EX-99.1 6 d109410dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Disclosure about Oil and Gas Producing Activities - Accounting Standards Codification 932, “Extractive Activities - Oil and Gas” (unaudited)

The following unaudited supplemental information on oil and gas exploration and production activities for 2020 and 2019 have been prepared in accordance with FASB Accounting Standards Codification 932, “Extractive Activities - Oil and Gas”:

Oil and Gas Reserves

Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations.

Proved developed oil and gas reserves are proved reserves that can be expected to be recovered: (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

Proved undeveloped oil and gas reserves are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

Canadian provincial royalties are determined based on a graduated percentage scale, which varies with prices and production volumes. Canadian reserves, as presented on a net basis, assume prices and royalty rates in existence at the time the estimates were made, and Husky’s estimate of future production volumes. Future fluctuations in prices, production rates, or changes in political or regulatory environments could cause Husky’s share of future production from Canadian reserves to be materially different from that presented.

Subsequent to December 31, 2020, no major discovery or other favourable or adverse event is believed to have caused a material change in the estimates of developed or undeveloped reserves as of that date.

Note that the numbers in each column of the tables throughout this exhibit may not add due to rounding.


Results of Operations for Producing Activities(1) (unaudited)

 

     Year Ended December 31, 2020  

($ millions)

   Canada     China      Indonesia(2)      Total  

Revenues, net of Royalties

     1,867     1,110      156      3,133

Production and Operating Expenses

     1,247     78      26      1,351

Depreciation, Depletion, Amortization & Impairment

     7,032     349      48      7,429

Exploration & Evaluation Expenses

     663     16      3      682
  

 

 

   

 

 

    

 

 

    

 

 

 

Earnings (Loss) Before Taxes

     (7,075     667      79      (6,329

Income Taxes Expense (Recovery)

     (1,708     167      32      (1,509
  

 

 

   

 

 

    

 

 

    

 

 

 

Results of Operations

     (5,367     500      47      (4,820
  

 

 

   

 

 

    

 

 

    

 

 

 
     Year Ended December 31, 2019  

($ millions)

   Canada     China      Indonesia(2)      Total  

Revenues, net of Royalties

     3,476     998      172      4,646

Production and Operating Expenses

     1,548     72      24      1,644

Depreciation, Depletion, Amortization & Impairment

     3,987     325      46      4,358

Exploration & Evaluation Expenses

     504     43      5      552
  

 

 

   

 

 

    

 

 

    

 

 

 

Earnings (Loss) Before Taxes

     (2,563     558      97      (1,908

Income Taxes Expense (Recovery)

     (619     139      39      (441
  

 

 

   

 

 

    

 

 

    

 

 

 

Results of Operations

     (1,944     419      58      (1,467
  

 

 

   

 

 

    

 

 

    

 

 

 

 

1.

The costs in this schedule exclude corporate overhead, interest expense and other operating costs, which are not directly related to producing activities.

2.

Revenue and expenses related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

Costs Incurred in Oil and Gas Property Acquisition, Exploration and Development Activities (unaudited)

 

($ millions)

   Canada      China      Indonesia(1)      Total  

2020

           

Property Acquisition

           

Unproved

     1      —          —          1

Proved

     —          —          —          —    

Exploration

     4      3      —          7

Development

     930      161      3      1,094
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Costs Incurred

     935      164      3      1,102
  

 

 

    

 

 

    

 

 

    

 

 

 

2019

           

Property Acquisition

           

Unproved

     —          —          —          —    

Proved

     6      —          —          6

Exploration

     84      9      —          93

Development

     2,421      342      1      2,764
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Costs Incurred

     2,511      351      1      2,736
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Capital expenditures related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

Acquisition costs include costs incurred to purchase, lease or otherwise acquire oil and gas properties.

Exploration costs include the costs of geological and geophysical activity, retaining undeveloped properties and drilling and equipping exploration wells.

Development costs include the costs of (i) drilling and equipping development wells and (ii) facilities to extract, treat, gather and store oil and gas.

Exploration and development costs include administrative costs and depreciation of support equipment directly associated with these activities.


Capitalized Costs Relating to Oil and Gas Producing Activities (unaudited)

 

($ millions)

   Canada     China     Indonesia(1)     Total  

2020

  

Proved Properties(2)

     42,033     5,213     832     48,078

Unproved Properties

     —         46     9     55
  

 

 

   

 

 

   

 

 

   

 

 

 
     42,033     5,259     841     48,133

Accumulated DD&A, including impairments

     (36,264     (2,475     (145     (38,884
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Capitalized Costs

     5,769     2,784     696     9,249
  

 

 

   

 

 

   

 

 

   

 

 

 

2019

        

Proved Properties(2)

     42,313     5,115     843     48,271

Unproved Properties

     599     44     9     652
  

 

 

   

 

 

   

 

 

   

 

 

 
     42,912     5,159     852     48,923

Accumulated DD&A, including impairments

     (29,503     (2,174     (101     (31,778
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Capitalized Costs

     13,409     2,985     751     17,145
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) 

Capital expenditures related to the Husky-CNOOC Madura Ltd. joint venture are accounted for under the equity method for consolidated financial statement purposes.

(2)

Capitalized costs related to proved properties include ARO costs. The gross ARO for the years presented were as follows:


Oil and Gas Reserve Information

In Canada, Husky’s proved crude oil, NGL and natural gas reserves are located in the provinces of Alberta, Saskatchewan, British Columbia, and offshore East Coast of Canada. Husky’s international proved reserves are located in China and Indonesia.

 

     Canada     China  
     Crude Oil     Bitumen     NGL    

Conventional

Natural Gas

    Crude
Oil
     Bitumen      NGL    

Conventional

Natural Gas

 

Reserves

   (mmbbls)     (mmbbls)     (mmbbls)     (bcf)     (mmbbls)      (mmbbls)      (mmbbls)     (bcf)  

Net Proved Reserves(1)(2)(3)(4)

                  

End of Year 2017

     167     717     32     1,063     —          —          13     378
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revisions

     (18     (360     (3     (322     —          —          2     41

Purchases

     —         2     —         8     —          —          —         —    

Sales

     (1     —         —         (2     —          —          —         —    

Improved Recovery

     8     62     —         —         —          —          —         —    

Discoveries and Extensions

     5     11     6     206     —            —          6     150

Production

     (22     (42     (4     (97     —          —          (3     (63
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

End of Year 2018

     139     390     31     856     —          —          18     506
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revisions

     5     434     1     (225     —          —          —         —    

Purchases

     —         —         —         1     —          —          —         —    

Sales

     —         —         —         —         —          —          —         —    

Improved Recovery

     2     94     —         2     —          —          —         —    

Discoveries and Extensions

     6     —         18     134     —          —          1     27

Production

     (18     (45     (4     (103     —          —          (3     (59
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

End of Year 2019

     134     873     46     665     —          —          16     474
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Revisions

     (86     (464     (23     (130     —          —          4     68

Purchases

     —         —         —         —         —          —          —         —    

Sales

     —         —         —         (9     —          —          —         —    

Improved Recovery

     —         2     —         4     —          —          —         —    

Discoveries and Extensions

     3     —         1     80     —          —          —         —    

Production

     (16     (42     (4     (93     —          —          (3     (69
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

End of Year 2020

     35     369     20     517     —          —          17     473
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net Proved Developed Reserves(1)(2)(3)(4)

                  

End of Year 2017

     110     154     28     735     —          —          13     378

End of Year 2018

     74     90     27     541     —          —          12     356

End of Year 2019

     72     153     30     566     —          —          10     317
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

End of Year 2020

     34     111     17     444     —          —          17     473
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net Proved Undeveloped Reserves(1)(2)(3)(4)

                  

End of Year 2017

     57     563     4     328     —          —          —         —    

End of Year 2018

     65     300     4     315     —          —          6     150

End of Year 2019

     62     720     16     99     —          —          6     157

End of Year 2020

     1     258     3     73     —          —          —         —    


     Indonesia(5)     Total(6)        
     Crude Oil      Bitumen      NGL    

Conventional

Natural Gas

   

Crude

Oil

    Bitumen     NGL    

Conventional

Natural Gas

   

Total

Company

 

Reserves

   (mmbbls)      (mmbbls)      (mmbbls)     (bcf)     (mmbbls)     (mmbbls)     (mmbbls)     (bcf)     (mmboe)  

Net Proved Reserves(1)(2)(3)(4)

                    

End of Year 2017

     —          —          5     185     167     717     50     1,626     1,205
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revisions

     —          —          1     5     (18     (360     —         (276     (425

Purchases

     —          —          —         —         —         2     —         8     4

Sales

     —          —          —         —         (1     —         —         (2     (1

Improved Recovery

     —          —          —         —         8     62     —         —         70

Discoveries and Extensions

     —          —          —         —         5     11     12     356     87

Production

     —          —          (1     (10     (22     (42     (8     (170     (100
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year 2018

     —          —          5     180     139     390     54     1,542     840
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revisions

     —          —          —         (1     5     434     1     (226     402

Purchases

     —          —          —         —         —         —         —         1     —    

Sales

     —          —          —         —         —         —         —         —         —    

Improved Recovery

     —          —          —         —         2     94     —         2     96

Discoveries and Extensions

     —          —          —         —         6     —         19     161     52

Production

     —          —          (1     (11     (18     (45     (8     (173     (99
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year 2019

     —          —          4     168     134     873     66     1,307     1,291
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revisions

     —          —          —         (23     (86     (464     (19     (85     (584

Purchases

     —          —          —         —         —         —         —         —         —    

Sales

     —          —          —         —         —         —         —         (9     (2

Improved Recovery

     —          —          —         —         —         2     —         4     3

Discoveries and Extensions

     —          —          —         —         3     —         1     80     18

Production

     —          —          (1     (12     (16     (42     (8     (174     (95
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

End of Year 2020

     —          —          3     133     35     369     40     1,123     631
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Proved Developed Reserves(1)(2)(3)(4)

                    

End of Year 2017

     —          —          5     117     110     154     47     1,230     516

End of Year 2018

     —          —          5     110     74     90     44     1,007     376

End of Year 2019

     —          —          4     102     72     153     44     985     434

End of Year 2020

     —          —          3     89     34     111     37     1,006     350
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Proved Undeveloped Reserves(1)(2)(3)(4)

                    

End of Year 2017

     —          —          —         68     57     563     3     396     689

End of Year 2018

     —          —          —         70     65     300     10     535     464

End of Year 2019

     —          —          —         66     62     720     22     322     857

End of Year 2020

     —          —          —         44     1     258     3     117     281

 

(1)

Net reserves are the Company’s lessor royalty, overriding royalty and working interest share of the gross remaining reserves, after deduction of any crown, freehold and overriding royalties. Such royalties are subject to change by legislation or regulation and can also vary depending on production rates, selling prices and timing of initial production.

(2)

Reserves are the estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations.

(3)

Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods and government regulations.

(4)

Proved developed oil and gas reserves are proved reserves that can be expected to be recovered: (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well. Proved undeveloped oil and gas reserves are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

(5)

Husky’s beneficial interest in Indonesia and the Madura Strait Block is held by way of a 40% interest in Husky - CNOOC Madura Limited (“HCML”), an entity that is party to a PSC with the Government of Indonesia. Husky has entered into a unanimous shareholder agreement dated April 8, 2008 with the other shareholders of HCML that provides for joint control of HCML. International Financial Reporting Standard 11, “Joint Arrangements” (“IFRS 11”), requires Husky to follow the equity method of accounting


 

for its investment in the Madura Strait Block. IFRS 11 focuses on the legal form of the corporate structure in which Husky’s Madura assets are held. Husky holds its interest in the Madura Strait Block through HCML and accordingly is required to use the equity method to account for this interest. As a consequence, Husky has disclosed Indonesia as a separate entity in the above disclosure because the Madura Strait Block is accounted for by the equity method of accounting.

(6)

Changes resulted primarily from net negative revisions associated with significantly lower oil prices in North America, bitumen reserves in Sunrise Energy Project (they were uneconomic in 2018 and economic in 2017 and 2019) and three existing thermal projects which became uneconomic under SEC price forecasts as of December 31, 2020 and account for a majority of the revisions in 2020. Total discoveries and extensions are associated with Western Canada conventional natural gas including new locations and cold heavy oil production mainly from new drills.

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves (unaudited)

The following information has been developed utilizing procedures prescribed by FASB Accounting Standards Codification 932, “Extractive Activities - Oil and Gas” and is based on crude oil and conventional natural gas reserve and production volumes estimated by the Company’s reserves evaluation staff. It may be useful for certain comparison purposes, but should not be solely relied upon in evaluating Husky or its performance. Further, information contained in the following table should not be considered as representative of realistic assessments of future cash flows, nor should the standardized measure of discounted future net cash flows be viewed as representative of the current value of Husky’s reserves.

The future cash flows presented below are based on average sales prices and cost rates, and statutory income tax rates in existence as of the date of the projections. It is expected that material revisions to some estimates of crude oil and conventional natural gas reserves may occur in the future, development and production of the reserves may occur in periods other than those assumed, and actual prices realized and costs incurred may vary significantly from those used.

Management does not rely upon the following information in making investment and operating decisions. Such decisions are based upon a wide range of factors, including estimates of probable as well as proved reserves, and varying price and cost assumptions considered more representative of a range of possible economic conditions that may be anticipated.

The computation of the standardized measure of discounted future net cash flows relating to proved oil and gas reserves at December 31, 2020 was based on the New York Mercantile Exchange 2020 average natural gas cash market price of U.S. $1.98/mmbtu (2019 average - U.S. $2.58/mmbtu; 2018 average - U.S. $3.10/mmbtu) and on crude oil prices computed with reference to the 2020 average WTI spot price of U.S. $39.77/bbl (2019 average - U.S. $55.73/bbl; 2018 average - U.S. $65.55/bbl). Natural gas prices for China and Indonesia reserves are based on various Gas Sales Agreements.

 

Standardized Measure    Canada (1)      China (1)      Indonesia (1)      Total (1)  

(unaudited) ($ millions)

   2020     2019      2018      2020      2019      2018      2020      2019      2018      2020     2019      2018  

Future Cash Inflows

     10,960     47,434      25,377      6,144      6,995      6,465      1,609      2,023      1,592      18,713     56,452      33,434

Future Production Costs

     8,387     20,722      11,938      1,245      1,055      729      840      964      782      10,472     22,741      13,449

Future Development Costs

     6,142     15,291      10,922      151      550      557      64      83      71      6,357     15,924      11,550

Future Income Taxes

     (934     2,920      697      1,189      1,352      1,297      226      253      178      481     4,525      2,172
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Future Net Cash Flows

     (2,635     8,501      1,820      3,559      4,038      3,882      479      723      561      1,403     13,262      6,263

Annual 10% Discount Factor

     (1,901     4,797      505      971      1,282      1,392      130      214      153      (800     6,293      2,050
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

     (734     3,704      1,315      2,588      2,756      2,490      349      509      408      2,203     6,969      4,213
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

The schedules above are calculated using the average of first day of the month prices and year-end costs, statutory income tax rates and existing proved oil and gas reserves for 2018, 2019 and 2020. The value of exploration properties and probable reserves, future exploration costs, future change in oil and gas prices and in production and development costs are excluded. Natural gas prices for China and Indonesia reserves are based on various Gas Sales Agreements.


Changes in Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves (unaudited)

 

    Canada (1)       China (1)        Indonesia (1)        Total (1)  
 

 

 

   

 

 

    

 

 

    

 

 

 
($ millions)     2020       2019       2018       2020        2019        2018        2020        2019        2018        2020        2019        2018  

 

 

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Future discounted net cash flows at beginning of year     3,704     1,315     2,783     2,756      2,490      2,642      509      408      522      6,969      4,213      5,947
Sales and transfer, net of production costs     (608     (1,835     (1,488     (1,029      (922      (1,025      (131      (148      (146      (1,768      (2,905      (2,659
Net change in sales and transfer prices, net of production costs     (9,793     1,251     (1,730     (576      550      (183      (21      288      (114      (10,390      2,089      (2,027
Development cost incurred that reduced Future develop. costs     673     2,421     2,256     121      342      150      3      1      23      797      2,764      2,429
Changes in estimated future development costs     4,846     (2,883     (1,398     272      (286      (474      19      (5      (6      5,137      (3,174      (1,878
Extensions, discoveries and improved recovery, net of related costs     123     1,795     1,261     —          163      841      —          —          —          123      1,958      2,102
Revisions of quantity estimates     (711     2,617     (648     540      19      299      (83      (6      16      (254      2,630      (333
Accretion of discount     580     280     414     316      290      284      62      49      61      958      619      759
Sale of reserves in place     (12     —         (5     —          —          —          —          —          —          (12      —          (5
Purchase of reserves in place     —         —         30     —          —          —          —          —          —          —          —          30
Changes in timing of future net cash flows and other     (1,399     (526     (705     90      194      (164      (17      (32      14      (1,326      (364      (855
Net change in income taxes     1,863     (731     545     98      (84      120      8      (46      38      1,969      (861      703
 

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Net Increase (Decrease)     (4,438     2,389     (1,468     (168      266      (152      (160      101      (114      (4,766      2,756      (1,734
 

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

End of Year

    (734     3,704     1,315     2,588      2,756      2,490      349      509      408      2,203      6,969      4,213
 

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

The schedules above are calculated using the average of first day of the month prices and year-end costs, statutory income tax rates and existing proved oil and gas reserves for 2018, 2019, and 2020. Natural gas prices for China and Indonesia reserves are based on various Gas Sales Agreements. The value of exploration properties and probable reserves, future exploration costs, future changes in oil and gas prices and in production and development costs are excluded.