XML 64 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
Description of Business and Segmented Disclosures (Tables)
6 Months Ended
Jun. 30, 2018
Disclosure Of Reportable Segments [Abstract]  
Schedule of Segment and Operational Information

A) Results of Operations – Segment and Operational Information

 

 

Oil Sands

 

 

Deep Basin

 

 

Refining and Marketing

 

For the three months ended June 30,

2018

 

 

2017

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

3,248

 

 

 

1,666

 

 

 

241

 

 

 

124

 

 

 

2,777

 

 

 

2,397

 

Less: Royalties

 

179

 

 

 

36

 

 

 

16

 

 

 

8

 

 

 

-

 

 

-

 

 

 

3,069

 

 

 

1,630

 

 

 

225

 

 

 

116

 

 

 

2,777

 

 

 

2,397

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

-

 

 

-

 

 

 

-

 

 

-

 

 

 

2,224

 

 

 

2,183

 

Transportation and Blending

 

1,642

 

 

 

879

 

 

 

27

 

 

 

10

 

 

 

-

 

 

-

 

Operating

 

263

 

 

 

264

 

 

 

109

 

 

 

55

 

 

 

197

 

 

 

192

 

Production and Mineral Taxes

 

-

 

 

-

 

 

 

1

 

 

-

 

 

 

-

 

 

-

 

(Gain) Loss on Risk Management

 

688

 

 

 

(14

)

 

 

10

 

 

-

 

 

 

(1

)

 

 

2

 

Operating Margin

 

476

 

 

 

501

 

 

 

78

 

 

 

51

 

 

 

357

 

 

 

20

 

Depreciation, Depletion and Amortization

 

383

 

 

 

284

 

 

 

107

 

 

 

55

 

 

 

55

 

 

 

55

 

Exploration Expense

 

4

 

 

-

 

 

 

-

 

 

-

 

 

 

-

 

 

-

 

Segment Income (Loss)

 

89

 

 

 

217

 

 

 

(29

)

 

 

(4

)

 

 

302

 

 

 

(35

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Eliminations

 

 

Consolidated

 

For the three months ended June 30,

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

 

 

 

 

 

 

 

 

(239

)

 

 

(106

)

 

 

6,027

 

 

 

4,081

 

Less: Royalties

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

 

195

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

(239

)

 

 

(106

)

 

 

5,832

 

 

 

4,037

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

 

 

 

 

 

 

 

 

(200

)

 

 

(103

)

 

 

2,024

 

 

 

2,080

 

Transportation and Blending

 

 

 

 

 

 

 

 

 

(4

)

 

 

(2

)

 

 

1,665

 

 

 

887

 

Operating

 

 

 

 

 

 

 

 

 

(34

)

 

 

(2

)

 

 

535

 

 

 

509

 

Production and Mineral Taxes

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

 

1

 

 

-

 

(Gain) Loss on Risk Management

 

 

 

 

 

 

 

 

 

(122

)

 

 

(275

)

 

 

575

 

 

 

(287

)

Depreciation, Depletion and Amortization

 

 

 

 

 

 

 

 

 

14

 

 

 

14

 

 

 

559

 

 

 

408

 

Exploration Expense

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

 

4

 

 

-

 

Segment Income (Loss)

 

 

 

 

 

 

 

 

 

107

 

 

 

262

 

 

 

469

 

 

 

440

 

General and Administrative

 

 

 

 

 

 

 

 

 

109

 

 

 

58

 

 

 

109

 

 

 

58

 

Finance Costs

 

 

 

 

 

 

 

 

 

156

 

 

 

168

 

 

 

156

 

 

 

168

 

Interest Income

 

 

 

 

 

 

 

 

 

(3

)

 

 

(10

)

 

 

(3

)

 

 

(10

)

Foreign Exchange (Gain) Loss, Net

 

 

 

 

 

 

 

 

 

212

 

 

 

(410

)

 

 

212

 

 

 

(410

)

Revaluation (Gain)

 

 

 

 

 

 

 

 

 

-

 

 

 

(2,555

)

 

 

-

 

 

 

(2,555

)

Transaction Costs

 

 

 

 

 

 

 

 

 

-

 

 

 

26

 

 

 

-

 

 

 

26

 

Re-measurement of Contingent Payment

 

 

 

 

 

 

 

 

 

377

 

 

 

(66

)

 

 

377

 

 

 

(66

)

Research Costs

 

 

 

 

 

 

 

 

 

7

 

 

 

5

 

 

 

7

 

 

 

5

 

(Gain) Loss on Divestiture of Assets

 

 

 

 

 

 

 

 

 

(1

)

 

 

-

 

 

 

(1

)

 

 

-

 

Other (Income) Loss, Net

 

 

 

 

 

 

 

 

 

2

 

 

 

(2

)

 

 

2

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

859

 

 

 

(2,786

)

 

 

859

 

 

 

(2,786

)

Earnings (Loss) From Continuing Operations Before Income Tax

 

 

 

 

 

 

 

 

 

 

 

(390

)

 

 

3,226

 

Income Tax Expense (Recovery)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

668

 

Net Earnings (Loss) From Continuing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(410

)

 

 

2,558

 

 


 

Oil Sands

 

 

Deep Basin

 

 

Refining and Marketing

 

For the six months ended June 30,

2018

 

 

2017

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

5,654

 

 

 

2,728

 

 

 

500

 

 

 

124

 

 

 

5,009

 

 

 

5,001

 

Less: Royalties

 

237

 

 

 

63

 

 

 

51

 

 

 

8

 

 

 

-

 

 

-

 

 

 

5,417

 

 

 

2,665

 

 

 

449

 

 

 

116

 

 

 

5,009

 

 

 

5,001

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

-

 

 

-

 

 

 

-

 

 

-

 

 

 

4,181

 

 

 

4,513

 

Transportation and Blending

 

3,134

 

 

 

1,445

 

 

 

52

 

 

 

10

 

 

 

-

 

 

-

 

Operating

 

559

 

 

 

404

 

 

 

200

 

 

 

55

 

 

 

515

 

 

 

411

 

Production and Mineral Taxes

 

-

 

 

-

 

 

 

1

 

 

-

 

 

 

-

 

 

-

 

(Gain) Loss on Risk Management

 

1,142

 

 

 

63

 

 

 

19

 

 

-

 

 

 

4

 

 

 

4

 

Operating Margin

 

582

 

 

 

753

 

 

 

177

 

 

 

51

 

 

 

309

 

 

 

73

 

Depreciation, Depletion and Amortization

 

745

 

 

 

454

 

 

 

311

 

 

 

55

 

 

 

109

 

 

 

109

 

Exploration Expense

 

6

 

 

-

 

 

 

-

 

 

-

 

 

 

-

 

 

-

 

Segment Income (Loss)

 

(169

)

 

 

299

 

 

 

(134

)

 

 

(4

)

 

 

200

 

 

 

(36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Eliminations

 

 

Consolidated

 

For the six months ended June 30,

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sales

 

 

 

 

 

 

 

 

 

(433

)

 

 

(204

)

 

 

10,730

 

 

 

7,649

 

Less: Royalties

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

 

288

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

(433

)

 

 

(204

)

 

 

10,442

 

 

 

7,578

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased Product

 

 

 

 

 

 

 

 

 

(328

)

 

 

(199

)

 

 

3,853

 

 

 

4,314

 

Transportation and Blending

 

 

 

 

 

 

 

 

 

(7

)

 

 

(4

)

 

 

3,179

 

 

 

1,451

 

Operating

 

 

 

 

 

 

 

 

 

(97

)

 

 

(3

)

 

 

1,177

 

 

 

867

 

Production and Mineral Taxes

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

 

1

 

 

-

 

(Gain) Loss on Risk Management

 

 

 

 

 

 

 

 

 

(260

)

 

 

(554

)

 

 

905

 

 

 

(487

)

Depreciation, Depletion and Amortization

 

 

 

 

 

 

 

 

 

29

 

 

 

32

 

 

 

1,194

 

 

 

650

 

Exploration Expense

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

 

6

 

 

-

 

Segment Income (Loss)

 

 

 

 

 

 

 

 

 

230

 

 

 

524

 

 

 

127

 

 

 

783

 

General and Administrative

 

 

 

 

 

 

 

 

 

288

 

 

 

101

 

 

 

288

 

 

 

101

 

Finance Costs

 

 

 

 

 

 

 

 

 

306

 

 

 

267

 

 

 

306

 

 

 

267

 

Interest Income

 

 

 

 

 

 

 

 

 

(6

)

 

 

(27

)

 

 

(6

)

 

 

(27

)

Foreign Exchange (Gain) Loss, Net

 

 

 

 

 

 

 

 

 

489

 

 

 

(486

)

 

 

489

 

 

 

(486

)

Revaluation (Gain)

 

 

 

 

 

 

 

 

 

-

 

 

 

(2,555

)

 

 

-

 

 

 

(2,555

)

Transaction Costs

 

 

 

 

 

 

 

 

 

-

 

 

 

55

 

 

 

-

 

 

 

55

 

Re-measurement of Contingent Payment

 

 

 

 

 

 

 

 

 

494

 

 

 

(66

)

 

 

494

 

 

 

(66

)

Research Costs

 

 

 

 

 

 

 

 

 

19

 

 

 

9

 

 

 

19

 

 

 

9

 

(Gain) Loss on Divestiture of Assets

 

 

 

 

 

 

 

 

 

(1

)

 

 

1

 

 

 

(1

)

 

 

1

 

Other (Income) Loss, Net

 

 

 

 

 

 

 

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

1,589

 

 

 

(2,703

)

 

 

1,589

 

 

 

(2,703

)

Earnings (Loss) From Continuing Operations Before Income Tax

 

 

 

 

 

 

 

 

 

 

 

(1,462

)

 

 

3,486

 

Income Tax Expense (Recovery)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(138

)

 

 

717

 

Net Earnings (Loss) From Continuing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,324

)

 

 

2,769

 

 

Schedule of Revenues by Product

B) Revenues by Product

 

 

Three Months Ended

 

 

Six Months Ended

 

For the periods ended June 30,

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

Upstream

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil

 

3,104

 

 

 

1,639

 

 

 

5,483

 

 

 

2,667

 

Natural Gas

 

70

 

 

 

68

 

 

 

175

 

 

 

72

 

NGLs

 

100

 

 

 

32

 

 

 

174

 

 

 

32

 

Other

 

20

 

 

 

7

 

 

 

34

 

 

 

10

 

Refined Product

 

2,315

 

 

 

1,754

 

 

 

4,078

 

 

 

3,395

 

Market Optimization

 

462

 

 

 

643

 

 

 

931

 

 

 

1,606

 

Corporate and Eliminations

 

(239

)

 

 

(106

)

 

 

(433

)

 

 

(204

)

Revenues From Continuing Operations

 

5,832

 

 

 

4,037

 

 

 

10,442

 

 

 

7,578

 

 

Schedule of Geographical Information

C) Geographical Information

 

 

Revenues

 

 

Three Months Ended

 

 

Six Months Ended

 

For the periods ended June 30,

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

Canada

 

3,480

 

 

 

2,317

 

 

 

6,327

 

 

 

4,176

 

United States

 

2,352

 

 

 

1,720

 

 

 

4,115

 

 

 

3,402

 

Consolidated

 

5,832

 

 

 

4,037

 

 

 

10,442

 

 

 

7,578

 

 

 

Non-Current Assets (1)

 

As at

June 30, 2018

 

 

December 31, 2017

 

Canada (2)

 

31,381

 

 

 

31,756

 

United States

 

4,036

 

 

 

3,856

 

Consolidated

 

35,417

 

 

 

35,612

 

(1)

Includes exploration and evaluation (“E&E”) assets, property, plant and equipment (“PP&E”), goodwill and other assets.

(2)

Certain crude oil and natural gas properties of the Conventional and Deep Basin segments, which reside in Canada, were reclassified as held for sale in current assets.

Schedule of Exploration and Evaluation Assets, Property, Plant and Equipment, Goodwill and Total Assets

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

 

 

E&E Assets

 

 

PP&E

 

As at

June 30, 2018

 

 

December 31, 2017

 

 

June 30, 2018

 

 

December 31, 2017

 

Oil Sands

 

623

 

 

 

617

 

 

 

22,112

 

 

 

22,320

 

Deep Basin

 

3,056

 

 

 

3,056

 

 

 

2,879

 

 

 

3,019

 

Refining and Marketing

-

 

 

-

 

 

 

4,147

 

 

 

3,967

 

Corporate and Eliminations

-

 

 

-

 

 

 

274

 

 

 

290

 

Consolidated

 

3,679

 

 

 

3,673

 

 

 

29,412

 

 

 

29,596

 

 

 

Goodwill

 

 

Total Assets

 

As at

June 30, 2018

 

 

December 31, 2017

 

 

June 30, 2018

 

 

December 31, 2017

 

Oil Sands

 

2,272

 

 

 

2,272

 

 

 

26,953

 

 

 

26,799

 

Deep Basin

-

 

 

-

 

 

 

6,552

 

 

 

6,694

 

Conventional

-

 

 

-

 

 

 

39

 

 

 

644

 

Refining and Marketing

-

 

 

-

 

 

 

5,708

 

 

 

5,432

 

Corporate and Eliminations

-

 

 

-

 

 

 

1,047

 

 

 

1,364

 

Consolidated

 

2,272

 

 

 

2,272

 

 

 

40,299

 

 

 

40,933

 

 

Schedule of Capital Expenditures

E) Capital Expenditures (1)

 

 

Three Months Ended

 

 

Six Months Ended

 

For the periods ended June 30,

 

2018

 

 

 

2017

 

 

 

2018

 

 

 

2017

 

Capital Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands

 

224

 

 

 

215

 

 

 

542

 

 

 

387

 

Deep Basin

 

26

 

 

 

13

 

 

 

171

 

 

 

13

 

Conventional

 

(2

)

 

 

50

 

 

 

-

 

 

 

138

 

Refining and Marketing

 

35

 

 

 

40

 

 

 

88

 

 

 

86

 

Corporate and Eliminations

 

9

 

 

 

9

 

 

 

15

 

 

 

16

 

 

 

292

 

 

 

327

 

 

 

816

 

 

 

640

 

Acquisition Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sands (2)

 

-

 

 

 

11,604

 

 

 

-

 

 

 

11,604

 

Deep Basin

 

2

 

 

 

6,627

 

 

 

7

 

 

 

6,627

 

Total Capital Expenditures

 

294

 

 

 

18,558

 

 

 

823

 

 

 

18,871

 

(1)

Includes expenditures on PP&E, E&E assets and assets held for sale.

(2)

In connection with the Acquisition discussed in Note 7, Cenovus was deemed to have disposed of its pre-existing interest in FCCL and re-acquired it at fair value as required by International Financial Reporting Standard 3, “Business Combinations” (“IFRS 3”), which is not reflected in the table above. The carrying value of the pre-existing interest was $9,081 million and the estimated fair value was $11,605 million as at May 17, 2017.