 liability
(10,483
)
 
—
 
Foreign exchange
(873
)
 
(795
)
Changes in non-cash working capital
48,615
 
 
1,072
 
 
 
 
 
Changes in non-cash operating working capital
(6,876
)
 
665
 
Changes in non-cash investing working capital
55,491
 
 
407
 
Changes in non-cash working capital
48,615
 
 
1,072
 
Disclosure of cash and cash equivalents [text block]
Cash and cash equivalents was comprised of the following:
 
 
As at
($M)
Dec 31, 2018
 
Dec 31, 2017
Cash on deposit with financial institutions
26,604
 
 
46,229
 
Guaranteed investment certificates
205
 
 
332
 
Cash and cash equivalents
26,809
 
 
46,561
 
Disclosure of employee benefits [text block]
 
Wages and benefits included in operating expenses and general and administration expenses were:
 
 
Year Ended
($M)
2018
 
2017
Operating expense
66,095
 
 
48,823
 
General and administration expense
42,496
 
 
36,708
 
Wages and benefits
108,591
 
 
85,531
 
Disclosure of detailed information about outstanding risk management positions [Text Block]
The following tables summarize Vermilion's outstanding risk management positions as at December 31, 2018:
 
 
 
 
 
 
 
Bought Put

Volume
 
Weighted

Average
Bought Put
 
Sold Call

Volume
 
Weighted

Average
Sold Call
 
Sold Put

Volume
 
Weighted

Average

Sold Put
 
Swap

Volume
 
         
Weighted

‎
Average Swap
Crude Oil
Period
Exercise date
(1)
 
Currency
 
(bbl/d)
 
Price / bbl
 
(bbl/d)
 
Price / bbl
 
(bbl/d)
 
Price / bbl
 
(bbl/d)
 
Price / bbl
Dated Brent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3-Way Collar
Sep 2018 - Jun 2019
 
 
CAD
 
2,500
 
 
91.20
 
 
2,500
 
 
98.63
 
 
2,500
 
 
76.00
 
 
—
 
 
—
 
Swap
Jan 2019 - Dec 2019
 
 
CAD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
1,350
 
 
91.76
 
3-Way Collar
Aug 2018 - Jun 2019
 
 
USD
 
500
 
 
66.92
 
 
500
 
 
80.00
 
 
500
 
 
55.00
 
 
—
 
 
—
 
3-Way Collar
Jan 2019 - Dec 2019
 
 
USD
 
500
 
 
70.00
 
 
500
 
 
80.00
 
 
500
 
 
60.00
 
 
—
 
 
—
 
Swap
Apr 2018 - Mar 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
750
 
 
61.33
 
Swap
Jul 2018 - Jun 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
1,500
 
 
68.52
 
Swap
Jan 2019 - Dec 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
2,250
 
 
73.17
 
WTI
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
Jan 2019 - Dec 2019
 
 
CAD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
1,050
 
 
81.41
 
3-Way Collar
Jan 2019 - Dec 2019
 
 
USD
 
250
 
 
70.00
 
 
250
 
 
80.25
 
 
250
 
 
60.00
 
 
—
 
 
—
 
Swap
Apr 2018 - Mar 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
250
 
 
54.00
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bought Put

Volume
 
Weighted

Average

Bought Put
 
Sold Call

Volume
 
Weighted

Average

Sold Call
 
Sold Put

Volume
 
Weighted
Average

Sold Put
 
Swap

Volume
 
         
Weighted

‎
Average Swap
North American Gas
 Period
Exercise date
(1)
 
Currency
 
(
mcf
/d)
 
Price /
mcf
 
(
mcf
/d)
 
Price / 
mcf
 
(
mcf
/
d)
 
Price / 
mcf
 
(mcf/d)
 
Price / mcf
AECO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
Dec 2018 - Mar 2019
 
 
CAD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
2,500
 
 
2.41
 
AECO Basis (AECO less NYMEX Henry Hub)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
Jan 2019 - Jun 2020
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
2,500
 
 
(0.93
)
AECO Basis (AECO less Chicago NGI)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
Nov 2018 - Mar 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
5,000
 
 
(1.46
)
NYMEX Henry Hub
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
Jan 2019 - Mar 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
5,000
 
 
4.00
 
Chicago NGI
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
Dec 2018 - Mar 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
5,000
 
 
4.40
 
SOCAL Border
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Swap
(2)
Jan 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
10,000
 
 
5.50
 
Swap
(2)
Feb 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
10,000
 
 
4.39
 
Swap
(2)
Mar 2019
 
 
USD
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
10,000
 
 
3.36
 
 
(1)
      The sold swaption instrument allows the counterparty, at the specified date, to enter into a derivative instrument contract with Vermilion at the above detailed terms.
(2)
     These swaps hedge a physical sales agreement to sell Alberta natural gas production at SOCAL Border pricing less a fixed differential.
 
 
 
 
 
 
 
Bought Put

Volume
 
Weighted

Average
Bought Put
 
Sold Call

Volume
 
Weighted

Average
Sold Call
 
Sold Put

Volume
 
Weighted

Average

Sold Put
 
Swap

Volume
 
         
Weighted

‎
Average Swap
European Gas
Period
Exercise date
(1)
 
Currency
 
(mcf/d)
 
Price / mcf
 
(mcf/d)
 
 Price / mcf
 
(mcf/d)
 
Price /mcf
 
(mcf/d)
 
Price / mcf
NBP
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3-Way Collar
Jan 2019 - Dec 2019
 
 
EUR
 
17,197
 
 
4.97
 
 
17,197
 
 
5.65
 
 
17,197
 
 
3.79
 
 
—
 
 
—
 
3-Way Collar
Jan 2019 - Dec 2020
 
 
EUR
 
7,370
 
 
4.96
 
 
7,370
 
 
5.76
 
 
7,370
 
 
3.74
 
 
—
 
 
—
 
3-Way Collar
Jan 2020 - Dec 2020
 
 
EUR
 
19,654
 
 
5.10
 
 
19,654
 
 
5.92
 
 
19,654
 
 
4.01
 
 
—
 
 
—
 
Collar
Oct 2018 - Mar 2019
 
 
EUR
 
3,685
 
 
6.40
 
 
2,457
 
 
7.62
 
 
—
 
 
—
 
 
—
 
 
—
 
Call
Oct 2018 - Mar 2019
 
 
EUR
 
—
 
 
—
 
 
12,327
 
 
6.28
 
 
—
 
 
—
 
 
—
 
 
—
 
Swap
Oct 2018 - Mar 2019
 
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
4,913
 
 
7.92
 
Swaption
Jul 2019 - Jun 2021
June 28, 2019
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
9,827
 
 
5.64
 
Swaption
Oct 2019 - Mar 2020
June 28, 2019
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
7,370
 
 
5.86
 
Swaption
Oct 2020 - Mar 2021
June 28, 2019
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
7,370
 
 
5.86
 
Swaption
Oct 2021 - Mar 2022
June 28, 2019
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
7,370
 
 
5.86
 
NBP Basis (NBP less NYMEX HH)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Collar
Jan 2019 - Sep 2020
 
 
USD
 
7,500
 
 
2.07
 
 
7,500
 
 
4.00
 
 
—
 
 
—
 
 
—
 
 
—
 
TTF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3-Way Collar
Oct 2017 - Dec 2019
 
 
EUR
 
7,370
 
 
4.59
 
 
7,370
 
 
5.42
 
 
7,370
 
 
2.93
 
 
—
 
 
—
 
3-Way Collar
Jan 2018 - Dec 2019
 
 
EUR
 
3,685
 
 
4.74
 
 
3,685
 
 
5.52
 
 
3,685
 
 
3.13
 
 
—
 
 
—
 
3-Way Collar
Jan 2019 - Dec 2019
 
 
EUR
 
12,284
 
 
5.05
 
 
12,284
 
 
5.72
 
 
12,284
 
 
3.69
 
 
—
 
 
—
 
3-Way Collar
Jan 2020 - Dec 2020
 
 
EUR
 
7,370
 
 
5.37
 
 
7,370
 
 
6.25
 
 
7,370
 
 
3.81
 
 
—
 
 
—
 
Swap
Oct 2017 - Dec 2019
 
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
7,370
 
 
4.87
 
Swap
Jan 2018 - Dec 2019
 
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
1,228
 
 
5.00
 
Swap
Jul 2018 - Dec 2019
 
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
4,913
 
 
4.98
 
Swap
Jan 2019 - Dec 2019
 
 
EUR
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
—
 
 
2,457
 
 
4.92
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cross Currency Interest Rate
 
 
 Receive Notional Amount (USD)
 
 Rate (LIBOR +)
 
 Pay Notional Amount (CAD)
 
 Rate (CDOR +)
Swap
Jan 2019
 
 
 
 
1,018,563,000
 
 
1.70
%
 
1,354,900,000
 
 
1.02
%
 
(1)
The sold swaption instrument allows the counterparty, at the specified date, to enter into a swap with Vermilion at the above detailed terms.