QuickLinks -- Click here to rapidly navigate through this document
Unaudited Consolidated Financial Statements for the second quarter ended June 30, 2019
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Revenues and Other Income | ||||||||||
| ||||||||||
Operating revenues, net of royalties (note 4) | 10 071 | 10 327 | 19 054 | 19 134 | ||||||
| ||||||||||
Other income (note 5) | 27 | 101 | 441 | 44 | ||||||
| | | | | | | | | | |
10 098 | 10 428 | 19 495 | 19 178 | |||||||
| | | | | | | | | | |
Expenses | ||||||||||
| ||||||||||
Purchases of crude oil and products | 3 286 | 4 056 | 5 907 | 6 903 | ||||||
| ||||||||||
Operating, selling and general | 2 799 | 2 612 | 5 631 | 5 232 | ||||||
| ||||||||||
Transportation | 361 | 335 | 697 | 609 | ||||||
| ||||||||||
Depreciation, depletion, amortization and impairment | 1 513 | 1 391 | 2 975 | 2 815 | ||||||
| ||||||||||
Exploration | 76 | 19 | 189 | 51 | ||||||
| ||||||||||
Gain on asset exchange and disposals (note 16) | (158 | ) | (4 | ) | (163 | ) | (167 | ) | ||
| ||||||||||
Financing expenses (note 7) | 97 | 543 | 129 | 1 105 | ||||||
| | | | | | | | | | |
7 974 | 8 952 | 15 365 | 16 548 | |||||||
| | | | | | | | | | |
Earnings before Income Taxes | 2 124 | 1 476 | 4 130 | 2 630 | ||||||
| | | | | | | | | | |
Income Tax Expense (Recovery) | ||||||||||
| ||||||||||
Current | 395 | 413 | 928 | 749 | ||||||
| ||||||||||
Deferred (note 15) | (1 000 | ) | 91 | (997 | ) | 120 | ||||
| | | | | | | | | | |
(605 | ) | 504 | (69 | ) | 869 | |||||
| | | | | | | | | | |
Net Earnings | 2 729 | 972 | 4 199 | 1 761 | ||||||
| | | | | | | | | | |
Other Comprehensive (Loss) Income | ||||||||||
| ||||||||||
Items That May be Subsequently Reclassified to Earnings: | ||||||||||
| ||||||||||
Foreign currency translation adjustment | (80 | ) | 36 | (148 | ) | 165 | ||||
| ||||||||||
Items That Will Not be Reclassified to Earnings: | ||||||||||
| ||||||||||
Actuarial (loss) gain on employee retirement benefit plans, net of income taxes | (177 | ) | 129 | (313 | ) | 119 | ||||
| | | | | | | | | | |
Other Comprehensive (Loss) Income | (257 | ) | 165 | (461 | ) | 284 | ||||
| | | | | | | | | | |
Total Comprehensive Income | 2 472 | 1 137 | 3 738 | 2 045 | ||||||
| | | | | | | | | | |
Per Common Share (dollars) (note 8) | ||||||||||
| ||||||||||
Net earnings – basic | 1.74 | 0.60 | 2.67 | 1.08 | ||||||
| ||||||||||
Net earnings – diluted | 1.74 | 0.59 | 2.66 | 1.07 | ||||||
| ||||||||||
Cash dividends | 0.42 | 0.36 | 0.84 | 0.72 | ||||||
| | | | | | | | | | |
See accompanying notes to the condensed interim consolidated financial statements. |
48 2019 SECOND QUARTER Suncor Energy Inc. | | |
CONSOLIDATED BALANCE SHEETS
(unaudited)
($ millions) | June 30 2019 | December 31 2018 | ||||
| | | | | | |
Assets | ||||||
| ||||||
Current assets | ||||||
| ||||||
Cash and cash equivalents | 2 061 | 2 221 | ||||
| ||||||
Accounts receivable | 4 345 | 3 206 | ||||
| ||||||
Inventories | 3 734 | 3 159 | ||||
| ||||||
Income taxes receivable | 153 | 114 | ||||
| | | | | | |
Total current assets | 10 293 | 8 700 | ||||
| ||||||
Property, plant and equipment, net (note 12) | 76 398 | 74 245 | ||||
| ||||||
Exploration and evaluation | 2 374 | 2 319 | ||||
| ||||||
Other assets | 1 275 | 1 126 | ||||
| ||||||
Goodwill and other intangible assets | 3 059 | 3 061 | ||||
| ||||||
Deferred income taxes | 200 | 128 | ||||
| | | | | | |
Total assets | 93 599 | 89 579 | ||||
| | | | | | |
Liabilities and Shareholders' Equity | ||||||
| ||||||
Current liabilities | ||||||
| ||||||
Short-term debt | 2 198 | 3 231 | ||||
| ||||||
Current portion of long-term debt | — | 229 | ||||
| ||||||
Current portion of long-term lease liabilities (note 3) | 307 | — | ||||
| ||||||
Accounts payable and accrued liabilities | 6 214 | 5 647 | ||||
| ||||||
Current portion of provisions | 711 | 667 | ||||
| ||||||
Income taxes payable | 1 059 | 535 | ||||
| | | | | | |
Total current liabilities | 10 489 | 10 309 | ||||
| ||||||
Long-term debt | 12 984 | 13 890 | ||||
| ||||||
Long-term lease liabilities (note 3) | 2 693 | — | ||||
| ||||||
Other long-term liabilities (note 10) | 2 751 | 2 346 | ||||
| ||||||
Provisions (note 11) | 8 174 | 6 984 | ||||
| ||||||
Deferred income taxes (note 15) | 10 999 | 12 045 | ||||
| ||||||
Equity | 45 509 | 44 005 | ||||
| | | | | | |
Total liabilities and shareholders' equity | 93 599 | 89 579 | ||||
| | | | | | |
See accompanying notes to the condensed interim consolidated financial statements. |
| | 2019 SECOND QUARTER Suncor Energy Inc. 49 |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Operating Activities | ||||||||||
| ||||||||||
Net Earnings | 2 729 | 972 | 4 199 | 1 761 | ||||||
| ||||||||||
Adjustments for: | ||||||||||
| ||||||||||
Depreciation, depletion, amortization and impairment | 1 513 | 1 391 | 2 975 | 2 815 | ||||||
| ||||||||||
Deferred income tax (recovery) expense | (1 000 | ) | 91 | (997 | ) | 120 | ||||
| ||||||||||
Accretion | 68 | 67 | 139 | 132 | ||||||
| ||||||||||
Unrealized foreign exchange (gain) loss on U.S. dollar denominated debt | (231 | ) | 245 | (511 | ) | 618 | ||||
| ||||||||||
Change in fair value of financial instruments and trading inventory | 76 | 13 | 148 | (38 | ) | |||||
| ||||||||||
Gain on asset exchange and disposals (note 16) | (158 | ) | (4 | ) | (163 | ) | (167 | ) | ||
| ||||||||||
Share-based compensation | 24 | 157 | (85 | ) | (67 | ) | ||||
| ||||||||||
Exploration | 37 | — | 39 | — | ||||||
| ||||||||||
Settlement of decommissioning and restoration liabilities | (76 | ) | (90 | ) | (190 | ) | (259 | ) | ||
| ||||||||||
Other | 23 | 20 | 36 | 111 | ||||||
| ||||||||||
Decrease (increase) in non-cash working capital | 428 | (416 | ) | (609 | ) | (1 856 | ) | |||
| | | | | | | | | | |
Cash flow provided by operating activities | 3 433 | 2 446 | 4 981 | 3 170 | ||||||
| | | | | | | | | | |
Investing Activities | ||||||||||
| ||||||||||
Capital and exploration expenditures | (1 364 | ) | (1 762 | ) | (2 267 | ) | (3 053 | ) | ||
| ||||||||||
Acquisitions (notes 13 and 14) | — | (123 | ) | — | (1 191 | ) | ||||
| ||||||||||
Proceeds from disposal of assets (note 16) | 159 | 4 | 166 | 4 | ||||||
| ||||||||||
Other investments (note 16) | (42 | ) | (27 | ) | (99 | ) | (84 | ) | ||
| ||||||||||
Decrease (increase) in non-cash working capital | 28 | 145 | (6 | ) | 388 | |||||
| | | | | | | | | | |
Cash flow used in investing activities | (1 219 | ) | (1 763 | ) | (2 206 | ) | (3 936 | ) | ||
| | | | | | | | | | |
Financing Activities | ||||||||||
| ||||||||||
Net (decrease) increase in short-term debt | (1 281 | ) | 234 | (955 | ) | 1 979 | ||||
| ||||||||||
Net increase (decrease) in long-term debt | 557 | (18 | ) | 557 | (35 | ) | ||||
| ||||||||||
Lease liability payments | (72 | ) | — | (142 | ) | — | ||||
| ||||||||||
Issuance of common shares under share option plans | 6 | 187 | 41 | 256 | ||||||
| ||||||||||
Purchase of common shares (note 9) | (552 | ) | (609 | ) | (1 066 | ) | (998 | ) | ||
| ||||||||||
Distributions relating to non-controlling interest | (2 | ) | (2 | ) | (4 | ) | (2 | ) | ||
| ||||||||||
Dividends paid on common shares | (658 | ) | (587 | ) | (1 320 | ) | (1 177 | ) | ||
| | | | | | | | | | |
Cash flow (used in) provided by financing activities | (2 002 | ) | (795 | ) | (2 889 | ) | 23 | |||
| | | | | | | | | | |
Increase (Decrease) in Cash and Cash Equivalents | 212 | (112 | ) | (114 | ) | (743 | ) | |||
| ||||||||||
Effect of foreign exchange on cash and cash equivalents | (26 | ) | 12 | (46 | ) | 54 | ||||
| ||||||||||
Cash and cash equivalents at beginning of period | 1 875 | 2 083 | 2 221 | 2 672 | ||||||
| | | | | | | | | | |
Cash and Cash Equivalents at End of Period | 2 061 | 1 983 | 2 061 | 1 983 | ||||||
| | | | | | | | | | |
Supplementary Cash Flow Information | ||||||||||
| ||||||||||
Interest paid | 352 | 306 | 506 | 413 | ||||||
| ||||||||||
Income taxes paid | 282 | 47 | 398 | 664 | ||||||
| | | | | | | | | | |
See accompanying notes to the condensed interim consolidated financial statements. |
50 2019 SECOND QUARTER Suncor Energy Inc. | | |
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(unaudited)
($ millions) | Share Capital | Contributed Surplus | Accumulated Other Comprehensive Income | Retained Earnings | Total | Number of Common Shares (thousands) | ||||||||
| | | | | | | | | | | | | | |
At December 31, 2017 | 26 606 | 567 | 809 | 17 401 | 45 383 | 1 640 983 | ||||||||
| | | | | | | | | | | | | | |
Net earnings | — | — | — | 1 761 | 1 761 | — | ||||||||
| | | ||||||||||||
Foreign currency translation adjustment | — | — | 165 | — | 165 | — | ||||||||
| | | ||||||||||||
Actuarial gain on employee retirement benefit plans, net of income taxes of $44 | — | — | — | 119 | 119 | — | ||||||||
| | | | | | | | | | | | | | |
Total comprehensive income | — | — | 165 | 1 880 | 2 045 | — | ||||||||
| | | ||||||||||||
Issued under share option plans | 321 | (66 | ) | — | — | 255 | 7 098 | |||||||
| | | ||||||||||||
Purchase of common shares for cancellation (note 9) | (337 | ) | — | — | (661 | ) | (998 | ) | (20 859 | ) | ||||
| | | ||||||||||||
Change in liability for share purchase commitment (note 9) | 15 | — | — | (10 | ) | 5 | — | |||||||
| | | ||||||||||||
Share-based compensation | — | 30 | — | — | 30 | — | ||||||||
| | | ||||||||||||
Dividends paid on common shares | — | — | — | (1 177 | ) | (1 177 | ) | — | ||||||
| | | | | | | | | | | | | | |
At June 30, 2018 | 26 605 | 531 | 974 | 17 433 | 45 543 | 1 627 222 | ||||||||
| | | | | | | | | | | | | | |
At December 31, 2018 | 25 910 | 540 | 1 076 | 16 479 | 44 005 | 1 584 484 | ||||||||
| | | | | | | | | | | | | | |
At January 1, 2019 | 25 910 | 540 | 1 076 | 16 479 | 44 005 | 1 584 484 | ||||||||
| | | ||||||||||||
Adoption of IFRS 16 impact (note 3) | — | — | — | 14 | 14 | — | ||||||||
| | | | | | | | | | | | | | |
At January 1, 2019, adjusted | 25 910 | 540 | 1 076 | 16 493 | 44 019 | 1 584 484 | ||||||||
| | | | | | | | | | | | | | |
Net earnings | — | — | — | 4 199 | 4 199 | — | ||||||||
| | | ||||||||||||
Foreign currency translation adjustment | — | — | (148 | ) | — | (148 | ) | — | ||||||
| | | ||||||||||||
Actuarial loss on employee retirement benefit plans, net of income taxes of $107 | — | — | — | (313 | ) | (313 | ) | — | ||||||
| | | | | | | | | | | | | | |
Total comprehensive (loss) income | — | — | (148 | ) | 3 886 | 3 738 | — | |||||||
| | | ||||||||||||
Issued under share option plans | 53 | (11 | ) | — | — | 42 | 1 197 | |||||||
| | | ||||||||||||
Purchase of common shares for cancellation (note 9) | (406 | ) | — | — | (660 | ) | (1 066 | ) | (24 952 | ) | ||||
| | | ||||||||||||
Change in liability for share purchase commitment (note 9) | 30 | — | — | 33 | 63 | — | ||||||||
| | | ||||||||||||
Share-based compensation | — | 33 | — | — | 33 | — | ||||||||
| | | ||||||||||||
Dividends paid on common shares | — | — | — | (1 320 | ) | (1 320 | ) | — | ||||||
| | | | | | | | | | | | | | |
At June 30, 2019 | 25 587 | 562 | 928 | 18 432 | 45 509 | 1 560 729 | ||||||||
| | | | | | | | | | | | | | |
See accompanying notes to the condensed interim consolidated financial statements. |
| | 2019 SECOND QUARTER Suncor Energy Inc. 51 |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. REPORTING ENTITY AND DESCRIPTION OF THE BUSINESS
Suncor Energy Inc. (Suncor or the company) is an integrated energy company headquartered in Canada. Suncor's operations include oil sands development and upgrading, offshore oil and gas production, petroleum refining, and product marketing, primarily under the Petro-Canada brand.
The address of the company's registered office is 150 – 6th Avenue S.W., Calgary, Alberta, Canada, T2P 3E3.
2. BASIS OF PREPARATION
(a) Statement of Compliance
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS), specifically International Accounting Standard (IAS) 34Interim Financial Reporting as issued by the International Accounting Standards Board (IASB). They are condensed as they do not include all of the information required for full annual financial statements, and they should be read in conjunction with the consolidated financial statements of the company for the year ended December 31, 2018.
(b) Basis of Measurement
The consolidated financial statements are prepared on a historical cost basis except as detailed in the accounting policies disclosed in the company's consolidated financial statements for the year ended December 31, 2018. Adoption of the new accounting pronouncements are described in note 3.
(c) Functional Currency and Presentation Currency
These consolidated financial statements are presented in Canadian dollars, which is the company's functional currency.
(d) Use of Estimates, Assumptions and Judgments
The timely preparation of financial statements requires that management make estimates and assumptions and use judgment. Accordingly, actual results may differ from estimated amounts as future confirming events occur. Significant estimates and judgment used in the preparation of the financial statements are described in the company's consolidated financial statements for the year ended December 31, 2018.
(e) Income taxes
The company recognizes the impacts of income tax rate changes in earnings in the period that the applicable rate change is enacted or substantively enacted.
3. NEW IFRS STANDARDS
(a) Adoption of New IFRS Standards
IFRS 16Leases
Effective January 1, 2019, the company adopted IFRS 16Leases (IFRS 16) which replaces IAS 17Leases (IAS 17) and requires the recognition of most leases on the balance sheet. IFRS 16 effectively removes the classification of leases as either finance or operating leases and treats all leases as finance leases for lessees with optional exemptions for short-term leases where the term is twelve months or less. The accounting treatment for lessors remains essentially unchanged, with the requirement to classify leases as either finance or operating.
The company has selected the modified retrospective transition approach, electing to adjust opening retained earnings with no restatement of comparative figures. As such, comparative information continues to be reported under IAS 17 and International Financial Reporting Interpretations Committee (IFRIC) 4. The details of accounting policies under IAS 17 and IFRIC 4 are disclosed separately if they are different from those under IFRS 16 and the impact of the change is disclosed below.
52 2019 SECOND QUARTER Suncor Energy Inc. | | |
The company's accounting policy under IFRS 16 is as follows:
At inception of a contract, the company assesses whether a contract is, or contains, a lease based on whether the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
The company recognizes a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured based on the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received. The assets are depreciated to the earlier of the end of the useful life of the right-of-use asset or the lease term using the straight-line method as this most closely reflects the expected pattern of consumption of the future economic benefits. In addition, the right-of-use assets may be periodically reduced by impairment losses, if any, and adjusted for certain re-measurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the company's incremental borrowing rate. The company uses its incremental borrowing rate as the discount rate. Lease payments include fixed payments, and variable payments that are based on an index or a rate.
Cash payments for the principal portion of the lease liability are presented within the financing activities and the interest portion of the lease liability is presented within the operating activities of the statement of cash flows. Short-term lease payments and variable lease payments not included in the measurement of the lease liability are presented within the operating activities of the statement of cash flows.
The lease liability is measured at amortized cost using the effective interest method. It is re-measured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the company's estimate of the amount expected to be payable under a residual value guarantee, or if the company changes its assessment of whether it will exercise a purchase, extension or termination option.
When the lease liability is re-measured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.
Under IAS 17
In the comparative period, the company classified leases that transfer substantially all of the risks and rewards of ownership as finance leases. When this was the case, the leased assets were measured initially at an amount equal to the lower of their fair value and the present value of minimum lease payments. Minimum lease payments were the payments over the lease term that the lessee was required to make, excluding any contingent rent.
Subsequently, the assets were accounted for in accordance with the accounting policy applicable to that asset.
Assets held under other leases were classified as operating leases and were not recognized in the company's statement of financial position. Payments made under operating leases were recognized in profit or loss on a straight-line basis over the term of the lease. Lease incentives received were recognized as an integral part of the total lease expense over the term of the lease.
As part of the initial application of IFRS 16, the company also chose to apply the following transitional provisions:
Right-of-use assets are measured at:
- •
- An amount equal to the lease liability on January 1, 2019, adjusted by the amount of any prepaid or accrued lease payments relating to that lease recognized in the statement of financial position immediately before the date of transition.
The company applied the following practical expedients when applying IFRS 16 to leases previously classified as operating leases under IAS 17:
- •
- Adjusted the right-of-use assets by the amount of any provision for onerous leases recognized in the balance sheet immediately before the date of initial application, as an alternative to performing an impairment review.
- •
- Not to recognize right-of-use assets and lease liabilities for short-term leases that have a lease term of twelve months or less and leases with a short-term remaining life upon adoption. The lease payments associated with these leases are recognized as an expense on a straight-line basis over the lease term.
- •
- Accounted for each lease component and any non-lease components as a single lease component for storage tanks.
- •
- Used hindsight to determine the lease term if the contract contained options to extend or terminate the lease.
| | 2019 SECOND QUARTER Suncor Energy Inc. 53 |
The following table reconciles the company's operating lease obligations at December 31, 2018, as previously disclosed in the company's consolidated financial statements, to the lease obligations recognized on initial application of IFRS 16 at January 1, 2019.
Reconciliation
($ millions) | January 1 2019 | |||
| | | | |
Operating leases as at December 31, 2018(1) | 2 457 | |||
| ||||
Exemption for short-term leases | (42 | ) | ||
| ||||
Discounting | (623 | ) | ||
| | | | |
Additional lease liabilities recognized due to adoption of IFRS 16 as at January 1, 2019 | 1 792 | |||
| | | | |
- (1)
- Undiscounted lease commitments.
The following table summarizes the impact of adopting IFRS 16 on the company's consolidated balance sheets at January 1, 2019. Prior period amounts have not been restated. The effects of the transition have been recognized through retained earnings in equity.
($ millions) increase (decrease) | | December 31 2018 | | Adjustments due to IFRS 16 | | January 1 2019 | | |
| | | | | | | | |
Assets | | | | | ||||
| ||||||||
Current assets | | | | | ||||
| ||||||||
Accounts receivable | | 3 206 | | (2) | | 3 204 | | |
| ||||||||
Property, plant and equipment, net | | 74 245 | | (1 267) | | 72 978 | | |
| ||||||||
Right-of-use assets, net | | — | | 3 059 | | 3 059 | | |
| ||||||||
Liabilities and Shareholders' Equity | | | | | ||||
| ||||||||
Current liabilities | | | | | ||||
| ||||||||
Current portion of long-term debt | | 229 | | (38) | | 191 | | |
| ||||||||
Current portion of lease liabilities | | — | | 276 | | 276 | | |
| ||||||||
Current portion of provisions | | 667 | | (1) | | 666 | | |
| ||||||||
Long-term debt | | 13 890 | | (1 222) | | 12 668 | | |
| ||||||||
Long-term lease liabilities | | — | | 2 777 | | 2 777 | | |
| ||||||||
Other long-term liabilities | | 2 346 | | (1) | | 2 345 | | |
| ||||||||
Provisions | | 6 984 | | (20) | | 6 964 | | |
| ||||||||
Deferred income taxes | | 12 045 | | 5 | | 12 050 | | |
| ||||||||
Equity | | 44 005 | | 14 | | 44 019 | | |
| | | | | | | | |
For leases that were classified as finance leases under IAS 17, the carrying amount of the right-of-use asset and the lease liability at January 1, 2019 were determined as the carrying amount of the lease asset and lease liability under IAS 17 immediately before that date.
The lease liabilities recognized in accordance with IFRS 16 were discounted using the company's incremental borrowing rate upon adoption. The weighted average rate of additional leases recognized in accordance with IFRS 16 was 3.85% as at January 1, 2019.
54 2019 SECOND QUARTER Suncor Energy Inc. | | |
4. SEGMENTED INFORMATION(1)(2)
The company's operating segments are reported based on the nature of their products and services and management responsibility.
Intersegment sales of crude oil and natural gas are accounted for at market values and are included, for segmented reporting, in revenues of the segment making the transfer and expenses of the segment receiving the transfer. Intersegment amounts are eliminated on consolidation.
Three months ended June 30 | Oil Sands | Exploration and Production | Refining and Marketing | Corporate and Eliminations | Total | |||||||||||||||||||||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues and Other Income | ||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Gross revenues | 3 985 | 3 602 | 994 | 1 132 | 5 592 | 5 898 | 6 | 6 | 10 577 | 10 638 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Intersegment revenues | 1 155 | 578 | — | — | 34 | 23 | (1 189 | ) | (601 | ) | — | — | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Less: Royalties | (341 | ) | (124 | ) | (165 | ) | (187 | ) | — | — | — | — | (506 | ) | (311 | ) | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating revenues, net of royalties | 4 799 | 4 056 | 829 | 945 | 5 626 | 5 921 | (1 183 | ) | (595 | ) | 10 071 | 10 327 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Other income (loss) | 1 | 53 | 9 | — | 14 | (15 | ) | 3 | 63 | 27 | 101 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
4 800 | 4 109 | 838 | 945 | 5 640 | 5 906 | (1 180 | ) | (532 | ) | 10 098 | 10 428 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | ||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Purchases of crude oil and products | 404 | 400 | — | — | 3 979 | 4 282 | (1 097 | ) | (626 | ) | 3 286 | 4 056 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Operating, selling and general | 2 060 | 1 849 | 114 | 114 | 530 | 494 | 95 | 155 | 2 799 | 2 612 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Transportation | 326 | 291 | 21 | 22 | 27 | 32 | (13 | ) | (10 | ) | 361 | 335 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Depreciation, depletion, amortization and impairment | 1 060 | 954 | 235 | 249 | 200 | 174 | 18 | 14 | 1 513 | 1 391 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Exploration | 10 | 4 | 66 | 15 | — | — | — | — | 76 | 19 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Gain on asset exchange and disposals | (6 | ) | — | (151 | ) | — | (1 | ) | (4 | ) | — | — | (158 | ) | (4 | ) | ||||||||||||||||
| ||||||||||||||||||||||||||||||||
Financing expenses (income) | 74 | 79 | 14 | 11 | 14 | 8 | (5 | ) | 445 | 97 | 543 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
3 928 | 3 577 | 299 | 411 | 4 749 | 4 986 | (1 002 | ) | (22 | ) | 7 974 | 8 952 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (Loss) before Income Taxes | 872 | 532 | 539 | 534 | 891 | 920 | (178 | ) | (510 | ) | 2 124 | 1 476 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Income Tax (Recovery) Expense | ||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Current | 108 | 45 | 172 | 252 | 192 | 223 | (77 | ) | (107 | ) | 395 | 413 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Deferred | (797 | ) | 84 | (89 | ) | (30 | ) | (66 | ) | 26 | (48 | ) | 11 | (1 000 | ) | 91 | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(689 | ) | 129 | 83 | 222 | 126 | 249 | (125 | ) | (96 | ) | (605 | ) | 504 | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Earnings (Loss) | 1 561 | 403 | 456 | 312 | 765 | 671 | (53 | ) | (414 | ) | 2 729 | 972 | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital and Exploration Expenditures | 856 | 1 121 | 268 | 251 | 220 | 370 | 20 | 20 | 1 364 | 1 762 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- (1)
- The company adopted IFRS 16 on January 1, 2019 using the modified retrospective transition approach and, therefore, prior periods have not been restated. Refer to note 3 for further information.
- (2)
- Beginning in the first quarter of 2019, results from the company's Energy Trading business are included within each of the respective operating business segments to which the respective trade relates. The Energy Trading business was previously reported within the Corporate, Energy Trading and Eliminations segment. Prior periods have been restated to reflect this change. The results from the company's Renewable Energy business are included within the Corporate and Eliminations segment.
| | 2019 SECOND QUARTER Suncor Energy Inc. 55 |
Six months ended June 30 | Oil Sands | Exploration and Production | Refining and Marketing | Corporate and Eliminations | Total | |||||||||||||||||||||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues and Other Income | ||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Gross revenues | 7 204 | 6 173 | 1 931 | 2 149 | 10 782 | 11 315 | 14 | 15 | 19 931 | 19 652 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Intersegment revenues | 2 117 | 1 606 | — | — | 48 | 44 | (2 165 | ) | (1 650 | ) | — | — | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Less: Royalties | (539 | ) | (170 | ) | (338 | ) | (348 | ) | — | — | — | — | (877 | ) | (518 | ) | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating revenues, net of royalties | 8 782 | 7 609 | 1 593 | 1 801 | 10 830 | 11 359 | (2 151 | ) | (1 635 | ) | 19 054 | 19 134 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Other income (loss) | 11 | 68 | 395 | (58 | ) | 29 | (32 | ) | 6 | 66 | 441 | 44 | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 793 | 7 677 | 1 988 | 1 743 | 10 859 | 11 327 | (2 145 | ) | (1 569 | ) | 19 495 | 19 178 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | ||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Purchases of crude oil and products | 677 | 670 | — | — | 7 043 | 7 935 | (1 813 | ) | (1 702 | ) | 5 907 | 6 903 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Operating, selling and general | 4 033 | 3 724 | 262 | 225 | 1 066 | 986 | 270 | 297 | 5 631 | 5 232 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Transportation | 624 | 517 | 40 | 46 | 56 | 70 | (23 | ) | (24 | ) | 697 | 609 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Depreciation, depletion, amortization and impairment | 2 052 | 1 928 | 482 | 528 | 403 | 328 | 38 | 31 | 2 975 | 2 815 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Exploration | 112 | 27 | 77 | 24 | — | — | — | — | 189 | 51 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Gain on asset exchange and disposals | (10 | ) | (1 | ) | (151 | ) | (162 | ) | (2 | ) | (4 | ) | — | — | (163 | ) | (167 | ) | ||||||||||||||
| ||||||||||||||||||||||||||||||||
Financing expenses (income) | 143 | 156 | 28 | 12 | 27 | 11 | (69 | ) | 926 | 129 | 1 105 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7 631 | 7 021 | 738 | 673 | 8 593 | 9 326 | (1 597 | ) | (472 | ) | 15 365 | 16 548 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (Loss) before Income Taxes | 1 162 | 656 | 1 250 | 1 070 | 2 266 | 2 001 | (548 | ) | (1 097 | ) | 4 130 | 2 630 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Income Tax (Recovery) Expense | ||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Current | 149 | 15 | 424 | 455 | 553 | 492 | (198 | ) | (213 | ) | 928 | 749 | ||||||||||||||||||||
| ||||||||||||||||||||||||||||||||
Deferred | (737 | ) | 141 | (122 | ) | (85 | ) | (61 | ) | 49 | (77 | ) | 15 | (997 | ) | 120 | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(588 | ) | 156 | 302 | 370 | 492 | 541 | (275 | ) | (198 | ) | (69 | ) | 869 | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Earnings (Loss) | 1 750 | 500 | 948 | 700 | 1 774 | 1 460 | (273 | ) | (899 | ) | 4 199 | 1 761 | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital and Exploration Expenditures | 1 440 | 2 113 | 496 | 416 | 302 | 487 | 29 | 37 | 2 267 | 3 053 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- (1)
- The company adopted IFRS 16 on January 1, 2019 using the modified retrospective transition approach and, therefore, prior periods have not been restated. Refer to note 3 for further information.
- (2)
- Beginning in the first quarter of 2019, results from the company's Energy Trading business are included within each of the respective operating business segments to which the respective trade relates. The Energy Trading business was previously reported within the Corporate, Energy Trading and Eliminations segment. Prior periods have been restated to reflect this change. The results from the company's Renewable Energy business are included within the Corporate and Eliminations segment.
56 2019 SECOND QUARTER Suncor Energy Inc. | | |
Disaggregation of Revenue from Contracts with Customers and Intersegment Revenue
The company derives revenue from the transfer of goods mainly at a point in time in the following major commodities, revenue streams and geographical regions:
Three months ended June 30 | 2019 | 2018 | ||||||||||||
($ millions) | North America | International | Total | North America | International | Total | ||||||||
| | | | | | | | | | | | | | |
Oil Sands | ||||||||||||||
| ||||||||||||||
SCO and diesel | 3 660 | — | 3 660 | 2 919 | — | 2 919 | ||||||||
| ||||||||||||||
Bitumen | 1 480 | — | 1 480 | 1 261 | — | 1 261 | ||||||||
| | | | | | | | | | | | | | |
5 140 | — | 5 140 | 4 180 | — | 4 180 | |||||||||
| | | | | | | | | | | | | | |
Exploration and Production | ||||||||||||||
| ||||||||||||||
Crude oil and natural gas liquids | 507 | 486 | 993 | 485 | 644 | 1 129 | ||||||||
| ||||||||||||||
Natural gas | — | 1 | 1 | — | 3 | 3 | ||||||||
| | | | | | | | | | | | | | |
507 | 487 | 994 | 485 | 647 | 1 132 | |||||||||
| | | | | | | | | | | | | | |
Refining and Marketing | ||||||||||||||
| ||||||||||||||
Gasoline | 2 660 | — | 2 660 | 2 920 | — | 2 920 | ||||||||
| ||||||||||||||
Distillate | 2 255 | — | 2 255 | 2 234 | — | 2 234 | ||||||||
| ||||||||||||||
Other | 711 | — | 711 | 767 | — | 767 | ||||||||
| | | | | | | | | | | | | | |
5 626 | — | 5 626 | 5 921 | — | 5 921 | |||||||||
| | | | | | | | | | | | | | |
Corporate and Eliminations | ||||||||||||||
| | | | | | | | | | | | | | |
(1 183 | ) | — | (1 183 | ) | (595 | ) | — | (595 | ) | |||||
| | | | | | | | | | | | | | |
Total Revenue from Contracts with Customers | 10 090 | 487 | 10 577 | 9 991 | 647 | 10 638 | ||||||||
| | | | | | | | | | | | | | |
Six months ended June 30 | 2019 | 2018 | ||||||||||||
($ millions) | North America | International | Total | North America | International | Total | ||||||||
| | | | | | | | | | | | | | |
Oil Sands | ||||||||||||||
| ||||||||||||||
SCO and diesel | 6 938 | — | 6 938 | 5 869 | — | 5 869 | ||||||||
| ||||||||||||||
Bitumen | 2 383 | — | 2 383 | 1 910 | — | 1 910 | ||||||||
| | | | | | | | | | | | | | |
9 321 | — | 9 321 | 7 779 | — | 7 779 | |||||||||
| | | | | | | | | | | | | | |
Exploration and Production | ||||||||||||||
| ||||||||||||||
Crude oil and natural gas liquids | 998 | 930 | 1 928 | 966 | 1 173 | 2 139 | ||||||||
| ||||||||||||||
Natural gas | — | 3 | 3 | 3 | 7 | 10 | ||||||||
| | | | | | | | | | | | | | |
998 | 933 | 1 931 | 969 | 1 180 | 2 149 | |||||||||
| | | | | | | | | | | | | | |
Refining and Marketing | ||||||||||||||
| ||||||||||||||
Gasoline | 4 766 | — | 4 766 | 5 308 | — | 5 308 | ||||||||
| ||||||||||||||
Distillate | 4 638 | — | 4 638 | 4 524 | — | 4 524 | ||||||||
| ||||||||||||||
Other | 1 426 | — | 1 426 | 1 527 | — | 1 527 | ||||||||
| | | | | | | | | | | | | | |
10 830 | — | 10 830 | 11 359 | — | 11 359 | |||||||||
| | | | | | | | | | | | | | |
Corporate, Energy Trading and Eliminations | ||||||||||||||
| | | | | | | | | | | | | | |
(2 151 | ) | — | (2 151 | ) | (1 635 | ) | — | (1 635 | ) | |||||
| | | | | | | | | | | | | | |
Total Revenue from Contracts with Customers | 18 998 | 933 | 19 931 | 18 472 | 1 180 | 19 652 | ||||||||
| | | | | | | | | | | | | | |
- (1)
- The company adopted IFRS 16 on January 1, 2019 using the modified retrospective transition approach and, therefore, prior periods have not been restated. Refer to note 3 for further information.
| | 2019 SECOND QUARTER Suncor Energy Inc. 57 |
- (2)
- Beginning in the first quarter of 2019, results from the company's Energy Trading business are included within each of the respective operating business segments to which the respective trade relates. The Energy Trading business was previously reported within the Corporate, Energy Trading and Eliminations segment. Prior periods have been restated to reflect this change. The results from the company's Renewable Energy business are included within the Corporate and Eliminations segment.
5. OTHER INCOME
Other income consists of the following:
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Energy trading activities | ||||||||||
| ||||||||||
Unrealized gains recognized in earnings | 15 | 35 | 110 | 21 | ||||||
| ||||||||||
(Losses) gains on inventory valuation | (12 | ) | 3 | (35 | ) | 19 | ||||
| ||||||||||
Risk management activities(1) | 11 | (44 | ) | (46 | ) | (69 | ) | |||
| ||||||||||
Investment and interest income | — | (3 | ) | 50 | 6 | |||||
| ||||||||||
Insurance proceeds(2) | 34 | 33 | 397 | 33 | ||||||
| ||||||||||
Other(3) | (21 | ) | 77 | (35 | ) | 34 | ||||
| | | | | | | | | | |
27 | 101 | 441 | 44 | |||||||
| | | | | | | | | | |
- (1)
- Includes fair value changes related to short-term derivative contracts in the Oil Sands and Refining and Marketing segments.
- (2)
- 2019 and 2018 includes insurance proceeds for Syncrude within Oil Sands segment, and six months ended June 30, 2019 includes insurance proceeds for Libyan assets within Exploration and Production segment (note 16).
- (3)
- Includes $60 million of interest income related to prior period tax settlement recorded in the second quarter of 2018.
6. SHARE-BASED COMPENSATION
The following table summarizes the share-based compensation expense recorded for all plans within Operating, Selling and General expense:
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Equity-settled plans | 9 | 8 | 33 | 30 | ||||||
| ||||||||||
Cash-settled plans | 15 | 152 | 153 | 241 | ||||||
| | | | | | | | | | |
24 | 160 | 186 | 271 | |||||||
| | | | | | | | | | |
58 2019 SECOND QUARTER Suncor Energy Inc. | | |
7. FINANCING EXPENSES
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Interest on debt | 202 | 234 | 412 | 443 | ||||||
| ||||||||||
Interest on lease liabilities (note 3) | 43 | — | 88 | — | ||||||
| ||||||||||
Capitalized interest | (28 | ) | (25 | ) | (56 | ) | (102 | ) | ||
| | | | | | | | | | |
Interest expense | 217 | 209 | 444 | 341 | ||||||
| ||||||||||
Interest on partnership liability | 14 | 14 | 28 | 28 | ||||||
| ||||||||||
Interest on pension and other post-retirement benefits | 15 | 15 | 30 | 29 | ||||||
| ||||||||||
Accretion | 68 | 67 | 139 | 132 | ||||||
| ||||||||||
Foreign exchange (gain) loss on U.S. dollar denominated debt | (231 | ) | 245 | (511 | ) | 618 | ||||
| ||||||||||
Foreign exchange and other | 14 | (7 | ) | (1 | ) | (43 | ) | |||
| | | | | | | | | | |
97 | 543 | 129 | 1 105 | |||||||
| | | | | | | | | | |
During the second quarter of 2019, the company re-paid its US$140 million (book value of $188 million) senior unsecured notes at maturity, with a coupon of 7.75%, for US$145 million ($195 million), including US$5 million ($7 million) of accrued interest.
In May 2019, the company issued $750 million of senior unsecured Series 6 Medium Term Notes maturing on May 24, 2029. The Series 6 Medium Term Notes have a coupon of 3.10% and were priced at $99.761 per $100 principal amount for an effective yield of 3.128%. Interest is paid semi-annually.
8. EARNINGS PER COMMON SHARE
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Net earnings | 2 729 | 972 | 4 199 | 1 761 | ||||||
| | | | | | | | | | |
(millions of common shares) | ||||||||||
| | | | | | | | | | |
Weighted average number of common shares | 1 569 | 1 633 | 1 574 | 1 636 | ||||||
| ||||||||||
Dilutive securities: | ||||||||||
| ||||||||||
Effect of share options | 3 | 8 | 3 | 7 | ||||||
| | | | | | | | | | |
Weighted average number of diluted common shares | 1 572 | 1 641 | 1 577 | 1 643 | ||||||
| | | | | | | | | | |
(dollars per common share) | ||||||||||
| | | | | | | | | | |
Basic earnings per share | 1.74 | 0.60 | 2.67 | 1.08 | ||||||
| ||||||||||
Diluted earnings per share | 1.74 | 0.59 | 2.66 | 1.07 | ||||||
| | | | | | | | | | |
| | 2019 SECOND QUARTER Suncor Energy Inc. 59 |
9. NORMAL COURSE ISSUER BID
On May 1, 2018, the company announced its intention to renew its existing normal course issuer bid (the 2018 NCIB) to continue to repurchase shares through the facilities of the Toronto Stock Exchange (TSX), New York Stock Exchange (NYSE) and/or alternative trading platforms. Pursuant to the 2018 NCIB, the company was permitted to purchase for cancellation up to 52,285,330 of its common shares between May 4, 2018 and May 3, 2019. On November 14, 2018, Suncor announced an amendment to the 2018 NCIB, effective as of November 19, 2018, which allowed the company to increase the maximum number of aggregate common shares that it was permitted to repurchase for cancellation between May 4, 2018 and May 3, 2019 to 81,695,830.
On May 1, 2019, the company announced its intention to renew its existing normal course issuer bid (the 2019 NCIB) to continue to repurchase shares under its previously announced buyback program through the facilities of the TSX, NYSE and/or alternative trading platforms. Pursuant to the 2019 NCIB, the company is permitted to purchase for cancellation up to 50,252,231 of its common shares between May 6, 2019 and May 5, 2020.
During the second quarter of 2019, the company repurchased 13.0 million common shares under the 2019 NCIB at an average price of $42.46 per share, for a total repurchase cost of $552 million.
The following table summarizes the share repurchase activities during the period:
Three months ended June 30 | Six months ended June 30 | |||||||||
($ millions, except as noted) | 2019 | 2018 | 2019 | 2018 | ||||||
| | | | | | | | | | |
Share repurchase activities (thousands of common shares) | ||||||||||
| ||||||||||
Shares repurchased | 13 001 | 11 860 | 24 952 | 20 859 | ||||||
| | | | | | | | | | |
Amounts charged to | ||||||||||
| ||||||||||
Share capital | 213 | 192 | 406 | 337 | ||||||
| ||||||||||
Retained earnings | 339 | 417 | 660 | 661 | ||||||
| | | | | | | | | | |
Share repurchase cost | 552 | 609 | 1 066 | 998 | ||||||
| | | | | | | | | | |
Under an automatic repurchase plan agreement with an independent broker, the company recorded the following liability for share repurchases that could have taken place during its internal blackout period:
($ millions) | June 30 2019 | December 31 2018 | ||||
| | | | | | |
Amounts charged to | ||||||
| ||||||
Share capital | 81 | 111 | ||||
| ||||||
Retained earnings | 119 | 152 | ||||
| | | | | | |
Liability for share purchase commitment | 200 | 263 | ||||
| | | | | | |
10. FINANCIAL INSTRUMENTS
Derivative Financial Instruments
(a) Non-Designated Derivative Financial Instruments
- •
- Energy Trading Derivatives – The company's Energy Trading group uses physical and financial energy derivative contracts, including swaps, forwards and options to earn trading revenues.
- •
- Risk Management Derivatives – The company periodically enters into derivative contracts in order to manage exposure to interest rates, commodity price and foreign exchange movements, and which are a component of the company's overall risk management program.
60 2019 SECOND QUARTER Suncor Energy Inc. | | |
The changes in the fair value of non-designated Energy Trading and Risk Management derivatives are as follows:
($ millions) | Energy Trading | Risk Management | Total | |||||
| | | | | | | | |
Fair value outstanding at December 31, 2018 | 1 | 59 | 60 | |||||
| ||||||||
Cash Settlements – received during the year | (153 | ) | (23 | ) | (176 | ) | ||
| ||||||||
Unrealized gains (losses) recognized in earnings during the year (note 5) | 110 | (46 | ) | 64 | ||||
| | | | | | | | |
Fair value outstanding at June 30, 2019 | (42 | ) | (10 | ) | (52 | ) | ||
| | | | | | | | |
(b) Fair Value Hierarchy
To estimate the fair value of derivatives, the company uses quoted market prices when available, or third-party models and valuation methodologies that utilize observable market data. In addition to market information, the company incorporates transaction-specific details that market participants would utilize in a fair value measurement, including the impact of non-performance risk. However, these fair value estimates may not necessarily be indicative of the amounts that could be realized or settled in a current market transaction. The company characterizes inputs used in determining fair value using a hierarchy that prioritizes inputs depending on the degree to which they are observable. The three levels of the fair value hierarchy are as follows:
- •
- Level 1 consists of instruments with a fair value determined by an unadjusted quoted price in an active market for identical assets or liabilities. An active market is characterized by readily and regularly available quoted prices where the prices are representative of actual and regularly occurring market transactions to assure liquidity.
- •
- Level 2 consists of instruments with a fair value that is determined by quoted prices in an inactive market, prices with observable inputs, or prices with insignificant non-observable inputs. The fair value of these positions is determined using observable inputs from exchanges, pricing services, third-party independent broker quotes, and published transportation tolls. The observable inputs may be adjusted using certain methods, which include extrapolation over the quoted price term and quotes for comparable assets and liabilities.
- •
- Level 3 consists of instruments with a fair value that is determined by prices with significant unobservable inputs. As at June 30, 2019, the company does not have any derivative instruments measured at fair value Level 3.
In forming estimates, the company utilizes the most observable inputs available for valuation purposes. If a fair value measurement reflects inputs of different levels within the hierarchy, the measurement is categorized based upon the lowest level of input that is significant to the fair value measurement.
The following table presents the company's financial instruments measured at fair value for each hierarchy level as at June 30, 2019:
($ millions) | | Level 1 | | Level 2 | | Level 3 | | Total Fair Value | | |||||
| | | | | | | | | | | ||||
Accounts receivable | | 9 | | 118 | | — | | 127 | | |||||
| ||||||||||||||
Accounts payable | | (97 | ) | (82 | ) | — | | (179 | ) | |||||
| | | | | | | | | | | ||||
| (88 | ) | 36 | | — | | (52 | ) | ||||||
| | | | | | | | | | |
During the second quarter of 2019, there were no transfers between Level 1 and Level 2 fair value measurements.
The company uses foreign exchange forwards to mitigate its exposure to the effect of future foreign exchange movements on future debt issuance or settlements. As at June 30, 2019, the fair value of foreign exchange forward contracts was $95 million.
Non-Derivative Financial Instruments
At June 30, 2019, the carrying value of fixed-term debt accounted for under amortized cost was $13.0 billion (December 31, 2018 – $12.9 billion) and the fair value was $15.8 billion (December 31, 2018 – $14.2 billion). The estimated fair value of long-term debt is based on pricing sourced from market data.
| | 2019 SECOND QUARTER Suncor Energy Inc. 61 |
11. PROVISIONS
Suncor's decommissioning and restoration provision increased by $1.2 billion for the six months ended June 30, 2019. The increase was primarily due to a decrease in the credit-adjusted risk-free interest rate to 3.30% (December 31, 2018 – 4.20%). This increase was partially offset by the liabilities settled during the period.
12. RIGHT-OF-USE ASSETS AND LEASES
The company has lease contracts which include storage tanks, railway cars, vessels, buildings, land and mobile equipment for the purpose of production, storage and transportation of crude oil and related products.
Right-of-use (ROU) assets within property, plant and equipment:
($ millions) | June 30 2019 | |||
| | | | |
Property, plant and equipment, net – excluding ROU assets | 73 420 | |||
| ||||
ROU assets | 2 978 | |||
| | | | |
76 398 | ||||
| | | | |
The following table presents the ROU assets by asset class:
($ millions) | Plant and Equipment | |||
| | | | |
Cost | ||||
| ||||
At January 1, 2019 | 3 326 | |||
| ||||
Additions and adjustments | 88 | |||
| ||||
Foreign exchange | (6 | ) | ||
| | | | |
At June 30, 2019 | 3 408 | |||
| | | | |
Accumulated provision | ||||
| ||||
At January 1, 2019 | 267 | |||
| ||||
Depreciation | 163 | |||
| | | | |
At June 30, 2019 | 430 | |||
| | | | |
Net ROU assets | ||||
| ||||
At January 1, 2019 | 3 059 | |||
| ||||
At June 30, 2019 | 2 978 | |||
| | | | |
13. FORT HILLS
During the first quarter of 2018, Suncor acquired an additional 1.05% interest in the Fort Hills project for consideration of $145 million. The additional interest was an outcome of the commercial dispute settlement agreement reached among the Fort Hills partners in December 2017. Teck Resources Limited (Teck) also acquired an additional 0.42% in the project. Suncor's share in the project has increased to 54.11% and Teck's has increased to 21.31%, with Total E&P Canada Ltd.'s share decreasing to 24.58%.
62 2019 SECOND QUARTER Suncor Energy Inc. | | |
14. ACQUISITION OF ADDITIONAL OWNERSHIP INTEREST IN THE SYNCRUDE PROJECT
On February 23, 2018, Suncor completed the purchase of an additional 5% working interest in the Syncrude project from Mocal Energy Limited for $923 million cash. Suncor's share in the Syncrude project has increased to 58.74%.
The acquisition has been accounted for as a business combination using the acquisition method. The purchase price allocation is based on management's best estimates of fair values of Syncrude's assets and liabilities as at February 23, 2018.
($ millions) | ||||
| | | | |
Accounts receivable | 2 | |||
| ||||
Inventory | 15 | |||
| ||||
Property, plant and equipment | 998 | |||
| ||||
Exploration and evaluation | 163 | |||
| | | | |
Total assets acquired | 1 178 | |||
| | | | |
Accounts payable and accrued liabilities | (51 | ) | ||
| ||||
Employee future benefits | (33 | ) | ||
| ||||
Decommissioning provision | (169 | ) | ||
| ||||
Deferred income taxes | (2 | ) | ||
| | | | |
Total liabilities assumed | (255 | ) | ||
| | | | |
Net assets acquired | 923 | |||
| | | | |
The fair values of accounts receivable and accounts payable approximate their carrying values due to the short-term maturity of the instruments. The fair value of materials and supplies inventory approximates book value due to short-term turnover rates. The fair values of property, plant and equipment, and the decommissioning provision were determined using an expected future cash flow approach. Key assumptions used in the calculations were discount rates, future commodity prices and costs, timing of development activities, projections of oil reserves, and cost estimates to abandon and reclaim the mine and facilities.
The additional working interest in Syncrude contributed $109 million to gross revenues and a $2 million net loss to consolidated net earnings (loss) from the acquisition date to June 30, 2018.
Had the acquisition occurred on January 1, 2018, the additional working interest would have contributed an additional $64 million to gross revenues and $4 million to consolidated net earnings, which would have resulted in gross revenues of $19.72 billion and consolidated net earnings of $1.77 billion for the six months ended June 30, 2018.
15. INCOME TAXES
In the second quarter of 2019, Suncor recognized a deferred income tax recovery of $1.116 billion related to a decrease in the Alberta corporate tax rate from 12% to 8%. The tax rate decrease will be phased in as follows: 11% effective July 1, 2019, 10% effective January 1, 2020, 9% effective January 1, 2021, and 8% effective January 1, 2022. The deferred income tax recovery of $1.116 billion was comprised of $910 million recovery in the Oil Sands segment, $88 million recovery in the Refining and Marketing segment, $70 million recovery in the Exploration and Production segment and $48 million recovery in the Corporate and Eliminations segment.
16. OTHER TRANSACTIONS
On June 28, 2019, the company completed a transaction to sell its 37% equity interest in Canbriam Energy Inc. (Canbriam) and recognized a gain on sale for the full proceeds of $151 million ($139 million after-tax) in the Exploration and Production segment. The investment in Canbriam was acquired early in 2018 through the exchange of Suncor's northeast British Columbia mineral landholdings, including associated production, and consideration of $52 million. Subsequently, the company
| | 2019 SECOND QUARTER Suncor Energy Inc. 63 |
wrote down its investment in Canbriam to nil in the fourth quarter of 2018, following an assessment of expected future commodity prices and net cash flows relative to the value of its investment.
During the first quarter of 2019, the company received $363 million in insurance proceeds for its Libyan assets ($264 million after-tax). The proceeds may be subject to a provisional repayment, which may be dependent on the future performance and cash flows from Suncor's Libyan assets.
On September 29, 2018, Suncor along with the other working interest partners in the Joslyn Oil Sands Mining Project, agreed to sell 100% of their respective working interests to Canadian Natural Resources Limited for gross proceeds of $225 million, $82.7 million net to Suncor. Suncor held a 36.75% working interest in Joslyn prior to the transaction. The working-interest partners received cash proceeds of $100 million ($36.8 million net to Suncor) upon closing with the remaining $125 million ($45.9 million net to Suncor) to be received in equal instalments over the next five years. As a result, Suncor has recorded a long-term receivable of $36.7 million within the Other Assets line item and the first instalment of $9.2 million is recorded within the Accounts Receivable line item. The transaction resulted in a gain of $83 million in the Oil Sands segment.
On May 31, 2018, the company completed the previously announced transaction to acquire a 17.5% interest in the Fenja development project in Norway from Faroe Petroleum Norge AS for acquisition costs of US$55 million (approximately $70 million), plus interim settlement costs of $22 million under the acquisition method. This project was sanctioned by its owners in December 2017.
64 2019 SECOND QUARTER Suncor Energy Inc. | | |
EXHIBIT 99.3