XML 271 R49.htm IDEA: XBRL DOCUMENT v3.25.1
Mineral Properties, Plant and Equipment (Tables)
12 Months Ended
Dec. 31, 2024
Property, plant and equipment [abstract]  
Detailed Information About Property Plant and Equipment
Note
Mineral properties
(note 9(a))
Plant and
equipment
Construction-
in-progress
(note 9(b))
Exploration and evaluation assetsTotal
Cost
Balance – December 31, 2022
$2,092,144 $820,531 $382,338 $50,797 $3,345,810 
Additions(1)
92,287 82,320 421,771 — 596,378 
Transfers414 72,993 (73,407)— — 
Disposals— (6,548)— — (6,548)
Change in reclamation and closure cost asset23,185 — — — 23,185 
Foreign currency translation9,913 2,589 15,436 206 28,144 
Balance – December 31, 2023
2,217,943 971,885 746,138 51,003 3,986,969 
Remeasurement to fair value on Greenstone Acquisition5684,254 (15,227)  669,027 
Acquired in Greenstone Acquisition(2)
5890,390 76,013 479,937 5,762 1,452,102 
Additions(1)
135,442 102,829 285,419  523,690 
Transfers436,969 818,419 (1,255,388)  
Disposals (52,820)  (52,820)
Change in reclamation and closure cost asset16,161    16,161 
Foreign currency translation3(b)(ii)(50,456)(14,716)(43,846)406 (108,612)
Balance – December 31, 2024
$4,330,703 $1,886,383 $212,260 $57,171 $6,486,517 
Accumulated depreciation and depletion
Balance – December 31, 2022
$317,568 $187,743 $— $— $505,311 
Depreciation and depletion140,212 121,669 — — 261,881 
Disposals— (5,727)— — (5,727)
Foreign currency translation— 291 — — 291 
Balance – December 31, 2023
457,780 303,976 — — 761,756 
Remeasurement to fair value on Greenstone Acquisition5 (14,699)  (14,699)
Depreciation and depletion97,570 118,884   216,454 
Disposals  (40,895)  (40,895)
Foreign currency translation3(b)(ii) (812)  (812)
Balance – December 31, 2024
$555,350 $366,454 $ $ $921,804 
Net book value
At December 31, 2023
$1,760,163 $667,909 $746,138 $51,003 $3,225,213 
At December 31, 2024
$3,775,353 $1,519,929 $212,260 $57,171 $5,564,713 
(1)Additions for the year ended December 31, 2024 include the following non-cash additions: $52.7 million (2023 – $40.3 million) in additions to right-of-use assets included in plant and equipment, and $5.8 million and $1.8 million (2023 – $4.5 million and $7.6 million) of depreciation and depletion capitalized to mineral properties and construction-in-progress, respectively. In addition, $84.1 million (2023 – $46.2 million) of borrowing costs incurred were capitalized to construction-in-progress.
(2)Acquired in Greenstone Acquisition amounts represent the fair values of 40% of Greenstone’s mineral properties, plant and equipment that the Company did not previously own prior to the Greenstone Acquisition. Plant and equipment acquired includes $21.5 million of right-of-use assets.
Detailed Information About Significant Royalty Arrangements
Mineral propertyRoyalty arrangements
Greenstone
3% NSR
Mesquite
Weighted average LOM NSR of 2%
Los Filos
3% NSR for the Xochipala concession; 0.5% of gross revenue
Aurizona
1.5% of gross revenue; 3-5% sliding scale NSR based on gold price
Fazenda
1.5% of gross revenue
RDM
1% of gross revenue; 1.5% of gross revenue
Santa Luz
1.375% of gross revenue; 1.5% of gross revenue; 2% of gross revenue for the CBPM area of the C1 deposit
Castle Mountain
2.65% NSR; 5% of gross revenue for the South Domes area