XML 106 R66.htm IDEA: XBRL DOCUMENT v3.20.2
capital structure financial policies (Details) - CAD ($)
$ in Millions
3 Months Ended 6 Months Ended 12 Months Ended 24 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Dec. 31, 2019
Jun. 30, 2019
Jun. 30, 2020
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2018
Components of debt and coverage ratios                      
Net debt $ 17,664 $ 16,602 $ 17,664 $ 16,602 $ 17,664   $ 16,602 $ 17,664      
EBITDA - excluding restructuring and other costs     2,898 2,817 5,769 $ 5,688 5,649        
Net interest cost     403 361 $ 797   $ 706        
Debt ratio                      
Net debt to EBITDA - excluding restructuring and other costs         3.06   2.94        
Coverage ratios                      
Earnings coverage ratio         3.6   4.2        
EBITDA - excluding restructuring and other costs interest coverage ratio         7.2   8.0        
Net debt and total capitalization                      
Long-term debt 18,518 16,579 18,518 16,579 $ 18,518 18,474 $ 16,579 18,518      
Debt issuance costs netted against long-term debt 96 105 96 105 96   105 96      
Derivative (assets) liabilities, net (392) 92 (392) 92 (392)   92 (392)      
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 313 (57) 313 (57) 313   (57) 313      
Cash and temporary investments, net (971) (217) (971) (217) (971) (535) (217) (971) $ (1,058) $ (588) $ (414)
Short-term borrowings 100 100 100 100 100 100 100 100      
Net debt 17,664 16,602 17,664 16,602 17,664   16,602 17,664      
Common equity 12,046 10,504 12,046 10,504 12,046 10,548 10,504 12,046      
Less: accumulated other comprehensive income included in common equity above (286) 19 (286) 19 (286) (119) 19 (286) $ (393) $ 40 $ (3)
Total capitalization 29,427 27,123 29,427 27,123 29,427   27,123 $ 29,427      
Calculation of EBITDA - excluding restructuring and other costs                      
EBITDA 1,359 1,373 2,768 2,752 5,570 5,554 5,336        
Restructuring and other costs 70 29 130 65 199 134          
EBITDA - excluding restructuring and other costs     2,898 2,817 $ 5,769 $ 5,688 $ 5,649        
Changes in debt and coverage ratios                      
Net debt to EBITDA - excluding restructuring and other costs ratio         3.06   2.94        
Net debt to operating cash flow ratio maximum         4.00            
Earnings Coverage Ratio         3.6   4.2        
Increase (decrease) in earnings coverage ratio due to an (increase) decrease in borrowing costs         (0.5)            
Increase (decrease) in earnings coverage ratio due to an increase (decrease) in income before borrowing costs and income taxes         (0.1)            
EBITDA - excluding restructuring and other costs interest coverage ratio         7.2   8.0        
Increase (decrease) in EBITDA - excluding restructuring and other costs interest coverage ratio due to an increase (decrease) in EBITDA         0.2            
Increase (decrease) in EBITDA - excluding restructuring and other costs interest coverage ratio due to an (increase) decrease in net interest costs         (1.0)            
Dividend payout ratio                      
Dividend payout ratio - net of dividend reinvestment plan effects, (as a per cent)         61.00%   133.00%        
Ratio of dividends declared as a percentage of cash provided by operating activities less capital expenditures (excluding spectrum licenses)         84.00%   122.00%        
Dividends declared         $ 1,433   $ 1,307        
Amount of dividends declared reinvested in Common Shares         (516)   (90)        
Dividends declared, net of dividend reinvestment plan effects         $ 917   1,217        
Minimum                      
Debt ratio                      
Target Net debt to EBITDA - excluding restructuring and other costs         2.20            
Dividend payout ratio                      
Target dividend payout ratio, (as a per cent)               60.00%      
Target ratio from free cash flow               60.00%      
Maximum                      
Debt ratio                      
Target Net debt to EBITDA - excluding restructuring and other costs         2.70            
Dividend payout ratio                      
Target dividend payout ratio, (as a per cent)               75.00%      
Target ratio from free cash flow               75.00%      
Common equity                      
Net debt and total capitalization                      
Less: accumulated other comprehensive income included in common equity above $ (283) $ 17 $ (283) $ 17 $ (283)   $ 17 $ (283)