XML 96 R71.htm IDEA: XBRL DOCUMENT v3.24.3
Debt and Capital Structure - Summary of Net Debt to Adjusted EBITDA (Detail) - CAD ($)
$ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Dec. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2022
Disclosure of objectives, policies and processes for managing capital [line items]                  
Short-Term Borrowings $ 101   $ 101   $ 101 $ 179      
Long-Term Debt 180   180   180 0      
Long-Term Debt 7,019   7,019   7,019 7,108      
Less: Cash and Cash Equivalents (3,104) $ (1,262) (3,104) $ (1,262) (3,104) (2,227) $ (3,154) $ (2,167) $ (4,524)
Net Debt 4,196   4,196   $ 4,196 $ 5,060      
Net Earnings (Loss) 820 1,864 2,996 3,366          
Add (Deduct):                  
Foreign Exchange (Gain) Loss, Net (73) 133 81 7          
Gains (losses) on disposals of non-current assets [1] (17) 0 (121) 22          
Re-measurement of Contingent Payments 0 67 30 83          
Other (Income) Loss, Net (28) $ (22) (158) $ (42)          
Net Debt to Adjusted EBITDA (times)         40.00% 50.00%      
Rolling Twelve Month Basis                  
Disclosure of objectives, policies and processes for managing capital [line items]                  
Short-Term Borrowings 101   101   $ 101 $ 179      
Long-Term Debt 180   180   180 0      
Long-Term Debt 7,019   7,019   7,019 7,108      
Total Debt 7,300   7,300   7,300 7,287      
Less: Cash and Cash Equivalents (3,104)   (3,104)   (3,104) (2,227)      
Net Debt $ 4,196   $ 4,196   4,196 5,060      
Net Earnings (Loss)         3,739 4,109      
Add (Deduct):                  
Finance costs, net         539 538      
Income Tax Expense (Recovery)         1,122 931      
Depreciation, Depletion and Amortization         4,916 4,644      
Exploration and Evaluation Asset Write-downs         69 29      
(Income) Loss From Equity-Accounted Affiliates         (76) (51)      
Unrealized (Gain) Loss on Risk Management         (5) 52      
Foreign Exchange (Gain) Loss, Net         7 (67)      
Gains (losses) on disposals of non-current assets         (123) 20      
Re-measurement of Contingent Payments         6 59      
Other (Income) Loss, Net         (179) (63)      
Adjusted EBITDA         $ 10,015 $ 10,201      
[1] Revised presentation as of January 1, 2024. See Note 3.