XML 72 R50.htm IDEA: XBRL DOCUMENT v3.22.0.1
Capital disclosures (Tables)
12 Months Ended
Dec. 31, 2021
Corporate Information And Statement Of IFRS Compliance [Abstract]  
Schedule of liquidity and capitalization
As at
Dec 31
2021
Dec 31
2020
Liquidity:
Cash and cash equivalents
$932,069 $833,841 
Undrawn credit facility
300,000 300,000 
Undrawn G3 construction facility
600,000 627,000 
Total liquidity
$1,832,069 $1,760,841 
Capitalization:
G3 construction facility
$ $176,335 
Unsecured notes, including current portion
1,981,199 1,979,125 
Egypt limited recourse debt facilities, including current portion
 46,948 
Other limited recourse debt facilities, including current portion
176,993 160,964 
Total debt
2,158,192 2,363,372 
Non-controlling interests
271,155 292,357 
Shareholders’ equity
1,683,576 1,149,100 
Total capitalization
$4,112,923 $3,804,829 
Total debt to capitalization 2
52%62%
Net debt to capitalization 3
39%51%
1     Total debt (including 100% of Egypt and Other limited recourse debt facilities) divided by total capitalization.
2     Total debt (including 100% of Egypt and Other limited recourse debt facilities) less cash and cash equivalents divided by total capitalization less cash and cash equivalents.