EX-99.3 4 a12-24215_1ex99d3.htm EX-99.3 INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) FOR THE PERIOD ENDED SEPTEMBER 30

Exhibit 99.3

 

 

 

GRAPHIC

 

 

 

 

 

 

 

Cenovus Energy Inc.

 

Interim Consolidated Financial Statements (unaudited)

 

For the Period Ended September 30, 2012

 

(Canadian Dollars)

 



 

CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME (unaudited)

For the period ended September 30,

($ millions, except per share amounts)

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

Notes

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

1

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

 

 

4,462

 

 

3,989

 

 

13,427

 

 

11,705

 

Less: Royalties

 

 

 

122

 

 

131

 

 

309

 

 

338

 

 

 

 

 

4,340

 

 

3,858

 

 

13,118

 

 

11,367

 

Expenses

 

1

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

 

 

2,303

 

 

2,348

 

 

7,335

 

 

6,559

 

Transportation and blending

 

 

 

398

 

 

294

 

 

1,323

 

 

973

 

Operating

 

 

 

418

 

 

340

 

 

1,201

 

 

1,020

 

Production and mineral taxes

 

 

 

9

 

 

9

 

 

28

 

 

27

 

(Gain) loss on risk management

 

18

 

194

 

 

(460

)

 

(184

)

 

(478

)

Depreciation, depletion and amortization

 

 

 

397

 

 

318

 

 

1,176

 

 

912

 

Exploration expense

 

10

 

-

 

 

-

 

 

68

 

 

-

 

General and administrative

 

 

 

104

 

 

38

 

 

254

 

 

206

 

Finance costs

 

3

 

120

 

 

112

 

 

344

 

 

335

 

Interest income

 

4

 

(28

)

 

(31

)

 

(84

)

 

(94

)

Foreign exchange (gain) loss, net

 

5

 

(51

)

 

85

 

 

(42

)

 

56

 

(Gain) loss on divestiture of assets

 

 

 

1

 

 

-

 

 

-

 

 

(3

)

Other (income) loss, net

 

 

 

-

 

 

1

 

 

(4

)

 

1

 

Earnings Before Income Tax

 

 

 

475

 

 

804

 

 

1,703

 

 

1,853

 

Income tax expense

 

6

 

186

 

 

294

 

 

592

 

 

641

 

Net Earnings

 

 

 

289

 

 

510

 

 

1,111

 

 

1,212

 

Other Comprehensive Income (Loss), Net of Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

 

(45

)

 

100

 

 

(36

)

 

73

 

Comprehensive Income

 

 

 

244

 

 

610

 

 

1,075

 

 

1,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings per Common Share

 

7

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

$ 0.38

 

 

$ 0.68

 

 

$ 1.47

 

 

$ 1.61

 

Diluted

 

 

 

$ 0.38

 

 

$ 0.67

 

 

$ 1.46

 

 

$ 1.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

2

 

 

For the period ended September 30, 2012

 



 

CONSOLIDATED BALANCE SHEETS (unaudited)

As at

($ millions)

 

 

 

Notes

 

September 30,

2012

 

 

December 31,

2011

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

1,543

 

 

495

 

Accounts receivable and accrued revenues

 

 

 

1,765

 

 

1,405

 

Current portion of Partnership Contribution Receivable

 

 

 

375

 

 

372

 

Inventories

 

8

 

1,221

 

 

1,291

 

Risk management

 

18

 

163

 

 

232

 

Assets held for sale

 

9

 

-

 

 

116

 

Current Assets

 

 

 

5,067

 

 

3,911

 

Exploration and Evaluation Assets

 

1,10

 

1,269

 

 

880

 

Property, Plant and Equipment, net

 

1,11

 

15,353

 

 

14,324

 

Partnership Contribution Receivable

 

 

 

1,479

 

 

1,822

 

Risk Management

 

18

 

31

 

 

52

 

Income Tax Receivable

 

 

 

-

 

 

29

 

Other Assets

 

 

 

53

 

 

44

 

Goodwill

 

1

 

1,132

 

 

1,132

 

Total Assets

 

 

 

24,384

 

 

22,194

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

 

2,760

 

 

2,579

 

Income tax payable

 

 

 

234

 

 

329

 

Current portion of Partnership Contribution Payable

 

 

 

376

 

 

372

 

Risk management

 

18

 

39

 

 

54

 

Liabilities related to assets held for sale

 

9

 

-

 

 

54

 

Current Liabilities

 

 

 

3,409

 

 

3,388

 

Long-Term Debt

 

12

 

4,626

 

 

3,527

 

Partnership Contribution Payable

 

 

 

1,508

 

 

1,853

 

Risk Management

 

18

 

4

 

 

14

 

Decommissioning Liabilities

 

13

 

2,126

 

 

1,777

 

Other Liabilities

 

 

 

153

 

 

128

 

Deferred Income Taxes

 

 

 

2,494

 

 

2,101

 

Total Liabilities

 

 

 

14,320

 

 

12,788

 

Shareholders’ Equity

 

 

 

10,064

 

 

9,406

 

Total Liabilities and Shareholders’ Equity

 

 

 

24,384

 

 

22,194

 

 

 

 

 

 

 

 

 

 

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

3

 

 

For the period ended September 30, 2012

 



 

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (unaudited)

($ millions)

 

 

 

Share

Capital

(Note 14)

 

 

Paid in

Surplus

 

 

Retained

Earnings

 

 

AOCI *

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2010

 

3,716

 

 

4,083

 

 

525

 

 

71

 

 

8,395

 

Net earnings

 

-

 

 

-

 

 

1,212

 

 

-

 

 

1,212

 

Other comprehensive income (loss)

 

-

 

 

-

 

 

-

 

 

73

 

 

73

 

Total comprehensive income (loss) for the period

 

-

 

 

-

 

 

1,212

 

 

73

 

 

1,285

 

Common shares issued under option plans

 

59

 

 

-

 

 

-

 

 

-

 

 

59

 

Stock-based compensation expense

 

-

 

 

17

 

 

-

 

 

-

 

 

17

 

Dividends on common shares

 

-

 

 

-

 

 

(452

)

 

-

 

 

(452

)

Balance as at September 30, 2011

 

3,775

 

 

4,100

 

 

1,285

 

 

144

 

 

9,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2011

 

3,780

 

 

4,107

 

 

1,400

 

 

119

 

 

9,406

 

Net earnings

 

-

 

 

-

 

 

1,111

 

 

-

 

 

1,111

 

Other comprehensive income (loss)

 

-

 

 

-

 

 

-

 

 

(36

)

 

(36

)

Total comprehensive income (loss) for the period

 

-

 

 

-

 

 

1,111

 

 

(36

)

 

1,075

 

Common shares issued under option plans

 

47

 

 

-

 

 

-

 

 

-

 

 

47

 

Stock-based compensation expense

 

-

 

 

34

 

 

-

 

 

-

 

 

34

 

Dividends on common shares

 

-

 

 

-

 

 

(498

)

 

-

 

 

(498

)

Balance as at September 30, 2012

 

3,827

 

 

4,141

 

 

2,013

 

 

83

 

 

10,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Accumulated Other Comprehensive Income.

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

4

 

 

For the period ended September 30, 2012

 



 

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

For the period ended September 30,

($ millions)

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

Notes

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

289

 

 

510

 

 

1,111

 

 

1,212

 

Depreciation, depletion and amortization

 

 

 

397

 

 

318

 

 

1,176

 

 

912

 

Exploration expense

 

 

 

-

 

 

-

 

 

68

 

 

-

 

Deferred income taxes

 

6

 

110

 

 

258

 

 

408

 

 

551

 

Unrealized (gain) loss on risk management

 

18

 

293

 

 

(381

)

 

60

 

 

(422

)

Unrealized foreign exchange (gain) loss

 

5

 

(60

)

 

63

 

 

(82

)

 

1

 

(Gain) loss on divestiture of assets

 

 

 

1

 

 

-

 

 

-

 

 

(3

)

Unwinding of discount on decommissioning liabilities

 

3,13

 

22

 

 

19

 

 

64

 

 

56

 

Other

 

 

 

65

 

 

6

 

 

141

 

 

118

 

 

 

 

 

1,117

 

 

793

 

 

2,946

 

 

2,425

 

Net change in other assets and liabilities

 

 

 

(19

)

 

(17

)

 

(71

)

 

(62

)

Net change in non-cash working capital

 

 

 

(69

)

 

145

 

 

(213

)

 

(42

)

Cash From Operating Activities

 

 

 

1,029

 

 

921

 

 

2,662

 

 

2,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures – exploration and evaluation assets

 

10

 

(104

)

 

(39

)

 

(451

)

 

(341

)

Capital expenditures – property, plant and equipment

 

11

 

(734

)

 

(593

)

 

(1,983

)

 

(1,498

)

Proceeds from divestiture of assets

 

 

 

-

 

 

-

 

 

65

 

 

8

 

Net change in investments and other

 

 

 

5

 

 

1

 

 

(10

)

 

(21

)

Net change in non-cash working capital

 

 

 

92

 

 

48

 

 

18

 

 

(7

)

Cash (Used in) Investing Activities

 

 

 

(741

)

 

(583

)

 

(2,361

)

 

(1,859

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Cash Provided (Used) before Financing Activities

 

 

 

288

 

 

338

 

 

301

 

 

462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net issuance (repayment) of short-term borrowings

 

 

 

(204

)

 

(87

)

 

3

 

 

(3

)

Issuance of long-term debt

 

 

 

1,219

 

 

-

 

 

1,219

 

 

-

 

Proceeds on issuance of common shares

 

 

 

3

 

 

6

 

 

35

 

 

44

 

Dividends paid on common shares

 

7

 

(166

)

 

(150

)

 

(498

)

 

(452

)

Other

 

 

 

-

 

 

(3

)

 

1

 

 

(3

)

Cash From (Used in) Financing Activities

 

 

 

852

 

 

(234

)

 

760

 

 

(414

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

(6

)

 

9

 

 

(13

)

 

10

 

Increase (Decrease) in Cash and Cash Equivalents

 

 

 

1,134

 

 

113

 

 

1,048

 

 

58

 

Cash and Cash Equivalents, Beginning of Period

 

 

 

409

 

 

245

 

 

495

 

 

300

 

Cash and Cash Equivalents, End of Period

 

 

 

1,543

 

 

358

 

 

1,543

 

 

358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying Notes to Consolidated Financial Statements (unaudited).

 

Cenovus Energy Inc.

 

5

 

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

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 and natural gas liquids (“NGLs”) in Canada with refining operations in the United States (“U.S.”).

 

Cenovus began independent operations on December 1, 2009, as a result of the plan of arrangement (“Arrangement”) involving Encana Corporation (“Encana”) whereby Encana was split into two independent energy companies, one a natural gas company, Encana, and the other an oil company, Cenovus. In connection with the Arrangement, Encana common shareholders received one share in each of the new Encana and Cenovus in exchange for each Encana share held.

 

Cenovus was 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 #4000, 421 - 7th Avenue S.W., Calgary, Alberta, Canada, T2P 4K9. Information on the Company’s basis of presentation for these financial statements is found in Note 2.

 

The Company’s reportable segments are as follows:

 

·                   Oil Sands, which consists of Cenovus’s producing bitumen assets at Foster Creek and Christina Lake, heavy oil assets at Pelican Lake, new resource play assets such as Narrows Lake, Grand Rapids and Telephone Lake, and the Athabasca natural gas assets. 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, natural gas and NGLs in Alberta and Saskatchewan, notably the carbon dioxide enhanced oil recovery project at Weyburn, and the Bakken and Lower Shaunavon crude oil properties.

 

·                   Refining and Marketing, which is focused on the refining of crude oil products into petroleum and chemical products at two refineries located in the U.S. The refineries are jointly owned with and operated by Phillips 66, an unrelated U.S. public company. This segment also markets Cenovus’s crude oil and natural gas, as well as third-party purchases and sales of product that provide operational flexibility for transportation commitments, product type, delivery points 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, and financing activities. 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.

 

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

 

Cenovus Energy Inc.

6

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

A) Results of Operations - Segment and Operational Information (For the Three Months Ended September 30)

 

 

 

Oil Sands

 

 

Conventional

 

 

Refining and Marketing

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

1,007

 

 

754

 

 

489

 

 

553

 

 

3,066

 

 

2,691

 

Less: Royalties

 

83

 

 

82

 

 

39

 

 

49

 

 

-

 

 

-

 

 

 

924

 

 

672

 

 

450

 

 

504

 

 

3,066

 

 

2,691

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

-

 

 

-

 

 

-

 

 

-

 

 

2,403

 

 

2,357

 

Transportation and blending

 

367

 

 

263

 

 

31

 

 

31

 

 

-

 

 

-

 

Operating

 

150

 

 

108

 

 

133

 

 

121

 

 

136

 

 

112

 

Production and mineral taxes

 

-

 

 

-

 

 

9

 

 

9

 

 

-

 

 

-

 

(Gain) loss on risk management

 

(28

)

 

(12

)

 

(71

)

 

(51

)

 

-

 

 

(16

)

Operating Cash Flow

 

435

 

 

313

 

 

348

 

 

394

 

 

527

 

 

238

 

Depreciation, depletion and amortization

 

127

 

 

93

 

 

222

 

 

195

 

 

36

 

 

20

 

Exploration expense

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Segment Income (Loss)

 

308

 

 

220

 

 

126

 

 

199

 

 

491

 

 

218

 

 

 

 

 

 

 

 

 

 

Corporate and
Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

 

 

 

 

 

 

(100

)

 

(9

)

 

4,462

 

 

3,989

 

Less: Royalties

 

 

 

 

 

 

 

-

 

 

-

 

 

122

 

 

131

 

 

 

 

 

 

 

 

 

(100

)

 

(9

)

 

4,340

 

 

3,858

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

 

 

 

 

 

 

(100

)

 

(9

)

 

2,303

 

 

2,348

 

Transportation and blending

 

 

 

 

 

 

 

-

 

 

-

 

 

398

 

 

294

 

Operating

 

 

 

 

 

 

 

(1

)

 

(1

)

 

418

 

 

340

 

Production and mineral taxes

 

 

 

 

 

 

 

-

 

 

-

 

 

9

 

 

9

 

(Gain) loss on risk management

 

 

 

 

 

 

 

293

 

 

(381

)

 

194

 

 

(460

)

 

 

 

 

 

 

 

 

(292

)

 

382

 

 

1,018

 

 

1,327

 

Depreciation, depletion and amortization

 

 

 

 

 

 

 

12

 

 

10

 

 

397

 

 

318

 

Exploration expense

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

 

-

 

Segment Income (Loss)

 

 

 

 

 

 

 

(304

)

 

372

 

 

621

 

 

1,009

 

General and administrative

 

 

 

 

 

 

 

104

 

 

38

 

 

104

 

 

38

 

Finance costs

 

 

 

 

 

 

 

120

 

 

112

 

 

120

 

 

112

 

Interest income

 

 

 

 

 

 

 

(28

)

 

(31

)

 

(28

)

 

(31

)

Foreign exchange (gain) loss, net

 

 

 

 

 

 

 

(51

)

 

85

 

 

(51

)

 

85

 

(Gain) loss on divestiture of assets

 

 

 

 

 

 

 

1

 

 

-

 

 

1

 

 

-

 

Other (income) loss, net

 

 

 

 

 

 

 

-

 

 

1

 

 

-

 

 

1

 

 

 

 

 

 

 

 

 

146

 

 

205

 

 

146

 

 

205

 

Earnings Before Income Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

475

 

 

804

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

186

 

 

294

 

Net Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

289

 

 

510

 

 

Cenovus Energy Inc.

7

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

B) Financial Results by Upstream Product (For the Three Months Ended September 30)

 

 

 

Crude Oil and NGLs

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

998

 

 

736

 

 

368

 

 

339

 

 

1,366

 

 

1,075

 

Less: Royalties

 

84

 

 

82

 

 

38

 

 

46

 

 

122

 

 

128

 

 

 

914

 

 

654

 

 

330

 

 

293

 

 

1,244

 

 

947

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

367

 

 

263

 

 

27

 

 

23

 

 

394

 

 

286

 

Operating

 

142

 

 

103

 

 

78

 

 

61

 

 

220

 

 

164

 

Production and mineral taxes

 

-

 

 

-

 

 

7

 

 

7

 

 

7

 

 

7

 

(Gain) loss on risk management

 

(23

)

 

(8

)

 

(9

)

 

(7

)

 

(32

)

 

(15

)

Operating Cash Flow

 

428

 

 

296

 

 

227

 

 

209

 

 

655

 

 

505

 

 

 

 

Natural Gas

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

7

 

 

17

 

 

116

 

 

211

 

 

123

 

 

228

 

Less: Royalties

 

(1

)

 

-

 

 

1

 

 

3

 

 

-

 

 

3

 

 

 

8

 

 

17

 

 

115

 

 

208

 

 

123

 

 

225

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

-

 

 

-

 

 

4

 

 

8

 

 

4

 

 

8

 

Operating

 

5

 

 

4

 

 

53

 

 

59

 

 

58

 

 

63

 

Production and mineral taxes

 

-

 

 

-

 

 

2

 

 

2

 

 

2

 

 

2

 

(Gain) loss on risk management

 

(5

)

 

(4

)

 

(62

)

 

(44

)

 

(67

)

 

(48

)

Operating Cash Flow

 

8

 

 

17

 

 

118

 

 

183

 

 

126

 

 

200

 

 

 

 

Other

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

2

 

 

1

 

 

5

 

 

3

 

 

7

 

 

4

 

Less: Royalties

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

2

 

 

1

 

 

5

 

 

3

 

 

7

 

 

4

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Operating

 

3

 

 

1

 

 

2

 

 

1

 

 

5

 

 

2

 

Production and mineral taxes

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

(Gain) loss on risk management

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Operating Cash Flow

 

(1

)

 

-

 

 

3

 

 

2

 

 

2

 

 

2

 

 

 

 

Total Upstream

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

1,007

 

 

754

 

 

489

 

 

553

 

 

1,496

 

 

1,307

 

Less: Royalties

 

83

 

 

82

 

 

39

 

 

49

 

 

122

 

 

131

 

 

 

924

 

 

672

 

 

450

 

 

504

 

 

1,374

 

 

1,176

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

367

 

 

263

 

 

31

 

 

31

 

 

398

 

 

294

 

Operating

 

150

 

 

108

 

 

133

 

 

121

 

 

283

 

 

229

 

Production and mineral taxes

 

-

 

 

-

 

 

9

 

 

9

 

 

9

 

 

9

 

(Gain) loss on risk management

 

(28

)

 

(12

)

 

(71

)

 

(51

)

 

(99

)

 

(63

)

Operating Cash Flow

 

435

 

 

313

 

 

348

 

 

394

 

 

783

 

 

707

 

 

Cenovus Energy Inc.

8

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

C) Geographic Information (For the Three Months Ended September 30)

 

 

 

Canada

 

 

United States

 

 

Consolidated

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

2,006

 

 

1,768

 

 

2,456

 

 

2,221

 

 

4,462

 

 

3,989

 

Less: Royalties

 

122

 

 

131

 

 

-

 

 

-

 

 

122

 

 

131

 

 

 

1,884

 

 

1,637

 

 

2,456

 

 

2,221

 

 

4,340

 

 

3,858

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

502

 

 

452

 

 

1,801

 

 

1,896

 

 

2,303

 

 

2,348

 

Transportation and blending

 

398

 

 

294

 

 

-

 

 

-

 

 

398

 

 

294

 

Operating

 

289

 

 

232

 

 

129

 

 

108

 

 

418

 

 

340

 

Production and mineral taxes

 

9

 

 

9

 

 

-

 

 

-

 

 

9

 

 

9

 

(Gain) loss on risk management

 

189

 

 

(429

)

 

5

 

 

(31

)

 

194

 

 

(460

)

 

 

497

 

 

1,079

 

 

521

 

 

248

 

 

1,018

 

 

1,327

 

Depreciation, depletion and amortization

 

361

 

 

298

 

 

36

 

 

20

 

 

397

 

 

318

 

Exploration expense

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Segment Income (Loss)

 

136

 

 

781

 

 

485

 

 

228

 

 

621

 

 

1,009

 

 

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.

9

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

D) Results of Operations - Segment and Operational Information (For the Nine Months Ended September 30)

 

 

 

Oil Sands

 

 

Conventional

 

 

Refining and Marketing

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

3,026

 

 

2,340

 

 

1,546

 

 

1,717

 

 

9,020

 

 

7,698

 

Less: Royalties

 

175

 

 

190

 

 

134

 

 

148

 

 

-

 

 

-

 

 

 

2,851

 

 

2,150

 

 

1,412

 

 

1,569

 

 

9,020

 

 

7,698

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

-

 

 

-

 

 

-

 

 

-

 

 

7,500

 

 

6,609

 

Transportation and blending

 

1,212

 

 

869

 

 

111

 

 

104

 

 

-

 

 

-

 

Operating

 

432

 

 

321

 

 

382

 

 

351

 

 

389

 

 

349

 

Production and mineral taxes

 

-

 

 

-

 

 

28

 

 

27

 

 

-

 

 

-

 

(Gain) loss on risk management

 

(35

)

 

49

 

 

(195

)

 

(102

)

 

(14

)

 

(3

)

Operating Cash Flow

 

1,242

 

 

911

 

 

1,086

 

 

1,189

 

 

1,145

 

 

743

 

Depreciation, depletion and amortization

 

352

 

 

254

 

 

680

 

 

575

 

 

109

 

 

54

 

Exploration expense

 

-

 

 

-

 

 

68

 

 

-

 

 

-

 

 

-

 

Segment Income (Loss)

 

890

 

 

657

 

 

338

 

 

614

 

 

1,036

 

 

689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and
Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

 

 

 

 

 

 

(165

)

 

(50

)

 

13,427

 

 

11,705

 

Less: Royalties

 

 

 

 

 

 

 

-

 

 

-

 

 

309

 

 

338

 

 

 

 

 

 

 

 

 

(165

)

 

(50

)

 

13,118

 

 

11,367

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

 

 

 

 

 

 

(165

)

 

(50

)

 

7,335

 

 

6,559

 

Transportation and blending

 

 

 

 

 

 

 

-

 

 

-

 

 

1,323

 

 

973

 

Operating

 

 

 

 

 

 

 

(2

)

 

(1

)

 

1,201

 

 

1,020

 

Production and mineral taxes

 

 

 

 

 

 

 

-

 

 

-

 

 

28

 

 

27

 

(Gain) loss on risk management

 

 

 

 

 

 

 

60

 

 

(422

)

 

(184

)

 

(478

)

 

 

 

 

 

 

 

 

(58

)

 

423

 

 

3,415

 

 

3,266

 

Depreciation, depletion and amortization

 

 

 

 

 

 

 

35

 

 

29

 

 

1,176

 

 

912

 

Exploration expense

 

 

 

 

 

 

 

-

 

 

-

 

 

68

 

 

-

 

Segment Income (Loss)

 

 

 

 

 

 

 

(93

)

 

394

 

 

2,171

 

 

2,354

 

General and administrative

 

 

 

 

 

 

 

254

 

 

206

 

 

254

 

 

206

 

Finance costs

 

 

 

 

 

 

 

344

 

 

335

 

 

344

 

 

335

 

Interest income

 

 

 

 

 

 

 

(84

)

 

(94

)

 

(84

)

 

(94

)

Foreign exchange (gain) loss, net

 

 

 

 

 

 

 

(42

)

 

56

 

 

(42

)

 

56

 

(Gain) loss on divestiture of assets

 

 

 

 

 

 

 

-

 

 

(3

)

 

-

 

 

(3

)

Other (income) loss, net

 

 

 

 

 

 

 

(4

)

 

1

 

 

(4

)

 

1

 

 

 

 

 

 

 

 

 

468

 

 

501

 

 

468

 

 

501

 

Earnings Before Income Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

1,703

 

 

1,853

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

592

 

 

641

 

Net Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

1,111

 

 

1,212

 

 

Cenovus Energy Inc.

10

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

E) Financial Results by Upstream Product (For the Nine Months Ended September 30)

 

 

 

Crude Oil and NGLs

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

2,994

 

 

2,286

 

 

1,187

 

 

1,076

 

 

4,181

 

 

3,362

 

Less: Royalties

 

175

 

 

189

 

 

130

 

 

139

 

 

305

 

 

328

 

 

 

2,819

 

 

2,097

 

 

1,057

 

 

937

 

 

3,876

 

 

3,034

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

1,211

 

 

868

 

 

96

 

 

78

 

 

1,307

 

 

946

 

Operating

 

405

 

 

301

 

 

224

 

 

175

 

 

629

 

 

476

 

Production and mineral taxes

 

-

 

 

-

 

 

24

 

 

19

 

 

24

 

 

19

 

(Gain) loss on risk management

 

(20

)

 

61

 

 

(9

)

 

30

 

 

(29

)

 

91

 

Operating Cash Flow

 

1,223

 

 

867

 

 

722

 

 

635

 

 

1,945

 

 

1,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

25

 

 

47

 

 

350

 

 

633

 

 

375

 

 

680

 

Less: Royalties

 

-

 

 

1

 

 

4

 

 

9

 

 

4

 

 

10

 

 

 

25

 

 

46

 

 

346

 

 

624

 

 

371

 

 

670

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

1

 

 

1

 

 

15

 

 

26

 

 

16

 

 

27

 

Operating

 

18

 

 

17

 

 

155

 

 

173

 

 

173

 

 

190

 

Production and mineral taxes

 

-

 

 

-

 

 

4

 

 

8

 

 

4

 

 

8

 

(Gain) loss on risk management

 

(15

)

 

(12

)

 

(186

)

 

(132

)

 

(201

)

 

(144

)

Operating Cash Flow

 

21

 

 

40

 

 

358

 

 

549

 

 

379

 

 

589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

7

 

 

7

 

 

9

 

 

8

 

 

16

 

 

15

 

Less: Royalties

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

7

 

 

7

 

 

9

 

 

8

 

 

16

 

 

15

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Operating

 

9

 

 

3

 

 

3

 

 

3

 

 

12

 

 

6

 

Production and mineral taxes

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

(Gain) loss on risk management

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Operating Cash Flow

 

(2

)

 

4

 

 

6

 

 

5

 

 

4

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Upstream

 

 

 

Oil Sands

 

 

Conventional

 

 

Total

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

3,026

 

 

2,340

 

 

1,546

 

 

1,717

 

 

4,572

 

 

4,057

 

Less: Royalties

 

175

 

 

190

 

 

134

 

 

148

 

 

309

 

 

338

 

 

 

2,851

 

 

2,150

 

 

1,412

 

 

1,569

 

 

4,263

 

 

3,719

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation and blending

 

1,212

 

 

869

 

 

111

 

 

104

 

 

1,323

 

 

973

 

Operating

 

432

 

 

321

 

 

382

 

 

351

 

 

814

 

 

672

 

Production and mineral taxes

 

-

 

 

-

 

 

28

 

 

27

 

 

28

 

 

27

 

(Gain) loss on risk management

 

(35

)

 

49

 

 

(195

)

 

(102

)

 

(230

)

 

(53

)

Operating Cash Flow

 

1,242

 

 

911

 

 

1,086

 

 

1,189

 

 

2,328

 

 

2,100

 

 

Cenovus Energy Inc.

11

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

F) Geographic Information (For the Nine Months Ended September 30)

 

 

 

Canada

 

 

United States

 

 

Consolidated

 

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross sales

 

6,059

 

 

5,412

 

 

7,368

 

 

6,293

 

 

13,427

 

 

11,705

 

Less: Royalties

 

309

 

 

338

 

 

-

 

 

-

 

 

309

 

 

338

 

 

 

5,750

 

 

5,074

 

 

7,368

 

 

6,293

 

 

13,118

 

 

11,367

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

1,466

 

 

1,330

 

 

5,869

 

 

5,229

 

 

7,335

 

 

6,559

 

Transportation and blending

 

1,323

 

 

973

 

 

-

 

 

-

 

 

1,323

 

 

973

 

Operating

 

830

 

 

688

 

 

371

 

 

332

 

 

1,201

 

 

1,020

 

Production and mineral taxes

 

28

 

 

27

 

 

-

 

 

-

 

 

28

 

 

27

 

(Gain) loss on risk management

 

(169

)

 

(459

)

 

(15

)

 

(19

)

 

(184

)

 

(478

)

 

 

2,272

 

 

2,515

 

 

1,143

 

 

751

 

 

3,415

 

 

3,266

 

Depreciation, depletion and amortization

 

1,067

 

 

858

 

 

109

 

 

54

 

 

1,176

 

 

912

 

Exploration expense

 

68

 

 

-

 

 

-

 

 

-

 

 

68

 

 

-

 

Segment Income (Loss)

 

1,137

 

 

1,657

 

 

1,034

 

 

697

 

 

2,171

 

 

2,354

 

 

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.

 

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

 

By Segment

 

 

 

Exploration and Evaluation Assets

 

 

Property, Plant and Equipment

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

1,148

 

 

741

 

 

7,128

 

 

6,224

 

Conventional

 

121

 

 

139

 

 

4,848

 

 

4,668

 

Refining and Marketing

 

-

 

 

-

 

 

3,047

 

 

3,200

 

Corporate and Eliminations

 

-

 

 

-

 

 

330

 

 

232

 

Consolidated

 

1,269

 

 

880

 

 

15,353

 

 

14,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

Total Assets

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

739

 

 

739

 

 

11,532

 

 

10,524

 

Conventional

 

393

 

 

393

 

 

5,580

 

 

5,566

 

Refining and Marketing

 

-

 

 

-

 

 

5,069

 

 

4,927

 

Corporate and Eliminations

 

-

 

 

-

 

 

2,203

 

 

1,177

 

Consolidated

 

1,132

 

 

1,132

 

 

24,384

 

 

22,194

 

 

Cenovus Energy Inc.

12

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

By Geographic Region

 

 

 

Exploration and Evaluation Assets

 

 

Property, Plant and Equipment

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada

 

1,269

 

 

880

 

 

12,307

 

 

11,124

 

United States

 

-

 

 

-

 

 

3,046

 

 

3,200

 

Consolidated

 

1,269

 

 

880

 

 

15,353

 

 

14,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

Total Assets

 

As at

 

September 30,

2012

 

 

December 31,
2011

 

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canada

 

1,132

 

 

1,132

 

 

19,848

 

 

17,536

 

United States

 

-

 

 

-

 

 

4,536

 

 

4,658

 

Consolidated

 

1,132

 

 

1,132

 

 

24,384

 

 

22,194

 

 

H) Capital Expenditures

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

516

 

 

306

 

 

1,606

 

 

950

 

Conventional

 

231

 

 

193

 

 

591

 

 

458

 

Refining and Marketing

 

38

 

 

101

 

 

60

 

 

320

 

Corporate

 

45

 

 

31

 

 

133

 

 

92

 

 

 

830

 

 

631

 

 

2,390

 

 

1,820

 

Acquisition Capital

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

2

 

 

-

 

 

2

 

 

4

 

Conventional

 

6

 

 

1

 

 

42

 

 

15

 

Corporate

 

-

 

 

-

 

 

-

 

 

3

 

Total

 

838

 

 

632

 

 

2,434

 

 

1,842

 

 

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, 2011 except for income taxes on earnings 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 below 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, 2011, 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 October 24, 2012.

 

Cenovus Energy Inc.

13

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

3. FINANCE COSTS

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

59

 

 

54

 

 

166

 

 

160

 

Interest Expense – Partnership Contribution Payable

 

29

 

 

34

 

 

91

 

 

104

 

Unwinding of Discount on Decommissioning Liabilities

 

22

 

 

19

 

 

64

 

 

56

 

Other

 

10

 

 

5

 

 

23

 

 

15

 

 

 

120

 

 

112

 

 

344

 

 

335

 

 

4. INTEREST INCOME

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income – Partnership Contribution Receivable

 

(25

)

 

(30

)

 

(79

)

 

(91

)

Other

 

(3

)

 

(1

)

 

(5

)

 

(3

)

 

 

(28

)

 

(31

)

 

(84

)

 

(94

)

 

5. FOREIGN EXCHANGE (GAIN) LOSS, NET

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Foreign Exchange (Gain) Loss on translation of:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dollar debt issued from Canada

 

(129

)

 

261

 

 

(122

)

 

155

 

U.S. dollar Partnership Contribution Receivable issued from Canada

 

53

 

 

(185

)

 

22

 

 

(144

)

Other

 

16

 

 

(13

)

 

18

 

 

(10

)

Unrealized Foreign Exchange (Gain) Loss

 

(60

)

 

63

 

 

(82

)

 

1

 

Realized Foreign Exchange (Gain) Loss

 

9

 

 

22

 

 

40

 

 

55

 

 

 

(51

)

 

85

 

 

(42

)

 

56

 

 

6. INCOME TAXES

 

The provision for income taxes is as follows:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Tax

 

 

 

 

 

 

 

 

 

 

 

 

Canada

 

56

 

 

35

 

 

139

 

 

88

 

United States

 

20

 

 

1

 

 

45

 

 

2

 

Total Current Tax

 

76

 

 

36

 

 

184

 

 

90

 

Deferred Tax

 

110

 

 

258

 

 

408

 

 

551

 

 

 

186

 

 

294

 

 

592

 

 

641

 

 

Cenovus Energy Inc.

14

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

7. PER SHARE AMOUNTS

 

A) Net Earnings per Share

 

 

 

September 30, 2012

 

 

September 30, 2011

 

For the three months ended
($ millions, except earnings per share)

 

Net Earnings

 

 

Shares

 

 

Earnings
per Share

 

 

Net Earnings

 

 

Shares

 

 

Earnings
per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share – basic

 

289

 

 

755.7

 

 

$0.38

 

 

510

 

 

754.3

 

 

$0.68

 

Dilutive effect of Cenovus TSARs

 

-

 

 

2.3

 

 

 

 

 

-

 

 

3.5

 

 

 

 

Net earnings per share – diluted

 

289

 

 

758.0

 

 

$0.38

 

 

510

 

 

757.8

 

 

$0.67

 

 

 

 

 

 

 

 

 

 

September 30, 2012

 

 

September 30, 2011

 

For the nine months ended
($ millions, except earnings per share)

 

Net Earnings

 

 

Shares

 

 

Earnings
per Share

 

 

Net Earnings

 

 

Shares

 

 

Earnings
per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share – basic

 

1,111

 

 

755.5

 

 

$1.47

 

 

1,212

 

 

753.9

 

 

$1.61

 

Dilutive effect of Cenovus TSARs

 

-

 

 

3.0

 

 

 

 

 

-

 

 

4.0

 

 

 

 

Net earnings per share – diluted

 

1,111

 

 

758.5

 

 

$1.46

 

 

1,212

 

 

757.9

 

 

$1.60

 

 

B) Dividends per Share

 

The Company paid dividends of $498 million, $0.66 per share, for the nine months ended September 30, 2012 (September 30, 2011 – $452 million, $0.60 per share).

 

The Cenovus Board of Directors declared a fourth quarter dividend of $0.22 per share, payable on December 31, 2012, to common shareholders of record as of December 14, 2012.

 

8. INVENTORIES

 

As at

 

September 30,
2012

 

 

December 31,
 2011

 

 

 

 

 

 

 

 

Product

 

 

 

 

 

 

Refining and Marketing

 

994

 

 

1,079

 

Oil Sands

 

194

 

 

186

 

Conventional

 

1

 

 

1

 

Parts and Supplies

 

32

 

 

25

 

 

 

1,221

 

 

1,291

 

 

9. ASSETS AND LIABILITIES HELD FOR SALE

 

Assets and liabilities classified as held for sale consisted of the following:

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

Assets Held for Sale

 

 

 

 

 

 

Property, plant and equipment

 

-

 

 

116

 

 

 

 

 

 

 

 

Liabilities Related to Assets Held for Sale

 

 

 

 

 

 

Decommissioning liabilities

 

-

 

 

54

 

 

In January 2012, the Company completed the sale of non-core natural gas assets located in Northern Alberta.  A loss of $2 million was recorded on the sale. These assets and the related liabilities were reported in the Conventional segment.

 

Cenovus Energy Inc.

15

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

10. EXPLORATION AND EVALUATION ASSETS

 

 

 

E&E

 

 

 

 

 

COST

 

 

 

As at December 31, 2010

 

713

 

Additions

 

527

 

Transfers to property, plant and equipment (Note 11)

 

(356

)

Divestitures

 

(3

)

Change in decommissioning liabilities

 

(1

)

As at December 31, 2011

 

880

 

Additions

 

451

 

Transfers to property, plant and equipment (Note 11)

 

(1

)

Exploration expense

 

(68

)

Divestitures

 

-

 

Change in decommissioning liabilities

 

7

 

As at September 30, 2012

 

1,269

 

 

Exploration and evaluation assets (“E&E assets”) consist of the Company’s evaluation projects which are pending the 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 nine months ended September 30, 2012 include $26 million of internal costs directly related to the evaluation of these projects (year ended December 31, 2011 – $15 million). Costs classified as general and administrative expenses have not been capitalized as part of capital expenditures. No borrowing costs have been capitalized during the nine months ended September 30, 2012 or for the year ended December 31, 2011.

 

For the nine months ended September 30, 2012, $1 million of E&E assets were transferred to property, plant and equipment – development and production assets following the determination of technical feasibility and commercial viability of the projects in question (year ended December 31, 2011 – $356 million).

 

Impairment

 

The impairment of E&E assets and any subsequent reversal of such impairment losses are recognized in exploration expense in the Consolidated Statements of Earnings and Comprehensive Income. During the nine months ended September 30, 2012, $68 million of previously capitalized E&E costs related primarily to the Roncott assets within the Conventional segment were deemed not to be technically feasible and commercially viable and were recognized as exploration expense. There were no amounts expensed for the nine months ended September 30, 2011.

 

Cenovus Energy Inc.

16

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

11. PROPERTY, PLANT AND EQUIPMENT, NET

 

 

 

Upstream Assets

 

 

 

 

 

 

 

 

 

 

 

 

Development
& Production

 

 

Other
Upstream

 

 

Refining
Equipment

 

 

Other 

1

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2010

 

21,720

 

 

153

 

 

2,950

 

 

450

 

 

25,273

 

Additions

 

1,704

 

 

41

 

 

391

 

 

131

 

 

2,267

 

Transfers from E&E assets (Note 10)

 

356

 

 

-

 

 

-

 

 

-

 

 

356

 

Transfers and reclassifications

 

(326

)

 

-

 

 

(5

)

 

(2

)

 

(333

)

Change in decommissioning liabilities

 

403

 

 

-

 

 

10

 

 

1

 

 

414

 

Exchange rate movements

 

1

 

 

-

 

 

79

 

 

-

 

 

80

 

Divestitures

 

-

 

 

-

 

 

-

 

 

(4

)

 

(4

)

As at December 31, 2011

 

23,858

 

 

194

 

 

3,425

 

 

576

 

 

28,053

 

Additions

 

1,759

 

 

31

 

 

59

 

 

134

 

 

1,983

 

Transfers from E&E assets (Note 10)

 

1

 

 

-

 

 

-

 

 

-

 

 

1

 

Transfers and reclassifications

 

-

 

 

-

 

 

(44

)

 

-

 

 

(44

)

Change in decommissioning liabilities

 

324

 

 

-

 

 

-

 

 

-

 

 

324

 

Exchange rate movements

 

1

 

 

-

 

 

(112

)

 

-

 

 

(111

)

Divestitures

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

As at September 30, 2012

 

25,943

 

 

225

 

 

3,328

 

 

710

 

 

30,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCUMULATED DEPRECIATION, DEPLETION AND IMPAIRMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2010

 

12,121

 

 

124

 

 

97

 

 

304

 

 

12,646

 

Depreciation and depletion expense

 

1,108

 

 

15

 

 

85

 

 

40

 

 

1,248

 

Transfers and reclassifications

 

(211

)

 

-

 

 

(5

)

 

-

 

 

(216

)

Impairment losses

 

2

 

 

-

 

 

45

 

 

-

 

 

47

 

Exchange rate movements

 

1

 

 

-

 

 

3

 

 

-

 

 

4

 

As at December 31, 2011

 

13,021

 

 

139

 

 

225

 

 

344

 

 

13,729

 

Depreciation and depletion expense

 

1,019

 

 

13

 

 

109

 

 

35

 

 

1,176

 

Transfers and reclassifications

 

-

 

 

-

 

 

(44

)

 

-

 

 

(44

)

Impairment losses

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Exchange rate movements

 

-

 

 

-

 

 

(8

)

 

-

 

 

(8

)

Divestitures

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

As at September 30, 2012

 

14,040

 

 

152

 

 

282

 

 

379

 

 

14,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CARRYING VALUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2010

 

9,599

 

 

29

 

 

2,853

 

 

146

 

 

12,627

 

As at December 31, 2011

 

10,837

 

 

55

 

 

3,200

 

 

232

 

 

14,324

 

As at September 30, 2012

 

11,903

 

 

73

 

 

3,046

 

 

331

 

 

15,353

 

 

1.      Includes office furniture, fixtures, leasehold improvements, information technology, midstream assets, and aircraft.

 

Additions to development and production assets include internal costs directly related to the development and construction of oil and gas properties of $121 million for the nine months ended September 30, 2012 (December 31, 2011 – $125 million). All of the Company’s development and production assets are located within Canada. Costs classified as general and administrative expenses have not been capitalized as part of capital expenditures. No borrowing costs have been capitalized during the nine months ended September 30, 2012 or for the year ended December 31, 2011.

 

Property, plant and equipment include the following amounts in respect of assets not available for use which are not subject to depreciation until put into use:

 

As at

 

September 30,
2012

 

 

December 31,
 2011

 

 

 

 

 

 

 

 

Development and production

 

41

 

 

52

 

Refining equipment

 

87

 

 

125

 

Other

 

201

 

 

112

 

 

 

329

 

 

289

 

 

Cenovus Energy Inc.

17

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

Impairment

 

The impairment of property, plant and equipment and any subsequent reversal of such impairment losses are recognized in depreciation, depletion and amortization in the Consolidated Statement of Earnings and Comprehensive Income. There were no impairment losses recorded for the nine months ended September 30, 2012 or 2011.

 

 

12. LONG-TERM DEBT

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

Canadian Dollar Denominated Debt

 

 

 

 

 

 

Revolving term debt 1

 

-

 

 

-

 

U.S. Dollar Denominated Debt

 

 

 

 

 

 

Revolving term debt 1

 

-

 

 

-

 

Unsecured notes

 

4,673

 

 

3,559

 

 

 

4,673

 

 

3,559

 

Total Debt Principal

 

4,673

 

 

3,559

 

 

 

 

 

 

 

 

Debt Discounts and Transaction Costs

 

(47

)

 

(32

)

Current Portion of Long-Term Debt

 

-

 

 

-

 

 

 

4,626

 

 

3,527

 

 

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

 

As at September 30, 2012, the Company is in compliance with all of the terms of its debt agreements.

 

On May 24, 2012, Cenovus filed a Canadian base shelf prospectus for unsecured medium term notes in the amount of $1.5 billion. The Canadian shelf prospectus allows for the issuance of medium term notes in Canadian dollars or other foreign 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 expiry dates will be determined at the date of issue. As at September 30, 2012, no medium term notes have been issued under this Canadian shelf prospectus. The Canadian shelf prospectus expires in June 2014.

 

On June 6, 2012, Cenovus filed a U.S. base shelf prospectus for unsecured notes in the amount of US$2.0 billion. The U.S. shelf prospectus allows for the issuance of debt securities in U.S. dollars or other foreign 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 expiry dates will be determined at the date of issue. As at September 30, 2012, US$750 million remains under this U.S. shelf prospectus. The U.S. shelf prospectus expires in July 2014.

 

On August 17, 2012 Cenovus completed a public offering in the U.S. of senior unsecured notes in the aggregate principal amount of US$1.25 billion under the Company’s U.S. base shelf prospectus. The net proceeds will be used for general corporate purposes, including repayment of commercial paper indebtedness. The unsecured notes issued are as follows:

 

 

 

US$ Principal
 Amount

 

 

September 30,
 2012

 

 

 

 

 

 

 

 

3.00% due August 15, 2022

 

500

 

 

492

 

4.45% due September 15, 2042

 

750

 

 

738

 

 

 

1,250

 

 

1,230

 

 

In September 2012, Cenovus renegotiated its existing $3.0 billion committed credit facility, extending the   maturity date to November 30, 2016 and slightly reducing both the standby fees required to maintain the facility as well as the cost of future borrowings.

 

Cenovus Energy Inc.

18

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

13. DECOMMISSIONING LIABILITIES

 

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

 

As at 

 

September 30,
 2012

 

 

December 31,
 2011

 

 

 

 

 

 

 

 

Decommissioning Liabilities, Beginning of Year

 

1,777

 

 

1,399

 

Liabilities incurred

 

51

 

 

49

 

Liabilities settled

 

(48

)

 

(56

)

Liabilities divested

 

-

 

 

-

 

Transfers and reclassifications

 

3

 

 

(55

)

Change in estimated future cash flows

 

7

 

 

146

 

Change in discount rate

 

273

 

 

218

 

Unwinding of discount on decommissioning liabilities

 

64

 

 

75

 

Foreign currency translation

 

(1

)

 

1

 

Decommissioning Liabilities, End of Period

 

2,126

 

 

1,777

 

 

The undiscounted amount of estimated cash flows required to settle the obligation has been discounted using a credit-adjusted risk-free rate of 4.2 percent as at September 30, 2012 (December 31, 2011 – 4.8 percent).

 

 

14. SHARE CAPITAL

 

A) Authorized

 

Cenovus is authorized to issue an unlimited number of common shares, an unlimited number of First Preferred Shares and an unlimited number of 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2012

 

December 31, 2011

As at

 

Number of
Common
Shares

(thousands)

 

 

Amount

 

 

Number of
Common
Shares

(thousands)

 

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

754,499

 

 

3,780

 

 

752,675

 

 

3,716

 

Common Shares Issued under Stock Option Plans

 

1,271

 

 

47

 

 

1,824

 

 

64

 

Outstanding, End of Period

 

755,770

 

 

3,827

 

 

754,499

 

 

3,780

 

 

There were no Preferred Shares outstanding as at September 30, 2012 (December 31, 2011 – nil).

 

As at September 30, 2012, there were 28 million (December 31, 2011 – 30 million) common shares available for future issuance under stock option plans.

 

 

15. 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 common shares of the Company. Option exercise prices approximate the market price for the common shares on the date the options were issued. Options granted are exercisable at 30 percent of the number granted after one year, an additional 30 percent of the number granted after two years, and are fully exercisable after three years. Options granted prior to February 17, 2010 expire after five years while options granted on or after February 17, 2010 expire after seven years.

 

Cenovus Energy Inc.

 

19

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

Options issued by the Company under the Employee Stock Option Plan prior to February 24, 2011 have associated tandem stock appreciation rights. In lieu of exercising the options, the tandem stock appreciation rights give the option holder the right to receive a cash payment equal to the excess of the market price of Cenovus’s common shares at the time of exercise over the exercise price of the option.

 

Options issued by the Company on or after February 24, 2011 have associated net settlement rights. The net settlement rights, in lieu of exercising the option, give the option holder the right to receive the number of common shares that could be acquired with the excess value of the market price of Cenovus’s common shares at the time of exercise over the exercise price of the option.

 

The tandem stock appreciation rights and net settlement rights vest and expire under the same terms and conditions as the underlying options. For the purpose of this financial statement note, options with associated tandem stock appreciation rights are referred to as “TSARs” and options with associated net settlement rights are referred to as “NSRs”.

 

In addition, certain of the TSARs are performance based (“Performance TSARs”). The Performance TSARs vest and expire under the same terms and service conditions as the underlying option, and have an additional vesting requirement whereby vesting is subject to achievement of prescribed performance relative to pre-determined key measures. Performance TSARs that do not vest when eligible are forfeited.

 

In accordance with the Arrangement described in Note 1, each Cenovus and Encana employee exchanged their original Encana TSAR for one Cenovus Replacement TSAR and one Encana Replacement TSAR. The terms and conditions of the Cenovus and Encana Replacement TSARs are similar to the terms and conditions of the original Encana TSAR. The original exercise price of the Encana TSAR was apportioned to the Cenovus and Encana Replacement TSARs based on the one day volume weighted average trading price of Cenovus’s common share price relative to that of Encana’s common share price on the TSX on December 2, 2009. Cenovus TSARs and Cenovus Replacement TSARs are measured against the Cenovus common share price while Encana Replacement TSARs are measured against the Encana common share price. The Cenovus Replacement TSARs have similar vesting provisions as outlined above for the Employee Stock Option Plan. The original Encana Performance TSARs were also exchanged under the same terms as the original Encana TSARs.

 

As at September 30, 2012

 

Issued

 

Term

(years)

 

Weighted

Average

Remaining

Contractual

Life (years)

 

Weighted

Average

Exercise

Price ($)

 

Closing

Share

Price ($)

 

Units
Outstanding
(thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Encana Replacement TSARs held by Cenovus Employees

 

Prior to Arrangement

 

5

 

0.91

 

32.66

 

21.53

 

7,812

 

Cenovus Replacement TSARs held by Encana Employees

 

Prior to Arrangement

 

5

 

0.94

 

29.34

 

34.31

 

5,446

 

TSARs

 

Prior to February 17, 2010

 

5

 

0.96

 

29.33

 

34.31

 

6,409

 

TSARs

 

On or After February 17, 2010

 

7

 

4.45

 

26.72

 

34.31

 

5,095

 

NSRs

 

On or After February 24, 2011

 

7

 

6.07

 

37.63

 

34.31

 

14,794

 

 

Unless otherwise indicated, all references to TSARs collectively refer to both the Cenovus issued TSARs and Cenovus Replacement TSARs.

 

Cenovus Energy Inc.

20

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

NSRs

 

The weighted average unit fair value of NSRs granted during the nine months ended September 30, 2012 was $7.68 before considering forfeitures. The fair value of each NSR was estimated on their grant date using the Black-Scholes-Merton valuation model with weighted average assumptions as follows:

 

 

 

 

 

 

 

 

Risk Free Interest Rate

 

1.37

%

Expected Dividend Yield

 

2.31

%

Expected Volatility 1

 

28.64

%

Expected Life (Years)

 

4.55

 

 

1. Expected volatility has been based on historical share volatility of the Company and comparable industry peers.

 

The following tables summarize the information related to the NSRs as at September 30, 2012:

 

As at September 30, 2012

(thousands of units)

 

NSRs

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

5,809

 

 

36.95

 

Granted

 

9,245

 

 

38.06

 

Exercised for common shares

 

(3

)

 

35.67

 

Forfeited

 

(257

)

 

37.60

 

Outstanding, End of Period

 

14,794

 

 

37.63

 

Exercisable, End of Period

 

1,603

 

 

37.24

 

 

The weighted average market price of Cenovus’s common shares at the date of exercise during the nine months ended September 30, 2012 was $36.91.

 

 

 

Outstanding NSRs
(thousands of units)

 

 

 

 

 

As at September 30, 2012

Range of Exercise Price ($)

 

NSRs

 

 

Weighted

Average

Remaining

Contractual

Life (years)

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

30.00 to 39.99

 

14,794

 

 

6.07

 

 

37.63

 

 

 

14,794

 

 

6.07

 

 

37.63

 

 

 

 

 

Exercisable NSRs

(thousands of units)

As at September 30, 2012

Range of Exercise Price ($)

 

NSRs

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

30.00 to 39.99

 

1,603

 

 

37.24

 

 

 

1,603

 

 

37.24

 

 

Cenovus Energy Inc.

21

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

TSARs Held by Cenovus Employees

 

The Company has recorded a liability of $74 million as at September 30, 2012 (December 31, 2011 – $90 million) in the Consolidated Balance Sheets based on the fair value of each TSAR held by Cenovus employees. Fair value was estimated as at September 30, 2012 using the Black-Scholes-Merton valuation model with weighted average assumptions as follows:

 

 

 

 

 

 

 

 

Risk Free Interest Rate

 

1.27

%

Expected Dividend Yield

 

2.53

%

Expected Volatility 1

 

28.41

%

Cenovus’s Common Share Price

 

$34.31

 

 

1. Expected volatility has been based on historical share volatility of the Company and comparable industry peers.

 

The intrinsic value of vested TSARs held by Cenovus employees as at September 30, 2012 was $54 million (December 31, 2011 – $43 million).

 

The following tables summarize the information related to the TSARs held by Cenovus employees as at   September 30, 2012:

 

As at September 30, 2012

(thousands of units)

 

TSARs

 

 

Performance

TSARs

 

 

Total

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

9,391

 

 

5,530

 

 

14,921

 

 

28.12

 

Granted

 

-

 

 

-

 

 

-

 

 

-

 

Exercised for cash payment

 

(853

)

 

(994

)

 

(1,847

)

 

28.39

 

Exercised as options for common shares

 

(643

)

 

(608

)

 

(1,251

)

 

27.64

 

Forfeited

 

(115

)

 

(204

)

 

(319

)

 

26.77

 

Outstanding, End of Period

 

7,780

 

 

3,724

 

 

11,504

 

 

28.17

 

Exercisable, End of Period

 

5,415

 

 

3,724

 

 

9,139

 

 

28.51

 

 

The weighted average market price of Cenovus’s common shares at the date of exercise during the nine months ended September 30, 2012 was $36.89.

 

 

 

Outstanding TSARs
(thousands of units)

 

As at September 30, 2012
Range of Exercise Price ($)

 

TSARs

 

 

Performance
TSARs

 

Total

 

 

Weighted Average Remaining Contractual Life (years)

 

 

Weighted Average Exercise Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.00 to 29.99

 

6,360

 

 

2,173

 

8,533

 

 

3.13

 

 

26.38

 

30.00 to 39.99

 

1,357

 

 

1,551

 

2,908

 

 

0.72

 

 

33.08

 

40.00 to 49.99

 

63

 

 

-

 

63

 

 

0.70

 

 

43.29

 

 

 

7,780

 

 

3,724

 

11,504

 

 

2.51

 

 

28.17

 

 

Cenovus Energy Inc.

22

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

 

 

Exercisable TSARs
(thousands of units)

As at September 30, 2012
Range of Exercise Price ($)

 

TSARs

 

Performance

TSARs

 

Total

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

20.00 to 29.99

 

4,130

 

2,173

 

6,303

 

26.34

30.00 to 39.99

 

1,222

 

1,551

 

2,773

 

33.10

40.00 to 49.99

 

63

 

-

 

63

 

43.29

 

 

5,415

 

3,724

 

9,139

 

28.51

 

The market price of Cenovus common shares as at September 30, 2012 was $34.31.

 

Encana Replacement TSARs Held by Cenovus Employees

 

Cenovus is required to reimburse Encana in respect of cash payments made by Encana to Cenovus employees when a Cenovus employee exercises an Encana Replacement TSAR for cash. No further Encana Replacement TSARs will be granted to Cenovus employees.

 

The Company has recorded a liability of $2 million as at September 30, 2012 (December 31, 2011 – $1 million) in the Consolidated Balance Sheets based on the fair value of each Encana Replacement TSAR held by Cenovus employees. Fair value was estimated as at September 30, 2012 using the Black-Scholes-Merton valuation model with weighted average assumptions as follows:

 

 

 

 

 

 

 

 

Risk Free Interest Rate

 

1.21

%

Expected Dividend Yield

 

3.86

%

Expected Volatility 1

 

30.62

%

Encana’s Common Share Price

 

$21.53

 

 

1. Expected volatility has been based on the historical volatility of Encana’s publicly traded shares.

 

The intrinsic value of vested Encana Replacement TSARs held by Cenovus employees as at September 30, 2012 was $nil (December 31, 2011 – $nil).

 

The following tables summarize the information related to the Encana Replacement TSARs held by Cenovus employees as at September 30, 2012:

 

As at September 30, 2012
(thousands of units)

 

TSARs

 

 

Performance

TSARs

 

 

Total

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

4,281

 

 

6,130

 

 

10,411

 

 

31.97

 

Exercised for cash payment

 

-

 

 

-

 

 

-

 

 

-

 

Exercised as options for Encana common shares

 

-

 

 

-

 

 

-

 

 

-

 

Forfeited

 

(97

)

 

(309

)

 

(406

)

 

30.91

 

Expired

 

(957

)

 

(1,236

)

 

(2,193

)

 

29.70

 

Outstanding, End of Period

 

3,227

 

 

4,585

 

 

7,812

 

 

32.66

 

Exercisable, End of Period

 

3,214

 

 

4,585

 

 

7,799

 

 

32.67

 

 

Cenovus Energy Inc.

23

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

 

 

Outstanding TSARs
(thousands of units)

As at September 30, 2012

Range of Exercise Price ($)

 

TSARs

 

 

Performance

TSARs

 

 

Total

 

 

Weighted

Average

Remaining

Contractual

Life (years)

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.00 to 29.99

 

1,572

 

 

2,524

 

 

4,096

 

 

1.37

 

 

29.02

 

30.00 to 39.99

 

1,522

 

 

2,061

 

 

3,583

 

 

0.40

 

 

36.38

 

40.00 to 49.99

 

131

 

 

-

 

 

131

 

 

0.73

 

 

44.84

 

50.00 to 59.99

 

2

 

 

-

 

 

2

 

 

0.64

 

 

50.39

 

 

 

3,227

 

 

4,585

 

 

7,812

 

 

0.91

 

 

32.66

 

 

 

 

 

 

 

Exercisable TSARs
(thousands of units)

As at September 30, 2012

Range of Exercise Price ($)

 

 

 

 

TSARs

 

 

Performance

TSARs

 

 

Total

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.00 to 29.99

 

 

 

 

1,567

 

 

2,524

 

 

4,091

 

 

29.02

 

30.00 to 39.99

 

 

 

 

1,514

 

 

2,061

 

 

3,575

 

 

36.39

 

40.00 to 49.99

 

 

 

 

131

 

 

-

 

 

131

 

 

44.84

 

50.00 to 59.99

 

 

 

 

2

 

 

-

 

 

2

 

 

50.39

 

 

 

 

 

 

3,214

 

 

4,585

 

 

7,799

 

 

32.67

 

 

The market price of Encana common shares as at September 30, 2012 was $21.53.

 

Cenovus Replacement TSARs Held by Encana Employees

 

Encana is required to reimburse Cenovus in respect of cash payments made by Cenovus to Encana’s employees when these employees exercise a Cenovus Replacement TSAR for cash. No compensation expense is recognized and no further Cenovus Replacement TSARs will be granted to Encana employees.

 

The Company has recorded a liability of $46 million as at September 30, 2012 (December 31, 2011 – $83 million) in the Consolidated Balance Sheets based on the fair value of each Cenovus Replacement TSAR held by Encana employees, with an offsetting account receivable from Encana. Fair value was estimated as at September 30, 2012 using the Black-Scholes-Merton valuation model with weighted average assumptions as follows:

 

 

 

 

 

 

 

 

 

Risk Free Interest Rate

 

1.21

%

Expected Dividend Yield

 

2.53

%

Expected Volatility 1

 

28.41

%

Cenovus’s Common Share Price

 

$34.31

 

 

1. Expected volatility has been based on historical share volatility of the Company and comparable industry peers.

 

The intrinsic value of vested Cenovus Replacement TSARs held by Encana employees as at September 30, 2012 was $28 million (December 31, 2011 – $32 million).

 

Cenovus Energy Inc.

24

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

The following tables summarize the information related to the Cenovus Replacement TSARs held by Encana employees as at September 30, 2012:

 

As at September 30, 2012

(thousands of units)

 

TSARs

 

 

Performance

TSARs

 

 

Total

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, Beginning of Year

 

3,935

 

 

5,751

 

 

9,686

 

 

28.96

 

Exercised for cash payment

 

(1,680

)

 

(2,099

)

 

(3,779

)

 

28.60

 

Exercised as options for common shares

 

(8

)

 

(12

)

 

(20

)

 

26.65

 

Forfeited

 

(104

)

 

(337

)

 

(441

)

 

27.45

 

Outstanding, End of Period

 

2,143

 

 

3,303

 

 

5,446

 

 

29.34

 

Exercisable, End of Period

 

2,135

 

 

3,303

 

 

5,438

 

 

29.35

 

 

The weighted average market price of Cenovus’s common shares at the date of exercise during the nine months ended September 30, 2012 was $36.84.

 

 

 

Outstanding TSARs
(thousands of units)

As at September 30, 2012

Range of Exercise Price ($)

 

TSARs

 

 

Performance

TSARs

 

 

Total

 

 

Weighted

Average

Remaining

Contractual

Life (years)

 

 

Weighted

Average

Exercise

Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.00 to 29.99

 

1,114

 

 

1,943

 

 

3,057

 

 

1.37

 

 

26.28

 

30.00 to 39.99

 

975

 

 

1,360

 

 

2,335

 

 

0.38

 

 

33.05

 

40.00 to 49.99

 

54

 

 

-

 

 

54

 

 

0.69

 

 

42.68

 

 

 

2,143

 

 

3,303

 

 

5,446

 

 

0.94

 

 

29.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable TSARs
(thousands of units)

As at September 30, 2012
Range of Exercise Price ($)

 

 

 

 

TSARs

 

 

Performance
TSARs

 

 

Total

 

 

Weighted
Average
Exercise
Price ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.00 to 29.99

 

 

 

 

1,106

 

 

1,943

 

 

3,049

 

 

26.27

 

30.00 to 39.99

 

 

 

 

975

 

 

1,360

 

 

2,335

 

 

33.05

 

40.00 to 49.99

 

 

 

 

54

 

 

-

 

 

54

 

 

42.68

 

 

 

 

 

 

2,135

 

 

3,303

 

 

5,438

 

 

29.35

 

 

The market price of Cenovus common shares as at September 30, 2012 was $34.31.

 

B) Performance Share Units

 

Cenovus has granted Performance Share Units (“PSUs”) to certain employees under its Performance Share Unit Plan for Employees. PSUs are whole share units and entitle employees to receive, upon vesting, either a common share of Cenovus or a cash payment equal to the value of a Cenovus common share. For a portion of PSUs, the number of PSUs eligible for payment is determined over three years based on the units granted multiplied by 30 percent after year one, 30 percent after year two and 40 percent after year three. All PSUs are eligible to vest based on the Company achieving key pre-determined performance measures. PSUs vest after three years.

 

The Company has recorded a liability of $109 million as at September 30, 2012 (December 31, 2011 – $55 million) in the Consolidated Balance Sheets for PSUs based on the market value of the Cenovus common shares as at September 30, 2012. The intrinsic value of vested PSUs was $nil as at September 30, 2012 and December 31, 2011 as PSUs are paid out upon vesting.

 

Cenovus Energy Inc.

25

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

The following table summarizes the information related to the PSUs held by Cenovus employees as at September 30, 2012:

 

As at September 30, 2012

 

 

 

(thousands of units)

 

PSUs

 

 

 

 

 

Outstanding, Beginning of Year

 

2,623

 

Granted

 

2,699

 

Cancelled

 

(132

)

Units in Lieu of Dividends

 

81

 

Outstanding, End of Period

 

5,271

 

 

C) Deferred Share Units

 

Under two Deferred Share Unit Plans, Cenovus directors, officers and employees may receive Deferred Share Units (“DSUs”), which are equivalent in value to a common share of the Company. Employees have the option to convert either zero, 25 or 50 percent of their annual bonus award into DSUs. DSUs vest immediately, are redeemed in accordance with the terms of the agreement and expire on December 15 of the calendar year following the year of cessation of directorship or employment.

 

The Company has recorded a liability of $37 million as at September 30, 2012 (December 31, 2011 – $35 million) in the Consolidated Balance Sheets for DSUs based on the market value of the Cenovus common shares as at September 30, 2012. 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 September 30, 2012:

 

As at September 30, 2012

 

 

 

(thousands of units)

 

DSUs

 

 

 

 

 

Outstanding, Beginning of Year

 

1,042

 

Granted to Directors

 

63

 

Granted from Annual Bonus Awards

 

22

 

Units in Lieu of Dividends

 

22

 

Exercised

 

(73

)

Outstanding, End of Period

 

1,076

 

 

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 on the Consolidated Statements of Earnings and Comprehensive Income:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NSRs

 

9

 

 

3

 

 

22

 

 

11

 

TSARs held by Cenovus employees

 

4

 

 

(25

)

 

-

 

 

11

 

Encana Replacement TSARs held by Cenovus employees

 

-

 

 

(11

)

 

1

 

 

(7

)

PSUs

 

18

 

 

3

 

 

39

 

 

19

 

DSUs

 

2

 

 

(4

)

 

4

 

 

2

 

 

 

33

 

 

(34

)

 

66

 

 

36

 

 

Cenovus Energy Inc.

26

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

16. INTEREST IN JOINT OPERATIONS

 

Cenovus has a 50 percent interest in FCCL Partnership, a jointly controlled entity which is involved in the development and production of crude oil. In addition, through its interest in the general partner and a limited partner, Cenovus has a 50 percent interest in WRB Refining LP, a jointly controlled entity, which owns two refineries in the U.S. and focuses on the refining of crude oil into petroleum and chemical products.

 

These entities have been accounted for using the proportionate consolidation method with the results of operations included in the Oil Sands and Refining and Marketing segments, respectively. Summarized financial statement information for these jointly controlled entities is as follows:

 

 

 

FCCL Partnership 1

 

 

WRB Refining LP 1

 

Consolidated Statements of Earnings
For the three months ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

748

 

 

515

 

 

2,456

 

 

2,221

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

-

 

 

-

 

 

1,801

 

 

1,896

 

Operating, transportation and blending and realized (gain)/loss on risk management

 

458

 

 

304

 

 

121

 

 

92

 

Operating Cash Flow

 

290

 

 

211

 

 

534

 

 

233

 

Depreciation, depletion and amortization

 

79

 

 

55

 

 

33

 

 

20

 

Other expenses (income)

 

57

 

 

(210

)

 

11

 

 

(13

)

Net Earnings (Loss)

 

154

 

 

366

 

 

490

 

 

226

 

 

1. FCCL Partnership and WRB Refining LP are not separate tax paying entities. Income taxes related to the Partnerships’ income are the responsibility of their respective Partners.

 

 

 

 

FCCL Partnership 1

 

 

WRB Refining LP 1

 

Consolidated Statements of Earnings
For the nine months ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

2,285

 

 

1,662

 

 

7,368

 

 

6,293

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product

 

-

 

 

-

 

 

5,869

 

 

5,229

 

Operating, transportation and blending and realized (gain)/loss on risk management

 

1,425

 

 

991

 

 

350

 

 

329

 

Operating Cash Flow

 

860

 

 

671

 

 

1,149

 

 

735

 

Depreciation, depletion and amortization

 

217

 

 

145

 

 

100

 

 

54

 

Other expenses (income)

 

33

 

 

(179

)

 

7

 

 

(14

)

Net Earnings (Loss)

 

610

 

 

705

 

 

1,042

 

 

695

 

 

1. FCCL Partnership and WRB Refining LP are not separate tax paying entities. Income taxes related to the Partnerships’ income are the responsibility of their respective Partners.

 

 

 

 

FCCL Partnership

 

 

WRB Refining LP

 

Consolidated Balance Sheets
As at

 

September 30, 2012

 

 

December 31, 2011

 

 

September 30, 2012

 

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

352

 

 

145

 

 

200

 

 

166

 

Other Current Assets

 

782

 

 

792

 

 

1,266

 

 

1,236

 

Long-term Assets

 

7,321

 

 

6,864

 

 

3,043

 

 

3,188

 

Current Liabilities

 

420

 

 

317

 

 

584

 

 

759

 

Long-term Liabilities

 

105

 

 

83

 

 

70

 

 

73

 

 

Cenovus Energy Inc.

27

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

17. 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 includes the Company’s short-term borrowings plus long-term debt, including the current portion. 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 financing requirements using, among other things, non-GAAP financial metrics consisting of Debt to Capitalization and Debt to Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”). These metrics are used to steward Cenovus’s overall debt position as measures of Cenovus’s overall financial strength. 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 or Receivable.

 

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

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

Long-Term Debt

 

4,626

 

 

3,527

 

Debt

 

4,626

 

 

3,527

 

Shareholders’ Equity

 

10,064

 

 

9,406

 

Total Capitalization

 

14,690

 

 

12,933

 

Debt to Capitalization

 

31%

 

 

27%

 

 

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

 

As at

 

September 30, 2012

 

 

December 31,
2011

 

Debt

 

4,626

 

 

3,527

 

Net Earnings

 

1,377

 

 

1,478

 

Add (deduct):

 

 

 

 

 

 

Finance costs

 

456

 

 

447

 

Interest income

 

(114

)

 

(124

)

Income tax expense

 

680

 

 

729

 

Depreciation, depletion and amortization

 

1,559

 

 

1,295

 

Exploration expense

 

68

 

 

-

 

Unrealized (gain) loss on risk management

 

302

 

 

(180

)

Foreign exchange (gain) loss, net

 

(72

)

 

26

 

(Gain) loss on divestiture of assets

 

(104

)

 

(107

)

Other (income) loss, net

 

(1

)

 

4

 

Adjusted EBITDA 1 

 

4,151

 

 

3,568

 

Debt to Adjusted EBITDA

 

1.1x

 

 

1.0x

 

 

1. Calculated on a trailing twelve-month basis.

 

It is Cenovus’s intention to maintain investment grade credit ratings to help ensure it has continuous access to capital and the financial flexibility to fund its capital programs, meet its financial obligations and finance potential acquisitions. 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 the 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.

 

As at September 30, 2012, Cenovus is in compliance with all of the terms of its debt agreements.

 

Cenovus Energy Inc.

28

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

 

18. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

 

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 Receivable and Payable, partner loans, risk management assets and liabilities, long-term receivables, short-term borrowings, long-term debt and obligations for stock-based compensation carried at fair value. Risk management assets and liabilities arise from the use of derivative financial instruments. Fair values of financial assets and liabilities, summarized information related to risk management positions, and discussion of risks associated with financial assets and liabilities are presented as follows.

 

A) Fair Value of Financial Assets and Liabilities

 

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 Receivable and Partnership Contribution Payable, partner loans and long-term receivables approximate their carrying amount due to the specific non-tradeable nature of these instruments.

 

Risk management assets and liabilities are recorded at their estimated fair value based on mark-to-market accounting, using quoted market prices or, in their absence, third-party market indications and forecasts.

 

Long-term debt is carried at amortized cost. The estimated fair values of long-term borrowings have been determined based on prices sourced from market data. As at September 30, 2012, the carrying value of Cenovus’s long-term debt accounted for using amortized cost was $4,626 million and the fair value was $5,537 million (December 31, 2011 carrying value – $3,527, fair value – $4,316).

 

B) Risk Management Assets and Liabilities

 

Net Risk Management Position

 

As at

 

September 30,
2012

 

 

December 31,
2011

 

 

 

 

 

 

 

 

Risk Management Assets

 

 

 

 

 

 

Current asset

 

163

 

 

232

 

Long-term asset

 

31

 

 

52

 

 

 

194

 

 

284

 

Risk Management Liabilities

 

 

 

 

 

 

Current liability

 

39

 

 

54

 

Long-term liability

 

4

 

 

14

 

 

 

43

 

 

68

 

Net Risk Management Asset (Liability)

 

151

 

 

216

 

 

Summary of Unrealized Risk Management Positions

 

 

 

September 30, 2012

 

 

December 31, 2011

 

 

 

Risk Management

 

 

Risk Management

 

As at

 

Asset

 

 

Liability

 

 

Net

 

 

Asset

 

 

Liability

 

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil

 

97

 

 

41

 

 

56

 

 

22

 

 

65

 

 

(43

)

Natural Gas

 

96

 

 

1

 

 

95

 

 

247

 

 

3

 

 

244

 

Power

 

1

 

 

1

 

 

-

 

 

15

 

 

-

 

 

15

 

Total Fair Value

 

194

 

 

43

 

 

151

 

 

284

 

 

68

 

 

216

 

 

Cenovus Energy Inc.

29

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

Net Fair Value Methodologies Used to Calculate Unrealized Risk Management Positions

 

As at

 

September 30, 2012

 

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

Prices actively quoted

 

178

 

 

226

 

 

Prices sourced from observable data or market corroboration

 

(27

)

 

(10

)

 

Total Fair Value

 

151

 

 

216

 

 

 

Prices actively quoted refers to the fair value of contracts valued using quoted prices in an active market. 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.

 

Net Fair Value of Commodity Price Positions

 

As at September 30, 2012

 

Notional Volumes

 

Term

 

Average Price

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil Contracts

 

 

 

 

 

 

 

 

 

 

Fixed Price Contracts

 

 

 

 

 

 

 

 

 

 

WTI NYMEX Fixed Price

 

24,800 bbls/d

 

2012

 

US$98.72/bbl

 

14

 

 

WTI NYMEX Fixed Price

 

24,500 bbls/d

 

2012

 

$99.47/bbl

 

18

 

 

Brent Fixed Price 1

 

18,500 bbls/d

 

2013

 

US$110.36/bbl

 

22

 

 

Brent Fixed Price 1

 

18,500 bbls/d

 

2013

 

$111.72/bbl

 

38

 

 

Other Fixed Price Contracts 2

 

 

 

2012-2014

 

 

 

(27

)

 

 

 

 

 

 

 

 

 

 

 

 

Other Financial Positions 3

 

 

 

 

 

 

 

(9

)

 

Crude Oil Fair Value Position

 

 

 

 

 

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas Contracts

 

 

 

 

 

 

 

 

 

 

Fixed Price Contracts

 

 

 

 

 

 

 

 

 

 

NYMEX Fixed Price

 

130 MMcf/d

 

2012

 

US$5.96/Mcf

 

31

 

 

AECO Fixed Price 2

 

127 MMcf/d

 

2012

 

$4.50/Mcf

 

18

 

 

NYMEX Fixed Price

 

166 MMcf/d

 

2013

 

US$4.64/Mcf

 

48

 

 

Other Fixed Price Contracts 2

 

 

 

2012-2013

 

 

 

(2

)

 

Natural Gas Fair Value Position

 

 

 

 

 

 

 

95

 

 

 

 

 

 

 

 

 

 

 

 

 

Power Purchase Contracts

 

 

 

 

 

 

 

 

 

 

Power Fair Value Position

 

 

 

 

 

 

 

-

 

 

 

1. Brent fixed price positions consist of both Brent fixed price swaps and WTI swaps converted to Brent.

2. Cenovus has entered into fixed price swaps to protect against widening price differentials between production areas in Canada, various sales points and quality differentials.

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

 

Earnings Impact of Realized and Unrealized Gains (Losses) on Risk Management Positions

 

 

 

Three Months Ended

 

Nine Months Ended

For the period ended September 30,

 

2012

 

 

2011

 

 

2012

 

 

2011

 

REALIZED GAIN (LOSS) 1

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil

 

26

 

 

8

 

 

26

 

 

(96

)

Natural Gas

 

65

 

 

46

 

 

200

 

 

143

 

Refining

 

6

 

 

16

 

 

18

 

 

3

 

Power

 

2

 

 

9

 

 

-

 

 

6

 

 

 

99

 

 

79

 

 

244

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNREALIZED GAIN (LOSS) 2

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil

 

(189

)

 

353

 

 

102

 

 

418

 

Natural Gas

 

(83

)

 

11

 

 

(144

)

 

(38

)

Refining

 

(11

)

 

15

 

 

(3

)

 

16

 

Power

 

(10

)

 

2

 

 

(15

)

 

26

 

 

 

(293

)

 

381

 

 

(60

)

 

422

 

Gain (Loss) on Risk Management

 

(194

)

 

460

 

 

184

 

 

478

 

 

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.

 

Cenovus Energy Inc.

 

30

 

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

Reconciliation of Unrealized Risk Management Positions

 

 

 

2012

 

 

2011

 

For the period ended September 30,

 

Fair Value

 

 

Total
Unrealized
Gain (Loss)

 

 

Total
Unrealized
Gain (Loss)

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Contracts, Beginning of Year

 

216

 

 

 

 

 

 

 

Change in fair value of contracts in place at beginning of year and contracts entered into during the period

 

184

 

 

184

 

 

478

 

Unrealized foreign exchange gain (loss) on U.S. dollar contracts

 

(5

)

 

-

 

 

-

 

Fair value of contracts realized during the period

 

(244

)

 

(244

)

 

(56

)

Fair Value of Contracts, End of Period

 

151

 

 

(60

)

 

422

 

 

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. Fluctuations in commodity prices could have resulted in unrealized gains (losses) impacting earnings before income tax on open risk management positions as at September 30, 2012 as follows:

 

Commodity

 

Sensitivity Range

 

Increase

 

 

Decrease

 

 

 

 

 

 

 

 

 

 

Crude oil commodity price

 

± US$10 per bbl applied to Brent & WTI hedges

 

(205

)

 

205

 

Crude oil differential price

 

± US$5 per bbl applied to differential hedges tied to production

 

112

 

 

(112

)

Natural gas commodity price

 

± $1 per mcf applied to NYMEX and AECO natural gas hedges

 

(84

)

 

84

 

Natural gas basis price

 

± $0.10 per mcf natural gas basis hedges

 

1

 

 

(1

)

Power commodity price

 

± $25 per MWHr applied to power hedge

 

19

 

 

(19

)

 

C) Risks Associated with Financial Assets and Liabilities

 

Commodity Price Risk

 

Commodity price risk arises from the effect that fluctuations of future commodity prices may have on the fair value or future cash flows of financial assets and liabilities. To partially mitigate exposure to commodity price risk, the Company has entered into various financial derivative instruments. The use of these derivative instruments is governed under formal policies and is subject to limits established by the Board of Directors. The Company’s policy is not to use derivative instruments for speculative purposes.

 

Crude Oil – The Company has used fixed price swaps to partially mitigate its exposure to the commodity price risk on its crude oil sales and condensate supply used for blending. To help protect against widening crude oil price differentials, Cenovus has entered into a limited number of swaps and futures to manage the price differentials.

 

Natural Gas – To partially mitigate the natural gas commodity price risk, the Company has entered into swaps, which fix the NYMEX and AECO prices. To help protect against widening natural gas price differentials in various production areas, Cenovus has entered into a limited number of swaps to manage the price differentials between these production areas and various sales points.

 

Power – The Company has in place a Canadian dollar denominated derivative contract, which commenced January 1, 2007 for a period of 11 years, to manage a portion of its electricity consumption costs.

 

Cenovus Energy Inc.

 

31

 

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

Credit Risk

 

Credit risk arises from the potential that the Company may incur a loss if a counterparty to a financial instrument fails to meet its obligation in accordance with agreed terms. This credit risk exposure is mitigated through the use of Board-approved credit policies governing the Company’s credit portfolio and with credit practices that limit transactions according to counterparties’ credit quality. Agreements are entered into with major financial institutions with investment grade credit ratings and with counterparties, most of which have investment grade credit ratings. A substantial portion of Cenovus’s accounts receivable are with customers in the oil and gas industry and are subject to normal industry credit risks. As at September 30, 2012, 92 percent (December 31, 2011 – over 92 percent) of Cenovus’s accounts receivable and financial derivative credit exposures are with investment grade counterparties.

 

As at September 30, 2012, Cenovus had two counterparties whose net settlement position individually account for more than 10 percent (December 31, 2011 – two counterparties) of the fair value of the outstanding in-the-money net financial and physical contracts by counterparty. The maximum credit risk exposure associated with accounts receivable and accrued revenues, risk management assets, Partnership Contribution Receivable, partner loans receivable, and long-term receivables is the total carrying value. The current concentration of this credit risk resides with A rated or higher counterparties. Cenovus’s exposure to its counterparties is acceptable and within credit policy tolerances.

 

Liquidity Risk

 

Liquidity risk is the risk that Cenovus will not be able to meet all of its financial obligations as they become due. Liquidity risk also includes the risk of not being able to liquidate assets in a timely manner at a reasonable price. Cenovus manages its liquidity risk through the active management of cash and debt and by maintaining appropriate access to credit. As disclosed in Note 17, over the long term, Cenovus targets a Debt to Capitalization ratio between 30 and 40 percent and a Debt to Adjusted EBITDA of between 1.0 to 2.0 times to manage the Company’s overall debt position. It is Cenovus’s intention to maintain investment grade credit ratings on its senior unsecured debt.

 

Cenovus manages its liquidity risk by ensuring that it has access to multiple sources of capital including: cash and cash equivalents, cash from operating activities, undrawn credit facilities, commercial paper and availability under its shelf prospectuses. As at September 30, 2012, Cenovus had $3.0 billion available on its committed credit facility. In addition, Cenovus had in place a Canadian debt shelf prospectus for $1.5 billion and unused capacity of US$750 million under a U.S. debt shelf prospectus, the availability of which are dependent on market conditions.

 

Undiscounted cash outflows relating to financial liabilities are outlined in the table below:

 

 

 

Less than 1 Year

 

1-3 Years

 

4-5 Years

 

Thereafter

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable and Accrued Liabilities

 

2,760

 

-

 

-

 

-

 

2,760

 

Risk Management Liabilities

 

39

 

4

 

-

 

-

 

43

 

Long-Term Debt 1

 

251

 

1,249

 

427

 

7,054

 

8,981

 

Partnership Contribution Payable 1

 

481

 

962

 

721

 

-

 

2,164

 

Other 1

 

-

 

9

 

4

 

4

 

17

 

1.  Principal and interest, including current portion, if any.

 

Foreign Exchange Risk

 

Foreign exchange risk arises from changes in foreign exchange rates that may affect the fair value of future cash flows of Cenovus’s financial assets or liabilities. As Cenovus operates in North America, fluctuations in the exchange rate between the U.S./Canadian dollars can have a significant effect on reported results.

 

As disclosed in Note 5, Cenovus’s foreign exchange (gain) loss primarily includes unrealized foreign exchange gains and losses on the translation of the U.S. dollar debt issued from Canada and the translation of the U.S. dollar Partnership Contribution Receivable issued from Canada. As at September 30, 2012, Cenovus had US$4,750 million in U.S. dollar debt issued from Canada (US$3,500 million as at December 31, 2011) and US$1,884 million related to the U.S. dollar Partnership Contribution Receivable (US$2,157 million as at December 31, 2011). A $0.01 change in the U.S. to Canadian dollar exchange rate would have resulted in a $29 million change in foreign exchange (gain) loss as at September 30, 2012 (September 30, 2011 – $13 million).

 

Cenovus Energy Inc.

 

32

 

 

For the period ended September 30, 2012

 



 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

All amounts in $ millions, unless otherwise indicated

For the period ended September 30, 2012

 

Interest Rate Risk

 

Interest rate risk arises from changes in market interest rates that may affect earnings, cash flows and valuations. Cenovus has the flexibility to partially mitigate its exposure to interest rate changes by maintaining a mix of both fixed and floating rate debt.

 

As at September 30, 2012, the increase or decrease in net earnings for a one percentage point change in interest rates on floating rate debt amounts to $nil (September 30, 2011 – $nil). This assumes the amount of fixed and floating debt remains unchanged from the respective balance sheet dates.

 

19. COMMITMENTS AND CONTINGENCIES

 

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.

 

33

 

 

For the period ended September 30, 2012