XML 82 R61.htm IDEA: XBRL DOCUMENT v3.24.3
Convertible debt - Schedule Of KSP and Glencore Debt Activity (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 25, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Principal Of Convertible Note [Roll Forward]              
Issuance of convertible notes         $ 75.0 $ 0.0  
Debt Component [Roll Forward]              
Total Glencore convertible debt at end of period $ 342.6     $ 342.6 342.6   $ 288.1
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Total change in the conversion features         156.0    
Total change in the debt components         (22.1)    
Total net change in convertible debt in the nine months ended September 30, 2024         133.9    
Proceeds from convertible debt         (75.0) 0.0  
Debt extinguishment loss (Note 11) 0.0   $ 0.0   58.9 0.0  
KSP Convertible Notes              
Conversion Feature Of Convertible Debt [Roll Forward]              
Conversion feature at beginning of period   $ 0.0     0.0 6.0 6.0
Fair value (gain) loss on embedded derivative (0.1)       (0.1) (4.1) (6.0)
Conversion feature at end of period 0.0     0.0 0.0   0.0
Debt Component [Roll Forward]              
Debt component at beginning of the period   99.1     99.1 85.4 85.4
Issuance of debt component         7.2   9.1
Accrued interest paid in kind         (7.2)   (9.1)
Accrued interest expense         15.0   13.7
Debt component at end of period 114.1     114.1 114.1   99.1
Total Glencore convertible debt at end of period 114.1     114.1 114.1   99.1
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Issuance of debt component         7.2   9.1
KSP Convertible Notes | Convertible Debt              
Principal Of Convertible Note [Roll Forward]              
Principal of convertible note at beginning of period   119.3     119.3 110.2 110.2
Issuance of convertible notes         7.2   9.1
Principal of convertible notes at end of the period 126.5     126.5 126.5   119.3
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Proceeds from convertible debt         (7.2)   (9.1)
Glencore Convertible Notes              
Principal Of Convertible Note [Roll Forward]              
Principal of convertible notes at end of the period 306.2     306.2 306.2    
Conversion Feature Of Convertible Debt [Roll Forward]              
Conversion feature at beginning of period   0.4     0.4 16.5 16.5
Fair value (gain) loss on embedded derivative (99.2)   $ (19.3) (111.9) (110.1) (13.4) (16.1)
Conversion feature at end of period 46.3     46.3 46.3   0.4
Debt Component [Roll Forward]              
Debt component at beginning of the period   188.6     188.6 164.9 164.9
Issuance of debt component         0.0   17.2
Accrued interest paid in kind         0.0   (17.2)
Accrued interest expense         18.4   23.7
Accrued interest and accretion expense from January 1, 2024 to March 25, 2024         5.9   0.0
Transaction costs         (8.6)   0.0
Debt component at end of period 182.2     182.2 182.2   188.6
Total Glencore convertible debt at end of period 228.5     228.5 228.5   189.0
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Issuance of debt component         0.0   17.2
Glencore Convertible Notes | Convertible Debt              
Principal Of Convertible Note [Roll Forward]              
Principal of convertible note at beginning of period   225.3     225.3 $ 208.1 208.1
Issuance of convertible notes         75.0   17.2
Principal of convertible notes at end of the period 300.3     300.3 300.3   225.3
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Proceeds from convertible debt         (75.0)   (17.2)
A&R Glencore Convertible Notes              
Conversion Feature Of Convertible Debt [Roll Forward]              
Fair value (gain) loss on embedded derivative   1.8         0.0
Extinguishment of the conversion feature embedded in the A&R Glencore Convertible Notes as part of the modification         (2.2)   0.0
Issuance of conversion feature         99.2   0.0
Debt Component [Roll Forward]              
Issuance of debt component         124.4  
Extinguishment of the debt component related to A&R Glencore Convertible Notes as part of the modification         (194.5)   0.0
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Extinguishment of the conversion feature embedded in the A&R Glencore Convertible Notes as part of the modification         (2.2)    
Issuance of conversion feature         99.2   0.0
Extinguishment of the debt component related to A&R Glencore Convertible Notes as part of the modification         (194.5)   0.0
Issuance of debt component         124.4  
Senior Secured Convertible Glencore Note              
Conversion Feature Of Convertible Debt [Roll Forward]              
Issuance of conversion feature         59.0   0.0
Debt Component [Roll Forward]              
Issuance of debt component         48.0   0.0
Reconciliation of net change in Convertible debt to Debt extinguishment loss in the nine months ended September 30, 2024              
Issuance of conversion feature         59.0   0.0
Issuance of debt component         48.0   $ 0.0
Senior Secured Convertible Glencore Note | Convertible Debt              
Principal Of Convertible Note [Roll Forward]              
Principal of convertible note at beginning of period       75.0      
Principal of convertible notes at end of the period $ 75.0 $ 75.0   $ 75.0 $ 75.0