XML 119 R85.htm IDEA: XBRL DOCUMENT v3.19.2
Long-term Debt and Capital Structure - Summary of Net Debt to Adjusted EBITDA (Detail) - CAD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Mar. 31, 2019
Mar. 31, 2018
Dec. 31, 2017
Disclosure Of Objectives Policies And Processes For Managing Capital [Line Items]                
Current Portion of Long-Term Debt $ 654   $ 654   $ 682      
Long-Term Portion 6,498   6,498   8,482      
Less: Cash and Cash Equivalents (64) $ (376) (64) $ (376) (781) $ (244) $ (405) $ (610)
Net Debt 7,088   7,088   8,383      
Net Earnings (Loss) 1,784 (418) 1,894 (1,072)        
Add (Deduct):                
Interest Income (4) (3) (6) (6)        
Foreign Exchange (Gain) Loss, Net (155) 212 (353) 489        
Re-measurement of Contingent Payment (109) 377 154 $ 494        
Other (Income) Loss, Net (2) $ 2 7          
Rolling Twelve Month Basis                
Disclosure Of Objectives Policies And Processes For Managing Capital [Line Items]                
Current Portion of Long-Term Debt 654   654   682      
Long-Term Portion 6,498   6,498   8,482      
Less: Cash and Cash Equivalents (64)   (64)   (781)      
Net Debt $ 7,088   7,088   8,383      
Net Earnings (Loss)     297   (2,669)      
Add (Deduct):                
Finance Costs     560   628      
Interest Income     (19)   (19)      
Income Tax Expense (Recovery)     (1,694)   (920)      
DD&A     2,047   2,131      
E&E Write-Down     2,126   2,123      
Unrealized (Gain) Loss on Risk Management     (840)   (1,249)      
Foreign Exchange (Gain) Loss, Net     12   854      
Re-measurement of Contingent Payment     (290)   50      
(Gain) Loss on Discontinuance     5   (301)      
(Gain) Loss on Divestitures of Assets     800   795      
Other (Income) Loss, Net     (5)   (12)      
Adjusted EBITDA (2)     $ 2,999   $ 1,411      
Net Debt to Adjusted EBITDA     240.00%   590.00%