Business Segments (Detail) (CAD) | 3 Months Ended | |
In Millions, unless otherwise specified | Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 |
REVENUES AND OTHER INCOME | | | | | |
Operating revenues | 6,170 | [1],[2],[3] | 9,197 | [1],[2],[3] | |
Investment and other income | 33 | | 29 | | |
TOTAL REVENUES AND OTHER INCOME | 6,203 | | 9,226 | | |
EXPENSES | | | | | |
Exploration | 17 | | 21 | | |
Purchases of crude oil and products | 3,305 | [4] | 5,542 | [4] | |
Production and manufacturing | 1,359 | [5] | 1,476 | [5] | |
Selling and general | 264 | | 275 | | |
Federal excise tax | 377 | [1] | 370 | [1] | |
Depreciation and depletion | 317 | | 280 | | |
Financing costs | 3 | | 2 | | |
TOTAL EXPENSES | 5,642 | | 7,966 | | |
INCOME BEFORE INCOME TAXES | 561 | | 1,260 | | |
INCOME TAXES | 140 | | 314 | | |
NET INCOME | 421 | | 946 | | |
Cash flows from (used in) operating activities | 281 | | 1,085 | | |
CAPEX | 1,050 | [6] | 1,234 | [6] | |
Total assets as at March 31 | 41,608 | | 38,745 | | 40,830 |
Upstream | | | | | |
REVENUES AND OTHER INCOME | | | | | |
Operating revenues | 1,212 | [3] | 2,197 | [3] | |
Intersegment sales | 598 | | 1,068 | | |
Investment and other income | 2 | | 13 | | |
TOTAL OPERATING REVENUES, INTERSEGMENT SALES, INVESTMENT AND OTHER INCOME | 1,812 | | 3,278 | | |
EXPENSES | | | | | |
Exploration | 17 | | 21 | | |
Purchases of crude oil and products | 838 | | 1,405 | | |
Production and manufacturing | 950 | | 1,029 | | |
Selling and general | | | 2 | | |
Depreciation and depletion | 259 | | 222 | | |
Financing costs | 3 | | 2 | | |
TOTAL EXPENSES | 2,067 | | 2,681 | | |
INCOME BEFORE INCOME TAXES | -255 | | 597 | | |
INCOME TAXES | -66 | | 145 | | |
NET INCOME | -189 | | 452 | | |
Cash flows from (used in) operating activities | -251 | | 357 | | |
CAPEX | 890 | [6] | 1,163 | [6] | |
Total assets as at March 31 | 35,655 | | 32,326 | | |
Downstream | | | | | |
REVENUES AND OTHER INCOME | | | | | |
Operating revenues | 4,669 | [3] | 6,645 | [3] | |
Intersegment sales | 256 | | 430 | | |
Investment and other income | 30 | | 13 | | |
TOTAL OPERATING REVENUES, INTERSEGMENT SALES, INVESTMENT AND OTHER INCOME | 4,955 | | 7,088 | | |
EXPENSES | | | | | |
Purchases of crude oil and products | 3,195 | | 5,416 | | |
Production and manufacturing | 356 | | 386 | | |
Selling and general | 221 | | 210 | | |
Federal excise tax | 377 | | 370 | | |
Depreciation and depletion | 52 | | 52 | | |
TOTAL EXPENSES | 4,201 | | 6,434 | | |
INCOME BEFORE INCOME TAXES | 754 | | 654 | | |
INCOME TAXES | 189 | | 166 | | |
NET INCOME | 565 | | 488 | | |
Cash flows from (used in) operating activities | 514 | | 712 | | |
CAPEX | 125 | [6] | 48 | [6] | |
Total assets as at March 31 | 5,600 | | 6,043 | | |
Chemical | | | | | |
REVENUES AND OTHER INCOME | | | | | |
Operating revenues | 289 | [3] | 355 | [3] | |
Intersegment sales | 59 | | 102 | | |
Investment and other income | 1 | | 1 | | |
TOTAL OPERATING REVENUES, INTERSEGMENT SALES, INVESTMENT AND OTHER INCOME | 349 | | 458 | | |
EXPENSES | | | | | |
Purchases of crude oil and products | 182 | | 319 | | |
Production and manufacturing | 53 | | 61 | | |
Selling and general | 22 | | 17 | | |
Depreciation and depletion | 3 | | 3 | | |
TOTAL EXPENSES | 260 | | 400 | | |
INCOME BEFORE INCOME TAXES | 89 | | 58 | | |
INCOME TAXES | 23 | | 15 | | |
NET INCOME | 66 | | 43 | | |
Cash flows from (used in) operating activities | 55 | | 3 | | |
CAPEX | 12 | [6] | 2 | [6] | |
Total assets as at March 31 | 387 | | 401 | | |
Corporate and Other | | | | | |
REVENUES AND OTHER INCOME | | | | | |
Investment and other income | | | 2 | | |
TOTAL OPERATING REVENUES, INTERSEGMENT SALES, INVESTMENT AND OTHER INCOME | | | 2 | | |
EXPENSES | | | | | |
Selling and general | 24 | | 48 | | |
Depreciation and depletion | 3 | | 3 | | |
TOTAL EXPENSES | 27 | | 51 | | |
INCOME BEFORE INCOME TAXES | -27 | | -49 | | |
INCOME TAXES | -6 | | -12 | | |
NET INCOME | -21 | | -37 | | |
Cash flows from (used in) operating activities | -37 | | 13 | | |
CAPEX | 23 | [6] | 21 | [6] | |
Total assets as at March 31 | 439 | | 448 | | |
Consolidation, Eliminations | | | | | |
REVENUES AND OTHER INCOME | | | | | |
Intersegment sales | -913 | | -1,600 | | |
TOTAL OPERATING REVENUES, INTERSEGMENT SALES, INVESTMENT AND OTHER INCOME | -913 | | -1,600 | | |
EXPENSES | | | | | |
Purchases of crude oil and products | -910 | | -1,598 | | |
Selling and general | -3 | | -2 | | |
TOTAL EXPENSES | -913 | | -1,600 | | |
Total assets as at March 31 | -473 | | -473 | | |
|
[1] | Federal excise tax included in operating revenues 377 370 |
[2] | Amounts from related parties included in operating revenues 638 816 |
[3] | Included export sales to the United States of $801 million (2014 - $1,426 million). Export sales to the United States were recorded in all operating segments, with the largest effects in the Upstream segment |
[4] | Amounts to related parties included in purchases of crude oil and products 686 770 |
[5] | Amounts to related parties included in production and manufacturing expenses 102 86 |
[6] | Capital and exploration expenditures (CAPEX) include exploration expenses, additions to property, plant and equipment, additions to capital leases, additional investments and acquisition |