XML 71 R48.htm IDEA: XBRL DOCUMENT v3.20.4
Capital disclosures (Tables)
12 Months Ended
Dec. 31, 2020
Corporate Information And Statement Of IFRS Compliance [Abstract]  
Schedule of liquidity and capitalization
As at
Dec 31
2020
Dec 31
2019
Liquidity:
Cash and cash equivalents
$833,841 $416,763 
Undrawn credit facilities
300,000 300,000 
Undrawn G3 construction facilities
627,000 800,000 
Total liquidity
$1,760,841 $1,516,763 
Capitalization:
G3 construction facility
$176,335 $— 
Unsecured notes, including current portion
1,979,125 1,535,662 
Egypt limited recourse debt facilities, including current portion
46,948 75,165 
Other limited recourse debt facilities, including current portion
160,964 158,026 
Total debt
2,363,372 1,768,853 
Non-controlling interests
292,357 298,675 
Shareholders’ equity
1,149,100 1,331,685 
Total capitalization
$3,804,829 $3,399,213 
Total debt to capitalization1
62%52%
Net debt to capitalization2
51%45%
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.