XML 119 R94.htm IDEA: XBRL DOCUMENT v3.22.2
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, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Dec. 31, 2021
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2020
Disclosure of objectives, policies and processes for managing capital [line items]                  
Short-Term Borrowings $ 0   $ 0   $ 0 $ 79      
Long-Term Debt 11,228   11,228   11,228 12,385      
Total borrowings 11,228   11,228   11,228 12,385      
Less: Cash and Cash Equivalents (3,693) $ (1,055) (3,693) $ (1,055) (3,693) (2,873) $ (3,399) $ (873) $ (378)
Net debt 7,535   7,535   $ 7,535 $ 9,591      
Net Earnings (Loss) 2,432 224 [1] 4,057 444 [1]          
Add (Deduct):                  
Interest Income (8) (3) [1] (23) (7) [1]          
Foreign Exchange (Gain) Loss, Net 192 (172) [1] 90 (289) [1]          
Re-measurement of Contingent Payment 15 249 [1] 251 436 [1]          
Other (Income) Loss, Net (38) $ (29) [1] (408) $ (101) [1]          
Net Debt to Adjusted EBITDA         60.00% 120.00%      
Rolling Twelve Month Basis                  
Disclosure of objectives, policies and processes for managing capital [line items]                  
Short-Term Borrowings 0   0   $ 0 $ 79      
Current Portion of Long-Term Debt 0   0   0 0      
Long-Term Debt 11,228   11,228   11,228 12,385      
Total borrowings 11,228   11,228   11,228 12,464      
Less: Cash and Cash Equivalents (3,693)   (3,693)   (3,693) (2,873)      
Net debt $ 7,535   $ 7,535   7,535 9,591      
Net Earnings (Loss)         4,200 587      
Add (Deduct):                  
Finance Costs         1,030 1,082      
Interest Income         (39) (23)      
Income Tax Expense (Recovery)         1,926 728      
Depreciation, Depletion and Amortization         5,967 5,886      
E&E Write-Down         (2) 18      
Unrealized (Gain) Loss on Risk Management         (321) 2      
Foreign Exchange (Gain) Loss, Net         205 (174)      
Re-measurement of Contingent Payment         390 575      
(Gain) Loss on Divestitures of Assets         (461) (229)      
Other (Income) Loss, Net         (616) (309)      
Share of (Income) Loss From Equity-Accounted Affiliates         (32) (57)      
Adjusted EBITDA         $ 12,247 $ 8,086      
[1] See Note 3 for revisions to prior period results.