XML 70 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Fair Value Hierarchy for Gross Financial Assets and Liabilities
The following table summarizes the fair value hierarchy for gross financial assets and liabilities (i.e., unadjusted where the right of setoff exists for commodity derivatives accounted for at fair value on a recurring basis):
Millions of Dollars
December 31, 2022December 31, 2021
Level 1Level 2Level 3TotalLevel 1Level 2Level 3Total
Assets
Investment in Cenovus Energy$    1,117 — — 1,117 
Investments in debt securities178 1,044  1,222 477 — 479 
Commodity derivatives958 951 128 2,037 562 619 62 1,243 
Total assets$1,136 1,995 128 3,259 1,681 1,096 62 2,839 
Liabilities
Commodity derivatives$906 843 261 2,010 593 543 87 1,223 
Total liabilities$906 843 261 2,010 593 543 87 1,223 
Commodity Derivative Balances Subject to Right of Setoff
The following table summarizes those commodity derivative balances subject to the right of setoff as presented on our consolidated balance sheet. We have elected to offset the recognized fair value amounts for multiple derivative instruments executed with the same counterparty in our financial statements when a legal right of setoff exists.
Millions of Dollars
Amounts Subject to Right of Setoff
Gross
Amounts
Recognized
Amounts Not
Subject to
Right of Setoff
Gross
Amounts
Gross
Amounts
Offset
Net
Amounts
Presented
Cash
Collateral
Net
Amounts
December 31, 2022
Assets$2,037 39 1,998 1,176 822 37 785 
Liabilities2,010 20 1,990 1,176 814 52 762 
December 31, 2021
Assets$1,243 85 1,158 650 508 — 508 
Liabilities1,223 82 1,141 650 491 36 455 
Values of Assets, by Major Category, Measured at Fair Value on a Nonrecurring Basis
Non-Recurring Fair Value Measurement
The following table summarizes the fair value hierarchy by major category and date of remeasurement for assets accounted for at fair value on a non-recurring basis:
Millions of Dollars
Fair Value Measurements Using
Fair ValueLevel 1
Inputs
Level 2
Inputs
Level 3
Inputs
Before-Tax
Loss
Year ended December 31, 2021
Net PP&E (held for use)
December 31, 2021$472 — — 472 80 
Equity Method Investments
December 31, 20215,574 — 5,574 — 688 
Fair Value Measurement Inputs and Valuation Techniques The range and arithmetic average of significant unobservable inputs used in the Level 3 fair value measurements for significant assets were as follows:
Fair Value
(Millions of
Dollars)
Valuation
Technique
Unobservable Inputs
Range
(Arithmetic Average)
December 31, 2021
Lower 48 Gulf Coast and Rockies noncore field$472 Discounted cash flowCommodity production (MBOED)
0.2 - 17 (5.4)
Commodity price outlook* ($/BOE)
$41.45 - $93.68 ($64.39)
Discount rate**
7.3% - 9.7% (8.7%)
*Commodity price outlook based on a combination of external pricing service companies' and our internal outlook for years 2024-2050; future prices escalated at 2.0% annually after year 2050.
**Determined as the weighted average cost of capital of a group of peer companies, adjusted for risks where appropriate.
Schedule of Net Fair Value of Financial Instruments
The following table summarizes the net fair value of financial instruments (i.e., adjusted where the right of setoff exists for commodity derivatives):
Millions of Dollars
Carrying AmountFair Value
2022202120222021
Financial assets
Investment in CVE common shares$ 1,117 $ 1,117 
Commodity derivatives824 593 824 593 
Investments in debt securities1,222 479 1,222 479 
Loans and advances—related parties 114  114 
Financial liabilities
Total debt, excluding finance leases15,323 18,673 15,545 22,451 
Commodity derivatives782 537 782 537