XML 99 R64.htm IDEA: XBRL DOCUMENT v3.20.4
Financial Instruments and Financial Risk Management (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure of risk management strategy related to hedge accounting [abstract]  
Schedules of Risks Arising from Financial Instruments
(US$ in millions)December 31,
2020
December 31,
2019
Cash and cash equivalents$23 $85 
Trade and settlement receivables616 505 
Trade accounts payable and other liabilities(608)(459)
Debt(3,741)(3,209)
Reduced by: Debt designated as a hedging instrument in our net investment hedge3,575 2,969 
Net U.S. dollar exposure$(135)$(109)
The table below outlines our outstanding settlement receivables and payables, which were provisionally valued at December 31, 2020, and December 31, 2019. 

Outstanding at
December 31, 2020
Outstanding at
December 31, 2019
(Pounds in millions)PoundsUS$/lb.PoundsUS$/lb.
Receivable positions
Copper132 $3.52 65 $2.80 
Zinc142 $1.24 239 $1.04 
Lead42 $0.90 74 $0.87 
Payable positions
Zinc payable112 $1.24 79 $1.04 
Lead payable19 $0.90 10 $0.87 
Schedule of Maturity Analysis for Non-Derivative Financial Liabilities
At December 31, 2020, the scheduled principal payments during the next five years and thereafter are as follows:

($ in millions)US$CAD$
Equivalent
2021$90 $115 
2022150 190 
2023243 310 
2024397 505 
2025135 172 
Thereafter3,962 5,045 
$4,977 $6,337 
Contractual undiscounted cash flow requirements for financial liabilities as at December 31, 2020 are as follows:

(CAD$ in millions)Less Than
1 Year
2–3
Years
4–5
Years
More Than
5 Years
Total
Trade accounts payable and other liabilities$2,736 $— $— $— $2,736 
Debt (Note 19(f))115 500 677 5,045 6,337 
Lease liabilities146 175 130 706 1,157 
QB2 advances from SMM/SC— — — 941 941 
Other liabilities— 193 21 54 268 
Estimated interest payments on debt270 530 528 3,088 4,416 
Estimated interest payments on
QB2 advances from SMM/SC
— — — 1,202 1,202 
Estimated interest payments on lease
and other liabilities
12 11 38 68 
Schedule of Sensitivity Analysis for Types of Market Risk
The following represents the effect on profit (loss) attributable to shareholders from a 10% change in commodity prices, based on outstanding receivables and payables subject to final pricing adjustments at December 31, 2020. There is no effect on other comprehensive income (loss).

Price on December 31,Change in Profit
Attributable to Shareholders
(CAD$ in millions, except for US$/lb. data)2020201920202019
Copper
US$3.52/lb.
US$2.80/lb.
$36 $14 
Zinc
US$1.24/lb.
US$1.04/lb.
$(2)$
The table below outlines our outstanding settlement receivables and payables, which were provisionally valued at December 31, 2020, and December 31, 2019. 

Outstanding at
December 31, 2020
Outstanding at
December 31, 2019
(Pounds in millions)PoundsUS$/lb.PoundsUS$/lb.
Receivable positions
Copper132 $3.52 65 $2.80 
Zinc142 $1.24 239 $1.04 
Lead42 $0.90 74 $0.87 
Payable positions
Zinc payable112 $1.24 79 $1.04 
Lead payable19 $0.90 10 $0.87 
Schedules of Risks Arising from Financial Instruments December 31, 2020 is as follows:
Derivatives not designated as
hedging instruments
QuantityAverage Price
of Purchase
Commitments
Average Price
of Sale
Commitments
Fair Value
Asset
(CAD$ in millions)
Zinc swaps
169 million lbs.
US$1.21/lb.
US$1.23/lb.
$10 
Lead swaps
65 million lbs.
US$0.88/lb.
US$0.89/lb.
$12 
Derivatives Not Designated as Hedging Instruments and Embedded Derivatives

(CAD$ in millions)
Amount of Gain (Loss)
Recognized in Other
Operating Income (Expense)
(Note 9)
 20202019
Zinc derivatives$12 $(4)
Lead derivatives(5)(2)
Settlement receivables and payables47 (49)
Contingent zinc escalation payment embedded derivative (c)(1)
Gold stream embedded derivative (c)28 15 
Silver stream embedded derivative (c)28 
$109 $(32)