XML 50 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
PROPERTY, PLANT AND EQUIPMENT (Tables)
12 Months Ended
Dec. 31, 2017
Property, plant and equipment [abstract]  
Disclosure of detailed information about property, plant and equipment
($000s)
Oil and Natural
 Gas Properties

Operated
Facilities

Office
Furniture
and
Equipment

Total

Cost
 
 
 
 
Balance, December 31, 2015
$
2,565,698

$
105,035

$
26,190

$
2,696,923

Additions
61,002

9,590

230

70,822

Acquisition
29,735



29,735

Transfer from exploration and evaluation assets
29,846



29,846

Joint venture wells
6,687



6,687

Disposals
(658,014
)
(58,565
)

(716,579
)
Balance, December 31, 2016
2,034,954

56,060

26,420

2,117,434

Additions
111,485

12,058

1,888

125,431

Transfer from exploration and evaluation assets
336



336

Disposals
(298,102
)


(298,102
)
Balance, December 31, 2017
$
1,848,673

$
68,118

$
28,308

$
1,945,099

 
 
 
 
 
($000s)
Oil and Natural
 Gas Properties

Operated
Facilities

Office
Furniture
and
Equipment

Total

Accumulated depletion, depreciation and impairment losses
 

 

 

Balance, December 31, 2015
$
1,211,214

$
1,829

$
9,031

$
1,222,074

Charge for the year
131,468

1,862

3,188

136,518

Disposals
(272,026
)
(1,704
)

(273,730
)
Impairment (reversal)
(264,000
)


(264,000
)
Balance, December 31, 2016
806,656

1,987

12,219

820,862

Charge for the year
116,693

1,122

2,837

120,652

Disposals
(196,955
)


(196,955
)
Impairment
$
13,150

$

$

$
13,150

Balance, December 31, 2017
$
739,544

$
3,109

$
15,056

$
757,709

 
 
 
 
 
Carrying amounts
 

 

 

 

Balance, December 31, 2016
$
1,228,298

$
54,073

$
14,201

$
1,296,572

Balance, December 31, 2017
$
1,109,129

$
65,009

$
13,252

$
1,187,390


Disclosure of information for VIU and FVLCS cash-generating units
The VIU of each CGU was based on before-tax discount rates ranging from 15-20% and the following forward commodity price estimates:
Year
Edmonton 
Crude Ref Oil
($/bbl)
(1)

AECO Natural 
Gas
($/MMBtu)
(1)

Butane
($/bbl)
(1)

Propane
 ($/bbl)
(1)

Condensate 
($/bbl) (1)

CDN$/US$
Exchange
Rates
(1)

2018
71.36

2.52

51.38

35.68

74.93

1.27

2019
73.44

2.93

52.88

36.72

77.12

1.25

2020
75.47

3.22

54.34

35.85

79.25

1.23

2021
80.49

3.51

57.96

36.22

84.52

1.22

2022
82.38

3.75

59.31

37.07

86.50

1.20

2023
84.22

3.85

60.64

37.90

88.43

1.19

2024
86.01

3.95

61.93

38.70

90.31

1.18

2025
88.85

4.11

63.97

39.98

93.29

1.18

2026
90.62

4.27

65.25

40.78

95.15

1.18

2027
92.43

4.35

66.55

41.60

97.06

1.18

Thereafter
+2%
per year

+2%
per year

+2%
per year

+2%
per year

+2%
per year

1.18

(1) The InSite price forecasts, effective January 1, 2018.
The VIU determination of estimated recoverable amounts of each CGU was based on before-tax discount rates ranging from 10-20% and the following forward commodity price estimates:
Year
Edmonton 
Crude Ref Oil
($/bbl)
(1)

AECO Gas
($/MMBtu)
 (1)

Butane
($/bbl)
 (1)

Propane 
($/bbl) (1)

Condensate 
($/bbl) (1)

CDN$/US$
Exchange
Rates
(1)

2017
68.33

3.47

47.83

23.92

75.17

1.33

2018
72.32

3.42

52.07

25.31

79.55

1.29

2019
76.05

3.59

54.75

26.62

83.65

1.25

2020
79.54

3.93

57.27

27.84

87.50

1.21

2021
82.82

4.01

59.63

28.99

91.11

1.18

2022
88.60

4.17

63.79

31.01

97.46

1.18

2023
90.37

4.27

65.07

31.63

99.41

1.18

2024
92.18

4.43

66.37

32.26

101.39

1.18

2025
94.02

4.52

67.69

32.91

103.42

1.18

2026
95.90

4.61

69.05

33.57

105.49

1.18

Thereafter
+2%
per year

+2%
per year

+2%
per year

+2%
per year

+2%
per year

1.18

(1) The InSite price forecasts, effective January 1, 2017.