Ownership / Suncor Energy Inc. | Tables in SEC filings

SU Suncor Energy Inc.

6 Mar 23

Annual report (Canada)

6:20pm

(forecast prices and costs)


(in $ millions, undiscounted)	Revenue	Royalties	Operating Costs	Development Costs	Abandonment and Reclamation Costs	Future Net Revenues Before Deducting Future Income Tax Expenses	Future Income Tax Expenses	Future Net Revenues After Deducting Future Income Tax Expenses
Proved Developed Producing
Mining	214,902	23,300	105,510	27,347	44,198	14,547	8,623	5,924
In Situ	34,662	5,497	13,186	3,571	813	11,594	2,551	9,043
E&P Canada	10,395	1,549	2,754	308	2,596	3,188	607	2,581
Total Canada	259,958	30,346	121,449	31,226	47,607	29,329	11,782	17,548
North Sea	3,628	—	1,116	17	445	2,050	1,694	356
Total Proved Developed Producing	263,587	30,346	122,565	31,244	48,052	31,380	13,476	17,904
Proved Developed Non-Producing
Mining	—	—	—	—	—	—	—	—
In Situ	—	—	—	—	—	—	—	—
E&P Canada	20	6	—	—	—	14	4	11
Total Canada	20	6	—	—	—	14	4	11
North Sea	—	—	—	—	—	—	—	—
Total Proved Developed Non-Producing	20	6	—	—	—	14	4	11
Proved Undeveloped
Mining	32,801	3,049	19,343	4,450	1,942	4,016	1,347	2,669
In Situ	122,983	22,853	46,706	19,268	1,272	32,885	7,820	25,065
E&P Canada	6,611	984	1,390	1,966	177	2,095	689	1,406
Total Canada	162,396	26,887	67,439	25,684	3,391	38,996	9,856	29,140
North Sea	72	—	11	43	—	18	7	11
Total Proved Undeveloped	162,468	26,887	67,449	25,727	3,391	39,014	9,863	29,151
Proved
Mining	247,703	26,349	124,853	31,797	46,140	18,563	9,970	8,593
In Situ	157,645	28,351	59,892	22,839	2,085	44,479	10,372	34,108
E&P Canada	17,026	2,539	4,144	2,274	2,773	5,297	1,299	3,998
Total Canada	422,374	57,238	188,889	56,910	50,997	68,339	21,641	46,698
North Sea	3,700	—	1,126	60	445	2,069	1,702	367
Total Proved	426,074	57,238	190,015	56,971	51,442	70,408	23,343	47,066
Probable
Mining	80,029	12,009	35,299	8,578	5,079	19,065	3,669	15,395
In Situ	250,515	54,331	86,804	34,962	1,663	72,756	16,888	55,868
E&P Canada	13,007	3,591	1,691	702	221	6,801	1,460	5,341
Total Canada	343,550	69,931	123,794	44,242	6,963	98,621	22,017	76,604
North Sea	1,312	—	287	5	27	993	558	435
Total Probable	344,863	69,931	124,081	44,247	6,990	99,614	22,574	77,040
Proved Plus Probable
Mining	327,732	38,358	160,152	40,375	51,219	37,628	13,639	23,988
In Situ	408,160	82,681	146,696	57,801	3,748	117,235	27,259	89,975
E&P Canada	30,033	6,130	5,835	2,976	2,994	12,098	2,759	9,339
Total Canada	765,925	127,169	312,683	101,152	57,961	166,960	43,658	123,302
North Sea	5,013	—	1,413	66	472	3,062	2,259	803
Total Proved Plus Probable	770,937	127,169	314,096	101,218	58,433	170,022	45,917	124,105

Please see the Notes at the end of the Future Net Revenues Tables.


Average Daily Crude Throughput	Montreal		Sarnia		Edmonton		Commerce City
(mbbls/d, except as noted)	2022	2021	2022	2021	2022	2021	2022	2021
Sweet synthetic	20.2	15.0	25.0	23.4	53.8	59.0	—	—
Sour synthetic	—	—	32.4	33.7	45.2	44.0	8.4	7.5
Diluted bitumen	26.1	25.4	—	—	39.0	34.2	9.5	7.9
Sweet conventional	74.2	78.0	—	1.4	—	—	60.3	51.5
Sour conventional	7.8	4.7	20.5	21.2	—	—	10.8	8.6
Total	128.3	123.1	77.9	79.7	138.0	137.2	89.0	75.5
Utilization (%)	94	90	92	94	95	94	91	77
Equity crude processed(1)	19.2	13.1	46.7	51.5	99.4	102.3	8.4	7.5


		Unit Value
(before income taxes, discounted at 10% per year)	$ millions	$/boe(2)
Proved Developed Producing
SCO	25,478	17.75
Bitumen	8,467	10.83
Light Crude Oil & Medium Crude Oil	3,033	45.42
Heavy Crude Oil	1,836	40.87
Conventional Natural Gas(3)	17	56.13
Total Proved Developed Producing	38,831	16.67
Proved
SCO	33,130	14.90
Bitumen	13,838	11.37
Light Crude Oil & Medium Crude Oil	4,413	37.24
Heavy Crude Oil	1,697	37.96
Conventional Natural Gas(3)	18	55.30
Total Proved	53,095	14.73
Proved Plus Probable
SCO	45,554	12.98
Bitumen	15,507	9.04
Light Crude Oil & Medium Crude Oil	7,815	39.14
Heavy Crude Oil	2,436	41.10
Conventional Natural Gas(3)	29	55.75
Total Proved Plus Probable	71,340	13.01

Table search / Ownership / Suncor Energy Inc.

32 results

Top filers

Top filing types

Recent filing years