XML 485 R136.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisition of Windfall Project, Acquisition of Osisko Mining Incorporated - Summary of Acquisition of Windfall Project (Details)
$ in Millions, $ in Millions
5 Months Ended 8 Months Ended 10 Months Ended 12 Months Ended
Oct. 25, 2024
USD ($)
Oct. 25, 2024
CAD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
CAD ($)
Jul. 31, 2023
USD ($)
Jul. 31, 2023
CAD ($)
May 02, 2023
USD ($)
May 02, 2023
CAD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
CAD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
CAD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
CAD ($)
Oct. 25, 2024
USD ($)
Oct. 25, 2024
CAD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2024
CAD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Oct. 25, 2024
CAD ($)
Dec. 21, 2023
CAD ($)
May 02, 2023
CAD ($)
Disclosure of detailed information about business combination [line items]                                              
Carrying value at 1 January                             $ 538.6   $ 538.6            
Cash considerations                                 0.0   $ 247.1 $ 0.0      
Cash considerations                                 65.3   69.1 $ 0.0      
Carrying value at the end of the year     $ 538.6           $ 538.6   $ 538.6   $ 538.6       0.0   538.6        
Windfall Project                                              
Disclosure of detailed information about business combination [line items]                                              
Carrying value at 1 January                             538.6 $ 713.6 538.6 $ 713.6          
Cash considerations     12.8 $ 16.9 $ 12.8 $ 16.9 $ 221.5 $ 300.0 25.6 $ 33.8 247.1 $ 333.8                      
Cash considerations $ 65.3 $ 89.0                     69.1 $ 93.0                  
Share of loss                         (28.4) (38.3) (47.5) (64.9)              
Derecognition of Windfall Project joint venture (519.3) (723.5)                                          
Translation adjustment (27.1)                       10.7   (27.1)                
Carrying value at the end of the year 519.3 723.5 $ 538.6 713.6         $ 538.6 713.6 $ 538.6 713.6 538.6 713.6 519.3 723.5 $ 0.0 0.0 $ 538.6        
Windfall Project | C$300.0 million contingent consideration                                              
Disclosure of detailed information about business combination [line items]                                              
Contingent and exploration considerations 200.4     300.0     190.8     300.0   300.0   300.0 200.4     300.0     $ 279.2 $ 300.0 $ 258.4
– Net change in fair value 8.0 10.9                     7.3 9.9 8.0 10.9              
Derecognition of Windfall Project joint venture                             (200.4) (279.2)              
Translation adjustment                         4.4 0.0 (10.1) 0.0              
Windfall Project | C$75.0 million exploration consideration                                              
Disclosure of detailed information about business combination [line items]                                              
Contingent and exploration considerations       $ 75.0     $ 39.1     $ 75.0   $ 75.0   75.0       $ 75.0         $ 52.9
– Net change in fair value                         2.9 3.9 4.8 6.6              
Derecognition of contingent consideration (22.8) (31.7)                                          
Derecognition of Windfall Project joint venture $ (45.5) (63.4)                                          
Translation adjustment                         $ 0.9 $ 0.0 $ (2.2) $ 0.0              
Derecognition of exploration consideration 50.00%                           50.00%           50.00%    
Windfall Project | Derecognition of Windfall Project venture                                              
Disclosure of detailed information about business combination [line items]                                              
Derecognition of Windfall Project joint venture $ (519.3) $ (723.5)