XML 171 R140.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segmented Information - Schedule of Operating Segments (Details) - CAD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Disclosure of operating segments [line items]    
Revenue (Note 7) $ 9,065 $ 6,476
Cost of sales (7,458) (5,364)
Gross profit 1,607 1,112
Asset impairment (1,053) 0
Operating income (expense) – other (563) (890)
Profit (loss) from operations (9) 222
Finance income 234 110
Finance expense (953) (160)
Non-operating income (expense) 7 (249)
Share of profit of joint venture 3 2
Profit (loss) before taxes from continuing operations (718) (75)
Depreciation and amortization (1,726) (925)
Capital expenditures from continuing operations 2,635 4,340
Goodwill from continuing operations   406
Goodwill from discontinued operations – Unallocated   702
Goodwill (Note 19) 442 1,108
Total assets from continuing operations   36,812
Total assets 47,037 56,193
Corporate    
Disclosure of operating segments [line items]    
Revenue (Note 7) 0  
Cost of sales 0  
Gross profit 0  
Asset impairment (15)  
Operating income (expense) – other (615)  
Profit (loss) from operations (630)  
Finance income 210  
Finance expense (200)  
Non-operating income (expense) 95  
Share of profit of joint venture 0  
Profit (loss) before taxes from continuing operations (525)  
Depreciation and amortization (61)  
Capital expenditures from continuing operations 23  
Discontinued operations    
Disclosure of operating segments [line items]    
Cost of sales   (4,665)
Gross profit   4,013
Non-operating income (expense)   (17)
Total assets from discontinued operations – Unallocated   19,381
Aggregate continuing and discontinued operations    
Disclosure of operating segments [line items]    
Total assets 47,037 56,193
Copper    
Disclosure of operating segments [line items]    
Revenue (Note 7) 5,542 3,425
Cost of sales   (2,713)
Gross profit   712
Operating income (expense) – other   56
Profit (loss) from operations   768
Finance income   23
Finance expense   (79)
Non-operating income (expense)   (190)
Share of profit of joint venture   2
Profit (loss) before taxes from continuing operations   524
Depreciation and amortization   (553)
Capital expenditures from continuing operations   4,018
Goodwill from continuing operations   406
Goodwill from discontinued operations – Unallocated   0
Goodwill (Note 19)   406
Total assets from continuing operations   28,636
Copper | Operating segments    
Disclosure of operating segments [line items]    
Revenue (Note 7) 5,542  
Cost of sales (4,497)  
Gross profit 1,045  
Asset impairment 0  
Operating income (expense) – other 13  
Profit (loss) from operations 1,058  
Finance income 23  
Finance expense (687)  
Non-operating income (expense) (94)  
Share of profit of joint venture 3  
Profit (loss) before taxes from continuing operations 303  
Depreciation and amortization (1,356)  
Capital expenditures from continuing operations 2,267  
Goodwill (Note 19) 442  
Copper | Discontinued operations    
Disclosure of operating segments [line items]    
Total assets from discontinued operations – Unallocated   0
Copper | Aggregate continuing and discontinued operations    
Disclosure of operating segments [line items]    
Total assets   28,636
Copper | Aggregate continuing and discontinued operations | Operating segments    
Disclosure of operating segments [line items]    
Total assets 34,433  
Zinc    
Disclosure of operating segments [line items]    
Revenue (Note 7) 3,523 3,051
Cost of sales   (2,651)
Gross profit   400
Operating income (expense) – other   (86)
Profit (loss) from operations   314
Finance income   1
Finance expense   (53)
Non-operating income (expense)   0
Share of profit of joint venture   0
Profit (loss) before taxes from continuing operations   262
Depreciation and amortization   (308)
Capital expenditures from continuing operations   298
Goodwill from continuing operations   0
Goodwill from discontinued operations – Unallocated   0
Goodwill (Note 19)   0
Total assets from continuing operations   4,581
Zinc | Operating segments    
Disclosure of operating segments [line items]    
Revenue (Note 7) 3,523  
Cost of sales (2,961)  
Gross profit 562  
Asset impairment (1,038)  
Operating income (expense) – other 39  
Profit (loss) from operations (437)  
Finance income 1  
Finance expense (66)  
Non-operating income (expense) 6  
Share of profit of joint venture 0  
Profit (loss) before taxes from continuing operations (496)  
Depreciation and amortization (309)  
Capital expenditures from continuing operations 345  
Goodwill (Note 19) 0  
Zinc | Discontinued operations    
Disclosure of operating segments [line items]    
Total assets from discontinued operations – Unallocated   0
Zinc | Aggregate continuing and discontinued operations    
Disclosure of operating segments [line items]    
Total assets   4,581
Zinc | Aggregate continuing and discontinued operations | Operating segments    
Disclosure of operating segments [line items]    
Total assets 4,187  
Corporate    
Disclosure of operating segments [line items]    
Revenue (Note 7)   0
Cost of sales   0
Gross profit   0
Operating income (expense) – other   (860)
Profit (loss) from operations   (860)
Finance income   86
Finance expense   (28)
Non-operating income (expense)   (59)
Share of profit of joint venture   0
Profit (loss) before taxes from continuing operations   (861)
Depreciation and amortization   (64)
Capital expenditures from continuing operations   24
Goodwill from continuing operations   0
Goodwill from discontinued operations – Unallocated   0
Goodwill (Note 19)   0
Total assets from continuing operations   3,595
Corporate | Corporate    
Disclosure of operating segments [line items]    
Goodwill (Note 19) 0  
Corporate | Discontinued operations    
Disclosure of operating segments [line items]    
Total assets from discontinued operations – Unallocated   0
Corporate | Aggregate continuing and discontinued operations    
Disclosure of operating segments [line items]    
Total assets   $ 3,595
Corporate | Aggregate continuing and discontinued operations | Corporate    
Disclosure of operating segments [line items]    
Total assets $ 8,417