XML 122 R90.htm IDEA: XBRL DOCUMENT v3.10.0.1
Capital Structure - Summary of Net Debt to Adjusted EBITDA (Detail)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
CAD ($)
Jun. 30, 2017
CAD ($)
Jun. 30, 2018
CAD ($)
Jun. 30, 2017
CAD ($)
Dec. 31, 2017
CAD ($)
Mar. 31, 2018
CAD ($)
Mar. 31, 2017
CAD ($)
Dec. 31, 2016
CAD ($)
Disclosure Of Objectives Policies And Processes For Managing Capital [Line Items]                
Long-Term Debt $ 9,992   $ 9,992   $ 9,513      
Less: Cash and Cash Equivalents (376) $ (489) (376) $ (489) (610) $ (405) $ (3,548) $ (3,720)
Net Debt 9,616   9,616   8,903      
Net Earnings (Loss) (418) 2,617 [1],[2] (1,072) 2,828 [1],[2],[3]        
Add (Deduct):                
Interest Income (3) (10) [1] (6) (27) [1]        
Foreign Exchange (Gain) Loss, Net 212 (410) [1] 489 (486) [1]        
Revaluation (Gain) [1]   (2,555)   (2,555)        
Re-measurement of Contingent Payment 377 (66) [1] 494 (66) [1]        
Other (Income) Loss, Net $ 2 $ (2) [1]   $ (2) [1]        
Rolling Twelve Month Basis [Member]                
Disclosure Of Objectives Policies And Processes For Managing Capital [Line Items]                
Net Earnings (Loss)     (534)   3,366      
Add (Deduct):                
Finance Costs     731   725      
Interest Income     (41)   (62)      
Income Tax Expense (Recovery)     (430)   352      
DD&A     2,384   2,030      
E&E Impairment     894   890      
Unrealized (Gain) Loss on Risk Management     879   729      
Foreign Exchange (Gain) Loss, Net     163   (812)      
Revaluation (Gain)         (2,555)      
Re-measurement of Contingent Payment     422   (138)      
(Gain) Loss on Discontinuance     (1,591)   (1,285)      
(Gain) Loss on Divestitures of Assets     (1)   1      
Other (Income) Loss, Net     (3)   (5)      
Adjusted EBITDA     $ 2,873   $ 3,236      
Net Debt to Adjusted EBITDA     3.3   2.8      
[1] The comparative period has been restated to reflect discontinued operations as discussed in Note 8 and measurement period adjustments related to the Acquisition as discussed in Note 7.
[2] The comparative period has been restated to reflect measurement period adjustments related to the Acquisition as discussed in Note 7.
[3] The comparative period has been restated to reflect the measurement period adjustments related to the Acquisition as discussed in Note 7.