XML 52 R32.htm IDEA: XBRL DOCUMENT v3.19.1
PROPERTY, PLANT AND EQUIPMENT (Tables)
12 Months Ended
Dec. 31, 2018
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, 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

Additions
77,837

3,102

1,311

82,250

Transfer from exploration and evaluation assets
5,601



5,601

Disposals
(7,736
)


(7,736
)
Balance, December 31, 2018
$
1,924,375

$
71,220

$
29,619

$
2,025,214

 
 
 
 
 
Accumulated depletion, depreciation and impairment losses
 

 

 

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 (reversal)
13,150



13,150

Balance, December 31, 2017
739,544

3,109

15,056

757,709

Charge for the year
100,840

1,854

2,592

105,286

Disposals
(4,343
)


(4,343
)
Impairment
$
2,140

$

$

$
2,140

Balance, December 31, 2018
$
838,181

$
4,963

$
17,648

$
860,792

 
 
 
 
 
Carrying amounts
 

 

 

 

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

$
65,009

$
13,252

$
1,187,390

Balance, December 31, 2018
$
1,086,194

$
66,257

$
11,971

$
1,164,422


Disclosure of information for VIU and FVLCS cash-generating units
The VIU of each CGU was based on 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)

2019
63.50

1.90

20.96

28.58

67.95

1.32

2020
75.55

2.29

37.02

33.24

78.95

1.28

2021
80.50

2.71

45.89

37.03

83.72

1.25

2022
83.25

3.03

54.95

38.30

86.58

1.25

2023
85.60

3.21

58.21

41.52

88.60

1.25

2024
87.62

3.33

61.33

42.93

90.68

1.25

2025
90.01

3.44

62.10

44.10

93.16

1.25

2026
92.68

3.50

63.95

45.41

95.92

1.25

2027
94.53

3.57

65.22

46.32

97.84

1.25

2028
96.42

3.65

66.53

47.25

99.79

1.25

Thereafter
+2%
per year

+2%
per year

+2%
per year

+2%
per year

+2%
per year


(1) The InSite price forecasts, effective January 1, 2019.
The VIU determination of estimated recoverable amounts 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 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.