XML 49 R21.htm IDEA: XBRL DOCUMENT
v3.25.1

Other Long-Term Liabilities | 12 Months Ended
--- | ---
Dec. 31, 2024
Subclassifications of assets, liabilities and equities [abstract] |
Other Long-Term Liabilities | Other Long-Term Liabilities
|  | 2024 |  | 2023
Asset retirement obligations |  | $ | 8,607 |  |  | $ | 7,690 |
Lease liabilities (note 8) |  | 1,464 |  |  | 1,555 |
Share-based compensation |  | 620 |  |  | 780 |
Transportation and processing contracts |  | 58 |  |  | 87 |
Risk management (note 19) |  | 8 |  |  | 4 |
Other |  | 80 |  |  | 73 |
|  | 10,837 |  |  | 10,189 |
Less: current portion |  | 1,535 |  |  | 1,503 |
|  | $ | 9,302 |  |  | $ | 8,686 |
ASSET RETIREMENT OBLIGATIONS The Company’s asset retirement obligations are expected to be settled on an ongoing basis over a period of approximately 60 years and discounted using a weighted average discount rate of 4.8% (2023 – 5.2%; 2022 – 5.6%) and inflation rates of up to 2% (2023 – up to 2%; 2022 – up to 2%). Reconciliations of the discounted asset retirement obligations were as follows:
|  | 2024 |  | 2023 |  | 2022
Balance – beginning of year |  | $ | 7,690 |  |  | $ | 6,908 |  |  | $ | 6,806 |
Liabilities incurred |  | 28 |  |  | 25 |  |  | 20 |
Liabilities acquired, net |  | 171 |  |  | — |  |  | 11 |
Liabilities settled |  | (646) |  |  | (509) |  |  | (449) |
Asset retirement obligation accretion |  | 389 |  |  | 366 |  |  | 281 |
Revision of cost, inflation and timing estimates (1) |  | 417 |  |  | 621 |  |  | 897 |
Impact of regulatory changes (2) |  | — |  |  | — |  |  | 982 |
Change in discount rates |  | 419 |  |  | 314 |  |  | (1,698) |
Foreign exchange adjustments |  | 139 |  |  | (35) |  |  | 58 |
Balance – end of year |  | 8,607 |  |  | 7,690 |  |  | 6,908 |
Less: current portion |  | 787 |  |  | 634 |  |  | 495 |
|  | $ | 7,820 |  |  | $ | 7,056 |  |  | $ | 6,413 |
(1)Includes normal course revisions of cost, inflation and timing estimates, as well as revisions related to cost estimate increases on future abandonment of the Ninian field assets in the North Sea. (2)Reflects changes to the estimated timing of settlement of the Company's asset retirement obligations due to provincial regulatory changes in Alberta, British Columbia and Saskatchewan in 2022. Segmented Asset Retirement Obligations
|  | 2024 |  | 2023
Exploration and Production |  |  |  |
North America |  | $ | 4,783 |  |  | $ | 4,471 |
North Sea |  | 1,724 |  |  | 1,441 |
Offshore Africa |  | 197 |  |  | 165 |
Oil Sands Mining and Upgrading |  | 1,902 |  |  | 1,612 |
Midstream and Refining |  | 1 |  |  | 1 |
|  | $ | 8,607 |  |  | $ | 7,690 |
SHARE-BASED COMPENSATION The liability for share-based compensation includes costs incurred under the Company’s Option and PSU plans. The Company’s Option Plan provides current employees with the right to elect to receive common shares or a cash payment in exchange for stock options surrendered. The PSU plan provides certain executive employees of the Company with the right to receive a cash payment, the amount of which is determined with reference to the value of the Company's shares, and by individual employee performance and the extent to which certain other performance measures are met. The Company recognizes a liability for potential cash settlements under these plans. The current portion of the liability represents the maximum amount of the liability payable within the next twelve month period if all vested stock options and PSUs are settled in cash.
|  | 2024 |  | 2023 |  | 2022
Balance – beginning of year |  | $ | 780 |  |  | $ | 832 |  |  | $ | 489 |
Share-based compensation expense |  | 279 |  |  | 491 |  |  | 804 |
Cash payment for stock options surrendered and PSUs vested |  | (84) |  |  | (110) |  |  | (79) |
Transferred to common shares |  | (358) |  |  | (435) |  |  | (387) |
Other |  | 3 |  |  | 2 |  |  | 5 |
Balance – end of year |  | 620 |  |  | 780 |  |  | 832 |
Less: current portion |  | 463 |  |  | 538 |  |  | 559 |
|  | $ | 157 |  |  | $ | 242 |  |  | $ | 273 |
Included within share-based compensation liability as at December 31, 2024 was $99 million (2023 – $96 million; 2022 – $127 million) related to PSUs granted to certain executive employees. The fair value of stock options outstanding was estimated using the Black-Scholes valuation model with the following weighted average assumptions:
|  | 2024 |  | 2023 |  | 2022
Fair value (1) |  | $ | 13.15 |  |  | $ | 17.96 |  |  | $ | 16.48 |
Share price (1) |  | $ | 44.38 |  |  | $ | 43.41 |  |  | $ | 37.60 |
Expected volatility |  | 26.4% |  | 30.9% |  | 35.8%
Expected dividend yield |  | 5.1% |  | 4.6% |  | 4.5%
Risk free interest rate |  | 2.9% |  | 3.6% |  | 3.8%
Expected forfeiture rate |  | 5.2% |  | 5.4% |  | 5.0%
Expected stock option life (2) |  | 4.1 years |  | 4.2 years |  | 4.2 years
(1)Common share, per common share, dividend, and stock option amounts have been updated to reflect the two for one common share split (note 1). (2)At original time of grant. The intrinsic value of vested stock options at December 31, 2024 was $181 million (2023 – $164 million; 2022 – $208 million).

X
- Definition The disclosure of other non-current liabilities. [Refer: Other non-current liabilities] + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IAS -Number 1 -IssueDate 2024-01-01 -Paragraph 10 -Subparagraph e -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2024-en-r&anchor=para_10_e&doctype=Standard -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfOtherNoncurrentLiabilitiesExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_SubclassificationsOfAssetsLiabilitiesAndEquitiesAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration