(百萬美元)
|
| |
截止三個月
2023年9月30日vs. 截止三個月 2022年9月30日 |
| |
截至9個月
2023年9月30日vs. 截至9個月 2022年9月30日 |
| ||||||
採礦業務收入增加
|
| | | $ | 192.7 | | | | | $ | 513.9 | | |
受外幣影響,生產成本下降(增加)
|
| | | | (14.5) | | | | | | 23.2 | | |
生產成本增加
|
| | | | (87.8) | | | | | | (202.6) | | |
勘探和企業開發費用減少
|
| | | | 2.4 | | | | | | 30.4 | | |
房地產、工廠和礦山開發攤銷增加
|
| | | | (131.5) | | | | | | (291.2) | | |
一般和行政費用減少
|
| | | | 10.6 | | | | | | 31.8 | | |
融資成本增加
|
| | | | (16.4) | | | | | | (32.1) | | |
衍生金融工具的變化
|
| | | | 128.4 | | | | | | 173.5 | | |
非現金外幣折算變化
|
| | | | (9.0) | | | | | | (25.5) | | |
增加護理和維護
|
| | | | (1.9) | | | | | | (2.8) | | |
重估收益變動
|
| | | | — | | | | | | 1,543.4 | | |
(增加)其他費用減少
|
| | | | (17.6) | | | | | | 68.7 | | |
所得税和採礦税減少
|
| | | | 56.6 | | | | | | 15.5 | | |
淨收益差異合計
|
| | | $ | 112.0 | | | | | $ | 1,846.2 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
LaRonde - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 365 | | | | | | 416 | | | | | | 1,101 | | | | | | 1,293 | | |
每天磨礦量
|
| | | | 3,967 | | | | | | 4,522 | | | | | | 4,033 | | | | | | 4,736 | | |
黃金等級(克/噸)
|
| | | | 4.52 | | | | | | 5.05 | | | | | | 5.04 | | | | | | 5.66 | | |
黃金產量(盎司)
|
| | |
|
49,303
|
| | | |
|
63,573
|
| | | |
|
167,471
|
| | | |
|
221,858
|
| |
每噸生產成本(加元)
|
| | | $ | 244 | | | | | $ | 264 | | | | | $ | 208 | | | | | $ | 163 | | |
每噸礦物成本(加元)
|
| | | $ | 182 | | | | | $ | 167 | | | | | $ | 198 | | | | | $ | 156 | | |
每盎司黃金的生產成本
|
| | | $ | 1,348 | | | | | $ | 1,320 | | | | | $ | 1,016 | | | | | $ | 738 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 875 | | | | | $ | 773 | | | | | $ | 850 | | | | | $ | 590 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
拉隆德5區 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 262 | | | | | | 295 | | | | | | 894 | | | | | | 865 | | |
每天磨礦量
|
| | | | 2,848 | | | | | | 3,206 | | | | | | 3,275 | | | | | | 3,169 | | |
黃金等級(克/噸)
|
| | | | 1.93 | | | | | | 2.12 | | | | | | 1.97 | | | | | | 2.06 | | |
黃金產量(盎司)
|
| | |
|
15,193
|
| | | |
|
19,048
|
| | | |
|
53,412
|
| | | |
|
54,310
|
| |
每噸生產成本(加元)
|
| | | $ | 96 | | | | | $ | 80 | | | | | $ | 94 | | | | | $ | 77 | | |
每噸礦物成本(加元)
|
| | | $ | 96 | | | | | $ | 80 | | | | | $ | 94 | | | | | $ | 78 | | |
每盎司黃金的生產成本
|
| | | $ | 1,232 | | | | | $ | 948 | | | | | $ | 1,174 | | | | | $ | 956 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 1,287 | | | | | $ | 973 | | | | | $ | 1,207 | | | | | $ | 976 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
拉朗德綜合 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 627 | | | | | | 711 | | | | | | 1,995 | | | | | | 2,158 | | |
每天磨礦量
|
| | | | 6,815 | | | | | | 7,728 | | | | | | 7,308 | | | | | | 7,905 | | |
黃金等級(克/噸)
|
| | | | 3.43 | | | | | | 3.83 | | | | | | 3.66 | | | | | | 4.22 | | |
黃金產量(盎司)
|
| | |
|
64,496
|
| | | |
|
82,621
|
| | | |
|
220,883
|
| | | |
|
276,168
|
| |
每噸生產成本(加元)
|
| | | $ | 182 | | | | | $ | 187 | | | | | $ | 157 | | | | | $ | 128 | | |
每噸礦物成本(加元)
|
| | | $ | 147 | | | | | $ | 131 | | | | | $ | 151 | | | | | $ | 125 | | |
每盎司黃金的生產成本
|
| | | $ | 1,321 | | | | | $ | 1,234 | | | | | $ | 1,054 | | | | | $ | 781 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 972 | | | | | $ | 818 | | | | | $ | 937 | | | | | $ | 666 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
加拿大孔雀石複合體 - 經營統計(一)
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
(100%) |
| | | | 4,911 | | | | | | 4,968 | | | | | | 14,317 | | | | | | 14,590 | | |
每天磨礦(100%)
|
| | | | 53,380 | | | | | | 54,000 | | | | | | 52,443 | | | | | | 53,443 | | |
黃金等級(克/噸)
|
| | | | 1.22 | | | | | | 1.04 | | | | | | 1.22 | | | | | | 1.14 | | |
黃金產量(盎司)
|
| | |
|
177,243
|
| | | |
|
75,262
|
| | | |
|
435,683
|
| | | |
|
242,957
|
| |
每噸生產成本(加元)
|
| | | $ | 34 | | | | | $ | 30 | | | | | $ | 36 | | | | | $ | 30 | | |
每噸礦物成本(加元)
|
| | | $ | 39 | | | | | $ | 33 | | | | | $ | 39 | | | | | $ | 34 | | |
每盎司黃金的生產成本
|
| | | $ | 708 | | | | | $ | 777 | | | | | $ | 750 | | | | | $ | 707 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 805 | | | | | $ | 820 | | | | | $ | 789 | | | | | $ | 787 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
Goldex礦山 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 756 | | | | | | 710 | | | | | | 2,215 | | | | | | 2,192 | | |
每天磨礦量
|
| | | | 8,217 | | | | | | 7,717 | | | | | | 8,114 | | | | | | 8,029 | | |
黃金等級(克/噸)
|
| | | | 1.69 | | | | | | 1.67 | | | | | | 1.72 | | | | | | 1.68 | | |
黃金產量(盎司)
|
| | |
|
35,880
|
| | | |
|
33,889
|
| | | |
|
107,619
|
| | | |
|
105,211
|
| |
每噸生產成本(加元)
|
| | | $ | 51 | | | | | $ | 48 | | | | | $ | 52 | | | | | $ | 46 | | |
每噸礦物成本(加元)
|
| | | $ | 52 | | | | | $ | 49 | | | | | $ | 52 | | | | | $ | 47 | | |
每盎司黃金的生產成本
|
| | | $ | 803 | | | | | $ | 776 | | | | | $ | 788 | | | | | $ | 751 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 822 | | | | | $ | 804 | | | | | $ | 802 | | | | | $ | 765 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
迂迴湖礦 - 經營統計(一)
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 5,630 | | | | | | 6,505 | | | | | | 18,827 | | | | | | 16,294 | | |
每天磨礦量
|
| | | | 61,196 | | | | | | 70,701 | | | | | | 68,963 | | | | | | 69,334 | | |
黃金等級(克/噸)
|
| | | | 0.93 | | | | | | 0.91 | | | | | | 0.88 | | | | | | 0.98 | | |
黃金產量(盎司)
|
| | |
|
152,762
|
| | | |
|
175,487
|
| | | |
|
483,971
|
| | | |
|
471,445
|
| |
每噸生產成本(加元)
|
| | | $ | 25 | | | | | $ | 23 | | | | | $ | 24 | | | | | $ | 29 | | |
每噸礦物成本(加元)
|
| | | $ | 25 | | | | | $ | 25 | | | | | $ | 26 | | | | | $ | 24 | | |
每盎司黃金的生產成本
|
| | | $ | 696 | | | | | $ | 648 | | | | | $ | 688 | | | | | $ | 787 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 755 | | | | | $ | 691 | | | | | $ | 752 | | | | | $ | 650 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
馬卡薩礦 - 經營統計(一)
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 112 | | | | | | 75 | | | | | | 311 | | | | | | 210 | | |
每天磨礦量
|
| | | | 1,217 | | | | | | 814 | | | | | | 1,139 | | | | | | 894 | | |
黃金等級(克/噸)
|
| | | | 13.35 | | | | | | 21.89 | | | | | | 17.16 | | | | | | 20.77 | | |
黃金產量(盎司)
|
| | |
|
46,792
|
| | | |
|
51,775
|
| | | |
|
167,951
|
| | | |
|
137,525
|
| |
每噸生產成本(加元)
|
| | | $ | 435 | | | | | $ | 588 | | | | | $ | 488 | | | | | $ | 605 | | |
每噸礦物成本(加元)
|
| | | $ | 476 | | | | | $ | 628 | | | | | $ | 516 | | | | | $ | 559 | | |
每盎司黃金的生產成本
|
| | | $ | 766 | | | | | $ | 648 | | | | | $ | 669 | | | | | $ | 719 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 841 | | | | | $ | 689 | | | | | $ | 719 | | | | | $ | 659 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
Meliadine礦 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 470 | | | | | | 401 | | | | | | 1,407 | | | | | | 1,282 | | |
每天磨礦量
|
| | | | 5,109 | | | | | | 4,359 | | | | | | 5,154 | | | | | | 4,696 | | |
黃金等級(克/噸)
|
| | | | 6.17 | | | | | | 7.33 | | | | | | 6.15 | | | | | | 6.77 | | |
黃金產量(盎司)
|
| | |
|
89,707
|
| | | |
|
91,201
|
| | | |
|
267,856
|
| | | |
|
269,477
|
| |
每噸生產成本(加元)
|
| | | $ | 254 | | | | | $ | 229 | | | | | $ | 237 | | | | | $ | 235 | | |
每噸礦物成本(加元)
|
| | | $ | 248 | | | | | $ | 226 | | | | | $ | 249 | | | | | $ | 234 | | |
每盎司黃金的生產成本
|
| | | $ | 994 | | | | | $ | 788 | | | | | $ | 930 | | | | | $ | 879 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 971 | | | | | $ | 777 | | | | | $ | 975 | | | | | $ | 866 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
草灘綜合體 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 1,077 | | | | | | 1,031 | | | | | | 2,905 | | | | | | 2,816 | | |
每天磨礦量
|
| | | | 11,707 | | | | | | 11,207 | | | | | | 10,641 | | | | | | 10,315 | | |
黃金等級(克/噸)
|
| | | | 3.76 | | | | | | 4.11 | | | | | | 3.82 | | | | | | 3.37 | | |
黃金產量(盎司)
|
| | |
|
116,555
|
| | | |
|
122,994
|
| | | |
|
322,440
|
| | | |
|
279,457
|
| |
每噸生產成本(加元)
|
| | | $ | 167 | | | | | $ | 135 | | | | | $ | 176 | | | | | $ | 141 | | |
每噸礦物成本(加元)
|
| | | $ | 178 | | | | | $ | 144 | | | | | $ | 177 | | | | | $ | 147 | | |
每盎司黃金的生產成本
|
| | | $ | 1,149 | | | | | $ | 894 | | | | | $ | 1,183 | | | | | $ | 1,124 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 1,225 | | | | | $ | 930 | | | | | $ | 1,173 | | | | | $ | 1,140 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
福斯特維爾煤礦 - 經營統計(一)
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 144 | | | | | | 172 | | | | | | 468 | | | | | | 385 | | |
每天磨礦量
|
| | | | 1,565 | | | | | | 1,868 | | | | | | 1,714 | | | | | | 1,640 | | |
黃金等級(克/噸)
|
| | | | 13.22 | | | | | | 15.11 | | | | | | 15.48 | | | | | | 20.46 | | |
黃金產量(盎司)
|
| | |
|
59,790
|
| | | |
|
81,801
|
| | | |
|
228,161
|
| | | |
|
249,693
|
| |
每噸生產成本(澳元)
|
| | | $ | 291 | | | | | $ | 306 | | | | | $ | 322 | | | | | $ | 627 | | |
每噸礦物成本(澳元)
|
| | | $ | 304 | | | | | $ | 305 | | | | | $ | 316 | | | | | $ | 340 | | |
每盎司黃金的生產成本
|
| | | $ | 461 | | | | | $ | 418 | | | | | $ | 438 | | | | | $ | 683 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 495 | | | | | $ | 435 | | | | | $ | 437 | | | | | $ | 365 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
基提拉煤礦 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 527 | | | | | | 487 | | | | | | 1,440 | | | | | | 1,504 | | |
每天磨礦量
|
| | | | 5,728 | | | | | | 5,293 | | | | | | 5,275 | | | | | | 5,509 | | |
黃金等級(克/噸)
|
| | | | 4.20 | | | | | | 4.56 | | | | | | 4.45 | | | | | | 4.19 | | |
黃金產量(盎司)
|
| | |
|
59,408
|
| | | |
|
61,901
|
| | | |
|
173,230
|
| | | |
|
172,223
|
| |
每噸生產成本(歐元)
|
| | | € | 101 | | | | | € | 104 | | | | | € | 100 | | | | | € | 96 | | |
每噸礦物成本(歐元)
|
| | | € | 99 | | | | | € | 100 | | | | | € | 100 | | | | | € | 92 | | |
每盎司黃金的生產成本
|
| | | $ | 986 | | | | | $ | 834 | | | | | $ | 896 | | | | | $ | 896 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 930 | | | | | $ | 843 | | | | | $ | 875 | | | | | $ | 889 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
皮諾斯阿爾託斯煤礦 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 450 | | | | | | 378 | | | | | | 1,215 | | | | | | 1,128 | | |
每天磨礦量
|
| | | | 4,891 | | | | | | 4,109 | | | | | | 4,451 | | | | | | 4,132 | | |
黃金等級(克/噸)
|
| | | | 1.84 | | | | | | 1.98 | | | | | | 1.92 | | | | | | 2.05 | | |
黃金產量(盎司)
|
| | |
|
25,386
|
| | | |
|
23,041
|
| | | |
|
71,679
|
| | | |
|
71,231
|
| |
每噸生產成本
|
| | | $ | 89 | | | | | $ | 91 | | | | | $ | 89 | | | | | $ | 95 | | |
每噸礦物成本
|
| | | $ | 85 | | | | | $ | 92 | | | | | $ | 88 | | | | | $ | 93 | | |
每盎司黃金的生產成本
|
| | | $ | 1,581 | | | | | $ | 1,498 | | | | | $ | 1,504 | | | | | $ | 1,501 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 1,310 | | | | | $ | 1,295 | | | | | $ | 1,236 | | | | | $ | 1,247 | | |
| | |
截止三個月
|
| |
截至9個月
|
| ||||||||||||||||||
印度礦場 - 運營統計數據
|
| |
9月30日
2023 |
| |
9月30日
2022 |
| |
9月30日
2023 |
| |
9月30日
2022 |
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | 970 | | | | | | 1,045 | | | | | | 2,510 | | | | | | 3,964 | | |
每天磨礦量
|
| | | | 10,543 | | | | | | 11,359 | | | | | | 9,194 | | | | | | 14,520 | | |
黃金等級(克/噸)
|
| | | | 1.10 | | | | | | 0.72 | | | | | | 0.86 | | | | | | 0.59 | | |
黃金產量(盎司)
|
| | |
|
22,269
|
| | | |
|
16,285
|
| | | |
|
56,423
|
| | | |
|
58,003
|
| |
每噸生產成本
|
| | | $ | 29 | | | | | $ | 19 | | | | | $ | 29 | | | | | $ | 14 | | |
每噸礦物成本
|
| | | $ | 27 | | | | | $ | 19 | | | | | $ | 29 | | | | | $ | 14 | | |
每盎司黃金的生產成本
|
| | | $ | 1,271 | | | | | $ | 1,246 | | | | | $ | 1,277 | | | | | $ | 956 | | |
每盎司黃金生產的總現金成本
|
| | | $ | 1,156 | | | | | $ | 1,196 | | | | | $ | 1,272 | | | | | $ | 966 | | |
(千美元)
|
| |
截至9月30日
2023 |
| |
截至2010年12月31日
2022 |
| ||||||
流動資產
|
| | | $ | 2,192,169 | | | | | $ | 2,180,059 | | |
非流動資產
|
| | | | 27,033,512 | | | | | | 21,314,749 | | |
總資產
|
| | | $ | 29,225,681 | | | | | $ | 23,494,808 | | |
流動負債
|
| | | $ | 1,103,060 | | | | | $ | 946,422 | | |
非流動負債
|
| | | | 8,189,355 | | | | | | 6,307,041 | | |
總負債
|
| | | $ | 9,292,415 | | | | | $ | 7,253,463 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
(千美元)
|
| |
2023
|
| |
2022(i)
|
| |
2023
|
| |
2022(i)
|
| ||||||||||||
| | | | | | | | |
已重述
|
| | | | | | | |
已重述
|
| ||||||
- Basic期間的淨收入
|
| | | $ | 178,606 | | | | | $ | 66,679 | | | | | $ | 2,322,318 | | | | | $ | 476,144 | | |
現金結算LTIP的稀釋影響
|
| | | | (1,915) | | | | | | 137 | | | | | | (4,831) | | | | | | 535 | | |
- 攤薄期間的淨收益
|
| | | $ | 176,691 | | | | | $ | 66,816 | | | | | $ | 2,317,487 | | | | | $ | 476,679 | | |
外幣折算收益
|
| | | | (6,492) | | | | | | (15,479) | | | | | | (2,258) | | | | | | (27,761) | | |
衍生金融工具的已實現和未實現損失
|
| | | | 34,010 | | | | | | 162,374 | | | | | | 1,038 | | | | | | 174,463 | | |
與
相關的交易成本和遣散費
收購 |
| | | | 4,591 | | | | | | 183 | | | | | | 21,503 | | | | | | 92,322 | | |
Yamana交易重估收益
|
| | | | — | | | | | | — | | | | | | (1,543,414) | | | | | | — | | |
出售物業、廠房及
設備 |
| | | | 5,491 | | | | | | 509 | | | | | | 9,092 | | | | | | 4,423 | | |
其他(二)
|
| | | | 5,152 | | | | | | 3,785 | | | | | | 3,175 | | | | | | 1,624 | | |
採購價格分配至庫存(iii)
|
| | | | 3,656 | | | | | | 3,120 | | | | | | 26,477 | | | | | | 155,956 | | |
所得税和採礦税調整(四)
|
| | | | (5,070) | | | | | | 1,302 | | | | | | (24,293) | | | | | | (48,096) | | |
- Basic期間調整後的淨收入
|
| | | $ | 219,944 | | | | | $ | 222,473 | | | | | $ | 813,638 | | | | | $ | 829,075 | | |
- 攤薄期間的調整後淨收入
|
| | | $ | 218,029 | | | | | $ | 222,610 | | | | | $ | 808,807 | | | | | $ | 829,610 | | |
每股淨收益 - Basic
|
| | | $ | 0.36 | | | | | $ | 0.15 | | | | | $ | 4.78 | | | | | $ | 1.10 | | |
稀釋後的每股淨收益 -
|
| | | $ | 0.36 | | | | | $ | 0.15 | | | | | $ | 4.75 | | | | | $ | 1.10 | | |
調整後每股淨收入 - Basic
|
| | | $ | 0.44 | | | | | $ | 0.49 | | | | | $ | 1.67 | | | | | $ | 1.92 | | |
調整後每股淨收益 - 稀釋後
|
| | | $ | 0.44 | | | | | $ | 0.49 | | | | | $ | 1.66 | | | | | $ | 1.92 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
(千美元)
|
| |
2023
|
| |
2022(i)
|
| |
2023
|
| |
2022(i)
|
| ||||||||||||
當期淨收入
|
| | | $ | 178,606 | | | | | $ | 66,679 | | | | | $ | 2,322,318 | | | | | $ | 476,144 | | |
財務成本
|
| | | | 35,704 | | | | | | 19,278 | | | | | | 94,989 | | | | | | 62,892 | | |
財產、工廠和礦山開發攤銷
|
| | | | 414,994 | | | | | | 283,486 | | | | | | 1,100,215 | | | | | | 809,021 | | |
所得税和採礦税費用
|
| | | | 92,706 | | | | | | 149,310 | | | | | | 360,833 | | | | | | 376,367 | | |
EBITDA
|
| | | | 722,010 | | | | | | 518,753 | | | | | | 3,878,355 | | | | | | 1,724,424 | | |
外幣折算收益
|
| | | | (6,492) | | | | | | (15,479) | | | | | | (2,258) | | | | | | (27,761) | | |
衍生金融工具的已實現和未實現損失
|
| | | | 34,010 | | | | | | 162,374 | | | | | | 1,038 | | | | | | 174,463 | | |
與收購相關的交易成本和遣散費
|
| | | | 4,591 | | | | | | 183 | | | | | | 21,503 | | | | | | 92,322 | | |
Yamana交易重估收益
|
| | | | — | | | | | | — | | | | | | (1,543,414) | | | | | | — | | |
出售物業、廠房及
設備 |
| | | | 5,491 | | | | | | 509 | | | | | | 9,092 | | | | | | 4,423 | | |
其他(二)
|
| | | | 5,152 | | | | | | 3,785 | | | | | | 3,175 | | | | | | 1,624 | | |
採購價格分配至庫存(iii)
|
| | | | 3,656 | | | | | | 3,120 | | | | | | 26,477 | | | | | | 155,956 | | |
所得税和採礦税調整(四)
|
| | | | (5,070) | | | | | | 1,302 | | | | | | (24,293) | | | | | | (48,906) | | |
調整後的EBITDA
|
| | | $ | 763,348 | | | | | $ | 674,547 | | | | | $ | 2,369,675 | | | | | $ | 2,076,545 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
(千美元)
|
| |
2023
|
| |
2022(i)
|
| |
2023
|
| |
2022(i)
|
| ||||||||||||
經營活動提供的現金
|
| | | $ | 502,088 | | | | | $ | 575,438 | | | | | $ | 1,873,701 | | | | | $ | 1,716,136 | | |
增加財產、廠房和礦山
開發 |
| | | | (419,832) | | | | | | (435,659) | | | | | | (1,228,387) | | | | | | (1,137,406) | | |
自由現金流
|
| | | | 82,256 | | | | | | 139,779 | | | | | | 645,314 | | | | | | 578,730 | | |
貿易應收賬款變動
|
| | | $ | (2,572) | | | | | $ | 24,295 | | | | | $ | (8,037) | | | | | $ | (14,540) | | |
所得税變化
|
| | | | 7,425 | | | | | | (47,834) | | | | | | (81,980) | | | | | | (4,503) | | |
庫存變化
|
| | | | 118,251 | | | | | | 159,300 | | | | | | 144,998 | | | | | | (8,742) | | |
其他流動資產變動
|
| | | | 6,099 | | | | | | (73,459) | | | | | | 94,984 | | | | | | 44,406 | | |
應付賬款和應計賬款的變化
負債 |
| | | | 49,432 | | | | | | (72,905) | | | | | | (51,427) | | | | | | (97,950) | | |
應付利息變動
|
| | | | (12,067) | | | | | | (6,471) | | | | | | (1,760) | | | | | | (4,476) | | |
非現金成分變動前的自由現金流
營運資金的 |
| | | $ | 248,824 | | | | | $ | 122,705 | | | | | $ | 742,092 | | | | | $ | 492,925 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
(千美元)
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
拉隆德礦
|
| | | $ | 66,477 | | | | | $ | 83,911 | | | | | $ | 170,153 | | | | | $ | 163,701 | | |
拉隆德五區煤礦
|
| | | | 18,715 | | | | | | 18,066 | | | | | | 62,702 | | | | | | 51,932 | | |
拉隆德複合體
|
| | | | 85,192 | | | | | | 101,977 | | | | | | 232,855 | | | | | | 215,633 | | |
加拿大孔雀石複合體(I)
|
| | | | 125,455 | | | | | | 58,516 | | | | | | 326,936 | | | | | | 171,858 | | |
Goldex礦
|
| | | | 28,805 | | | | | | 26,297 | | | | | | 84,800 | | | | | | 79,044 | | |
美拉定礦
|
| | | | 89,210 | | | | | | 71,830 | | | | | | 249,221 | | | | | | 236,895 | | |
草甸灘塗綜合體
|
| | | | 133,919 | | | | | | 109,905 | | | | | | 381,411 | | | | | | 313,989 | | |
Kittila礦
|
| | | | 58,569 | | | | | | 51,622 | | | | | | 155,200 | | | | | | 154,388 | | |
迂迴湖礦
|
| | | | 106,396 | | | | | | 113,736 | | | | | | 333,214 | | | | | | 371,130 | | |
Macassa礦
|
| | | | 35,864 | | | | | | 33,533 | | | | | | 112,368 | | | | | | 98,848 | | |
福斯特維爾礦
|
| | | | 27,539 | | | | | | 34,214 | | | | | | 99,969 | | | | | | 170,518 | | |
皮諾斯阿爾託斯礦
|
| | | | 40,147 | | | | | | 34,513 | | | | | | 107,778 | | | | | | 106,922 | | |
Creston Mascota礦
|
| | | | — | | | | | | 644 | | | | | | — | | | | | | 1,743 | | |
印度拉礦
|
| | | | 28,315 | | | | | | 20,286 | | | | | | 72,056 | | | | | | 55,476 | | |
每個濃縮臨時合併的生產成本
損益表 |
| | | $ | 759,411 | | | | | $ | 657,073 | | | | | $ | 2,155,808 | | | | | $ | 1,976,444 | | |
拉隆德礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 49,303 | | | | | | | | | | | | 63,573 | | | | | | | | | | | | 167,471 | | | | | | | | | | | | 221,858 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 66,477 | | | | | $ | 1,348 | | | | | $ | 83,911 | | | | | $ | 1,320 | | | | | $ | 170,153 | | | | | $ | 1,016 | | | | | $ | 163,701 | | | | | $ | 738 | | |
庫存調整(二)
|
| | | | (16,200) | | | | | | (328) | | | | | | (28,982) | | | | | | (452) | | | | | | (2,666) | | | | | | (16) | | | | | | 2,691 | | | | | | 12 | | |
生產成本套期保值已實現損益
|
| | | | 317 | | | | | | 6 | | | | | | 2,052 | | | | | | 32 | | | | | | 2,165 | | | | | | 13 | | | | | | 1,440 | | | | | | 6 | | |
其他調整(V)
|
| | | | 4,178 | | | | | | 85 | | | | | | 3,986 | | | | | | 63 | | | | | | 14,081 | | | | | | 84 | | | | | | 10,827 | | | | | | 49 | | |
現金運營成本(聯產基礎)
|
| | | $ | 54,772 | | | | | $ | 1,111 | | | | | $ | 60,967 | | | | | $ | 963 | | | | | $ | 183,733 | | | | | $ | 1,097 | | | | | $ | 178,659 | | | | | $ | 805 | | |
副產品金屬收入
|
| | | | (11,627) | | | | | | (236) | | | | | | (11,916) | | | | | | (190) | | | | | | (41,316) | | | | | | (247) | | | | | | (47,777) | | | | | | (215) | | |
現金運營成本(副產品基礎)
|
| | | $ | 43,145 | | | | | $ | 875 | | | | | $ | 49,051 | | | | | $ | 773 | | | | | $ | 142,417 | | | | | $ | 850 | | | | | $ | 130,882 | | | | | $ | 590 | | |
拉隆德礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 365 | | | | | | | | | | | | 416 | | | | | | | | | | | | 1,101 | | | | | | | | | | | | 1,293 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 66,477 | | | | | $ | 182 | | | | | $ | 83,911 | | | | | $ | 202 | | | | | $ | 170,153 | | | | | $ | 155 | | | | | $ | 163,701 | | | | | $ | 127 | | |
生產成本(加元)
|
| | | C$ | 89,228 | | | | | C$ | 244 | | | | | C$ | 109,561 | | | | | C$ | 264 | | | | | C$ | 228,662 | | | | | C$ | 208 | | | | | C$ | 210,893 | | | | | C$ | 163 | | |
庫存調整(加元)(二)
|
| | | | (19,881) | | | | | | (54) | | | | | | (37,841) | | | | | | (91) | | | | | |
(1,455) (1) |
| | | | | 372 | | | | | | — | | | | | | | | |
其他調整(C$)(V)
|
| | | | (2,752) | | | | | | (8) | | | | | | (2,328) | | | | | | (6) | | | | | | (9,195) | | | | | | (9) | | | | | | (9,205) | | | | | | (7) | | |
礦場運營成本(加元)
|
| | | C$ | 66,595 | | | | | C$ | 182 | | | | | C$ | 69,392 | | | | | C$ | 167 | | | | | C$ | 218,012 | | | | | C$ | 198 | | | | | C$ | 202,060 | | | | | C$ | 156 | | |
拉隆德五區煤礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 15,193 | | | | | | | | | | | | 19,048 | | | | | | | | | | | | 53,412 | | | | | | | | | | | | 54,310 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 18,715 | | | | | $ | 1,232 | | | | | $ | 18,066 | | | | | $ | 948 | | | | | $ | 62,702 | | | | | $ | 1,174 | | | | | $ | 51,932 | | | | | $ | 956 | | |
庫存調整(二)
|
| | | | 134 | | | | | | 9 | | | | | | (16) | | | | | | (1) | | | | | | (127) | | | | | | (2) | | | | | | 799 | | | | | | 15 | | |
生產成本套期保值已實現損益
|
| | | | 106 | | | | | | 7 | | | | | | 478 | | | | | | 25 | | | | | | 722 | | | | | | 13 | | | | | | 335 | | | | | | 6 | | |
其他調整(V)
|
| | | | 753 | | | | | | 49 | | | | | | 33 | | | | | | 2 | | | | | | 1,864 | | | | | | 35 | | | | | | 82 | | | | | | 2 | | |
現金運營成本(聯產基礎)
|
| | | $ | 19,708 | | | | | $ | 1,297 | | | | | $ | 18,561 | | | | | $ | 974 | | | | | $ | 65,161 | | | | | $ | 1,220 | | | | | $ | 53,148 | | | | | $ | 979 | | |
副產品金屬收入
|
| | | | (152) | | | | | | (10) | | | | | | (35) | | | | | | (1) | | | | | | (698) | | | | | | (13) | | | | | | (154) | | | | | | (3) | | |
現金運營成本(副產品基礎)
|
| | | $ | 19,556 | | | | | $ | 1,287 | | | | | $ | 18,526 | | | | | $ | 973 | | | | | $ | 64,463 | | | | | $ | 1,207 | | | | | $ | 52,994 | | | | | $ | 976 | | |
拉隆德五區煤礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 262 | | | | | | | | | | | | 295 | | | | | | | | | | | | 894 | | | | | | | | | | | | 865 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 18,715 | | | | | $ | 71 | | | | | $ | 18,066 | | | | | $ | 61 | | | | | $ | 62,702 | | | | | $ | 70 | | | | | $ | 51,932 | | | | | $ | 60 | | |
生產成本(加元)
|
| | | C$ | 25,082 | | | | | C$ | 96 | | | | | C$ | 23,505 | | | | | C$ | 80 | | | | | C$ | 84,347 | | | | | C$ | 94 | | | | | C$ | 66,532 | | | | | C$ | 77 | | |
庫存調整(加元)(二)
|
| | | | 234 | | | | | | — | | | | | | 160 | | | | | | — | | | | | | (175) | | | | | | — | | | | | | 1,259 | | | | | | 1 | | |
礦場運營成本(加元)
|
| | | C$ | 25,316 | | | | | C$ | 96 | | | | | C$ | 23,665 | | | | | C$ | 80 | | | | | C$ | 84,172 | | | | | C$ | 94 | | | | | C$ | 67,791 | | | | | C$ | 78 | | |
拉龍德複合體
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 64,496 | | | | | | | | | | | | 82,621 | | | | | | | | | | | | 220,883 | | | | | | | | | | | | 276,168 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 85,192 | | | | | $ | 1,321 | | | | | $ | 101,977 | | | | | $ | 1,234 | | | | | $ | 232,855 | | | | | $ | 1,054 | | | | | $ | 215,633 | | | | | $ | 781 | | |
庫存調整(二)
|
| | | | (16,066) | | | | | | (249) | | | | | | (28,998) | | | | | | (351) | | | | | | (2,793) | | | | | | (13) | | | | | | 3,490 | | | | | | 13 | | |
生產成本套期保值已實現損益
|
| | | | 423 | | | | | | 7 | | | | | | 2,530 | | | | | | 31 | | | | | | 2,887 | | | | | | 13 | | | | | | 1,775 | | | | | | 6 | | |
其他調整(V)
|
| | | | 4,931 | | | | | | 76 | | | | | | 4,019 | | | | | | 49 | | | | | | 15,945 | | | | | | 73 | | | | | | 10,909 | | | | | | 39 | | |
現金運營成本(聯產基礎)
|
| | | $ | 74,480 | | | | | $ | 1,155 | | | | | $ | 79,528 | | | | | $ | 963 | | | | | $ | 248,894 | | | | | $ | 1,127 | | | | | $ | 231,807 | | | | | $ | 839 | | |
副產品金屬收入
|
| | | | (11,779) | | | | | | (183) | | | | | | (11,951) | | | | | | (145) | | | | | | (42,014) | | | | | | (190) | | | | | | (47,931) | | | | | | (173) | | |
現金運營成本(副產品基礎)
|
| | | $ | 62,701 | | | | | $ | 972 | | | | | $ | 67,577 | | | | | $ | 818 | | | | | $ | 206,880 | | | | | $ | 937 | | | | | $ | 183,876 | | | | | $ | 666 | | |
拉隆德複合體
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 627 | | | | | | | | | | | | 711 | | | | | | | | | | | | 1,995 | | | | | | | | | | | | 2,158 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 85,192 | | | | | $ | 136 | | | | | $ | 101,977 | | | | | $ | 143 | | | | | $ | 232,855 | | | | | $ | 117 | | | | | $ | 215,633 | | | | | $ | 100 | | |
生產成本(加元)
|
| | | C$ | 114,310 | | | | | C$ | 182 | | | | | C$ | 133,066 | | | | | C$ | 187 | | | | | C$ | 313,009 | | | | | C$ | 157 | | | | | C$ | 277,425 | | | | | C$ | 128 | | |
庫存調整(加元)(二)
|
| | | | (19,647) | | | | | | (31) | | | | | | (37,681) | | | | | | (53) | | | | | | (1,630) | | | | | | (1) | | | | | | 1,631 | | | | | | 1 | | |
其他調整(C$)(V)
|
| | | | (2,752) | | | | | | (4) | | | | | | (2,328) | | | | | | (3) | | | | | | (9,195) | | | | | | (5) | | | | | | (9,205) | | | | | | (4) | | |
礦場運營成本(加元)
|
| | | C$ | 91,911 | | | | | C$ | 147 | | | | | C$ | 93,057 | | | | | C$ | 131 | | | | | C$ | 302,184 | | | | | C$ | 151 | | | | | C$ | 269,851 | | | | | C$ | 125 | | |
加拿大孔雀石複合體
每盎司黃金產量 (I) |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 177,243 | | | | | | | | | | | | 75,262 | | | | | | | | | | | | 435,683 | | | | | | | | | | | | 242,957 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 125,455 | | | | | $ | 708 | | | | | $ | 58,516 | | | | | $ | 777 | | | | | $ | 326,936 | | | | | $ | 750 | | | | | $ | 171,858 | | | | | $ | 707 | | |
庫存調整(二)
|
| | | | 6,994 | | | | | | 39 | | | | | | (2,445) | | | | | | (32) | | | | | | 7,532 | | | | | | 17 | | | | | | 422 | | | | | | 2 | | |
採購價格分配到庫存(Iv)
|
| | | | (3,626) | | | | | | (20) | | | | | | — | | | | | | — | | | | | | (26,447) | | | | | | (61) | | | | | | — | | | | | | — | | |
其他調整(V)
|
| | | | 15,414 | | | | | | 87 | | | | | | 6,737 | | | | | | 90 | | | | | | 40,631 | | | | | | 94 | | | | | | 22,851 | | | | | | 94 | | |
現金運營成本(聯產基礎)
|
| | | $ | 144,237 | | | | | $ | 814 | | | | | $ | 62,808 | | | | | $ | 835 | | | | | $ | 348,652 | | | | | $ | 800 | | | | | $ | 195,131 | | | | | $ | 803 | | |
副產品金屬收入
|
| | | | (1,551) | | | | | | (9) | | | | | | (1,067) | | | | | | (15) | | | | | | (4,758) | | | | | | (11) | | | | | | (3,972) | | | | | | (16) | | |
現金運營成本(副產品基礎)
|
| | | $ | 142,686 | | | | | $ | 805 | | | | | $ | 61,741 | | | | | $ | 820 | | | | | $ | 343,894 | | | | | $ | 789 | | | | | $ | 191,159 | | | | | $ | 787 | | |
加拿大孔雀石複合體
每公噸(i) |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 4,911 | | | | | | | | | | | | 2,484 | | | | | | | | | | | | 12,055 | | | | | | | | | | | | 7,295 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 125,455 | | | | | $ | 26 | | | | | $ | 58,516 | | | | | $ | 24 | | | | | $ | 326,936 | | | | | $ | 27 | | | | | $ | 171,858 | | | | | $ | 24 | | |
生產成本(加元)
|
| | | C$ | 168,339 | | | | | C$ | 34 | | | | | C$ | 75,515 | | | | | C$ | 30 | | | | | C$ | 440,001 | | | | | C$ | 36 | | | | | C$ | 218,224 | | | | | C$ | 30 | | |
庫存調整(加元)(二)
|
| | | | 9,569 | | | | | | 2 | | | | | | (2,980) | | | | | | (1) | | | | | | 10,820 | | | | | | 1 | | | | | | 694 | | | | | | — | | |
採購價格分配給
庫存(C$)(IV) |
| | | | (3,904) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (34,555) | | | | | | (3) | | | | | | — | | | | | | — | | |
其他調整(C$)(V)
|
| | | | 20,081 | | | | | | 4 | | | | | | 8,705 | | | | | | 4 | | | | | | 53,505 | | | | | | 5 | | | | | | 28,933 | | | | | | 4 | | |
礦場運營成本(加元)
|
| | | C$ | 194,085 | | | | | C$ | 39 | | | | | C$ | 81,240 | | | | | C$ | 33 | | | | | C$ | 469,771 | | | | | C$ | 39 | | | | | C$ | 247,851 | | | | | C$ | 34 | | |
Goldex礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 35,880 | | | | | | | | | | | | 33,889 | | | | | | | | | | | | 107,619 | | | | | | | | | | | | 105,211 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 28,805 | | | | | $ | 803 | | | | | $ | 26,297 | | | | | $ | 776 | | | | | $ | 84,800 | | | | | $ | 788 | | | | | $ | 79,044 | | | | | $ | 751 | | |
庫存調整(二)
|
| | | | 439 | | | | | | 12 | | | | | | 6 | | | | | | — | | | | | | (16) | | | | | | — | | | | | | 694 | | | | | | 7 | | |
生產成本套期保值已實現損益
|
| | | | 207 | | | | | | 6 | | | | | | 909 | | | | | | 27 | | | | | | 1,419 | | | | | | 13 | | | | | | 638 | | | | | | 6 | | |
其他調整(V)
|
| | | | 47 | | | | | | 1 | | | | | | 60 | | | | | | 2 | | | | | | 149 | | | | | | 1 | | | | | | 155 | | | | | | 1 | | |
現金運營成本(聯產基礎)
|
| | | $ | 29,498 | | | | | $ | 822 | | | | | $ | 27,272 | | | | | $ | 805 | | | | | $ | 86,352 | | | | | $ | 802 | | | | | $ | 80,531 | | | | | $ | 765 | | |
副產品金屬收入
|
| | | | (13) | | | | | | — | | | | | | (10) | | | | | | (1) | | | | | | (38) | | | | | | — | | | | | | (31) | | | | | | — | | |
現金運營成本(副產品基礎)
|
| | | $ | 29,485 | | | | | $ | 822 | | | | | $ | 27,262 | | | | | $ | 804 | | | | | $ | 86,314 | | | | | $ | 802 | | | | | $ | 80,500 | | | | | $ | 765 | | |
Goldex礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 756 | | | | | | | | | | | | 710 | | | | | | | | | | | | 2,215 | | | | | | | | | | | | 2,192 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 28,805 | | | | | $ | 38 | | | | | $ | 26,297 | | | | | $ | 37 | | | | | $ | 84,800 | | | | | $ | 38 | | | | | $ | 79,044 | | | | | $ | 36 | | |
生產成本(加元)
|
| | | C$ | 38,656 | | | | | C$ | 51 | | | | | C$ | 34,381 | | | | | C$ | 48 | | | | | C$ | 114,142 | | | | | C$ | 52 | | | | | C$ | 101,552 | | | | | C$ | 46 | | |
庫存調整(加元)(二)
|
| | | | 625 | | | | | | 1 | | | | | | 101 | | | | | | 1 | | | | | | (35) | | | | | | — | | | | | | 1,016 | | | | | | 1 | | |
礦場運營成本(加元)
|
| | | C$ | 39,281 | | | | | C$ | 52 | | | | | C$ | 34,482 | | | | | C$ | 49 | | | | | C$ | 114,107 | | | | | C$ | 52 | | | | | C$ | 102,568 | | | | | C$ | 47 | | |
美拉定礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 89,707 | | | | | | | | | | | | 91,201 | | | | | | | | | | | | 267,856 | | | | | | | | | | | | 269,477 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 89,210 | | | | | $ | 994 | | | | | $ | 71,830 | | | | | $ | 788 | | | | | $ | 249,221 | | | | | $ | 930 | | | | | $ | 236,895 | | | | | $ | 879 | | |
庫存調整(二)
|
| | | | (2,334) | | | | | | (26) | | | | | | (1,601) | | | | | | (18) | | | | | | 12,518 | | | | | | 47 | | | | | | (1,640) | | | | | | (6) | | |
生產成本套期保值已實現損益
|
| | | | 299 | | | | | | 3 | | | | | | 758 | | | | | | 8 | | | | | | (64) | | | | | | — | | | | | | (1,437) | | | | | | (5) | | |
其他調整(V)
|
| | | | 59 | | | | | | 1 | | | | | | 80 | | | | | | 1 | | | | | | 46 | | | | | | — | | | | | | 243 | | | | | | 1 | | |
現金運營成本(聯產基礎)
|
| | | $ | 87,234 | | | | | $ | 972 | | | | | $ | 71,067 | | | | | $ | 779 | | | | | $ | 261,721 | | | | | $ | 977 | | | | | $ | 234,061 | | | | | $ | 869 | | |
副產品金屬收入
|
| | | | (138) | | | | | | (1) | | | | | | (167) | | | | | | (2) | | | | | | (477) | | | | | | (2) | | | | | | (572) | | | | | | (3) | | |
現金運營成本(副產品基礎)
|
| | | $ | 87,096 | | | | | $ | 971 | | | | | $ | 70,900 | | | | | $ | 777 | | | | | $ | 261,244 | | | | | $ | 975 | | | | | $ | 233,489 | | | | | $ | 866 | | |
美拉定礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 470 | | | | | | | | | | | | 401 | | | | | | | | | | | | 1,407 | | | | | | | | | | | | 1,282 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 89,210 | | | | | $ | 190 | | | | | $ | 71,830 | | | | | $ | 179 | | | | | $ | 249,221 | | | | | $ | 177 | | | | | $ | 236,895 | | | | | $ | 185 | | |
生產成本(加元)
|
| | | C$ | 119,181 | | | | | C$ | 254 | | | | | C$ | 91,628 | | | | | C$ | 229 | | | | | C$ | 333,896 | | | | | C$ | 237 | | | | | C$ | 300,553 | | | | | C$ | 235 | | |
庫存調整(加元)(二)
|
| | | | (2,555) | | | | | | (6) | | | | | | (1,286) | | | | | | (3) | | | | | | 17,051 | | | | | | 12 | | | | | | (1,002) | | | | | | (1) | | |
礦場運營成本(加元)
|
| | | C$ | 116,626 | | | | | C$ | 248 | | | | | C$ | 90,342 | | | | | C$ | 226 | | | | | C$ | 350,947 | | | | | C$ | 249 | | | | | C$ | 299,551 | | | | | C$ | 234 | | |
草甸灘塗綜合體
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 116,555 | | | | | | | | | | | | 122,994 | | | | | | | | | | | | 322,440 | | | | | | | | | | | | 279,457 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 133,919 | | | | | $ | 1,149 | | | | | $ | 109,905 | | | | | $ | 894 | | | | | $ | 381,411 | | | | | $ | 1,183 | | | | | $ | 313,989 | | | | | $ | 1,124 | | |
庫存調整(二)
|
| | | | 9,165 | | | | | | 78 | | | | | | 6,231 | | | | | | 50 | | | | | | 2,463 | | | | | | 8 | | | | | | 12,302 | | | | | | 44 | | |
生產成本套期保值已實現損益
|
| | | | 115 | | | | | | 1 | | | | | | (1,084) | | | | | | (9) | | | | | | (3,502) | | | | | | (11) | | | | | | (4,758) | | | | | | (17) | | |
新冠肺炎帶來的運營維護(三)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,436) | | | | | | (6) | | |
其他調整(V)
|
| | | | 101 | | | | | | 1 | | | | | | (27) | | | | | | — | | | | | | 50 | | | | | | — | | | | | | 13 | | | | | | — | | |
現金運營成本(聯產基礎)
|
| | | $ | 143,300 | | | | | $ | 1,229 | | | | | $ | 115,025 | | | | | $ | 935 | | | | | $ | 380,422 | | | | | $ | 1,180 | | | | | $ | 320,110 | | | | | $ | 1,145 | | |
副產品金屬收入
|
| | | | (573) | | | | | | (4) | | | | | | (687) | | | | | | (5) | | | | | | (2,121) | | | | | | (7) | | | | | | (1,569) | | | | | | (5) | | |
現金運營成本(副產品基礎)
|
| | | $ | 142,727 | | | | | $ | 1,225 | | | | | $ | 114,338 | | | | | $ | 930 | | | | | $ | 378,301 | | | | | $ | 1,173 | | | | | $ | 318,541 | | | | | $ | 1,140 | | |
草甸灘塗綜合體
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 1,077 | | | | | | | | | | | | 1,031 | | | | | | | | | | | | 2,905 | | | | | | | | | | | | 2,816 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 133,919 | | | | | $ | 124 | | | | | $ | 109,905 | | | | | $ | 107 | | | | | $ | 381,411 | | | | | $ | 131 | | | | | $ | 313,989 | | | | | $ | 112 | | |
生產成本(加元)
|
| | | C$ | 179,597 | | | | | C$ | 167 | | | | | C$ | 139,317 | | | | | C$ | 135 | | | | | C$ | 509,982 | | | | | C$ | 176 | | | | | C$ | 398,445 | | | | | C$ | 141 | | |
庫存調整(加元)(二)
|
| | | | 12,457 | | | | | | 11 | | | | | | 8,799 | | | | | | 9 | | | | | | 3,599 | | | | | | 1 | | | | | | 16,696 | | | | | | 6 | | |
新冠肺炎(C$)(III)的運營護理和維護
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,793) | | | | | | — | | |
礦場運營成本(加元)
|
| | | C$ | 192,054 | | | | | C$ | 178 | | | | | C$ | 148,116 | | | | | C$ | 144 | | | | | C$ | 513,581 | | | | | C$ | 177 | | | | | C$ | 413,348 | | | | | C$ | 147 | | |
Kittila礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 59,408 | | | | | | | | | | | | 61,901 | | | | | | | | | | | | 173,230 | | | | | | | | | | | | 172,223 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 58,569 | | | | | $ | 986 | | | | | $ | 51,622 | | | | | $ | 834 | | | | | $ | 155,200 | | | | | $ | 896 | | | | | $ | 154,388 | | | | | $ | 896 | | |
庫存調整(二)
|
| | | | (2,439) | | | | | | (41) | | | | | | (2,464) | | | | | | (40) | | | | | | 305 | | | | | | 2 | | | | | | (6,419) | | | | | | (37) | | |
生產成本套期保值已實現損益
|
| | | | (788) | | | | | | (13) | | | | | | 3,076 | | | | | | 50 | | | | | | (2,346) | | | | | | (14) | | | | | | 5,296 | | | | | | 31 | | |
其他調整(V)
|
| | | | (20) | | | | | | (1) | | | | | | 18 | | | | | | — | | | | | | (1,293) | | | | | | (7) | | | | | | 111 | | | | | | 1 | | |
現金運營成本(聯產基礎)
|
| | | $ | 55,322 | | | | | $ | 931 | | | | | $ | 52,252 | | | | | $ | 844 | | | | | $ | 151,866 | | | | | $ | 877 | | | | | $ | 153,376 | | | | | $ | 891 | | |
副產品金屬收入
|
| | | | (51) | | | | | | (1) | | | | | | (52) | | | | | | (1) | | | | | | (213) | | | | | | (2) | | | | | | (219) | | | | | | (2) | | |
現金運營成本(副產品基礎)
|
| | | $ | 55,271 | | | | | $ | 930 | | | | | $ | 52,200 | | | | | $ | 843 | | | | | $ | 151,653 | | | | | $ | 875 | | | | | $ | 153,157 | | | | | $ | 889 | | |
Kittila礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 527 | | | | | | | | | | | | 487 | | | | | | | | | | | | 1,440 | | | | | | | | | | | | 1,504 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 58,569 | | | | | $ | 111 | | | | | $ | 51,622 | | | | | $ | 106 | | | | | $ | 155,200 | | | | | $ | 108 | | | | | $ | 154,388 | | | | | $ | 103 | | |
生產成本(歐元)
|
| | | € | 53,071 | | | | | € | 101 | | | | | € | 50,526 | | | | | € | 104 | | | | | € | 144,073 | | | | | € | 100 | | | | | € | 143,984 | | | | | € | 96 | | |
庫存調整(歐元)(Ii)
|
| | | | (960) | | | | | | (2) | | | | | | (1,932) | | | | | | (4) | | | | | | (128) | | | | | | — | | | | | | (4,861) | | | | | | (4) | | |
礦場運營成本(歐元)
|
| | | € | 52,111 | | | | | € | 99 | | | | | € | 48,594 | | | | | € | 100 | | | | | € | 143,945 | | | | | € | 100 | | | | | € | 139,123 | | | | | € | 92 | | |
迂迴湖礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 152,762 | | | | | | | | | | | | 175,487 | | | | | | | | | | | | 483,971 | | | | | | | | | | | | 471,445 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 106,396 | | | | | $ | 696 | | | | | $ | 113,736 | | | | | $ | 648 | | | | | $ | 333,214 | | | | | $ | 688 | | | | | $ | 371,130 | | | | | $ | 787 | | |
庫存調整(二)
|
| | | | 3,705 | | | | | | 24 | | | | | | 4,621 | | | | | | 26 | | | | | | 3,537 | | | | | | 7 | | | | | | (8,012) | | | | | | (17) | | |
生產成本套期保值已實現損益
|
| | | | (1,530) | | | | | | (10) | | | | | | — | | | | | | — | | | | | | 4,565 | | | | | | 10 | | | | | | — | | | | | | — | | |
採購價格分配到庫存(Iv)
|
| | | | — | | | | | | — | | | | | | (3,120) | | | | | | (18) | | | | | | — | | | | | | — | | | | | | (71,957) | | | | | | (152) | | |
其他調整(V)
|
| | | | 7,063 | | | | | | 47 | | | | | | 6,799 | | | | | | 39 | | | | | | 24,048 | | | | | | 50 | | | | | | 18,388 | | | | | | 39 | | |
現金運營成本(聯產基礎)
|
| | | $ | 115,634 | | | | | $ | 757 | | | | | $ | 122,036 | | | | | $ | 695 | | | | | $ | 365,364 | | | | | $ | 755 | | | | | $ | 309,549 | | | | | $ | 657 | | |
副產品金屬收入
|
| | | | (288) | | | | | | (2) | | | | | | (736) | | | | | | (4) | | | | | | (1,475) | | | | | | (3) | | | | | | (2,956) | | | | | | (7) | | |
現金運營成本(副產品基礎)
|
| | | $ | 115,346 | | | | | $ | 755 | | | | | $ | 121,300 | | | | | $ | 691 | | | | | $ | 363,889 | | | | | $ | 752 | | | | | $ | 306,593 | | | | | $ | 650 | | |
迂迴湖礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 5,630 | | | | | | | | | | | | 6,505 | | | | | | | | | | | | 18,827 | | | | | | | | | | | | 16,294 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 106,396 | | | | | $ | 19 | | | | | $ | 113,736 | | | | | $ | 17 | | | | | $ | 333,214 | | | | | $ | 18 | | | | | $ | 371,130 | | | | | $ | 23 | | |
生產成本(加元)
|
| | | C$ | 142,461 | | | | | C$ | 25 | | | | | C$ | 148,903 | | | | | C$ | 23 | | | | | C$ | 448,014 | | | | | C$ | 24 | | | | | C$ | 476,142 | | | | | C$ | 29 | | |
庫存調整(加元)(二)
|
| | | | (8,125) | | | | | | (1) | | | | | | 6,808 | | | | | | 1 | | | | | | 4,747 | | | | | | — | | | | | | (9,059) | | | | | | (1) | | |
採購價格分配給
庫存(C$)(IV) |
| | | | — | | | | | | — | | | | | | (4,809) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (92,317) | | | | | | (6) | | |
其他調整(C$)(V)
|
| | | | 8,339 | | | | | | 1 | | | | | | 8,938 | | | | | | 2 | | | | | | 28,485 | | | | | | 2 | | | | | | 23,687 | | | | | | 2 | | |
礦場運營成本(加元)
|
| | | C$ | 142,675 | | | | | C$ | 25 | | | | | C$ | 159,840 | | | | | C$ | 25 | | | | | C$ | 481,246 | | | | | C$ | 26 | | | | | C$ | 398,453 | | | | | C$ | 24 | | |
Macassa礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 46,792 | | | | | | | | | | | | 51,775 | | | | | | | | | | | | 167,951 | | | | | | | | | | | | 137,525 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 35,864 | | | | | $ | 766 | | | | | $ | 33,533 | | | | | $ | 648 | | | | | $ | 112,368 | | | | | $ | 669 | | | | | $ | 98,848 | | | | | $ | 719 | | |
庫存調整(二)
|
| | | | 1,870 | | | | | | 40 | | | | | | 599 | | | | | | 12 | | | | | | 397 | | | | | | 2 | | | | | | (548) | | | | | | (4) | | |
生產成本套期保值已實現損益
|
| | | | 334 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 2,283 | | | | | | 14 | | | | | | — | | | | | | — | | |
採購價格分配到庫存(Iv)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,326) | | | | | | (75) | | |
其他調整(V)
|
| | | | 1,376 | | | | | | 30 | | | | | | 1,634 | | | | | | 31 | | | | | | 6,133 | | | | | | 37 | | | | | | 2,922 | | | | | | 21 | | |
現金運營成本(聯產基礎)
|
| | | $ | 39,444 | | | | | $ | 843 | | | | | $ | 35,766 | | | | | $ | 691 | | | | | $ | 121,181 | | | | | $ | 722 | | | | | $ | 90,896 | | | | | $ | 661 | | |
副產品金屬收入
|
| | | | (107) | | | | | | (2) | | | | | | (89) | | | | | | (2) | | | | | | (483) | | | | | | (3) | | | | | | (276) | | | | | | (2) | | |
現金運營成本(副產品基礎)
|
| | | $ | 39,337 | | | | | $ | 841 | | | | | $ | 35,677 | | | | | $ | 689 | | | | | $ | 120,698 | | | | | $ | 719 | | | | | $ | 90,620 | | | | | $ | 659 | | |
Macassa礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 112 | | | | | | | | | | | | 75 | | | | | | | | | | | | 311 | | | | | | | | | | | | 210 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 35,864 | | | | | $ | 320 | | | | | $ | 33,533 | | | | | $ | 447 | | | | | $ | 112,368 | | | | | $ | 361 | | | | | $ | 98,848 | | | | | $ | 470 | | |
生產成本(加元)
|
| | | C$ | 48,508 | | | | | C$ | 435 | | | | | C$ | 43,781 | | | | | C$ | 588 | | | | | C$ | 151,744 | | | | | C$ | 488 | | | | | C$ | 126,822 | | | | | C$ | 605 | | |
庫存調整(加元)(二)
|
| | | | 2,834 | | | | | | 25 | | | | | | 1,047 | | | | | | 14 | | | | | | 758 | | | | | | 2 | | | | | | (319) | | | | | | (2) | | |
採購價格分配給
庫存(C$)(IV) |
| | | | — | | | | | | — | | | | | | (120) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (13,248) | | | | | | (63) | | |
其他調整(C$)(V)
|
| | | | 1,754 | | | | | | 16 | | | | | | 2,090 | | | | | | 28 | | | | | | 8,045 | | | | | | 26 | | | | | | 3,747 | | | | | | 19 | | |
礦場運營成本(加元)
|
| | | C$ | 53,096 | | | | | C$ | 476 | | | | | C$ | 46,798 | | | | | C$ | 628 | | | | | C$ | 160,547 | | | | | C$ | 516 | | | | | C$ | 117,002 | | | | | C$ | 559 | | |
福斯特維爾礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 59,790 | | | | | | | | | | | | 81,801 | | | | | | | | | | | | 228,161 | | | | | | | | | | | | 249,693 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 27,539 | | | | | $ | 461 | | | | | $ | 34,214 | | | | | $ | 418 | | | | | $ | 99,969 | | | | | $ | 438 | | | | | $ | 170,518 | | | | | $ | 683 | | |
庫存調整(二)
|
| | | | 1,093 | | | | | | 18 | | | | | | 1,424 | | | | | | 18 | | | | | | (1,792) | | | | | | (8) | | | | | | (5,385) | | | | | | (22) | | |
生產成本套期保值已實現損益
|
| | | | 1,101 | | | | | | 18 | | | | | | — | | | | | | — | | | | | | 1,778 | | | | | | 8 | | | | | | — | | | | | | — | | |
採購價格分配到庫存(Iv)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (73,674) | | | | | | (295) | | |
其他調整(V)
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 46 | | | | | | — | | | | | | — | | | | | | — | | |
現金運營成本(聯產基礎)
|
| | | $ | 29,740 | | | | | $ | 497 | | | | | $ | 35,638 | | | | | $ | 436 | | | | | $ | 100,001 | | | | | $ | 438 | | | | | $ | 91,459 | | | | | $ | 366 | | |
副產品金屬收入
|
| | | | (119) | | | | | | (2) | | | | | | (88) | | | | | | (1) | | | | | | (397) | | | | | | (1) | | | | | | (401) | | | | | | (1) | | |
現金運營成本(副產品基礎)
|
| | | $ | 29,621 | | | | | $ | 495 | | | | | $ | 35,550 | | | | | $ | 435 | | | | | $ | 99,604 | | | | | $ | 437 | | | | | $ | 91,058 | | | | | $ | 365 | | |
福斯特維爾礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 144 | | | | | | | | | | | | 172 | | | | | | | | | | | | 468 | | | | | | | | | | | | 385 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 27,539 | | | | | $ | 191 | | | | | $ | 34,214 | | | | | $ | 199 | | | | | $ | 99,969 | | | | | $ | 214 | | | | | $ | 170,518 | | | | | $ | 443 | | |
生產成本(A$)
|
| | | A$ | 42,194 | | | | | A$ | 291 | | | | | A$ | 52,840 | | | | | A$ | 306 | | | | | A$ | 150,656 | | | | | A$ | 322 | | | | | A$ | 241,880 | | | | | A$ | 627 | | |
庫存調整(A$)(II)
|
| | | | 1,818 | | | | | | 13 | | | | | | 2,178 | | | | | | 13 | | | | | | (2,539) | | | | | | (6) | | | | | | (7,231) | | | | | | (19) | | |
採購價格分配給
庫存(A$)(IV) |
| | | | — | | | | | | — | | | | | | (2,329) | | | | | | (14) | | | | | | — | | | | | | — | | | | | | (104,507) | | | | | | (268) | | |
礦場運營成本(澳元)
|
| | | A$ | 44,012 | | | | | A$ | 304 | | | | | A$ | 52,689 | | | | | A$ | 305 | | | | | A$ | 148,117 | | | | | A$ | 316 | | | | | A$ | 130,142 | | | | | A$ | 340 | | |
皮諾斯阿爾託斯礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 25,386 | | | | | | | | | | | | 23,041 | | | | | | | | | | | | 71,679 | | | | | | | | | | | | 71,231 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 40,147 | | | | | $ | 1,581 | | | | | $ | 34,513 | | | | | $ | 1,498 | | | | | $ | 107,778 | | | | | $ | 1,504 | | | | | $ | 106,922 | | | | | $ | 1,501 | | |
庫存調整(二)
|
| | | | 1,225 | | | | | | 48 | | | | | | 360 | | | | | | 16 | | | | | | 1,738 | | | | | | 24 | | | | | | (1,796) | | | | | | (25) | | |
生產成本套期保值已實現損益
|
| | | | (922) | | | | | | (36) | | | | | | (156) | | | | | | (7) | | | | | | (2,065) | | | | | | (29) | | | | | | (703) | | | | | | (10) | | |
其他調整(V)
|
| | | | 324 | | | | | | 13 | | | | | | 298 | | | | | | 13 | | | | | | 902 | | | | | | 13 | | | | | | 923 | | | | | | 13 | | |
現金運營成本(聯產基礎)
|
| | | $ | 40,774 | | | | | $ | 1,606 | | | | | $ | 35,015 | | | | | $ | 1,520 | | | | | $ | 108,353 | | | | | $ | 1,512 | | | | | $ | 105,346 | | | | | $ | 1,479 | | |
副產品金屬收入
|
| | | | (7,527) | | | | | | (296) | | | | | | (5,171) | | | | | | (225) | | | | | | (19,754) | | | | | | (276) | | | | | | (16,516) | | | | | | (232) | | |
現金運營成本(副產品基礎)
|
| | | $ | 33,247 | | | | | $ | 1,310 | | | | | $ | 29,844 | | | | | $ | 1,295 | | | | | $ | 88,599 | | | | | $ | 1,236 | | | | | $ | 88,830 | | | | | $ | 1,247 | | |
皮諾斯阿爾託斯礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石加工量(數千噸
噸) |
| | | | | | | | | | 450 | | | | | | | | | | | | 378 | | | | | | | | | | | | 1,215 | | | | | | | | | | | | 1,128 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 40,147 | | | | | $ | 89 | | | | | $ | 34,513 | | | | | $ | 91 | | | | | $ | 107,778 | | | | | $ | 89 | | | | | $ | 106,922 | | | | | $ | 95 | | |
庫存和其他調整(二)
|
| | | | (1,984) | | | | | | (4) | | | | | | 360 | | | | | | 1 | | | | | | (327) | | | | | | (1) | | | | | | (1,796) | | | | | | (2) | | |
礦場運營成本
|
| | | $ | 38,163 | | | | | $ | 85 | | | | | $ | 34,873 | | | | | $ | 92 | | | | | $ | 107,451 | | | | | $ | 88 | | | | | $ | 105,126 | | | | | $ | 93 | | |
Creston Mascota礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 141 | | | | | | | | | | | | 538 | | | | | | | | | | | | 550 | | | | | | | | | | | | 2,179 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | — | | | | | $ | — | | | | | $ | 644 | | | | | $ | 1,197 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,743 | | | | | $ | 800 | | |
庫存調整(二)
|
| | | | — | | | | | | — | | | | | | (30) | | | | | | (57) | | | | | | — | | | | | | — | | | | | | (57) | | | | | | (26) | | |
其他調整(V)
|
| | | | — | | | | | | — | | | | | | 15 | | | | | | 27 | | | | | | — | | | | | | — | | | | | | 63 | | | | | | 29 | | |
現金運營成本(聯產基礎)
|
| | | $ | — | | | | | $ | — | | | | | $ | 629 | | | | | $ | 1,167 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,749 | | | | | $ | 803 | | |
副產品金屬收入
|
| | | | — | | | | | | — | | | | | | 12 | | | | | | 21 | | | | | | — | | | | | | — | | | | | | (128) | | | | | | (59) | | |
現金運營成本(副產品基礎)
|
| | | $ | — | | | | | $ | — | | | | | $ | 641 | | | | | $ | 1,188 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,621 | | | | | $ | 744 | | |
Creston Mascota礦
每噸(Vi) |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石加工量(數千噸
噸) |
| | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
| | |
(千)
|
| |
$(每噸)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | — | | | | | $ | — | | | | | $ | 644 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,743 | | | | | $ | — | | |
庫存調整(二)
|
| | | | — | | | | | | — | | | | | | (30) | | | | | | — | | | | | | — | | | | | | — | | | | | | (57) | | | | | | — | | |
其他調整(V)
|
| | | | — | | | | | | — | | | | | | (614) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,686) | | | | | | — | | |
礦場運營成本
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
印度拉礦
每盎司黃金產量 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 22,269 | | | | | | | | | | | | 16,285 | | | | | | | | | | | | 56,423 | | | | | | | | | | | | 58,003 | | |
| | |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| |
(千)
|
| |
(每盎司$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 28,315 | | | | | $ | 1,271 | | | | | $ | 20,286 | | | | | $ | 1,246 | | | | | $ | 72,056 | | | | | $ | 1,277 | | | | | $ | 55,476 | | | | | $ | 956 | | |
庫存調整(二)
|
| | | | (2,319) | | | | | | (103) | | | | | | (721) | | | | | | (44) | | | | | | 447 | | | | | | 8 | | | | | | 1,411 | | | | | | 25 | | |
其他調整(V)
|
| | | | 139 | | | | | | 6 | | | | | | 150 | | | | | | 9 | | | | | | 402 | | | | | | 7 | | | | | | 523 | | | | | | 9 | | |
現金運營成本(聯產基礎)
|
| | | $ | 26,135 | | | | | $ | 1,174 | | | | | $ | 19,715 | | | | | $ | 1,211 | | | | | $ | 72,905 | | | | | $ | 1,292 | | | | | $ | 57,410 | | | | | $ | 990 | | |
副產品金屬收入
|
| | | | (395) | | | | | | (18) | | | | | | (240) | | | | | | (15) | | | | | | (1,117) | | | | | | (20) | | | | | | (1,399) | | | | | | (24) | | |
現金運營成本(副產品基礎)
|
| | | $ | 25,740 | | | | | $ | 1,156 | | | | | $ | 19,475 | | | | | $ | 1,196 | | | | | $ | 71,788 | | | | | $ | 1,272 | | | | | $ | 56,011 | | | | | $ | 966 | | |
印度拉礦
每噸 |
| |
截止三個月
2023年9月30日 |
| |
截止三個月
2022年9月30日 |
| |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||||||||||||||||||||
噸礦石加工量(數千噸
噸) |
| | | | | | | | | | 970 | | | | | | | | | | | | 1,045 | | | | | | | | | | | | 2,510 | | | | | | | | | | | | 3,964 | | |
| | |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| |
(千)
|
| |
(每噸$)
|
| ||||||||||||||||||||||||
生產成本
|
| | | $ | 28,315 | | | | | $ | 29 | | | | | $ | 20,286 | | | | | $ | 19 | | | | | $ | 72,056 | | | | | $ | 29 | | | | | $ | 55,476 | | | | | $ | 14 | | |
庫存調整(二)
|
| | | | (2,319) | | | | | | (2) | | | | | | (721) | | | | | | — | | | | | | 447 | | | | | | — | | | | | | 1,411 | | | | | | — | | |
礦場運營成本
|
| | | $ | 25,996 | | | | | $ | 27 | | | | | $ | 19,565 | | | | | $ | 19 | | | | | $ | 72,503 | | | | | $ | 29 | | | | | $ | 56,887 | | | | | $ | 14 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
(除特別註明外,每生產一盎司黃金的美元)
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
每份簡明中期綜合損益表的生產成本(千美元)
|
| | | $ | 759,411 | | | | | $ | 657,073 | | | | | $ | 2,155,808 | | | | | $ | 1,976,444 | | |
黃金產量(盎司)
|
| | | | 850,429 | | | | | | 816,794 | | | | | | 2,536,445 | | | | | | 2,335,569 | | |
調整後黃金產量的每盎司生產成本
|
| | | $ | 893 | | | | | $ | 804 | | | | | $ | 850 | | | | | $ | 846 | | |
調整: | | | | | | | | | | | | | | | | | | | | | | | | | |
庫存調整(一)
|
| | | | 2 | | | | | | (27) | | | | | | 10 | | | | | | (2) | | |
採購價格分配到庫存(Ii)
|
| | | | (4) | | | | | | (4) | | | | | | (10) | | | | | | (67) | | |
生產成本套期保值已實現損益
|
| | | | (1) | | | | | | 7 | | | | | | 2 | | | | | | — | | |
其他(Iii)
|
| | | | 34 | | | | | | 24 | | | | | | 33 | | | | | | 24 | | |
每盎司黃金生產的總現金成本(聯產法)
|
| | | $ | 924 | | | | | $ | 804 | | | | | $ | 885 | | | | | $ | 801 | | |
副產品金屬收入
|
| | | | (26) | | | | | | (25) | | | | | | (28) | | | | | | (32) | | |
每盎司黃金生產的總現金成本(副產品基礎)
|
| | | $ | 898 | | | | | $ | 779 | | | | | $ | 857 | | | | | $ | 769 | | |
調整: | | | | | | | | | | | | | | | | | | | | | | | | | |
持續資本支出(包括資本化勘探)
|
| | | | 248 | | | | | | 252 | | | | | | 234 | | | | | | 214 | | |
一般和行政費用(包括股票期權費用)
|
| | | | 45 | | | | | | 61 | | | | | | 53 | | | | | | 71 | | |
非現金復墾撥備和可持續租賃(四)
|
| | | | 19 | | | | | | 14 | | | | | | 18 | | | | | | 13 | | |
每盎司黃金生產的全部維持成本(副產品基礎)
|
| | | $ | 1,210 | | | | | $ | 1,106 | | | | | $ | 1,162 | | | | | $ | 1,067 | | |
副產品金屬收入
|
| | | | 26 | | | | | | 25 | | | | | | 28 | | | | | | 32 | | |
每盎司黃金生產的全部維持成本(聯產基礎)
|
| | | $ | 1,236 | | | | | $ | 1,131 | | | | | $ | 1,190 | | | | | $ | 1,099 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
(千美元)
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
拉隆德礦
|
| | | | 17,937 | | | | | | 24,890 | | | | | | 50,938 | | | | | | 66,674 | | |
拉隆德五區煤礦
|
| | | | 3,462 | | | | | | 1,669 | | | | | | 6,884 | | | | | | 6,986 | | |
加拿大孔雀石複合體(I)
|
| | | | 21,549 | | | | | | 23,199 | | | | | | 72,219 | | | | | | 50,279 | | |
Goldex礦
|
| | | | 6,476 | | | | | | 4,814 | | | | | | 14,936 | | | | | | 18,000 | | |
美拉定礦
|
| | | | 23,241 | | | | | | 17,509 | | | | | | 54,031 | | | | | | 42,694 | | |
草甸灘塗綜合體
|
| | | | 29,101 | | | | | | 21,392 | | | | | | 100,356 | | | | | | 45,563 | | |
希望灣礦
|
| | | | — | | | | | | — | | | | | | 147 | | | | | | 3,604 | | |
Kittila礦
|
| | | | 10,733 | | | | | | 11,478 | | | | | | 33,026 | | | | | | 34,296 | | |
迂迴湖礦
|
| | | | 68,680 | | | | | | 68,898 | | | | | | 182,642 | | | | | | 155,514 | | |
Macassa礦
|
| | | | 13,597 | | | | | | 7,216 | | | | | | 29,141 | | | | | | 20,740 | | |
福斯特維爾礦
|
| | | | 10,057 | | | | | | 14,513 | | | | | | 25,324 | | | | | | 36,818 | | |
皮諾斯阿爾託斯礦
|
| | | | 6,442 | | | | | | 6,137 | | | | | | 23,099 | | | | | | 18,168 | | |
印度拉礦
|
| | | | 23 | | | | | | 5,041 | | | | | | 100 | | | | | | 7,170 | | |
持續資本支出
|
| | | | 211,298 | | | | | | 206,756 | | | | | | 592,843 | | | | | | 506,506 | | |
拉隆德礦
|
| | | | 10,701 | | | | | | 15,773 | | | | | | 32,461 | | | | | | 42,959 | | |
拉隆德五區煤礦
|
| | | | 7,485 | | | | | | 3,703 | | | | | | 18,832 | | | | | | 10,404 | | |
加拿大孔雀石複合體(I)
|
| | | | 39,141 | | | | | | 33,815 | | | | | | 119,080 | | | | | | 85,902 | | |
Goldex礦
|
| | | | 3,514 | | | | | | 8,315 | | | | | | 21,641 | | | | | | 21,371 | | |
赤葉礦
|
| | | | 7,990 | | | | | | — | | | | | | 27,065 | | | | | | — | | |
美拉定礦
|
| | | | 37,736 | | | | | | 37,280 | | | | | | 92,890 | | | | | | 72,785 | | |
草甸灘塗綜合體
|
| | | | — | | | | | | 277 | | | | | | — | | | | | | 1,387 | | |
阿馬魯克地下工程
|
| | | | 47 | | | | | | 16,710 | | | | | | 357 | | | | | | 50,392 | | |
希望灣礦
|
| | | | 1,099 | | | | | | 7,167 | | | | | | 4,298 | | | | | | 9,135 | | |
Kittila礦
|
| | | | 5,045 | | | | | | 11,342 | | | | | | 26,287 | | | | | | 36,846 | | |
迂迴湖礦
|
| | | | 41,568 | | | | | | 44,988 | | | | | | 106,233 | | | | | | 116,248 | | |
Macassa礦
|
| | | | 23,036 | | | | | | 20,736 | | | | | | 75,109 | | | | | | 64,177 | | |
福斯特維爾礦
|
| | | | 13,798 | | | | | | 11,217 | | | | | | 36,202 | | | | | | 30,970 | | |
皮諾斯阿爾託斯礦
|
| | | | 594 | | | | | | 6,258 | | | | | | 5,080 | | | | | | 20,067 | | |
印度拉礦
|
| | | | — | | | | | | 1,471 | | | | | | — | | | | | | 5,791 | | |
其他
|
| | | | 3,374 | | | | | | 2,263 | | | | | | 5,829 | | | | | | 4,786 | | |
開發資本支出
|
| | | | 195,128 | | | | | | 221,315 | | | | | | 571,364 | | | | | | 573,220 | | |
總資本支出
|
| | | | 406,426 | | | | | | 428,071 | | | | | | 1,164,207 | | | | | | 1,079,726 | | |
營運資金調整
|
| | | | 13,406 | | | | | | 7,588 | | | | | | 64,180 | | | | | | 57,680 | | |
根據精簡中期合併現金流量表增加的財產、工廠和礦山開發項目
|
| | | | 419,832 | | | | | | 435,659 | | | | | | 1,228,387 | | | | | | 1,137,406 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022(i)
|
| |
2023
|
| |
2022(i)
|
| ||||||||||||
淨收入-關鍵行項目: | | | | | | | | | | | | | | | | | | | | | | | | | |
礦山運營收入
|
| | | | | ||||||||||||||||||||
拉隆德礦
|
| | | $ | 126,899 | | | | | $ | 161,091 | | | | | $ | 362,984 | | | | | $ | 435,322 | | |
拉隆德五區煤礦
|
| | | | 33,290 | | | | | | 38,203 | | | | | | 99,370 | | | | | | 96,591 | | |
加拿大孔雀石複合體(III)
|
| | | | 320,044 | | | | | | 131,421 | | | | | | 793,989 | | | | | | 428,526 | | |
Goldex礦
|
| | | | 68,467 | | | | | | 58,672 | | | | | | 209,802 | | | | | | 190,193 | | |
美拉定礦
|
| | | | 180,344 | | | | | | 155,299 | | | | | | 507,057 | | | | | | 501,383 | | |
草甸灘塗綜合體
|
| | | | 210,843 | | | | | | 206,997 | | | | | | 616,512 | | | | | | 473,927 | | |
希望灣項目
|
| | | | — | | | | | | — | | | | | | — | | | | | | 144 | | |
Kittila礦
|
| | | | 113,729 | | | | | | 110,384 | | | | | | 332,616 | | | | | | 326,872 | | |
迂迴湖礦
|
| | | | 288,156 | | | | | | 284,570 | | | | | | 911,819 | | | | | | 884,863 | | |
Macassa礦
|
| | | | 85,407 | | | | | | 87,827 | | | | | | 316,145 | | | | | | 252,075 | | |
福斯特維爾礦
|
| | | | 116,916 | | | | | | 137,671 | | | | | | 454,291 | | | | | | 506,273 | | |
皮諾斯阿爾託斯礦
|
| | | | 54,390 | | | | | | 45,543 | | | | | | 156,227 | | | | | | 148,870 | | |
Creston Mascota礦
|
| | | | — | | | | | | 1,131 | | | | | | — | | | | | | 4,049 | | |
印度拉礦
|
| | | | 43,926 | | | | | | 30,888 | | | | | | 109,457 | | | | | | 107,355 | | |
採礦業務收入
|
| | | | 1,642,411 | | | | | | 1,449,697 | | | | | | 4,870,269 | | | | | | 4,356,443 | | |
生產成本
|
| | | | 759,411 | | | | | | 657,073 | | | | | | 2,155,808 | | | | | | 1,976,444 | | |
總營業利潤率(Ii)
|
| | | | 883,000 | | | | | | 792,624 | | | | | | 2,714,461 | | | | | | 2,379,999 | | |
財產、工廠和礦山開發攤銷
|
| | | | 414,994 | | | | | | 283,486 | | | | | | 1,100,215 | | | | | | 809,021 | | |
重估收益(Iv)
|
| | | | — | | | | | | — | | | | | | (1,543,414) | | | | | | — | | |
勘探、公司和其他
|
| | | | 196,694 | | | | | | 293,149 | | | | | | 474,509 | | | | | | 718,467 | | |
所得税和採礦税前收入
|
| | | | 271,312 | | | | | | 215,989 | | | | | | 2,683,151 | | | | | | 852,511 | | |
所得税和採礦税費用
|
| | | | 92,706 | | | | | | 149,310 | | | | | | 360,833 | | | | | | 376,367 | | |
當期淨收入
|
| | | $ | 178,606 | | | | | $ | 66,679 | | | | | $ | 2,322,318 | | | | | $ | 476,144 | | |
每股淨收益 - Basic
|
| | | $ | 0.36 | | | | | $ | 0.15 | | | | | $ | 4.78 | | | | | $ | 1.10 | | |
稀釋後的每股淨收益 -
|
| | | $ | 0.36 | | | | | $ | 0.15 | | | | | $ | 4.75 | | | | | $ | 1.10 | | |
現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供的現金
|
| | | $ | 502,088 | | | | | $ | 575,438 | | | | | $ | 1,873,701 | | | | | $ | 1,716,136 | | |
投資活動中使用的現金
|
| | | $ | (435,666) | | | | | $ | (439,296) | | | | | $ | (2,284,613) | | | | | $ | (297,773) | | |
融資活動提供的現金(用於)
|
| | | $ | (144,239) | | | | | $ | (317,985) | | | | | $ | 109,843 | | | | | $ | (780,150) | | |
實際價格: | | | | | | | | | | | | | | | | | | | | | | | | | |
黃金(每盎司)
|
| | | $ | 1,928 | | | | | $ | 1,726 | | | | | $ | 1,933 | | | | | $ | 1,821 | | |
白銀(每盎司)
|
| | | $ | 23.55 | | | | | $ | 18.67 | | | | | $ | 23.66 | | | | | $ | 21.68 | | |
鋅(每噸)
|
| | | $ | 2,360 | | | | | $ | 3,435 | | | | | $ | 2,746 | | | | | $ | 3,623 | | |
銅(每噸)
|
| | | $ | 8,223 | | | | | $ | 5,674 | | | | | $ | 8,740 | | | | | $ | 8,438 | | |
應付生產(V): | | | | | | | | | | | | | | | | | | | | | | | | | |
黃金(盎司): | | | | | | | | | | | | | | | | | | | | | | | | | |
拉隆德礦
|
| | | | 49,303 | | | | | | 63,573 | | | | | | 167,471 | | | | | | 221,858 | | |
拉隆德五區煤礦
|
| | | | 15,193 | | | | | | 19,048 | | | | | | 53,412 | | | | | | 54,310 | | |
加拿大孔雀石複合體(III)
|
| | | | 177,243 | | | | | | 75,262 | | | | | | 435,683 | | | | | | 242,957 | | |
Goldex礦
|
| | | | 35,880 | | | | | | 33,889 | | | | | | 107,619 | | | | | | 105,211 | | |
美拉定礦
|
| | | | 89,707 | | | | | | 91,201 | | | | | | 267,856 | | | | | | 269,477 | | |
草甸灘塗綜合體
|
| | | | 116,555 | | | | | | 122,994 | | | | | | 322,440 | | | | | | 279,457 | | |
Kittila礦
|
| | | | 59,408 | | | | | | 61,901 | | | | | | 173,230 | | | | | | 172,223 | | |
迂迴湖礦
|
| | | | 152,762 | | | | | | 175,487 | | | | | | 483,971 | | | | | | 471,445 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022(i)
|
| |
2023
|
| |
2022(i)
|
| ||||||||||||
Macassa礦
|
| | | | 46,792 | | | | | | 51,775 | | | | | | 167,951 | | | | | | 137,525 | | |
福斯特維爾礦
|
| | | | 59,790 | | | | | | 81,801 | | | | | | 228,161 | | | | | | 249,693 | | |
皮諾斯阿爾託斯礦
|
| | | | 25,386 | | | | | | 23,041 | | | | | | 71,679 | | | | | | 71,231 | | |
Creston Mascota礦
|
| | | | 141 | | | | | | 538 | | | | | | 550 | | | | | | 2,179 | | |
印度拉礦
|
| | | | 22,269 | | | | | | 16,285 | | | | | | 56,423 | | | | | | 58,003 | | |
總黃金(盎司)
|
| | | | 850,429 | | | | | | 816,795 | | | | | | 2,536,446 | | | | | | 2,335,569 | | |
白銀(千盎司)
|
| | | | 589 | | | | | | 553 | | | | | | 1,753 | | | | | | 1,750 | | |
鋅(噸)
|
| | | | 1,420 | | | | | | 2,108 | | | | | | 6,318 | | | | | | 5,745 | | |
銅(噸)
|
| | | | 659 | | | | | | 653 | | | | | | 1,935 | | | | | | 2,200 | | |
售出的應付金屬(Vi): | | | | | | | | | | | | | | | | | | | | | | | | | |
黃金(盎司): | | | | | | | | | | | | | | | | | | | | | | | | | |
拉隆德礦
|
| | | | 62,413 | | | | | | 89,667 | | | | | | 172,495 | | | | | | 221,930 | | |
拉隆德五區煤礦
|
| | | | 17,748 | | | | | | 22,304 | | | | | | 52,132 | | | | | | 53,437 | | |
加拿大孔雀石複合體(III)
|
| | | | 164,974 | | | | | | 75,067 | | | | | | 405,040 | | | | | | 232,495 | | |
Goldex礦
|
| | | | 35,517 | | | | | | 34,019 | | | | | | 108,548 | | | | | | 104,584 | | |
美拉定礦
|
| | | | 93,426 | | | | | | 89,652 | | | | | | 262,165 | | | | | | 274,778 | | |
草甸灘塗綜合體
|
| | | | 108,579 | | | | | | 119,531 | | | | | | 317,584 | | | | | | 262,023 | | |
希望灣礦
|
| | | | — | | | | | | — | | | | | | — | | | | | | 98 | | |
Kittila礦
|
| | | | 58,540 | | | | | | 63,813 | | | | | | 171,060 | | | | | | 179,806 | | |
迂迴湖礦
|
| | | | 149,747 | | | | | | 164,300 | | | | | | 473,322 | | | | | | 484,654 | | |
Macassa礦
|
| | | | 44,400 | | | | | | 50,739 | | | | | | 164,430 | | | | | | 138,319 | | |
福斯特維爾礦
|
| | | | 60,750 | | | | | | 79,458 | | | | | | 235,250 | | | | | | 274,585 | | |
皮諾斯阿爾託斯礦
|
| | | | 24,543 | | | | | | 23,436 | | | | | | 71,134 | | | | | | 72,953 | | |
Creston Mascota礦
|
| | | | — | | | | | | 650 | | | | | | — | | | | | | 2,104 | | |
印度拉礦
|
| | | | 22,460 | | | | | | 17,610 | | | | | | 56,343 | | | | | | 57,925 | | |
總黃金(盎司)
|
| | | | 843,097 | | | | | | 830,246 | | | | | | 2,489,503 | | | | | | 2,359,691 | | |
白銀(千盎司)
|
| | | | 571 | | | | | | 598 | | | | | | 1,720 | | | | | | 1,769 | | |
鋅(噸)
|
| | | | 2,108 | | | | | | 2,099 | | | | | | 6,982 | | | | | | 4,812 | | |
銅(噸)
|
| | | | 657 | | | | | | 647 | | | | | | 1,938 | | | | | | 2,196 | | |
每盎司黃金生產的總現金成本 - 聯產基數(Vii):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
拉隆德礦
|
| | | $ | 1,111 | | | | | $ | 963 | | | | | $ | 1,097 | | | | | $ | 805 | | |
拉隆德五區煤礦
|
| | | | 1,297 | | | | | | 974 | | | | | | 1,220 | | | | | | 979 | | |
加拿大孔雀石複合體(III)
|
| | | | 814 | | | | | | 835 | | | | | | 800 | | | | | | 803 | | |
Goldex礦
|
| | | | 822 | | | | | | 805 | | | | | | 802 | | | | | | 765 | | |
美拉定礦
|
| | | | 972 | | | | | | 779 | | | | | | 977 | | | | | | 869 | | |
草甸灘塗綜合體
|
| | | | 1,229 | | | | | | 935 | | | | | | 1,180 | | | | | | 1,145 | | |
Kittila礦
|
| | | | 931 | | | | | | 844 | | | | | | 877 | | | | | | 891 | | |
迂迴湖礦
|
| | | | 757 | | | | | | 695 | | | | | | 755 | | | | | | 657 | | |
Macassa礦
|
| | | | 843 | | | | | | 691 | | | | | | 722 | | | | | | 661 | | |
福斯特維爾礦
|
| | | | 497 | | | | | | 436 | | | | | | 438 | | | | | | 366 | | |
皮諾斯阿爾託斯礦
|
| | | | 1,606 | | | | | | 1,520 | | | | | | 1,512 | | | | | | 1,479 | | |
Creston Mascota礦
|
| | | | — | | | | | | 1,167 | | | | | | — | | | | | | 803 | | |
印度拉礦
|
| | | | 1,174 | | | | | | 1,211 | | | | | | 1,292 | | | | | | 990 | | |
每盎司黃金的加權平均總現金成本
生產 |
| | | $ | 924 | | | | | $ | 804 | | | | | $ | 885 | | | | | $ | 801 | | |
|
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022(i)
|
| |
2023
|
| |
2022(i)
|
| ||||||||||||
每盎司黃金生產的總現金成本 -
副產品基礎(Vii): |
| | | | | | | | | | | | | | | | | | | | | | | | |
拉隆德礦
|
| | | $ | 875 | | | | | $ | 773 | | | | | $ | 850 | | | | | $ | 590 | | |
拉隆德五區煤礦
|
| | | | 1,287 | | | | | | 973 | | | | | | 1,207 | | | | | | 976 | | |
加拿大孔雀石複合體(III)
|
| | | | 805 | | | | | | 820 | | | | | | 789 | | | | | | 787 | | |
Goldex礦
|
| | | | 822 | | | | | | 804 | | | | | | 802 | | | | | | 765 | | |
美拉定礦
|
| | | | 971 | | | | | | 777 | | | | | | 975 | | | | | | 866 | | |
草甸灘塗綜合體
|
| | | | 1,225 | | | | | | 930 | | | | | | 1,173 | | | | | | 1,140 | | |
Kittila礦
|
| | | | 930 | | | | | | 843 | | | | | | 875 | | | | | | 889 | | |
迂迴湖礦
|
| | | | 755 | | | | | | 691 | | | | | | 752 | | | | | | 650 | | |
Macassa礦
|
| | | | 841 | | | | | | 689 | | | | | | 719 | | | | | | 659 | | |
福斯特維爾礦
|
| | | | 495 | | | | | | 435 | | | | | | 437 | | | | | | 365 | | |
皮諾斯阿爾託斯礦
|
| | | | 1,310 | | | | | | 1,295 | | | | | | 1,236 | | | | | | 1,247 | | |
Creston Mascota礦
|
| | | | — | | | | | | 1,188 | | | | | | — | | | | | | 744 | | |
印度拉礦
|
| | | | 1,156 | | | | | | 1,196 | | | | | | 1,272 | | | | | | 966 | | |
每盎司黃金的加權平均總現金成本
生產 |
| | | $ | 898 | | | | | $ | 779 | | | | | $ | 857 | | | | | $ | 769 | | |
|
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
12月31日
2021(i) |
| |
3月31日
2022(i) |
| |
06月30日
2022(i) |
| |
9月30日
2022(i) |
| |
12月31日
2022 |
| |
3月31日
2023(Ii) |
| |
06月30日
2023(Ii) |
| |
9月30日
2023(Ii) |
| ||||||||||||||||||||||||
營業利潤率(三): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
採礦業務收入
|
| | | $ | 951,531 | | | | | $ | 1,325,688 | | | | | $ | 1,581,058 | | | | | $ | 1,449,697 | | | | | $ | 1,384,719 | | | | | $ | 1,509,661 | | | | | $ | 1,718,197 | | | | | $ | 1,642,411 | | |
生產成本
|
| | | | 467,068 | | | | | | 661,735 | | | | | | 657,636 | | | | | | 657,073 | | | | | | 666,877 | | | | | | 653,144 | | | | | | 743,253 | | | | | | 759,411 | | |
總營業利潤率(III)
|
| | | | 484,463 | | | | | | 663,953 | | | | | | 923,422 | | | | | | 792,624 | | | | | | 717,842 | | | | | | 856,517 | | | | | | 974,944 | | | | | | 883,000 | | |
減值損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | — | | | | | | — | | |
財產、工廠和礦山開發攤銷
|
| | | | 191,619 | | | | | | 255,644 | | | | | | 269,891 | | | | | | 283,486 | | | | | | 285,670 | | | | | | 303,959 | | | | | | 381,262 | | | | | | 414,994 | | |
重估收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,543,414) | | | | | | — | | | | | | — | | |
勘探、公司和其他
|
| | | | 103,623 | | | | | | 228,638 | | | | | | 196,680 | | | | | | 293,149 | | | | | | 114,260 | | | | | | 150,473 | | | | | | 127,342 | | | | | | 196,694 | | |
所得税和採礦税前收入
|
| | | | 189,221 | | | | | | 179,671 | | | | | | 456,851 | | | | | | 215,989 | | | | | | 262,912 | | | | | | 1,945,499 | | | | | | 466,340 | | | | | | 271,312 | | |
所得税和採礦税費用
|
| | | | 87,863 | | | | | | 60,595 | | | | | | 166,462 | | | | | | 149,311 | | | | | | 68,806 | | | | | | 128,608 | | | | | | 139,519 | | | | | | 92,706 | | |
當期淨收入
|
| | | $ | 101,358 | | | | | $ | 119,076 | | | | | $ | 290,389 | | | | | $ | 66,678 | | | | | $ | 194,106 | | | | | $ | 1,816,891 | | | | | $ | 326,821 | | | | | $ | 178,606 | | |
每股淨收益 - Basic
|
| | | $ | 0.41 | | | | | $ | 0.31 | | | | | $ | 0.64 | | | | | $ | 0.15 | | | | | $ | 0.43 | | | | | $ | 3.87 | | | | | $ | 0.66 | | | | | $ | 0.36 | | |
稀釋後的每股淨收益 -
|
| | | $ | 0.41 | | | | | $ | 0.31 | | | | | $ | 0.63 | | | | | $ | 0.15 | | | | | $ | 0.43 | | | | | $ | 3.86 | | | | | $ | 0.66 | | | | | $ | 0.36 | | |
現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
運營提供的現金
活動 |
| | | $ | 262,114 | | | | | $ | 507,432 | | | | | $ | 633,266 | | | | | $ | 575,438 | | | | | $ | 380,500 | | | | | $ | 649,613 | | | | | $ | 722,000 | | | | | $ | 502,088 | | |
| | |
截至
9月30日 2023 |
| |
截至
12月31日 2022 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | |
$
|
355,491
|
| | | | $ | 658,625 | | |
應收貿易賬款(附註6)
|
| | |
|
7,569
|
| | | | | 8,579 | | |
庫存(附註7)
|
| | |
|
1,403,677
|
| | | | | 1,209,075 | | |
可退還的所得税
|
| | |
|
47,067
|
| | | | | 35,054 | | |
衍生金融工具的公允價值(附註6和16)
|
| | |
|
7,326
|
| | | | | 8,774 | | |
其他流動資產(附註8A)
|
| | |
|
371,039
|
| | | | | 259,952 | | |
流動資產總額
|
| | |
|
2,192,169
|
| | | | | 2,180,059 | | |
非流動資產: | | | | | | | | | | | | | |
商譽
|
| | |
|
4,576,454
|
| | | | | 2,044,123 | | |
財產、工廠和礦山開發(注9)
|
| | |
|
21,426,291
|
| | | | | 18,459,400 | | |
投資(附註6、10和16)
|
| | |
|
284,689
|
| | | | | 332,742 | | |
遞延所得税和礦業税資產
|
| | |
|
13,517
|
| | | | | 11,574 | | |
其他資產(附註8B)
|
| | |
|
732,561
|
| | | | | 466,910 | | |
總資產
|
| | |
$
|
29,225,681
|
| | | | $ | 23,494,808 | | |
負債 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | |
$
|
756,067
|
| | | | $ | 672,503 | | |
基於股份的負債
|
| | |
|
11,765
|
| | | | | 15,148 | | |
應付利息
|
| | |
|
19,405
|
| | | | | 16,496 | | |
應付所得税
|
| | |
|
86,261
|
| | | | | 4,187 | | |
長期債務的當前部分(附註11)
|
| | |
|
100,000
|
| | | | | 100,000 | | |
填海條款
|
| | |
|
39,022
|
| | | | | 23,508 | | |
租賃義務
|
| | |
|
48,762
|
| | | | | 36,466 | | |
衍生金融工具的公允價值(附註6和16)
|
| | |
|
41,778
|
| | | | | 78,114 | | |
流動負債總額
|
| | |
|
1,103,060
|
| | | | | 946,422 | | |
非流動負債: | | | | | | | | | | | | | |
長期債務(注11)
|
| | |
|
1,842,553
|
| | | | | 1,242,070 | | |
填海條款
|
| | |
|
902,939
|
| | | | | 878,328 | | |
租賃義務
|
| | |
|
116,534
|
| | | | | 114,876 | | |
基於股份的負債
|
| | |
|
9,997
|
| | | | | 17,277 | | |
遞延所得税和礦業税負債
|
| | |
|
4,952,007
|
| | | | | 3,981,875 | | |
其他負債(附註5)
|
| | |
|
365,325
|
| | | | | 72,615 | | |
總負債
|
| | |
|
9,292,415
|
| | | | | 7,253,463 | | |
股權 | | | | | | | | | | | | | |
普通股(注12):
|
| | | | | | | | | | | | |
未償還的 - 496,523,603股普通股,減去持有的460,079股
信任 |
| | |
|
18,279,698
|
| | | | | 16,251,221 | | |
股票期權(附註12和13)
|
| | |
|
202,691
|
| | | | | 197,430 | | |
繳款盈餘
|
| | |
|
22,074
|
| | | | | 23,280 | | |
留存收益(虧損)
|
| | |
|
1,539,065
|
| | | | | (201,580) | | |
其他儲備(附註14)
|
| | |
|
(110,262)
|
| | | | | (29,006) | | |
總股本
|
| | |
|
19,933,266
|
| | | | | 16,241,345 | | |
負債和權益合計
|
| | |
$
|
29,225,681
|
| | | | $ | 23,494,808 | | |
承付款及或有事項(附註19) | | | | | | | | | | | | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
已重述
(注5) |
| | | | | | | |
已重述
(注5) |
| ||||||
收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
採礦業務收入(附註15)
|
| | |
$
|
1,642,411
|
| | | | $ | 1,449,697 | | | | |
$
|
4,870,269
|
| | | | $ | 4,356,443 | | |
成本、收入和支出 | | | | | | | | | | | | | | | | | | | | | | | | | |
生產(一) | | | |
|
759,411
|
| | | | | 657,073 | | | | |
|
2,155,808
|
| | | | | 1,976,444 | | |
探索和企業發展
|
| | |
|
61,594
|
| | | | | 64,001 | | | | |
|
169,784
|
| | | | | 200,195 | | |
財產、廠房和礦山攤銷
開發 |
| | |
|
414,994
|
| | | | | 283,486 | | | | |
|
1,100,215
|
| | | | | 809,021 | | |
一般和行政
|
| | |
|
38,930
|
| | | | | 49,462 | | | | |
|
134,450
|
| | | | | 166,279 | | |
財務成本
|
| | |
|
35,704
|
| | | | | 19,278 | | | | |
|
94,989
|
| | | | | 62,892 | | |
衍生金融工具損失(附註16)
|
| | |
|
34,010
|
| | | | | 162,374 | | | | |
|
1,038
|
| | | | | 174,463 | | |
外幣折算收益
|
| | |
|
(6,492)
|
| | | | | (15,479) | | | | |
|
(2,258)
|
| | | | | (27,761) | | |
維護和保養
|
| | |
|
12,361
|
| | | | | 10,538 | | | | |
|
33,017
|
| | | | | 30,251 | | |
重估收益(附註5)
|
| | |
|
—
|
| | | | | — | | | | |
|
(1,543,414)
|
| | | | | — | | |
其他費用(附註17)
|
| | |
|
20,587
|
| | | | | 2,975 | | | | |
|
43,489
|
| | | | | 112,148 | | |
所得税和採礦税前收入
|
| | |
|
271,312
|
| | | | | 215,989 | | | | |
|
2,683,151
|
| | | | | 852,511 | | |
所得税和採礦税費用
|
| | |
|
92,706
|
| | | | | 149,310 | | | | |
|
360,833
|
| | | | | 376,367 | | |
當期淨收入
|
| | |
$
|
178,606
|
| | | | $ | 66,679 | | | | |
$
|
2,322,318
|
| | | | $ | 476,144 | | |
每股淨收益 - Basic(附註12)
|
| | |
$
|
0.36
|
| | | | $ | 0.15 | | | | |
$
|
4.78
|
| | | | $ | 1.10 | | |
稀釋後每股淨收益 - (注12)
|
| | |
$
|
0.36
|
| | | | $ | 0.15 | | | | |
$
|
4.75
|
| | | | $ | 1.10 | | |
每股普通股宣佈的現金股利
|
| | |
$
|
0.40
|
| | | | $ | 0.40 | | | | |
$
|
1.20
|
| | | | $ | 1.20 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
已重述
(注5) |
| | | | | | | |
已重述
(注5) |
| ||||||
當期淨收入
|
| | |
$
|
178,606
|
| | | | $ | 66,679 | | | | |
$
|
2,322,318
|
| | | | $ | 476,144 | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
隨後可能重新分類為淨收入的項目: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生金融工具:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
從現金流套期準備金重新分類為淨額
收入 |
| | |
|
294
|
| | | | | 294 | | | | |
|
882
|
| | | | | 882 | | |
| | | |
|
294
|
| | | | | 294 | | | | |
|
882
|
| | | | | 882 | | |
以後不會重新分類為淨收入的項目:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
養老金福利義務:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
重新計量(損失)養老金收益
義務 |
| | |
|
(216)
|
| | | | | 422 | | | | |
|
(651)
|
| | | | | 1,334 | | |
所得税影響
|
| | |
|
55
|
| | | | | (109) | | | | |
|
167
|
| | | | | (344) | | |
股權證券:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
股權證券公允價值淨變動
|
| | |
|
(57,530)
|
| | | | | (30,157) | | | | |
|
(84,183)
|
| | | | | (134,665) | | |
所得税影響
|
| | |
|
—
|
| | | | | 1,096 | | | | |
|
—
|
| | | | | 10,999 | | |
| | | |
|
(57,691)
|
| | | | | (28,748) | | | | |
|
(84,667)
|
| | | | | (122,676) | | |
本期其他全面虧損
|
| | |
|
(57,397)
|
| | | | | (28,454) | | | | |
|
(83,785)
|
| | | | | (121,794) | | |
當期綜合收益
|
| | |
$
|
121,209
|
| | | | $ | 38,225 | | | | |
$
|
2,238,533
|
| | | | $ | 354,350 | | |
| | |
普通股
出色的 |
| |
庫存
選項 |
| |
貢獻了
剩餘 |
| |
保留
收入 (赤字) |
| |
其他
儲量 |
| |
合計
股權 |
| ||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
2021年12月31日的餘額
|
| | | | 245,001,857 | | | | | $ | 5,863,512 | | | | | $ | 191,112 | | | | | $ | 37,254 | | | | | $ | (146,383) | | | | | $ | 54,276 | | | | | $ | 5,999,771 | | |
淨收入(重列)(附註5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 476,144 | | | | | | — | | | | | | 476,144 | | |
其他綜合收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 990 | | | | | | (122,784) | | | | | | (121,794) | | |
全面收益(虧損)合計(重列)
(注5) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 477,134 | | | | | | (122,784) | | | | | | 354,350 | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
根據員工股票期權發行的股票
計劃(附註12和13A) |
| | | | 530,695 | | | | | | 29,219 | | | | | | (5,211) | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,008 | | |
收購Kirkland Lake Gold(“Kirkland”)時發行的股份,扣除股票發行成本(注5)
|
| | | | 209,274,263 | | | | | | 10,268,160 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,268,160 | | |
股票期權(附註12和13A)
|
| | | | — | | | | | | — | | | | | | 12,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,550 | | |
根據激勵購股計劃發行的股票(附註13B)
|
| | | | 480,139 | | | | | | 23,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,225 | | |
股息再投資發行的股票
計劃 |
| | | | 1,659,095 | | | | | | 79,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,211 | | |
股票回購(附註12)
|
| | | | (1,452,320) | | | | | | (51,745) | | | | | | — | | | | | | (13,157) | | | | | | — | | | | | | — | | | | | | (64,902) | | |
宣佈的股息(每股1.20美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (543,852) | | | | | | — | | | | | | (543,852) | | |
限制性股份單位計劃、績效股份單位計劃和長期激勵計劃(附註12和13C,D)
|
| | | | (414,793) | | | | | | (14,918) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,918) | | |
2022年9月30日重新結清餘額
|
| | | | 455,078,936 | | | | | $ | 16,196,664 | | | | | $ | 198,451 | | | | | $ | 24,097 | | | | | $ | (213,101) | | | | | $ | (68,508) | | | | | $ | 16,137,603 | | |
2022年12月31日的餘額
|
| | | | 456,465,296 | | | | | $ | 16,251,221 | | | | | $ | 197,430 | | | | | $ | 23,280 | | | | | $ | (201,580) | | | | | $ | (29,006) | | | | | $ | 16,241,345 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,322,318 | | | | | | — | | | | | | 2,322,318 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (484) | | | | | | (83,301) | | | | | | (83,785) | | |
綜合收益(虧損)合計
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,321,834 | | | | | | (83,301) | | | | | | 2,238,533 | | |
將股權證券處置虧損轉為虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,045) | | | | | | 2,045 | | | | | | — | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
根據員工股票期權發行的股票
計劃(附註12和13A) |
| | | | 530,926 | | | | | | 27,971 | | | | | | (4,448) | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,523 | | |
根據Yamana交易發行的股票(附註5)
|
| | | | 36,177,931 | | | | | | 1,858,219 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,858,219 | | |
股票期權(附註12和13A)
|
| | | | — | | | | | | — | | | | | | 9,709 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,709 | | |
根據激勵購股計劃發行的股票(附註13B)
|
| | | | 672,590 | | | | | | 32,976 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,976 | | |
股息再投資發行的股票
計劃 |
| | | | 2,082,052 | | | | | | 96,502 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,502 | | |
股票回購(附註12)
|
| | | | (100,000) | | | | | | (3,569) | | | | | | — | | | | | | (1,206) | | | | | | — | | | | | | — | | | | | | (4,775) | | |
宣佈的股息(每股1.20美元)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (579,144) | | | | | | — | | | | | | (579,144) | | |
限制性股份單位計劃、績效股份單位計劃和長期激勵計劃(附註12和13C,D)
|
| | | | 234,729 | | | | | | 16,378 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,378 | | |
2023年9月30日的餘額
|
| | | | 496,063,524 | | | | | $ | 18,279,698 | | | | | $ | 202,691 | | | | | $ | 22,074 | | | | | $ | 1,539,065 | | | | | $ | (110,262) | | | | | $ | 19,933,266 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
已重述
(注5) |
| | | | | | | |
已重述
(注5) |
| ||||||
經營活動 | | | | | | | | | | | | | | | | | | | | | | | | | |
當期淨收入
|
| | |
$
|
178,606
|
| | | | $ | 66,679 | | | | |
$
|
2,322,318
|
| | | | $ | 476,144 | | |
加(扣)調項: | | | | | | | | | | | | | | | | | | | | | | | | | |
財產、工廠和礦山開發攤銷
|
| | |
|
414,994
|
| | | | | 283,486 | | | | |
|
1,100,215
|
| | | | | 809,021 | | |
重估收益(附註5)
|
| | |
|
—
|
| | | | | — | | | | |
|
(1,543,414)
|
| | | | | — | | |
遞延所得税和礦業税
|
| | |
|
27,417
|
| | | | | 52,331 | | | | |
|
70,989
|
| | | | | 134,942 | | |
貨幣和商品衍生品的未實現虧損(收益)(附註16)
|
| | |
|
31,088
|
| | | | | 159,858 | | | | |
|
(34,888)
|
| | | | | 169,372 | | |
認股權證未實現虧損(收益)(附註16)
|
| | |
|
6,802
|
| | | | | (5,688) | | | | |
|
9,098
|
| | | | | 14,494 | | |
股票薪酬(附註13)
|
| | |
|
11,939
|
| | | | | 13,805 | | | | |
|
38,466
|
| | | | | 43,012 | | |
外幣折算收益
|
| | |
|
(6,492)
|
| | | | | (15,479) | | | | |
|
(2,258)
|
| | | | | (27,761) | | |
其他
|
| | |
|
4,302
|
| | | | | 3,372 | | | | |
|
9,953
|
| | | | | 11,107 | | |
非現金週轉資金餘額變動: | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | |
|
2,572
|
| | | | | (24,295) | | | | |
|
8,037
|
| | | | | 14,540 | | |
所得税
|
| | |
|
(7,425)
|
| | | | | 47,834 | | | | |
|
81,980
|
| | | | | 4,503 | | |
庫存
|
| | |
|
(118,251)
|
| | | | | (159,300) | | | | |
|
(144,998)
|
| | | | | 8,742 | | |
其他流動資產
|
| | |
|
(6,099)
|
| | | | | 73,459 | | | | |
|
(94,984)
|
| | | | | (44,406) | | |
應付賬款和應計負債
|
| | |
|
(49,432)
|
| | | | | 72,905 | | | | |
|
51,427
|
| | | | | 97,950 | | |
應付利息
|
| | |
|
12,067
|
| | | | | 6,471 | | | | |
|
1,760
|
| | | | | 4,476 | | |
經營活動提供的現金
|
| | |
|
502,088
|
| | | | | 575,438 | | | | |
|
1,873,701
|
| | | | | 1,716,136 | | |
投資活動 | | | | | | | | | | | | | | | | | | | | | | | | | |
增加房地產、工廠和礦山開發(注9)
|
| | |
|
(419,832)
|
| | | | | (435,659) | | | | |
|
(1,228,387)
|
| | | | | (1,137,406) | | |
Yamana交易,扣除現金和現金等價物後的淨額(注5)
|
| | |
|
—
|
| | | | | — | | | | |
|
(1,000,617)
|
| | | | | — | | |
收購礦產資產的出資(附註5)
|
| | |
|
(10,950)
|
| | | | | — | | | | |
|
(10,950)
|
| | | | | — | | |
收購Kirkland時獲得的現金和現金等價物(附註5)
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 838,732 | | |
購買股權證券和其他投資
|
| | |
|
(7,962)
|
| | | | | (4,936) | | | | |
|
(52,126)
|
| | | | | (36,790) | | |
還貸收益
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 40,000 | | |
其他投資活動
|
| | |
|
3,078
|
| | | | | 1,299 | | | | |
|
7,467
|
| | | | | (2,309) | | |
投資活動中使用的現金
|
| | |
|
(435,666)
|
| | | | | (439,296) | | | | |
|
(2,284,613)
|
| | | | | (297,773) | | |
融資活動 | | | | | | | | | | | | | | | | | | | | | | | | | |
信貸融資收益(附註11)
|
| | |
|
100,000
|
| | | | | — | | | | |
|
1,100,000
|
| | | | | 100,000 | | |
償還信貸安排(附註11)
|
| | |
|
(100,000)
|
| | | | | — | | | | |
|
(1,000,000)
|
| | | | | (100,000) | | |
定期貸款收益,扣除融資成本(附註11)
|
| | |
|
—
|
| | | | | — | | | | |
|
598,958
|
| | | | | — | | |
償還高級票據(附註11)
|
| | |
|
—
|
| | | | | (100,000) | | | | |
|
(100,000)
|
| | | | | (225,000) | | |
償還租賃債務
|
| | |
|
(13,465)
|
| | | | | (8,239) | | | | |
|
(35,633)
|
| | | | | (25,025) | | |
支付給合夥人的費用
|
| | |
|
21,899
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
已支付股息
|
| | |
|
(161,259)
|
| | | | | (160,121) | | | | |
|
(482,680)
|
| | | | | (464,704) | | |
普通股回購(附註12和13)
|
| | |
|
—
|
| | | | | (54,809) | | | | |
|
(16,350)
|
| | | | | (104,956) | | |
行使股票期權的收益(附註13A)
|
| | |
|
471
|
| | | | | 63 | | | | |
|
23,523
|
| | | | | 24,008 | | |
已發行普通股
|
| | |
|
8,115
|
| | | | | 5,121 | | | | |
|
22,025
|
| | | | | 15,527 | | |
融資活動提供的現金(用於)
|
| | |
|
(144,239)
|
| | | | | (317,985) | | | | |
|
109,843
|
| | | | | (780,150) | | |
匯率變動對現金和現金等價物的影響
|
| | |
|
782
|
| | | | | (3,254) | | | | |
|
(2,065)
|
| | | | | (2,241) | | |
期內現金及現金等價物淨(減)增
|
| | |
|
(77,035)
|
| | | | | (185,097) | | | | |
|
(303,134)
|
| | | | | 635,972 | | |
期初現金和現金等價物
|
| | |
|
432,526
|
| | | | | 1,006,855 | | | | |
|
658,625
|
| | | | | 185,786 | | |
現金和現金等價物,期末
|
| | |
$
|
355,491
|
| | | | $ | 821,758 | | | | |
$
|
355,491
|
| | | | $ | 821,758 | | |
補充現金流信息
|
| | | | | | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | |
$
|
16,621
|
| | | | $ | 6,037 | | | | |
$
|
73,109
|
| | | | $ | 47,459 | | |
繳納所得税和採礦税
|
| | |
$
|
67,904
|
| | | | $ | 50,139 | | | | |
$
|
207,669
|
| | | | $ | 238,217 | | |
|
已發行普通股的公允價值
|
| | | $ | 1,858,219 | | |
|
現金
|
| | | | 1,001,291 | | |
|
以前持有的50%權益的公允價值
|
| | | | 2,697,604 | | |
| | | | | $ | 5,557,114 | | |
| | |
初步(I)
|
| |
臨時
調整 |
| |
調整後的
初步 |
| |||||||||
現金和現金等價物
|
| | | $ | 1,049 | | | | | $ | — | | | | | $ | 1,049 | | |
庫存
|
| | | | 165,423 | | | | | | — | | | | | | 165,423 | | |
其他流動資產
|
| | | | 29,890 | | | | | | — | | | | | | 29,890 | | |
物業、廠礦開發
|
| | | | 4,949,392 | | | | | | (1,277,584) | | | | | | 3,671,808 | | |
商譽
|
| | | | 2,078,562 | | | | | | 801,562 | | | | | | 2,880,124 | | |
其他資產
|
| | | | 330,215 | | | | | | (1,128) | | | | | | 329,087 | | |
應付賬款、應計賬款及其他負債
|
| | | | (117,905) | | | | | | — | | | | | | (117,905) | | |
填海條款
|
| | | | (203,341) | | | | | | (4,950) | | | | | | (208,291) | | |
遞延所得税和礦業税負債
|
| | | | (1,646,500) | | | | | | 482,100 | | | | | | (1,164,400) | | |
其他負債
|
| | | | (29,671) | | | | | | — | | | | | | (29,671) | | |
收購的總資產,扣除承擔的負債後的淨額
|
| | | $ | 5,557,114 | | | | |
$
|
—
|
| | | |
$
|
5,557,114
|
| |
|
已發行普通股的公允價值
|
| | | $ | 10,268,584 | | |
|
已發行的基於置換股份的薪酬的公允價值
|
| | | | 14,522 | | |
| | | | | $ | 10,283,106 | | |
| | |
初步(I)
|
| |
調整
|
| |
最終
|
| |||||||||
現金和現金等價物
|
| | | $ | 838,732 | | | | | $ | — | | | | | $ | 838,732 | | |
庫存
|
| | | | 384,678 | | | | | | (35,402) | | | | | | 349,276 | | |
其他流動資產
|
| | | | 100,094 | | | | | | — | | | | | | 100,094 | | |
物業、廠礦開發
|
| | | | 10,086,336 | | | | | | 341,935 | | | | | | 10,428,271 | | |
商譽
|
| | | | 1,804,459 | | | | | | (168,128) | | | | | | 1,636,331 | | |
其他資產
|
| | | | 143,415 | | | | | | (1,628) | | | | | | 141,787 | | |
應付賬款、應計賬款及其他負債
|
| | | | (235,778) | | | | | | — | | | | | | (235,778) | | |
填海條款
|
| | | | (175,839) | | | | | | (52,289) | | | | | | (228,128) | | |
遞延所得税和礦業税負債
|
| | | | (2,639,353) | | | | | | (84,488) | | | | | | (2,723,841) | | |
其他負債
|
| | | | (23,638) | | | | | | — | | | | | | (23,638) | | |
收購的總資產,扣除承擔的負債後的淨額
|
| | | $ | 10,283,106 | | | | | $ | — | | | | | $ | 10,283,106 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款
|
| | | $ | — | | | | | $ | 7,569 | | | | | $ | — | | | | | $ | 7,569 | | |
股權證券
|
| | | | 233,862 | | | | | | 29,348 | | | | | | — | | | | | | 263,210 | | |
股票認購權證
|
| | | | — | | | | | | 21,479 | | | | | | — | | | | | | 21,479 | | |
衍生金融工具的公允價值
|
| | | | — | | | | | | 7,326 | | | | | | — | | | | | | 7,326 | | |
金融總資產
|
| | | $ | 233,862 | | | | | $ | 65,722 | | | | | $ | — | | | | | $ | 299,584 | | |
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
基於股份的負債
|
| | | $ | 21,762 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,762 | | |
衍生金融工具的公允價值
|
| | | | — | | | | | | 41,778 | | | | | | — | | | | | | 41,778 | | |
金融負債總額
|
| | | $ | 21,762 | | | | | $ | 41,778 | | | | | $ | — | | | | | $ | 63,540 | | |
| | |
截至9月30日
2023 |
| |
截至2010年12月31日
2022 |
| ||||||
應收聯邦、省和其他銷售税
|
| | | $ | 134,896 | | | | | $ | 100,267 | | |
預付費用
|
| | | | 187,817 | | | | | | 110,649 | | |
短期投資
|
| | | | 9,372 | | | | | | 9,896 | | |
其他
|
| | | | 38,954 | | | | | | 39,140 | | |
其他流動資產合計
|
| | | $ | 371,039 | | | | | $ | 259,952 | | |
| | |
截至9月30日
2023 |
| |
截至2010年12月31日
2022 |
| ||||||
庫存和浸出墊上的非現貨礦石
|
| | | $ | 654,074 | | | | | $ | 405,988 | | |
非當期預付費用
|
| | | | 40,554 | | | | | | 26,102 | | |
應收非流動借款
|
| | | | 10,008 | | | | | | 3,939 | | |
無形資產
|
| | | | 4,174 | | | | | | 13,318 | | |
對合作夥伴的投資
|
| | | | 10,956 | | | | | | 10,732 | | |
其他
|
| | | | 12,795 | | | | | | 6,831 | | |
其他資產合計
|
| | | $ | 732,561 | | | | | $ | 466,910 | | |
| | |
截至9月30日
2023 |
| |
截至2010年12月31日
2022 |
| ||||||
股權證券
|
| | | $ | 263,210 | | | | | $ | 304,618 | | |
股票認購權證
|
| | | | 21,479 | | | | | | 28,124 | | |
總投資
|
| | | $ | 284,689 | | | | | $ | 332,742 | | |
| | | | | |
截至9月30日
2023 |
| |
截至2010年12月31日
2022 |
| ||||||||||||||||||||||||||||||
| | |
利率
|
| |
主體
金額 |
| |
延期
融資 成本 |
| |
攜帶
金額 |
| |
公允價值
|
| |
攜帶
金額 |
| |
公允價值
|
| ||||||||||||||||||
高級説明
|
| |
2.78% – 5.02%
|
| | | $ | 1,250,000 | | | | | $ | (4,134) | | | | | $ | 1,245,866 | | | | | $ | 1,146,066 | | | | | $ | 1,345,185 | | | | | $ | 1,264,614 | | |
信貸安排
|
| |
變量
|
| | | | 100,000 | | | | | | (2,521) | | | | | | 97,479 | | | | | | 97,479 | | | | | | (3,115) | | | | | | (3,115) | | |
定期貸款安排
|
| |
變量
|
| | | | 600,000 | | | | | | (792) | | | | | | 599,208 | | | | | | 599,208 | | | | | | — | | | | | | — | | |
長期債務總額
|
| | | | | | $ | 1,950,000 | | | | | $ | (7,447) | | | | | $ | 1,942,553 | | | | | $ | 1,842,753 | | | | | $ | 1,342,070 | | | | | $ | 1,261,499 | | |
| | |
截至9月30日
2023 |
| |
截至2010年12月31日
2022 |
| ||||||
長期債務的當前部分
|
| | | $ | 100,000 | | | | | $ | 100,000 | | |
長期債務的非流動部分
|
| | | | 1,842,553 | | | | | | 1,242,070 | | |
長期債務總額
|
| | | $ | 1,942,553 | | | | | $ | 1,342,070 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
已重述
(注5) |
| | | | | | | |
已重述
(注5) |
| ||||||
- Basic期間的淨收入
|
| | | $ | 178,606 | | | | | $ | 66,679 | | | | | $ | 2,322,318 | | | | | $ | 476,144 | | |
新增:現金結算LTIP的攤薄影響
|
| | | | (1,915) | | | | | | 137 | | | | | | (4,831) | | | | | | 535 | | |
- 攤薄期間的淨收益
|
| | | | 176,691 | | | | | | 66,816 | | | | | | 2,317,487 | | | | | | 476,679 | | |
已發行普通股加權平均數 - Basic(千)
|
| | | | 495,286 | | | | | | 455,157 | | | | | | 486,131 | | | | | | 431,718 | | |
添加:與RSU計劃、PSU計劃相關的普通股稀釋影響
和LTIP |
| | | | 1,050 | | | | | | 1,102 | | | | | | 1,203 | | | | | | 1,201 | | |
添加:員工股票期權的攤薄影響
|
| | | | 68 | | | | | | 15 | | | | | | 108 | | | | | | 168 | | |
稀釋後的已發行普通股加權平均數 - (千)
|
| | | | 496,404 | | | | | | 456,274 | | | | | | 487,442 | | | | | | 433,087 | | |
每股淨收益 - Basic
|
| | | $ | 0.36 | | | | | $ | 0.15 | | | | | $ | 4.78 | | | | | $ | 1.10 | | |
稀釋後的每股淨收益 -
|
| | | $ | 0.36 | | | | | $ | 0.15 | | | | | $ | 4.75 | | | | | $ | 1.10 | | |
| | |
截至9個月
2023年9月30日 |
| |
截至9個月
2022年9月30日 |
| ||||||||||||||||||
| | |
數量:
庫存 選項 |
| |
加權
平均 練習 價格 |
| |
數量:
庫存 選項 |
| |
加權
平均 練習 價格 |
| ||||||||||||
未償還,期初
|
| | | | 4,976,636 | | | | | C$ | 75.04 | | | | | | 4,482,941 | | | | | C$ | 74.43 | | |
已批准
|
| | | | 873,950 | | | | | | 70.36 | | | | | | 1,643,801 | | | | | | 67.10 | | |
鍛鍊
|
| | | | (530,926) | | | | | | 59.34 | | | | | | (530,695) | | | | | | 57.75 | | |
被沒收
|
| | | | (149,365) | | | | | | 78.42 | | | | | | (143,355) | | | | | | 79.20 | | |
已過期
|
| | | | (22,650) | | | | | | 71.95 | | | | | | — | | | | | | — | | |
未償還,期末
|
| | | | 5,147,645 | | | | | C$ | 75.78 | | | | | | 5,452,692 | | | | | C$ | 73.72 | | |
可行使期權,期末
|
| | | | 3,411,601 | | | | | C$ | 77.22 | | | | | | 3,150,341 | | | | | C$ | 71.64 | | |
| | |
截至9個月
9月30日 |
| |||
| | |
2023
|
| |
2022
|
|
無風險利率
|
| |
4.26%
|
| |
1.65%
|
|
股票期權的預期期限(以年為單位)
|
| |
2.5
|
| |
2.4
|
|
Agnico Eagle股價預期波動率
|
| |
36.0%
|
| |
30.0%
|
|
預期股息收益率
|
| |
3.6%
|
| |
2.9%
|
|
| | |
股權
證券 預留 |
| |
現金流
對衝 預留 |
| |
合計
|
| |||||||||
2021年12月31日的餘額
|
| | | $ | 65,065 | | | | | $ | (10,789) | | | | | $ | 54,276 | | |
現金流對衝準備金淨變化
|
| | | | — | | | | | | 882 | | | | | | 882 | | |
股權證券公允價值淨變動
|
| | | | (123,666) | | | | | | — | | | | | | (123,666) | | |
2022年9月30日的餘額
|
| | | $ | (58,601) | | | | | $ | (9,907) | | | | | $ | (68,508) | | |
2022年12月31日的餘額
|
| | | $ | (20,518) | | | | | $ | (8,488) | | | | | $ | (29,006) | | |
現金流對衝準備金淨變化
|
| | | | — | | | | | | 882 | | | | | | 882 | | |
將出售股權證券的淨虧損轉為虧損
|
| | | | 2,045 | | | | | | — | | | | | | 2,045 | | |
股權證券公允價值淨變動
|
| | | | (84,183) | | | | | | — | | | | | | (84,183) | | |
2023年9月30日的餘額
|
| | | $ | (102,656) | | | | | $ | (7,606) | | | | | $ | (110,262) | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
與客户的合同收入
|
| | | $ | 1,643,953 | | | | | $ | 1,450,786 | | | | | $ | 4,871,862 | | | | | $ | 4,358,323 | | |
精礦銷售暫定價格調整
|
| | | | (1,542) | | | | | | (1,089) | | | | | | (1,593) | | | | | | (1,880) | | |
採礦業務總收入
|
| | | $ | 1,642,411 | | | | | $ | 1,449,697 | | | | | $ | 4,870,269 | | | | | $ | 4,356,443 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
與客户的合同收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
金牌
|
| | | $ | 1,623,244 | | | | | $ | 1,432,250 | | | | | $ | 4,805,397 | | | | | $ | 4,293,478 | | |
銀牌
|
| | | | 14,745 | | | | | | 11,869 | | | | | | 46,464 | | | | | | 41,366 | | |
鋅
|
| | | | 1,455 | | | | | | 3,939 | | | | | | 5,835 | | | | | | 8,120 | | |
銅
|
| | | | 4,509 | | | | | | 2,728 | | | | | | 14,166 | | | | | | 15,359 | | |
與客户簽訂合同的總收入
|
| | | $ | 1,643,953 | | | | | $ | 1,450,786 | | | | | $ | 4,871,862 | | | | | $ | 4,358,323 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
書面外匯看漲期權實現的溢價
|
| | | $ | (29) | | | | | $ | (90) | | | | | $ | (164) | | | | | $ | (859) | | |
認股權證未實現虧損(收益)
|
| | | | 6,802 | | | | | | (5,688) | | | | | | 9,098 | | | | | | 14,494 | | |
貨幣和商品衍生品的已實現(收益)虧損
|
| | | | (3,851) | | | | | | 8,294 | | | | | | 26,992 | | | | | | (8,544) | | |
貨幣和商品衍生品的未實現虧損(收益)
|
| | | | 31,088 | | | | | | 159,858 | | | | | | (34,888) | | | | | | 169,372 | | |
衍生金融工具損失
|
| | | $ | 34,010 | | | | | $ | 162,374 | | | | | $ | 1,038 | | | | | $ | 174,463 | | |
| | |
截止三個月
9月30日 |
| |
截至9個月
9月30日 |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
處置財產、工廠和礦山開發損失(附註9)
|
| | | $ | 5,491 | | | | | $ | 509 | | | | | $ | 9,092 | | | | | $ | 4,423 | | |
利息收入
|
| | | | (1,630) | | | | | | (1,714) | | | | | | (5,579) | | | | | | (6,689) | | |
暫停服務及相關費用
|
| | | | 512 | | | | | | 387 | | | | | | 1,425 | | | | | | 11,139 | | |
採購成本(附註5)
|
| | | | 4,591 | | | | | | 182 | | | | | | 21,503 | | | | | | 92,321 | | |
環境修復
|
| | | | 1,890 | | | | | | 3,401 | | | | | | (87) | | | | | | 783 | | |
其他成本
|
| | | | 9,733 | | | | | | 210 | | | | | | 17,135 | | | | | | 10,171 | | |
其他費用合計
|
| | | $ | 20,587 | | | | | $ | 2,975 | | | | | $ | 43,489 | | | | | $ | 112,148 | | |
| | |
截至2023年9月30日的9個月
|
| |||||||||||||||||||||
| | |
來自
的收入
挖掘 運營 |
| |
生產
成本 |
| |
勘探和
企業 開發 |
| |
細分市場
收入 (虧損) |
| ||||||||||||
拉隆德礦
|
| | | $ | 362,984 | | | | | $ | (170,153) | | | | | $ | — | | | | | $ | 192,831 | | |
拉隆德五區煤礦
|
| | | | 99,370 | | | | | | (62,702) | | | | | | — | | | | | | 36,668 | | |
加拿大孔雀石複合體
|
| | | | 793,989 | | | | | | (326,936) | | | | | | — | | | | | | 467,053 | | |
Goldex礦
|
| | | | 209,802 | | | | | | (84,800) | | | | | | — | | | | | | 125,002 | | |
美拉定礦
|
| | | | 507,057 | | | | | | (249,221) | | | | | | — | | | | | | 257,836 | | |
草甸灘塗綜合體
|
| | | | 616,512 | | | | | | (381,411) | | | | | | — | | | | | | 235,101 | | |
Kittila礦
|
| | | | 332,616 | | | | | | (155,200) | | | | | | — | | | | | | 177,416 | | |
迂迴湖礦
|
| | | | 911,819 | | | | | | (333,214) | | | | | | — | | | | | | 578,605 | | |
Macassa礦
|
| | | | 316,145 | | | | | | (112,368) | | | | | | — | | | | | | 203,777 | | |
福斯特維爾礦
|
| | | | 454,291 | | | | | | (99,969) | | | | | | — | | | | | | 354,322 | | |
皮諾斯阿爾託斯礦
|
| | | | 156,227 | | | | | | (107,778) | | | | | | — | | | | | | 48,449 | | |
印度拉礦
|
| | | | 109,457 | | | | | | (72,056) | | | | | | — | | | | | | 37,401 | | |
勘探(一) | | | | | — | | | | | | — | | | | | | (169,784) | | | | | | (169,784) | | |
分部合計
|
| | | $ | 4,870,269 | | | | | $ | (2,155,808) | | | | | $ | (169,784) | | | | | $ | 2,544,677 | | |
各部門總收入
|
| | | $ | 2,544,677 | | | ||||||||||||||||||
公司和其他: | | | |||||||||||||||||||||||
財產、工廠和礦山開發攤銷
|
| | | | (1,100,215) | | | ||||||||||||||||||
一般和行政
|
| | | | (134,450) | | | ||||||||||||||||||
財務成本
|
| | | | (94,989) | | | ||||||||||||||||||
衍生金融工具損失
|
| | | | (1,038) | | | ||||||||||||||||||
外幣折算收益
|
| | | | 2,258 | | | ||||||||||||||||||
維護和保養
|
| | | | (33,017) | | | ||||||||||||||||||
重估收益
|
| | | | 1,543,414 | | | ||||||||||||||||||
其他費用
|
| | | | (43,489) | | | ||||||||||||||||||
所得税和採礦税前收入 | | | | $ | 2,683,151 | | |
| | |
截至2022年9月30日的9個月
重複(注5) |
| |||||||||||||||||||||
| | |
來自
的收入
挖掘 運營 |
| |
生產
成本 |
| |
勘探和
企業 開發 |
| |
細分市場
收入 (虧損) |
| ||||||||||||
拉隆德礦
|
| | | $ | 435,322 | | | | | $ | (163,701) | | | | | $ | — | | | | | $ | 271,621 | | |
拉隆德五區煤礦
|
| | | | 96,591 | | | | | | (51,932) | | | | | | — | | | | | | 44,659 | | |
加拿大孔雀石複合體
|
| | | | 428,526 | | | | | | (171,858) | | | | | | (8,406) | | | | | | 248,262 | | |
Goldex礦
|
| | | | 190,193 | | | | | | (79,044) | | | | | | — | | | | | | 111,149 | | |
美拉定礦
|
| | | | 501,383 | | | | | | (236,895) | | | | | | — | | | | | | 264,488 | | |
草甸灘塗綜合體
|
| | | | 473,927 | | | | | | (313,989) | | | | | | — | | | | | | 159,938 | | |
Kittila礦
|
| | | | 326,872 | | | | | | (154,388) | | | | | | — | | | | | | 172,484 | | |
迂迴湖礦
|
| | | | 884,863 | | | | | | (371,130) | | | | | | — | | | | | | 513,733 | | |
Macassa礦
|
| | | | 252,075 | | | | | | (98,848) | | | | | | — | | | | | | 153,227 | | |
福斯特維爾礦
|
| | | | 506,273 | | | | | | (170,518) | | | | | | — | | | | | | 335,755 | | |
皮諾斯阿爾託斯礦
|
| | | | 148,870 | | | | | | (106,922) | | | | | | — | | | | | | 41,948 | | |
Creston Mascota礦
|
| | | | 4,049 | | | | | | (1,743) | | | | | | — | | | | | | 2,306 | | |
印度拉礦
|
| | | | 107,355 | | | | | | (55,476) | | | | | | — | | | | | | 51,879 | | |
勘探(一) | | | | | 144 | | | | | | — | | | | | | (191,789) | | | | | | (191,645) | | |
分部合計
|
| | | $ | 4,356,443 | | | | | $ | (1,976,444) | | | | | $ | (200,195) | | | | | $ | 2,179,804 | | |
各部門總收入
|
| | | $ | 2,179,804 | | | ||||||||||||||||||
公司和其他: | | | |||||||||||||||||||||||
財產、工廠和礦山開發攤銷
|
| | | | (809,021) | | | ||||||||||||||||||
一般和行政
|
| | | | (166,279) | | | ||||||||||||||||||
財務成本
|
| | | | (62,892) | | | ||||||||||||||||||
衍生金融工具損失
|
| | | | (174,463) | | | ||||||||||||||||||
外幣折算收益
|
| | | | 27,761 | | | ||||||||||||||||||
維護和保養
|
| | | | (30,251) | | | ||||||||||||||||||
其他費用
|
| | | | (112,148) | | | ||||||||||||||||||
所得税和採礦税前收入 | | | | $ | 852,511 | | |
| | |
截至
的總資產
|
| |||||||||
| | |
9月30日
2023 |
| |
12月31日
2022 |
| ||||||
拉隆德礦
|
| | | $ | 1,001,019 | | | | | $ | 987,821 | | |
拉隆德五區煤礦
|
| | | | 132,532 | | | | | | 115,404 | | |
加拿大孔雀石複合體
|
| | | | 6,927,598 | | | | | | 1,582,406 | | |
Goldex礦
|
| | | | 382,040 | | | | | | 339,390 | | |
美拉定礦
|
| | | | 2,374,416 | | | | | | 2,323,873 | | |
草甸灘塗綜合體
|
| | | | 1,411,908 | | | | | | 1,387,335 | | |
Kittila礦
|
| | | | 1,655,152 | | | | | | 1,647,353 | | |
迂迴湖礦
|
| | | | 9,244,213 | | | | | | 9,120,416 | | |
Macassa礦
|
| | | | 2,331,686 | | | | | | 2,266,891 | | |
福斯特維爾礦
|
| | | | 1,082,829 | | | | | | 1,224,645 | | |
皮諾斯阿爾託斯礦
|
| | | | 461,861 | | | | | | 463,823 | | |
Creston Mascota礦
|
| | | | 3,796 | | | | | | 4,864 | | |
印度拉礦
|
| | | | 137,251 | | | | | | 150,967 | | |
聖尼古拉斯項目
|
| | | | 304,099 | | | | | | — | | |
探索
|
| | | | 970,154 | | | | | | 821,718 | | |
公司和其他
|
| | | | 805,127 | | | | | | 1,057,902 | | |
總資產
|
| | | $ | 29,225,681 | | | | | $ | 23,494,808 | | |