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