XML 98 R70.htm IDEA: XBRL DOCUMENT v3.10.0.1
capital structure financial policies (Details) - CAD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Dec. 31, 2017
Jun. 30, 2017
Mar. 31, 2018
Mar. 31, 2017
Jan. 01, 2017
Dec. 31, 2016
Components of debt and coverage ratios                      
Net debt $ 13,667   $ 13,667   $ 13,667            
EBITDA - excluding restructuring and other costs     2,589 $ 2,483 5,133 $ 5,027          
Net interest cost         $ 589            
Debt ratio                      
Net debt to EBITDA - excluding restructuring and other costs ratio         2.66            
Net debt to operating cash flow ratio maximum         4.00            
Coverage ratios                      
Earnings coverage ratio         4.7            
EBITDA - excluding restructuring and other costs interest coverage ratio         8.8            
Calculation of net debt                      
Long-term debt 14,145   14,145   $ 14,145 13,660          
Debt issuance costs netted against long-term debt 93   93   93            
Derivative (assets) liabilities, net 63   63   63            
Accumulated other comprehensive income amounts arising from financial instruments used to manage interest rate and currency risks associated with U.S. dollar-denominated long-term debt (excluding tax effects) (64)   (64)   (64)            
Cash and temporary investments, net (683) $ (371) (683) (371) (683) (509) $ (371) $ (415) $ (794) $ (432) $ (432)
Short-term borrowings 113   113   113 100       $ 100  
Net debt 13,667   13,667   13,667            
Calculation of EBITDA - excluding restructuring and other costs                      
EBITDA 1,251 1,208 2,520 2,443 4,987 4,910          
Restructuring and other costs 35 36 69 40 146 117          
EBITDA - excluding restructuring and other costs     2,589 2,483 $ 5,133 5,027          
Changes in debt and coverage ratios                      
Net debt to EBITDA - excluding restructuring and other costs ratio         2.66            
Earnings Coverage Ratio         4.7            
EBITDA - excluding restructuring and other costs interest coverage ratio         8.8            
Dividend payout ratio                      
Dividend payout ratio, (as a per cent)         77.00%            
Dividend payout ratio of adjusted net earnings, (as a per cent)         77.00%            
Calculation of adjusted net earnings attributable to Common Shares                      
Net income attributable to Common Shares 390 389 800 803 $ 1,556            
Gain and net equity income related to real estate redevelopment project, after income taxes         1            
Business acquisition-related provisions, after income taxes         (22)            
Income tax-related adjustments         21            
Adjusted net earnings attributable to Common Shares         $ 1,556            
Minimum                      
Debt ratio                      
Target Net debt to EBITDA - excluding restructuring and other costs         2.00            
Dividend payout ratio                      
Target dividend payout ratio, (as a per cent)         65.00%            
Maximum                      
Debt ratio                      
Target Net debt to EBITDA - excluding restructuring and other costs         2.50            
Dividend payout ratio                      
Target dividend payout ratio, (as a per cent)         75.00%            
Excluding effects of implementing IFRS 9 and IFRS 15                      
Components of debt and coverage ratios                      
Net debt 13,667 13,404 13,667 13,404 $ 13,667   13,404        
EBITDA - excluding restructuring and other costs     2,615 2,498 5,030 4,913 4,806        
Net interest cost         $ 589   $ 560        
Debt ratio                      
Net debt to EBITDA - excluding restructuring and other costs ratio         2.72   2.79        
Coverage ratios                      
Earnings coverage ratio         4.5   4.0        
EBITDA - excluding restructuring and other costs interest coverage ratio         8.5   8.6        
Calculation of net debt                      
Long-term debt   13,544   13,544     $ 13,544        
Debt issuance costs netted against long-term debt   74   74     74        
Derivative (assets) liabilities, net   64   64     64        
Accumulated other comprehensive income amounts arising from financial instruments used to manage interest rate and currency risks associated with U.S. dollar-denominated long-term debt (excluding tax effects)   (7)   (7)     (7)        
Cash and temporary investments, net   (371)   (371)     (371)        
Short-term borrowings   100   100     100        
Net debt $ 13,667 $ 13,404 13,667 13,404 $ 13,667   13,404        
Calculation of EBITDA - excluding restructuring and other costs                      
EBITDA     2,542 2,455 4,861 4,774          
Restructuring and other costs     73 43 169 139          
EBITDA - excluding restructuring and other costs     $ 2,615 $ 2,498 $ 5,030 $ 4,913 $ 4,806        
Changes in debt and coverage ratios                      
Net debt to EBITDA - excluding restructuring and other costs ratio         2.72   2.79        
Earnings Coverage Ratio         4.5   4.0        
Increase (decrease) in earnings coverage ratio due to an (increase) decrease in borrowing costs         (0.1)            
Increase (decrease) in earnings coverage ratio due to an increase (decrease) in income before borrowing costs and income taxes         0.6            
EBITDA - excluding restructuring and other costs interest coverage ratio         8.5   8.6        
Increase (decrease) in EBITDA - excluding restructuring and other costs interest coverage ratio due to an increase (decrease) in EBITDA         0.4            
Increase (decrease) in EBITDA - excluding restructuring and other costs interest coverage ratio due to an (increase) decrease in net interest costs         (0.5)            
Dividend payout ratio                      
Dividend payout ratio, (as a per cent)         82.00%   91.00%        
Dividend payout ratio of adjusted net earnings, (as a per cent)         82.00%   78.00%        
Calculation of adjusted net earnings attributable to Common Shares                      
Net income attributable to Common Shares         $ 1,464   $ 1,241        
Gain and net equity income related to real estate redevelopment project, after income taxes         1   (13)        
Business acquisition-related provisions, after income taxes         (22)   8        
Income tax-related adjustments         21   (19)        
Immediately vesting transformative compensation expense, after income taxes             224        
Adjusted net earnings attributable to Common Shares         $ 1,464   $ 1,441