XML 109 R50.htm IDEA: XBRL DOCUMENT v3.20.1
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2019
LONG-TERM DEBT  
Schedule of long-term debt

 

 

 

 

 

 

 

 

 

 

    

As at

    

As at

 

 

December 31, 

 

December 31, 

 

 

2019

 

2018

Credit Facility(i)(ii)

 

$

(4,238)

 

$

(5,708)

2018 Notes(i)(iii)

 

 

347,974

 

 

347,803

2017 Notes(i)(iii)

 

 

298,238

 

 

298,022

2016 Notes(i)(iii)

 

 

348,527

 

 

348,265

2015 Note(i)(iii)

 

 

49,625

 

 

49,560

2012 Notes(i)(iii)

 

 

199,404

 

 

199,233

2010 Notes(i)(iii)

 

 

484,578

 

 

484,133

Total debt

 

$

1,724,108

 

$

1,721,308

Less: current portion

 

 

360,000

 

 

 —

Total long-term debt

 

$

1,364,108

 

$

1,721,308


Notes:

(i)

Inclusive of unamortized deferred financing costs.

(ii)

There were no amounts outstanding under the Credit Facility (as defined below) as at December 31, 2019 and December 31, 2018. The December 31, 2019 and December 31, 2018 balances relate to deferred financing costs which are being amortized on a straight‑line basis until the maturity date of June 22, 2023. Credit Facility availability is reduced by outstanding letters of credit, amounting to nil as at December 31, 2019.

(iii)

The terms 2018 Notes, 2017 Notes, 2016 Notes, 2015 Note, 2012 Notes and 2010 Notes are defined below.

Schedule of Debt Principal Repayments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

2025 and

    

 

 

 

 

2020

 

2021

 

2022

 

2023

 

2024

 

Thereafter

 

Total

2018 Notes

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

350,000

 

$

350,000

2017 Notes

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

300,000

 

 

300,000

2016 Notes

 

 

 -

 

 

 -

 

 

 -

 

 

100,000

 

 

 -

 

 

250,000

 

 

350,000

2015 Note

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

50,000

 

 

50,000

2012 Notes

 

 

 -

 

 

 -

 

 

100,000

 

 

 -

 

 

100,000

 

 

 -

 

 

200,000

2010 Notes

 

 

360,000

 

 

 -

 

 

125,000

 

 

 -

 

 

 -

 

 

 -

 

 

485,000

Total

 

$

360,000

 

$

 -

 

$

225,000

 

$

100,000

 

$

100,000

 

$

950,000

 

$

1,735,000

 

Schedule of finance costs

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

    

2019

    

2018

Interest on Notes

    

$

91,147

    

$

87,100

Stand-by fees on credit facilities

 

 

5,862

 

 

5,811

Amortization of credit facilities, financing and note issuance costs

 

 

2,800

 

 

2,671

Interest on Credit Facility

 

 

1,270

 

 

310

Accretion expense on reclamation provisions

 

 

5,715

 

 

7,107

Interest on lease obligations, other interest and penalties

 

 

2,336

 

 

1,521

Interest capitalized to assets under construction

 

 

(4,048)

 

 

(7,953)

Total finance costs

 

$

105,082

 

$

96,567

 

2018 Notes  
LONG-TERM DEBT  
Schedule of long-term debt

 

 

 

 

 

 

 

 

 

 

    

Principal

    

Interest Rate

    

Maturity Date

Series A

 

$

45,000

 

4.38

%  

4/5/2028

Series B

 

 

55,000

 

4.48

%  

4/5/2030

Series C

 

 

250,000

 

4.63

%  

4/5/2033

Total

 

$

350,000

 

  

 

  

 

2017 Notes  
LONG-TERM DEBT  
Schedule of long-term debt

 

 

 

 

 

 

 

 

 

 

    

Principal

    

Interest Rate

    

Maturity Date

Series A

 

$

40,000

 

4.42

%  

6/29/2025

Series B

 

 

100,000

 

4.64

%  

6/29/2027

Series C

 

 

150,000

 

4.74

%  

6/29/2029

Series D

 

 

10,000

 

4.89

%  

6/29/2032

Total

 

$

300,000

 

  

 

  

 

2016 Notes  
LONG-TERM DEBT  
Schedule of long-term debt

 

 

 

 

 

 

 

 

 

 

    

Principal

    

Interest Rate

    

Maturity Date

Series A

 

$

100,000

 

4.54

%  

6/30/2023

Series B

 

 

200,000

 

4.84

%  

6/30/2026

Series C

 

 

50,000

 

4.94

%  

6/30/2028

Total

 

$

350,000

 

  

 

  

 

2012 Notes  
LONG-TERM DEBT  
Schedule of long-term debt

 

 

 

 

 

 

 

 

 

 

 

    

Principal

    

Interest Rate

    

Maturity Date

Series A

 

$

100,000

 

4.87

%  

7/23/2022

Series B

 

 

100,000

 

5.02

%  

7/23/2024

Total

 

$

200,000

 

  

 

  

 

2010 Notes  
LONG-TERM DEBT  
Schedule of long-term debt

 

 

 

 

 

 

 

 

 

 

 

    

Principal

    

Interest Rate

    

Maturity Date

Series B

 

$

360,000

 

6.67

%  

4/7/2020

Series C

 

 

125,000

 

6.77

%  

4/7/2022

Total

 

$

485,000