XML 300 R67.htm IDEA: XBRL DOCUMENT v3.22.4
Financial Instruments and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Of Financial Assets and Liabilities [Abstract]  
Carrying Amount of Financial Assets
The carrying amounts of the Company’s financial assets and financial liabilities by category are as follows:
At December 31, 2022
Amortized costFVTPL
FVOCI(5)
Total
Financial assets
Cash and cash equivalents$200,769 $ $ $200,769 
Marketable securities— 984 35,883 36,867 
Trade receivables8,180   8,180 
Derivative assets(1)
 36,743  36,743 
Restricted cash(2)
16,452   16,452 
Other financial assets(3)
39,051  2,294 41,345 
Total financial assets$264,452 $37,727 $38,177 $340,356 
Financial liabilities
Accounts payable and accrued liabilities$226,028 $ $ $226,028 
Loans and borrowings828,024   828,024 
Derivative liabilities(1)
 10,705  10,705 
Lease liabilities(4)
35,500   35,500 
Other financial liabilities13,853   13,853 
Total financial liabilities$1,103,405 $10,705 $ $1,114,110 
At December 31, 2021
Financial assets
Cash and cash equivalents$305,498 $— $— $305,498 
Marketable securities— 1,902 238,628 240,530 
Trade receivables14,207 — — 14,207 
Derivative assets(1)
— 124,452 — 124,452 
Restricted cash(2)
20,444 — — 20,444 
Other financial assets(3)
14,416 — 2,294 16,710 
Total financial assets$354,565 $126,354 $240,922 $721,841 
Financial liabilities
Accounts payable and accrued liabilities$185,716 $— $— $185,716 
Loans and borrowings540,682 — — 540,682 
Derivative liabilities(1)
— 84,857 — 84,857 
Lease liabilities(4)
45,097 — — 45,097 
Other financial liabilities3,588 — — 3,588 
Total financial liabilities$775,083 $84,857 $— $859,940 
(1)     Includes current and non-current derivatives (note 14).
(2)    Includes current and non-current restricted cash. At December 31, 2022, the Company had $1.9 million (2021 – nil) of current restricted cash included in prepaid expenses and other current assets.
(3)    Other financial assets measured at amortized cost includes current and non-current receivables from asset sales and other receivables (notes 7 and 11) .
(4)    Includes current and non-current lease liabilities (note 17(b)).
(5)    Includes the Company’s marketable securities and investment in other equity instruments designated as measured at FVOCI on initial recognition (notes 6 and 11(c)).
The fair values of the Company’s financial assets and financial liabilities that are measured at fair value in the statement of financial position and the levels in the fair value hierarchy into which the inputs to the valuation techniques used to measure the fair values are categorized are as follows:
At December 31, 2022
Level 1(3)
Level 2(4)
Level 3(5)
Total
Marketable securities(1)
$36,867 $ $ $36,867 
Derivative assets(2)
 36,743  36,743 
Other financial assets(1)
  2,294 2,294 
Derivative liabilities(2)
 (2,425)(8,280)(10,705)
Net financial assets (liabilities)$36,867 $34,318 $(5,986)$65,199 
At December 31, 2021
Marketable securities(1)
$240,530 $— $— $240,530 
Derivative assets(2)
— 124,452 — 124,452 
Other financial assets(1)
— — 2,294 2,294 
Derivative liabilities(2)
— (78,271)(6,586)(84,857)
Net financial assets (liabilities)$240,530 $46,181 $(4,292)$282,419 
(1)Marketable securities and other financial assets are principally measured at FVOCI.
(2)Includes current and non-current derivatives (note 14).
(3)The fair values of marketable securities are based on the quoted market price of the underlying securities.
(4)The fair values of derivative assets and certain derivative liabilities are measured using Level 2 inputs. The fair values of the Company’s investments in warrants and share purchase warrant liability (2021 – investments in warrants, share purchase warrant liability and Solaris warrant liability) are determined using the Black-Scholes option pricing model that uses a combination of quoted market prices and market-derived inputs such as expected volatility. The fair values of the Company’s foreign currency contracts are based on forward foreign exchange rates and the fair values of the Company’s gold collar and forward contracts at December 31, 2021 are based on forward metal prices.
(5)The fair value of the contingent consideration derivative liability relating to Greenstone is calculated as the present value of projected future cash flows using a market-interest rate that reflects the risk associated with the delivery of the contingent consideration. The projected cash flows are affected by assumptions related to the achievement of production milestones.
Carrying Amount of Financial Liabilities
The carrying amounts of the Company’s financial assets and financial liabilities by category are as follows:
At December 31, 2022
Amortized costFVTPL
FVOCI(5)
Total
Financial assets
Cash and cash equivalents$200,769 $ $ $200,769 
Marketable securities— 984 35,883 36,867 
Trade receivables8,180   8,180 
Derivative assets(1)
 36,743  36,743 
Restricted cash(2)
16,452   16,452 
Other financial assets(3)
39,051  2,294 41,345 
Total financial assets$264,452 $37,727 $38,177 $340,356 
Financial liabilities
Accounts payable and accrued liabilities$226,028 $ $ $226,028 
Loans and borrowings828,024   828,024 
Derivative liabilities(1)
 10,705  10,705 
Lease liabilities(4)
35,500   35,500 
Other financial liabilities13,853   13,853 
Total financial liabilities$1,103,405 $10,705 $ $1,114,110 
At December 31, 2021
Financial assets
Cash and cash equivalents$305,498 $— $— $305,498 
Marketable securities— 1,902 238,628 240,530 
Trade receivables14,207 — — 14,207 
Derivative assets(1)
— 124,452 — 124,452 
Restricted cash(2)
20,444 — — 20,444 
Other financial assets(3)
14,416 — 2,294 16,710 
Total financial assets$354,565 $126,354 $240,922 $721,841 
Financial liabilities
Accounts payable and accrued liabilities$185,716 $— $— $185,716 
Loans and borrowings540,682 — — 540,682 
Derivative liabilities(1)
— 84,857 — 84,857 
Lease liabilities(4)
45,097 — — 45,097 
Other financial liabilities3,588 — — 3,588 
Total financial liabilities$775,083 $84,857 $— $859,940 
(1)     Includes current and non-current derivatives (note 14).
(2)    Includes current and non-current restricted cash. At December 31, 2022, the Company had $1.9 million (2021 – nil) of current restricted cash included in prepaid expenses and other current assets.
(3)    Other financial assets measured at amortized cost includes current and non-current receivables from asset sales and other receivables (notes 7 and 11) .
(4)    Includes current and non-current lease liabilities (note 17(b)).
(5)    Includes the Company’s marketable securities and investment in other equity instruments designated as measured at FVOCI on initial recognition (notes 6 and 11(c)).
The fair values of the Company’s financial assets and financial liabilities that are measured at fair value in the statement of financial position and the levels in the fair value hierarchy into which the inputs to the valuation techniques used to measure the fair values are categorized are as follows:
At December 31, 2022
Level 1(3)
Level 2(4)
Level 3(5)
Total
Marketable securities(1)
$36,867 $ $ $36,867 
Derivative assets(2)
 36,743  36,743 
Other financial assets(1)
  2,294 2,294 
Derivative liabilities(2)
 (2,425)(8,280)(10,705)
Net financial assets (liabilities)$36,867 $34,318 $(5,986)$65,199 
At December 31, 2021
Marketable securities(1)
$240,530 $— $— $240,530 
Derivative assets(2)
— 124,452 — 124,452 
Other financial assets(1)
— — 2,294 2,294 
Derivative liabilities(2)
— (78,271)(6,586)(84,857)
Net financial assets (liabilities)$240,530 $46,181 $(4,292)$282,419 
(1)Marketable securities and other financial assets are principally measured at FVOCI.
(2)Includes current and non-current derivatives (note 14).
(3)The fair values of marketable securities are based on the quoted market price of the underlying securities.
(4)The fair values of derivative assets and certain derivative liabilities are measured using Level 2 inputs. The fair values of the Company’s investments in warrants and share purchase warrant liability (2021 – investments in warrants, share purchase warrant liability and Solaris warrant liability) are determined using the Black-Scholes option pricing model that uses a combination of quoted market prices and market-derived inputs such as expected volatility. The fair values of the Company’s foreign currency contracts are based on forward foreign exchange rates and the fair values of the Company’s gold collar and forward contracts at December 31, 2021 are based on forward metal prices.
(5)The fair value of the contingent consideration derivative liability relating to Greenstone is calculated as the present value of projected future cash flows using a market-interest rate that reflects the risk associated with the delivery of the contingent consideration. The projected cash flows are affected by assumptions related to the achievement of production milestones.
Assets and Liabilities Not Measured at Fair Value
At December 31, 2022 and 2021, the fair values of the Company’s financial assets and financial liabilities, excluding lease liabilities, that are not measured at fair value in the statement of financial position as compared to the carrying amounts were as follows:
December 31, 2022December 31, 2021
LevelCarrying amountFair valueCarrying amountFair value
Non-current receivables from asset sales(1)
3$20,965 $20,965 $10,321 $10,321 
Credit Facility(2)
2560,788 582,118 279,621 287,255 
Convertible Notes(3)
2267,236 281,381 261,061 384,143 
(1)The fair values of non-current receivables from sales of the Company’s non-core assets (note 11) are calculated as the present value of expected future cash flows based on expected amounts and timing of the future cash flows discounted using a market rate of interest for similar instruments.
(2)The fair value of the Credit Facility (note 13(a)) is calculated as the present value of future cash flows based on the contractual cash flows discounted using a market rate of interest for similar instruments.
(3)The fair value of the 2019 and 2020 Convertible Notes (note 13(b)) at December 31, 2022 represents the fair value of the debt component of $264.9 million (2021 – $277.7 million) and the fair value of the equity component of $16.5 million (2021 – $106.4 million). The fair value of the debt component is calculated as the present value of future cash flows based on the contractual cash flows discounted using a market rate of interest for similar instruments.
(4)At December 31, 2022 and 2021, the carrying amounts of the Company’s cash and cash equivalents, restricted cash, trade and other current receivables, accounts payable and accrued liabilities and other current liabilities approximate their fair values due to the short-term nature of the instruments.