(百萬美元)
|
| |
截止三個月
2024年3月31日vs. 截止三個月 2023年3月31日 |
| |||
採礦業務收入增加
|
| | | $ | 320.2 | | |
受外幣影響,生產成本增加
|
| | | | (5.4) | | |
生產成本增加
|
| | | | (125.1) | | |
勘探和企業開發費用減少
|
| | | | 2.6 | | |
房地產、工廠和礦山開發攤銷增加
|
| | | | (53.3) | | |
一般和行政費用減少
|
| | | | 0.1 | | |
融資成本增加
|
| | | | (12.8) | | |
衍生金融工具的變化
|
| | | | (52.5) | | |
非現金外幣折算變化
|
| | | | 4.8 | | |
護理和維護減少
|
| | | | 0.2 | | |
重估收益變動
|
| | | | (1,543.4) | | |
其他費用減少
|
| | | | 8.1 | | |
增加所得税和採礦税
|
| | | | (13.2) | | |
淨收益差異合計
|
| | | $ | (1,469.7) | | |
| | |
截止三個月
|
| |||||||||
LaRonde - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 413 | | | | | | 389 | | |
每天磨礦量
|
| | | | 4,538 | | | | | | 4,333 | | |
黃金等級(克/噸)
|
| | | | 4.25 | | | | | | 5.05 | | |
黃金產量(盎司)
|
| | |
|
51,815
|
| | | |
|
59,533
|
| |
每噸生產成本(加元)
|
| | | $ | 247 | | | | | $ | 138 | | |
每噸礦物成本(加元)
|
| | | $ | 197 | | | | | $ | 206 | | |
每盎司生產成本
|
| | | $ | 1,458 | | | | | $ | 667 | | |
每盎司現金總成本
|
| | | $ | 1,028 | | | | | $ | 892 | | |
| | |
截止三個月
|
| |||||||||
拉朗德5區-運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 267 | | | | | | 318 | | |
每天磨礦量
|
| | | | 2,934 | | | | | | 3,533 | | |
黃金等級(克/噸)
|
| | | | 2.10 | | | | | | 2.08 | | |
黃金產量(盎司)
|
| | |
|
16,549
|
| | | |
|
20,074
|
| |
每噸生產成本(加元)
|
| | | $ | 95 | | | | | $ | 94 | | |
每噸礦物成本(加元)
|
| | | $ | 97 | | | | | $ | 97 | | |
每盎司生產成本
|
| | | $ | 1,149 | | | | | $ | 1,107 | | |
每盎司現金總成本
|
| | | $ | 1,180 | | | | | $ | 1,154 | | |
| | |
截止三個月
|
| |||||||||
拉朗德綜合 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 680 | | | | | | 707 | | |
每天磨礦量
|
| | | | 7,473 | | | | | | 7,867 | | |
黃金等級(克/噸)
|
| | | | 3.41 | | | | | | 3.72 | | |
黃金產量(盎司)
|
| | |
|
68,364
|
| | | |
|
79,607
|
| |
每噸生產成本(加元)
|
| | | $ | 187 | | | | | $ | 118 | | |
每噸礦物成本(加元)
|
| | | $ | 158 | | | | | $ | 157 | | |
每盎司生產成本
|
| | | $ | 1,383 | | | | | $ | 778 | | |
每盎司現金總成本
|
| | | $ | 1,065 | | | | | $ | 958 | | |
| | |
截止三個月
|
| |||||||||
加拿大孔雀石複合體 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸已磨礦石(千噸)(100%)
|
| | | | 5,173 | | | | | | 4,524 | | |
每天磨礦(100%)
|
| | | | 56,846 | | | | | | 50,267 | | |
黃金等級(克/噸)
|
| | | | 1.21 | | | | | | 1.19 | | |
黃金產量(盎司)(1)
|
| | |
|
186,906
|
| | | |
|
80,685
|
| |
每噸生產成本(加元)
|
| | | $ | 33 | | | | | $ | 34 | | |
每噸礦物成本(加元)
|
| | | $ | 42 | | | | | $ | 39 | | |
每盎司生產成本
|
| | | $ | 677 | | | | | $ | 710 | | |
每盎司現金總成本
|
| | | $ | 850 | | | | | $ | 794 | | |
| | |
截止三個月
|
| |||||||||
Goldex Complex - 運行統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 760 | | | | | | 698 | | |
每天磨礦量
|
| | | | 8,352 | | | | | | 7,756 | | |
黃金等級(克/噸)
|
| | | | 1.64 | | | | | | 1.73 | | |
黃金產量(盎司)
|
| | |
|
34,388
|
| | | |
|
34,023
|
| |
每噸生產成本(加元)
|
| | | $ | 59 | | | | | $ | 54 | | |
每噸礦物成本(加元)
|
| | | $ | 60 | | | | | $ | 52 | | |
每盎司生產成本
|
| | | $ | 965 | | | | | $ | 818 | | |
每盎司現金總成本
|
| | | $ | 948 | | | | | $ | 810 | | |
| | |
截止三個月
|
| |||||||||
環湖礦 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 6,502 | | | | | | 6,397 | | |
每天磨礦量
|
| | | | 71,451 | | | | | | 71,078 | | |
黃金等級(克/噸)
|
| | | | 0.82 | | | | | | 0.86 | | |
黃金產量(盎司)
|
| | |
|
150,751
|
| | | |
|
161,857
|
| |
每噸生產成本(加元)
|
| | | $ | 27 | | | | | $ | 24 | | |
每噸礦物成本(加元)
|
| | | $ | 27 | | | | | $ | 26 | | |
每盎司生產成本
|
| | | $ | 875 | | | | | $ | 704 | | |
每盎司現金總成本
|
| | | $ | 871 | | | | | $ | 771 | | |
| | |
截止三個月
|
| |||||||||
Macassa礦-運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 134 | | | | | | 87 | | |
每天磨礦量
|
| | | | 1,473 | | | | | | 967 | | |
黃金等級(克/噸)
|
| | | | 16.27 | | | | | | 23.32 | | |
黃金產量(盎司)
|
| | |
|
68,259
|
| | | |
|
64,115
|
| |
每噸生產成本(加元)
|
| | | $ | 483 | | | | | $ | 589 | | |
每噸礦物成本(加元)
|
| | | $ | 493 | | | | | $ | 585 | | |
每盎司生產成本
|
| | | $ | 698 | | | | | $ | 592 | | |
每盎司現金總成本
|
| | | $ | 711 | | | | | $ | 604 | | |
| | |
截止三個月
|
| |||||||||
Meliadine礦 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 496 | | | | | | 476 | | |
每天磨礦量
|
| | | | 5,451 | | | | | | 5,300 | | |
黃金等級(克/噸)
|
| | | | 6.24 | | | | | | 6.12 | | |
黃金產量(盎司)
|
| | |
|
95,725
|
| | | |
|
90,467
|
| |
每噸生產成本(加元)
|
| | | $ | 254 | | | | | $ | 228 | | |
每噸礦物成本(加元)
|
| | | $ | 245 | | | | | $ | 239 | | |
每盎司生產成本
|
| | | $ | 976 | | | | | $ | 897 | | |
每盎司現金總成本
|
| | | $ | 942 | | | | | $ | 937 | | |
| | |
截止三個月
|
| |||||||||
草灘綜合體 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 1,071 | | | | | | 983 | | |
每天磨礦量
|
| | | | 11,769 | | | | | | 10,922 | | |
黃金等級(克/噸)
|
| | | | 4.09 | | | | | | 3.91 | | |
黃金產量(盎司)
|
| | |
|
127,774
|
| | | |
|
111,110
|
| |
每噸生產成本(加元)
|
| | | $ | 143 | | | | | $ | 176 | | |
每噸礦物成本(加元)
|
| | | $ | 151 | | | | | $ | 174 | | |
每盎司生產成本
|
| | | $ | 893 | | | | | $ | 1,170 | | |
每盎司現金總成本
|
| | | $ | 937 | | | | | $ | 1,134 | | |
| | |
截止三個月
|
| |||||||||
福斯特維爾煤礦 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 172 | | | | | | 148 | | |
每天磨礦量
|
| | | | 1,890 | | | | | | 1,644 | | |
黃金等級(克/噸)
|
| | | | 10.51 | | | | | | 18.55 | | |
黃金產量(盎司)
|
| | |
|
56,569
|
| | | |
|
86,558
|
| |
每噸生產成本(澳元)
|
| | | $ | 301 | | | | | $ | 367 | | |
每噸礦物成本(澳元)
|
| | | $ | 275 | | | | | $ | 343 | | |
每盎司生產成本
|
| | | $ | 595 | | | | | $ | 423 | | |
每盎司現金總成本
|
| | | $ | 537 | | | | | $ | 396 | | |
| | |
截止三個月
|
| |||||||||
基提拉煤礦 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 482 | | | | | | 496 | | |
每天磨礦量
|
| | | | 5,297 | | | | | | 5,511 | | |
黃金等級(克/噸)
|
| | | | 4.31 | | | | | | 4.73 | | |
黃金產量(盎司)
|
| | |
|
54,581
|
| | | |
|
63,692
|
| |
每噸生產成本(歐元)
|
| | | € | 113 | | | | | € | 98 | | |
每噸礦物成本(歐元)
|
| | | € | 112 | | | | | € | 98 | | |
每盎司生產成本
|
| | | $ | 1,082 | | | | | $ | 837 | | |
每盎司現金總成本
|
| | | $ | 1,070 | | | | | $ | 806 | | |
| | |
截止三個月
|
| |||||||||
皮諾斯阿爾託斯煤礦 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | 426 | | | | | | 364 | | |
每天磨礦量
|
| | | | 4,681 | | | | | | 4,044 | | |
黃金等級(克/噸)
|
| | | | 1.89 | | | | | | 2.16 | | |
黃金產量(盎司)
|
| | |
|
24,725
|
| | | |
|
24,134
|
| |
每噸生產成本
|
| | | $ | 78 | | | | | $ | 90 | | |
每噸礦物成本
|
| | | $ | 94 | | | | | $ | 90 | | |
每盎司生產成本
|
| | | $ | 1,351 | | | | | $ | 1,364 | | |
每盎司現金總成本
|
| | | $ | 1,348 | | | | | $ | 1,116 | | |
| | |
截止三個月
|
| |||||||||
印度礦場 - 運營統計數據
|
| |
2024年3月31日
|
| |
2023年3月31日
|
| ||||||
噸礦石磨礦(千噸)
|
| | | | — | | | | | | 660 | | |
每天磨礦量
|
| | | | — | | | | | | 7,333 | | |
黃金等級(克/噸)
|
| | | | — | | | | | | 0.68 | | |
黃金產量(盎司)
|
| | |
|
10,582
|
| | | |
|
16,321
|
| |
每噸生產成本
|
| | | $ | — | | | | | $ | 30 | | |
每噸礦物成本
|
| | | $ | — | | | | | $ | 33 | | |
每盎司生產成本
|
| | | $ | 1,510 | | | | | $ | 1,231 | | |
每盎司現金總成本
|
| | | $ | 1,453 | | | | | $ | 1,308 | | |
(千美元)
|
| |
截至2024年3月31日
|
| |
截至2023年12月31日
|
| ||||||
流動資產
|
| | | $ | 2,245,156 | | | | | $ | 2,191,152 | | |
非流動資產
|
| | | | 26,557,285 | | | | | | 26,493,797 | | |
總資產
|
| | | $ | 28,802,441 | | | | | $ | 28,684,949 | | |
流動負債
|
| | | $ | 1,015,528 | | | | | $ | 1,048,026 | | |
非流動負債
|
| | | | 8,144,543 | | | | | | 8,214,008 | | |
總負債
|
| | | $ | 9,160,071 | | | | | $ | 9,262,034 | | |
| | |
截至3月31日的三個月
|
| |||||||||
(千美元)
|
| |
2024
|
| |
2023
|
| ||||||
- Basic期間的淨收入
|
| | | $ | 347,192 | | | | | $ | 1,816,891 | | |
現金結算LTIP的稀釋影響
|
| | | | 364 | | | | | | (1,776) | | |
- 攤薄期間的淨收益
|
| | | $ | 347,556 | | | | | $ | 1,815,115 | | |
外幣折算(收益)損失
|
| | | | (4,547) | | | | | | 220 | | |
衍生金融工具的已實現和未實現損失(收益)
|
| | | | 45,935 | | | | | | (6,539) | | |
與收購相關的交易成本
|
| | | | — | | | | | | 15,238 | | |
Yamana交易重估收益
|
| | | | — | | | | | | (1,543,414) | | |
環境修復
|
| | | | 1,799 | | | | | | (557) | | |
處置財產的淨虧損。廠房和設備
|
| | | | 3,547 | | | | | | 2,542 | | |
所得税和礦業税調整(一)
|
| | | | (16,455) | | | | | | (13,102) | | |
- Basic期間調整後的淨收入
|
| | | $ | 377,471 | | | | | $ | 271,279 | | |
- 攤薄期間的調整後淨收入
|
| | | $ | 377,835 | | | | | $ | 269,503 | | |
每股淨收益 - Basic
|
| | | $ | 0.70 | | | | | $ | 3.87 | | |
稀釋後的每股淨收益 -
|
| | | $ | 0.70 | | | | | $ | 3.86 | | |
調整後每股淨收入 - Basic
|
| | | $ | 0.76 | | | | | $ | 0.58 | | |
調整後每股淨收益 - 稀釋後
|
| | | $ | 0.76 | | | | | $ | 0.57 | | |
| | |
截止三個月
3月31日 |
| |||||||||
(千美元)
|
| |
2024
|
| |
2023
|
| ||||||
當期淨收入
|
| | | $ | 347,192 | | | | | $ | 1,816,891 | | |
財務成本
|
| | | | 36,265 | | | | | | 23,448 | | |
財產、工廠和礦山開發攤銷
|
| | | | 357,225 | | | | | | 303,959 | | |
所得税和採礦税費用
|
| | | | 141,856 | | | | | | 128,608 | | |
EBITDA
|
| | | | 882,538 | | | | | | 2,272,906 | | |
外幣折算(收益)損失
|
| | | | (4,547) | | | | | | 220 | | |
衍生金融工具的已實現和未實現損失(收益)
|
| | | | 45,935 | | | | | | (6,539) | | |
與收購相關的交易成本
|
| | | | — | | | | | | 15,238 | | |
Yamana交易重估收益
|
| | | | — | | | | | | (1,543,414) | | |
環境修復
|
| | | | 1,799 | | | | | | (557) | | |
處置財產的淨虧損。廠房和設備
|
| | | | 3,547 | | | | | | 2,542 | | |
調整後的EBITDA
|
| | | $ | 929,272 | | | | | $ | 740,396 | | |
| | |
截止三個月
3月31日 |
| |||||||||
(千美元)
|
| |
2024
|
| |
2023
|
| ||||||
經營活動提供的現金
|
| | | $ | 783,175 | | | | | $ | 649,613 | | |
增加房地產、工廠和礦山開發
|
| | | | (387,587) | | | | | | (384,934) | | |
自由現金流
|
| | | | 395,588 | | | | | | 264,679 | | |
貿易應收賬款變動
|
| | | $ | (1,208) | | | | | $ | (8,395) | | |
所得税變化
|
| | | | (376) | | | | | | (23,977) | | |
庫存變化
|
| | | | (28,172) | | | | | | (2,068) | | |
其他流動資產變動
|
| | | | (25,410) | | | | | | (10,995) | | |
應付賬款和應計負債的變化
|
| | | | 53,990 | | | | | | 7,269 | | |
應付利息變動
|
| | | | (4,931) | | | | | | (2,648) | | |
營運資金非現金部分變動前的自由現金流
|
| | | $ | 389,481 | | | | | $ | 223,865 | | |
| | |
截止三個月
3月31日 |
| |||||||||
(千美元)
|
| |
2024
|
| |
2023
|
| ||||||
拉龍德礦
|
| | | $ | 75,556 | | | | | $ | 39,707 | | |
拉龍德5區礦山
|
| | | | 19,022 | | | | | | 22,224 | | |
拉朗德綜合體
|
| | | | 94,578 | | | | | | 61,931 | | |
加拿大馬拉蒂綜合症(i)
|
| | | | 126,576 | | | | | | 57,291 | | |
Goldex綜合體
|
| | | | 33,182 | | | | | | 27,835 | | |
米利亞丁礦
|
| | | | 93,451 | | | | | | 81,194 | | |
Meadowbank綜合體
|
| | | | 114,162 | | | | | | 130,004 | | |
基蒂拉礦
|
| | | | 59,038 | | | | | | 53,295 | | |
繞道湖礦
|
| | | | 131,905 | | | | | | 114,022 | | |
馬卡薩礦
|
| | | | 47,648 | | | | | | 37,959 | | |
福斯特維爾礦場
|
| | | | 33,654 | | | | | | 36,599 | | |
Pinos Altos礦的
|
| | | | 33,407 | | | | | | 32,922 | | |
拉印度礦
|
| | | | 15,984 | | | | | | 20,092 | | |
根據簡明中期合併利潤表計算的生產成本
|
| | | $ | 783,585 | | | | | $ | 653,144 | | |
拉龍德礦
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 51,815 | | | | | | | | | | | | 59,533 | | |
生產成本
|
| | | $ | 75,556 | | | | | $ | 1,458 | | | | | $ | 39,707 | | | | | $ | 667 | | |
庫存調整(ii)
|
| | | | (14,711) | | | | | | (284) | | | | | | 22,505 | | | | | | 378 | | |
生產成本對衝的已實現損益
|
| | | | 19 | | | | | | — | | | | | | 1,078 | | | | | | 18 | | |
其他調整(iv)
|
| | | | 4,993 | | | | | | 97 | | | | | | 4,348 | | | | | | 73 | | |
總現金成本(副產品基礎)
|
| | | $ | 65,857 | | | | | $ | 1,271 | | | | | $ | 67,638 | | | | | $ | 1,136 | | |
副產品金屬收入
|
| | | | (12,590) | | | | | | (243) | | | | | | (14,532) | | | | | | (244) | | |
總現金成本(副產品基礎)
|
| | | $ | 53,267 | | | | | $ | 1,028 | | | | | $ | 53,106 | | | | | $ | 892 | | |
拉龍德礦
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 413 | | | | | | | | | | | | 389 | | |
生產成本
|
| | | $ | 75,556 | | | | | $ | 183 | | | | | $ | 39,707 | | | | | $ | 102 | | |
生產成本(C$)
|
| | | C$ | 102,025 | | | | | C$ | 247 | | | | | C$ | 53,573 | | | | | C$ | 138 | | |
庫存調整(C$)(iii)
|
| | | | (20,314) | | | | | | (49) | | | | | | 29,723 | | | | | | 76 | | |
其他調整(C$)(iv)
|
| | | | (336) | | | | | | (1) | | | | | | (3,141) | | | | | | (8) | | |
礦場成本(C$)
|
| | | C$ | 81,375 | | | | | C$ | 197 | | | | | C$ | 80,155 | | | | | C$ | 206 | | |
拉龍德5區礦山
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 16,549 | | | | | | | | | | | | 20,074 | | |
生產成本
|
| | | $ | 19,022 | | | | | $ | 1,149 | | | | | $ | 22,224 | | | | | $ | 1,107 | | |
庫存調整(ii)
|
| | | | 320 | | | | | | 20 | | | | | | 523 | | | | | | 26 | | |
生產成本對衝的已實現損益
|
| | | | 6 | | | | | | — | | | | | | 359 | | | | | | 18 | | |
其他調整(iv)
|
| | | | 370 | | | | | | 23 | | | | | | 336 | | | | | | 17 | | |
總現金成本(副產品基礎)
|
| | | $ | 19,718 | | | | | $ | 1,192 | | | | | $ | 23,442 | | | | | $ | 1,168 | | |
副產品金屬收入
|
| | | | (187) | | | | | | (12) | | | | | | (275) | | | | | | (14) | | |
總現金成本(副產品基礎)
|
| | | $ | 19,531 | | | | | $ | 1,180 | | | | | $ | 23,167 | | | | | $ | 1,154 | | |
拉龍德5區礦山
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 267 | | | | | | | | | | | | 318 | | |
生產成本
|
| | | $ | 19,022 | | | | | $ | 71 | | | | | $ | 22,224 | | | | | $ | 70 | | |
生產成本(C$)
|
| | | C$ | 25,514 | | | | | C$ | 95 | | | | | C$ | 29,988 | | | | | C$ | 94 | | |
庫存調整(C$)(iii)
|
| | | | 432 | | | | | | 2 | | | | | | 738 | | | | | | 3 | | |
礦場成本(C$)
|
| | | C$ | 25,946 | | | | | C$ | 97 | | | | | C$ | 30,726 | | | | | C$ | 97 | | |
拉朗德綜合體
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 68,364 | | | | | | | | | | | | 79,607 | | |
生產成本
|
| | | $ | 94,578 | | | | | $ | 1,383 | | | | | $ | 61,931 | | | | | $ | 778 | | |
庫存調整(ii)
|
| | | | (14,391) | | | | | | (210) | | | | | | 23,028 | | | | | | 289 | | |
生產成本對衝的已實現損益
|
| | | | 25 | | | | | | — | | | | | | 1,437 | | | | | | 18 | | |
其他調整(iv)
|
| | | | 5,363 | | | | | | 79 | | | | | | 4,684 | | | | | | 59 | | |
總現金成本(副產品基礎)
|
| | | $ | 85,575 | | | | | $ | 1,252 | | | | | $ | 91,080 | | | | | $ | 1,144 | | |
副產品金屬收入
|
| | | | (12,777) | | | | | | (187) | | | | | | (14,807) | | | | | | (186) | | |
總現金成本(副產品基礎)
|
| | | $ | 72,798 | | | | | $ | 1,065 | | | | | $ | 76,273 | | | | | $ | 958 | | |
拉朗德綜合體
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 680 | | | | | | | | | | | | 707 | | |
生產成本
|
| | | $ | 94,578 | | | | | $ | 139 | | | | | $ | 61,931 | | | | | $ | 88 | | |
生產成本(C$)
|
| | | C$ | 127,539 | | | | | C$ | 187 | | | | | C$ | 83,561 | | | | | C$ | 118 | | |
庫存調整(C$)(iii)
|
| | | | (19,882) | | | | | | (29) | | | | | | 30,461 | | | | | | 43 | | |
其他調整(C$)(iv)
|
| | | | (336) | | | | | | — | | | | | | (3,141) | | | | | | (4) | | |
礦場成本(C$)
|
| | | C$ | 107,321 | | | | | C$ | 158 | | | | | C$ | 110,881 | | | | | C$ | 157 | | |
加拿大馬拉蒂綜合症
(per盎司)(i) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 186,906 | | | | | | | | | | | | 80,685 | | |
生產成本
|
| | | $ | 126,576 | | | | | $ | 677 | | | | | $ | 57,291 | | | | | $ | 710 | | |
庫存調整(ii)
|
| | | | 14,707 | | | | | | 79 | | | | | | 495 | | | | | | 6 | | |
生產成本對衝的已實現損益
|
| | | | 52 | | | | | | — | | | | | | — | | | | | | — | | |
實物特許權使用費和其他調整(iv)
|
| | | | 19,490 | | | | | | 104 | | | | | | 7,382 | | | | | | 92 | | |
總現金成本(副產品基礎)
|
| | | $ | 160,825 | | | | | $ | 860 | | | | | $ | 65,168 | | | | | $ | 808 | | |
副產品金屬收入
|
| | | | (1,952) | | | | | | (10) | | | | | | (1,138) | | | | | | (14) | | |
總現金成本(副產品基礎)
|
| | | $ | 158,873 | | | | | $ | 850 | | | | | $ | 64,030 | | | | | $ | 794 | | |
加拿大馬拉蒂綜合症
(per噸)(i) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 5,173 | | | | | | | | | | | | 2,262 | | |
生產成本
|
| | | $ | 126,576 | | | | | $ | 24 | | | | | $ | 57,291 | | | | | $ | 25 | | |
生產成本(C$)
|
| | | C$ | 170,853 | | | | | C$ | 33 | | | | | C$ | 76,665 | | | | | C$ | 34 | | |
庫存調整(C$)(iii)
|
| | | | 20,002 | | | | | | 4 | | | | | | 740 | | | | | | — | | |
實物版税和其他調整
(C$)(iv) |
| | | | 25,637 | | | | | | 5 | | | | | | 9,825 | | | | | | 5 | | |
礦場成本(C$)
|
| | | C$ | 216,492 | | | | | C$ | 42 | | | | | C$ | 87,230 | | | | | C$ | 39 | | |
Goldex綜合體
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 34,388 | | | | | | | | | | | | 34,023 | | |
生產成本
|
| | | $ | 33,182 | | | | | $ | 965 | | | | | $ | 27,835 | | | | | $ | 818 | | |
庫存調整(ii)
|
| | | | 457 | | | | | | 13 | | | | | | (1,037) | | | | | | (30) | | |
生產成本對衝的已實現損益
|
| | | | 11 | | | | | | — | | | | | | 707 | | | | | | 20 | | |
其他調整(iv)
|
| | | | 370 | | | | | | 11 | | | | | | 62 | | | | | | 2 | | |
總現金成本(副產品基礎)
|
| | | $ | 34,020 | | | | | $ | 989 | | | | | $ | 27,567 | | | | | $ | 810 | | |
副產品金屬收入
|
| | | | (1,417) | | | | | | (41) | | | | | | (14) | | | | | | — | | |
總現金成本(副產品基礎)
|
| | | $ | 32,603 | | | | | $ | 948 | | | | | $ | 27,553 | | | | | $ | 810 | | |
Goldex綜合體
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 760 | | | | | | | | | | | | 698 | | |
生產成本
|
| | | $ | 33,182 | | | | | $ | 44 | | | | | $ | 27,835 | | | | | $ | 40 | | |
生產成本(C$)
|
| | | C$ | 44,745 | | | | | C$ | 59 | | | | | C$ | 37,627 | | | | | C$ | 54 | | |
庫存調整(C$)(iii)
|
| | | | 649 | | | | | | 1 | | | | | | (1,390) | | | | | | (2) | | |
礦場成本(C$)
|
| | | C$ | 45,394 | | | | | C$ | 60 | | | | | C$ | 36,237 | | | | | C$ | 52 | | |
米利亞丁礦
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 95,725 | | | | | | | | | | | | 90,467 | | |
生產成本
|
| | | $ | 93,451 | | | | | $ | 976 | | | | | $ | 81,194 | | | | | $ | 897 | | |
庫存調整(ii)
|
| | | | (3,300) | | | | | | (34) | | | | | | 3,624 | | | | | | 40 | | |
生產成本對衝的已實現損益
|
| | | | 280 | | | | | | 3 | | | | | | 88 | | | | | | 1 | | |
其他調整(iv)
|
| | | | (58) | | | | | | (1) | | | | | | 105 | | | | | | 2 | | |
總現金成本(副產品基礎)
|
| | | $ | 90,373 | | | | | $ | 944 | | | | | $ | 85,011 | | | | | $ | 940 | | |
副產品金屬收入
|
| | | | (235) | | | | | | (2) | | | | | | (200) | | | | | | (3) | | |
總現金成本(副產品基礎)
|
| | | $ | 90,138 | | | | | $ | 942 | | | | | $ | 84,811 | | | | | $ | 937 | | |
米利亞丁礦
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 496 | | | | | | | | | | | | 476 | | |
生產成本
|
| | | $ | 93,451 | | | | | $ | 188 | | | | | $ | 81,194 | | | | | $ | 170 | | |
生產成本(C$)
|
| | | C$ | 125,926 | | | | | C$ | 254 | | | | | C$ | 108,881 | | | | | C$ | 228 | | |
庫存調整(C$)(iii)
|
| | | | (4,395) | | | | | | (9) | | | | | | 5,050 | | | | | | 11 | | |
礦場成本(C$)
|
| | | C$ | 121,531 | | | | | C$ | 245 | | | | | C$ | 113,931 | | | | | C$ | 239 | | |
Meadowbank綜合體
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 127,774 | | | | | | | | | | | | 111,110 | | |
生產成本
|
| | | $ | 114,162 | | | | | $ | 893 | | | | | $ | 130,004 | | | | | $ | 1,170 | | |
庫存調整(ii)
|
| | | | 5,905 | | | | | | 47 | | | | | | (1,654) | | | | | | (15) | | |
生產成本對衝的已實現損益
|
| | | | 546 | | | | | | 4 | | | | | | (1,499) | | | | | | (13) | | |
其他調整(iv)
|
| | | | (59) | | | | | | — | | | | | | (55) | | | | | | 1 | | |
總現金成本(副產品基礎)
|
| | | $ | 120,554 | | | | | $ | 944 | | | | | $ | 126,796 | | | | | $ | 1,141 | | |
副產品金屬收入
|
| | | | (866) | | | | | | (7) | | | | | | (825) | | | | | | (7) | | |
總現金成本(副產品基礎)
|
| | | $ | 119,688 | | | | | $ | 937 | | | | | $ | 125,971 | | | | | $ | 1,134 | | |
Meadowbank綜合體
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 1,071 | | | | | | | | | | | | 983 | | |
生產成本
|
| | | $ | 114,162 | | | | | $ | 107 | | | | | $ | 130,004 | | | | | $ | 132 | | |
生產成本(C$)
|
| | | C$ | 153,594 | | | | | C$ | 143 | | | | | C$ | 172,978 | | | | | C$ | 176 | | |
庫存調整(C$)(iii)
|
| | | | 8,002 | | | | | | 8 | | | | | | (2,226) | | | | | | (2) | | |
礦場成本(C$)
|
| | | C$ | 161,596 | | | | | C$ | 151 | | | | | C$ | 170,752 | | | | | C$ | 174 | | |
基蒂拉礦
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 54,581 | | | | | | | | | | | | 63,692 | | |
生產成本
|
| | | $ | 59,038 | | | | | $ | 1,082 | | | | | $ | 53,295 | | | | | $ | 837 | | |
庫存調整(ii)
|
| | | | (495) | | | | | | (9) | | | | | | (40) | | | | | | (1) | | |
生產成本對衝的已實現損益
|
| | | | (11) | | | | | | — | | | | | | (633) | | | | | | (10) | | |
其他調整(iv)
|
| | | | (68) | | | | | | (2) | | | | | | (1,223) | | | | | | (19) | | |
總現金成本(副產品基礎)
|
| | | $ | 58,464 | | | | | $ | 1,071 | | | | | $ | 51,399 | | | | | $ | 807 | | |
副產品金屬收入
|
| | | | (89) | | | | | | (1) | | | | | | (69) | | | | | | (1) | | |
總現金成本(副產品基礎)
|
| | | $ | 58,375 | | | | | $ | 1,070 | | | | | $ | 51,330 | | | | | $ | 806 | | |
基蒂拉礦
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 482 | | | | | | | | | | | | 496 | | |
生產成本
|
| | | $ | 59,038 | | | | | $ | 122 | | | | | $ | 53,295 | | | | | $ | 107 | | |
生產成本(歐元)
|
| | | € | 54,479 | | | | | € | 113 | | | | | € | 48,751 | | | | | € | 98 | | |
庫存調整(歐元)(iii)
|
| | | | (370) | | | | | | (1) | | | | | | (114) | | | | | | — | | |
礦場成本(歐元)
|
| | | € | 54,109 | | | | | € | 112 | | | | | € | 48,637 | | | | | € | 98 | | |
繞道湖礦
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 150,751 | | | | | | | | | | | | 161,857 | | |
生產成本
|
| | | $ | 131,905 | | | | | $ | 875 | | | | | $ | 114,022 | | | | | $ | 704 | | |
庫存調整(ii)
|
| | | | (8,186) | | | | | | (54) | | | | | | 306 | | | | | | 2 | | |
生產成本對衝的已實現損益
|
| | | | 58 | | | | | | — | | | | | | 3,554 | | | | | | 22 | | |
實物特許權使用費和其他調整(iv)
|
| | | | 8,144 | | | | | | 54 | | | | | | 7,575 | | | | | | 47 | | |
總現金成本(副產品基礎)
|
| | | $ | 131,921 | | | | | $ | 875 | | | | | $ | 125,457 | | | | | $ | 775 | | |
副產品金屬收入
|
| | | | (580) | | | | | | (4) | | | | | | (682) | | | | | | (4) | | |
總現金成本(副產品基礎)
|
| | | $ | 131,341 | | | | | $ | 871 | | | | | $ | 124,775 | | | | | $ | 771 | | |
繞道湖礦
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 6,502 | | | | | | | | | | | | 6,397 | | |
生產成本
|
| | | $ | 131,905 | | | | | $ | 20 | | | | | $ | 114,022 | | | | | $ | 18 | | |
生產成本(C$)
|
| | | C$ | 178,209 | | | | | C$ | 27 | | | | | C$ | 153,908 | | | | | C$ | 24 | | |
庫存調整(C$)(iii)
|
| | | | (10,940) | | | | | | (2) | | | | | | 515 | | | | | | — | | |
實物版税和其他調整
(C$)(iv) |
| | | | 8,876 | | | | | | 2 | | | | | | 8,765 | | | | | | 2 | | |
礦場成本(C$)
|
| | | C$ | 176,145 | | | | | C$ | 27 | | | | | C$ | 163,188 | | | | | C$ | 26 | | |
馬卡薩礦
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 68,259 | | | | | | | | | | | | 64,115 | | |
生產成本
|
| | | $ | 47,648 | | | | | $ | 698 | | | | | $ | 37,959 | | | | | $ | 592 | | |
庫存調整(ii)
|
| | | | (1,089) | | | | | | (16) | | | | | | (1,295) | | | | | | (20) | | |
生產成本對衝的已實現損益
|
| | | | 23 | | | | | | — | | | | | | 1,137 | | | | | | 18 | | |
實物特許權使用費和其他調整(iv)
|
| | | | 2,157 | | | | | | 32 | | | | | | 1,144 | | | | | | 17 | | |
總現金成本(副產品基礎)
|
| | | $ | 48,739 | | | | | $ | 714 | | | | | $ | 38,945 | | | | | $ | 607 | | |
副產品金屬收入
|
| | | | (220) | | | | | | (3) | | | | | | (208) | | | | | | (3) | | |
總現金成本(副產品基礎)
|
| | | $ | 48,519 | | | | | $ | 711 | | | | | $ | 38,737 | | | | | $ | 604 | | |
馬卡薩礦
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 134 | | | | | | | | | | | | 87 | | |
生產成本
|
| | | $ | 47,648 | | | | | $ | 356 | | | | | $ | 37,959 | | | | | $ | 436 | | |
生產成本(C$)
|
| | | C$ | 64,672 | | | | | C$ | 483 | | | | | C$ | 51,242 | | | | | C$ | 589 | | |
庫存調整(C$)(iii)
|
| | | | (1,416) | | | | | | (11) | | | | | | (1,717) | | | | | | (21) | | |
實物版税和其他調整
(C$)(iv) |
| | | | 2,815 | | | | | | 21 | | | | | | 1,516 | | | | | | 17 | | |
礦場成本(C$)
|
| | | C$ | 66,071 | | | | | C$ | 493 | | | | | C$ | 51,041 | | | | | C$ | 585 | | |
福斯特維爾礦場
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 56,569 | | | | | | | | | | | | 86,558 | | |
生產成本
|
| | | $ | 33,654 | | | | | $ | 595 | | | | | $ | 36,599 | | | | | $ | 423 | | |
庫存調整(ii)
|
| | | | (3,136) | | | | | | (55) | | | | | | (2,364) | | | | | | (27) | | |
生產成本對衝的已實現損益
|
| | | | 18 | | | | | | — | | | | | | 188 | | | | | | 2 | | |
其他調整(iv)
|
| | | | 17 | | | | | | — | | | | | | 46 | | | | | | — | | |
總現金成本(副產品基礎)
|
| | | $ | 30,553 | | | | | $ | 540 | | | | | $ | 34,469 | | | | | $ | 398 | | |
副產品金屬收入
|
| | | | (160) | | | | | | (3) | | | | | | (157) | | | | | | (2) | | |
總現金成本(副產品基礎)
|
| | | $ | 30,393 | | | | | $ | 537 | | | | | $ | 34,312 | | | | | $ | 396 | | |
福斯特維爾礦場
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
噸礦石磨礦(千噸)
|
| | | | | | | | | | 172 | | | | | | | | | | | | 148 | | |
生產成本
|
| | | $ | 33,654 | | | | | $ | 196 | | | | | $ | 36,599 | | | | | $ | 248 | | |
生產成本(A$)
|
| | | A$ | 51,849 | | | | | A$ | 301 | | | | | A$ | 54,182 | | | | | A$ | 367 | | |
庫存調整(A$)(iii)
|
| | | | (4,630) | | | | | | (26) | | | | | | (3,601) | | | | | | (24) | | |
礦物質成本(A$)
|
| | | A$ | 47,219 | | | | | A$ | 275 | | | | | A$ | 50,581 | | | | | A$ | 343 | | |
Pinos Altos礦的
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 24,725 | | | | | | | | | | | | 24,134 | | |
生產成本
|
| | | $ | 33,407 | | | | | $ | 1,351 | | | | | $ | 32,922 | | | | | $ | 1,364 | | |
庫存調整(ii)
|
| | | | 6,655 | | | | | | 269 | | | | | | (248) | | | | | | (10) | | |
生產成本對衝的已實現損益
|
| | | | — | | | | | | — | | | | | | (453) | | | | | | (19) | | |
其他調整(iv)
|
| | | | 318 | | | | | | 13 | | | | | | 292 | | | | | | 12 | | |
總現金成本(副產品基礎)
|
| | | $ | 40,380 | | | | | $ | 1,633 | | | | | $ | 32,513 | | | | | $ | 1,347 | | |
副產品金屬收入
|
| | | | (7,050) | | | | | | (285) | | | | | | (5,574) | | | | | | (231) | | |
總現金成本(副產品基礎)
|
| | | $ | 33,330 | | | | | $ | 1,348 | | | | | $ | 26,939 | | | | | $ | 1,116 | | |
Pinos Altos礦的
(per噸) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
加工礦石噸數(數千噸)
|
| | | | | | | | | | 426 | | | | | | | | | | | | 364 | | |
生產成本
|
| | | $ | 33,407 | | | | | $ | 78 | | | | | $ | 32,922 | | | | | $ | 90 | | |
庫存調整(iii)
|
| | | | 6,655 | | | | | | 16 | | | | | | (248) | | | | | | — | | |
礦場成本
|
| | | $ | 40,062 | | | | | $ | 94 | | | | | $ | 32,674 | | | | | $ | 90 | | |
拉印度礦
(per盎司) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每盎司美元)
|
| |
(千)
|
| |
(每盎司美元)
|
| ||||||||||||
黃金產量(盎司)
|
| | | | | | | | | | 10,582 | | | | | | | | | | | | 16,321 | | |
生產成本
|
| | | $ | 15,984 | | | | | $ | 1,510 | | | | | $ | 20,092 | | | | | $ | 1,231 | | |
庫存調整(ii)
|
| | | | (234) | | | | | | (22) | | | | | | 1,448 | | | | | | 89 | | |
其他調整(iv)
|
| | | | 133 | | | | | | 13 | | | | | | 129 | | | | | | 8 | | |
總現金成本(副產品基礎)
|
| | | $ | 15,883 | | | | | $ | 1,501 | | | | | $ | 21,669 | | | | | $ | 1,328 | | |
副產品金屬收入
|
| | | | (502) | | | | | | (48) | | | | | | (315) | | | | | | (20) | | |
總現金成本(副產品基礎)
|
| | | $ | 15,381 | | | | | $ | 1,453 | | | | | $ | 21,354 | | | | | $ | 1,308 | | |
拉印度礦
(per噸)(v) |
| |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31日 |
| ||||||||||||||||||
| | |
(千)
|
| |
(每噸美元)
|
| |
(千)
|
| |
(每噸美元)
|
| ||||||||||||
加工礦石噸數(數千噸)
|
| | | | | | | | | | — | | | | | | | | | | | | 660 | | |
生產成本
|
| | | $ | 15,984 | | | | | $ | — | | | | | $ | 20,092 | | | | | $ | 30 | | |
庫存調整(iii)
|
| | | | (15,984) | | | | | | — | | | | | | 1,448 | | | | | | 3 | | |
礦場成本
|
| | | $ | — | | | | | $ | — | | | | | $ | 21,540 | | | | | $ | 33 | | |
| | |
截止三個月
3月31日 |
| |||||||||
(除特別註明外,每盎司美元)
|
| |
2024
|
| |
2023
|
| ||||||
每份簡明中期綜合損益表的生產成本(千美元)
|
| | | $ | 783,585 | | | | | $ | 653,144 | | |
黃金產量(盎司)
|
| | | | 878,652 | | | | | | 812,813 | | |
每盎司生產成本
|
| | | $ | 892 | | | | | $ | 804 | | |
調整: | | | | | | | | | | | | | |
庫存調整(一)
|
| | | | (4) | | | | | | 30 | | |
生產成本對衝的已實現損益
|
| | | | 1 | | | | | | 6 | | |
其他(Ii)
|
| | | | 41 | | | | | | 21 | | |
每盎司總現金成本(聯產基礎)(Iii)
|
| | | $ | 930 | | | | | $ | 861 | | |
副產品金屬收入
|
| | | | (29) | | | | | | (29) | | |
每盎司現金總成本(副產品基礎)(Iii)
|
| | | $ | 901 | | | | | $ | 832 | | |
調整: | | | | | | | | | | | | | |
持續資本支出(包括資本化勘探)
|
| | | | 216 | | | | | | 215 | | |
一般和行政費用(包括股票期權費用)
|
| | | | 55 | | | | | | 59 | | |
非現金復墾撥備和可持續租賃(四)
|
| | | | 18 | | | | | | 19 | | |
每盎司綜合維持成本(副產品基礎)
|
| | | $ | 1,190 | | | | | $ | 1,125 | | |
副產品金屬收入
|
| | | | 29 | | | | | | 29 | | |
每盎司綜合維持成本(聯產基礎)
|
| | | $ | 1,219 | | | | | $ | 1,154 | | |
| | |
截至3月31日的三個月
|
| |||||||||
(千美元)
|
| |
2024
|
| |
2023
|
| ||||||
拉龍德礦
|
| | | | 20,331 | | | | | | 14,887 | | |
拉龍德5區礦山
|
| | | | 2,912 | | | | | | 1,107 | | |
拉朗德綜合體
|
| | | | 23,243 | | | | | | 15,994 | | |
加拿大馬拉蒂綜合症(i)
|
| | | | 27,045 | | | | | | 16,584 | | |
Goldex綜合體
|
| | | | 12,791 | | | | | | 4,822 | | |
米利亞丁礦
|
| | | | 19,202 | | | | | | 15,086 | | |
Meadowbank綜合體
|
| | | | 19,942 | | | | | | 35,631 | | |
基蒂拉礦
|
| | | | 16,514 | | | | | | 10,335 | | |
繞道湖礦
|
| | | | 49,638 | | | | | | 53,284 | | |
馬卡薩礦
|
| | | | 10,531 | | | | | | 6,648 | | |
福斯特維爾礦場
|
| | | | 5,483 | | | | | | 7,969 | | |
Pinos Altos礦的
|
| | | | 5,292 | | | | | | 8,250 | | |
拉印度礦
|
| | | | 22 | | | | | | 27 | | |
其他
|
| | | | 904 | | | | | | 2 | | |
維持資本支出
|
| | | | 190,607 | | | | | | 174,632 | | |
拉龍德礦
|
| | | | 11,390 | | | | | | 9,347 | | |
拉龍德5區礦山
|
| | | | 12,699 | | | | | | 5,947 | | |
拉朗德綜合體
|
| | | | 24,089 | | | | | | 15,294 | | |
加拿大馬拉蒂綜合症(i)
|
| | | | 37,323 | | | | | | 31,020 | | |
Goldex綜合體
|
| | | | 4,131 | | | | | | 19,659 | | |
米利亞丁礦
|
| | | | 22,331 | | | | | | 17,880 | | |
Meadowbank綜合體
|
| | | | (27) | | | | | | 331 | | |
希望灣礦場
|
| | | | 1,548 | | | | | | 475 | | |
基蒂拉礦
|
| | | | 3,039 | | | | | | 10,696 | | |
繞道湖礦
|
| | | | 45,311 | | | | | | 31,075 | | |
馬卡薩礦
|
| | | | 20,464 | | | | | | 28,413 | | |
福斯特維爾礦場
|
| | | | 13,052 | | | | | | 9,104 | | |
Pinos Altos礦的
|
| | | | 650 | | | | | | 2,793 | | |
聖尼古拉S
|
| | | | 5,371 | | | | | | — | | |
其他
|
| | | | 4,129 | | | | | | 363 | | |
開發資本支出
|
| | | | 181,411 | | | | | | 167,103 | | |
總資本支出
|
| | | | 372,018 | | | | | | 341,735 | | |
營運資金調整
|
| | | | 15,569 | | | | | | 43,199 | | |
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
|
| | | | 387,587 | | | | | | 384,934 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
淨收入 - 關鍵行項目: | | | | | | | | | | | | | |
礦山經營收入
|
| | | | | | | | | | | | |
拉龍德礦
|
| | | $ | 143,617 | | | | | $ | 102,220 | | |
拉龍德5區礦山
|
| | | | 42,615 | | | | | | 29,522 | | |
加拿大孔雀石複合體(II)
|
| | | | 328,117 | | | | | | 138,074 | | |
Goldex複合體
|
| | | | 72,384 | | | | | | 68,063 | | |
米利亞丁礦
|
| | | | 202,239 | | | | | | 169,534 | | |
Meadowbank綜合體
|
| | | | 249,385 | | | | | | 209,813 | | |
基蒂拉礦
|
| | | | 114,063 | | | | | | 116,019 | | |
繞道湖礦
|
| | | | 342,957 | | | | | | 306,595 | | |
馬卡薩礦
|
| | | | 139,393 | | | | | | 117,859 | | |
福斯特維爾礦場
|
| | | | 121,035 | | | | | | 169,301 | | |
Pinos Altos礦的
|
| | | | 48,400 | | | | | | 51,448 | | |
拉印度礦
|
| | | | 25,618 | | | | | | 31,213 | | |
採礦業務收入
|
| | | | 1,829,823 | | | | | | 1,509,661 | | |
生產成本
|
| | | | 783,585 | | | | | | 653,144 | | |
總營業利潤率(i)
|
| | | | 1,046,238 | | | | | | 856,517 | | |
財產、工廠和礦山開發攤銷
|
| | | | 357,225 | | | | | | 303,959 | | |
重新估值收益(iii)
|
| | | | — | | | | | | (1,543,414) | | |
勘探、企業和其他
|
| | | | 199,965 | | | | | | 150,473 | | |
所得税和採礦税前收入
|
| | | | 489,048 | | | | | | 1,945,499 | | |
所得税和採礦税費用
|
| | | | 141,856 | | | | | | 128,608 | | |
本期淨利潤
|
| | | $ | 347,192 | | | | | $ | 1,816,891 | | |
每股淨收益 - Basic
|
| | | $ | 0.70 | | | | | $ | 3.87 | | |
稀釋後的每股淨收益 -
|
| | | $ | 0.70 | | | | | $ | 3.86 | | |
現金流: | | | | | | | | | | | | | |
經營活動提供的現金
|
| | | $ | 783,175 | | | | | $ | 649,613 | | |
投資活動中使用的現金
|
| | | $ | (413,048) | | | | | $ | (1,398,745) | | |
融資活動提供的現金(用於)
|
| | | $ | (183,034) | | | | | $ | 836,433 | | |
實際價格: | | | | | | | | | | | | | |
黃金(每盎司)
|
| | | $ | 2,062 | | | | | $ | 1,892 | | |
銀(每盎司)
|
| | | $ | 23.80 | | | | | $ | 22.95 | | |
鋅(每噸)
|
| | | $ | 2,453 | | | | | $ | 3,169 | | |
銅(每噸)
|
| | | $ | 8,731 | | | | | $ | 10,113 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
應付生產(iv): | | | | | | | | | | | | | |
黃金(盎司): | | | | | | | | | | | | | |
拉龍德礦
|
| | | | 51,815 | | | | | | 59,533 | | |
拉龍德5區礦山
|
| | | | 16,549 | | | | | | 20,074 | | |
加拿大孔雀石複合體(II)
|
| | | | 186,906 | | | | | | 80,685 | | |
Goldex綜合體
|
| | | | 34,388 | | | | | | 34,023 | | |
米利亞丁礦
|
| | | | 95,725 | | | | | | 90,467 | | |
Meadowbank綜合體
|
| | | | 127,774 | | | | | | 111,110 | | |
基蒂拉礦
|
| | | | 54,581 | | | | | | 63,692 | | |
繞道湖礦
|
| | | | 150,751 | | | | | | 161,857 | | |
馬卡薩礦
|
| | | | 68,259 | | | | | | 64,115 | | |
福斯特維爾礦場
|
| | | | 56,569 | | | | | | 86,558 | | |
Pinos Altos礦的
|
| | | | 24,725 | | | | | | 24,134 | | |
克雷斯頓·馬斯科塔礦
|
| | | | 28 | | | | | | 244 | | |
拉印度礦
|
| | | | 10,582 | | | | | | 16,321 | | |
黃金總量(盎司)
|
| | | | 878,652 | | | | | | 812,813 | | |
銀(千盎司)
|
| | | | 615 | | | | | | 545 | | |
鋅(噸)
|
| | | | 1,682 | | | | | | 2,287 | | |
銅(噸)
|
| | | | 804 | | | | | | 530 | | |
出售的應付金屬(v): | | | | | | | | | | | | | |
黃金(盎司): | | | | | | | | | | | | | |
拉龍德礦
|
| | | | 65,164 | | | | | | 48,162 | | |
拉龍德5區礦山
|
| | | | 20,251 | | | | | | 15,461 | | |
加拿大孔雀石複合體(II)
|
| | | | 159,548 | | | | | | 71,809 | | |
Goldex綜合體
|
| | | | 34,442 | | | | | | 35,917 | | |
米利亞丁礦
|
| | | | 98,540 | | | | | | 89,586 | | |
Meadowbank綜合體
|
| | | | 121,110 | | | | | | 110,025 | | |
基蒂拉礦
|
| | | | 55,000 | | | | | | 60,720 | | |
繞道湖礦
|
| | | | 167,008 | | | | | | 163,294 | | |
馬卡薩礦
|
| | | | 67,500 | | | | | | 62,928 | | |
福斯特維爾礦場
|
| | | | 58,000 | | | | | | 89,000 | | |
Pinos Altos礦的
|
| | | | 20,300 | | | | | | 24,236 | | |
拉印度礦
|
| | | | 12,200 | | | | | | 16,420 | | |
黃金總量(盎司)
|
| | | | 879,063 | | | | | | 787,558 | | |
銀(千盎司)
|
| | | | 604 | | | | | | 552 | | |
鋅(噸)
|
| | | | 1,507 | | | | | | 2,131 | | |
銅(噸)
|
| | | | 762 | | | | | | 568 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
每盎司總現金成本-副產品基礎(vi): | | | | | | | | | | | | | |
拉龍德礦
|
| | | $ | 1,271 | | | | | $ | 1,136 | | |
拉龍德5區礦山
|
| | | | 1,192 | | | | | | 1,168 | | |
加拿大孔雀石複合體(II)
|
| | | | 860 | | | | | | 808 | | |
Goldex綜合體
|
| | | | 989 | | | | | | 810 | | |
米利亞丁礦
|
| | | | 944 | | | | | | 940 | | |
Meadowbank綜合體
|
| | | | 944 | | | | | | 1,141 | | |
基蒂拉礦
|
| | | | 1,071 | | | | | | 807 | | |
繞道湖礦
|
| | | | 875 | | | | | | 775 | | |
馬卡薩礦
|
| | | | 714 | | | | | | 607 | | |
福斯特維爾礦場
|
| | | | 540 | | | | | | 398 | | |
Pinos Altos礦的
|
| | | | 1,633 | | | | | | 1,347 | | |
拉印度礦
|
| | | | 1,501 | | | | | | 1,328 | | |
每盎司現金成本-副產品基礎
|
| | | $ | 930 | | | | | $ | 861 | | |
每盎司總現金成本-副產品基礎(vi): | | | | | | | | | | | | | |
拉龍德礦
|
| | | $ | 1,028 | | | | | $ | 892 | | |
拉龍德5區礦山
|
| | | | 1,180 | | | | | | 1,154 | | |
加拿大孔雀石複合體(II)
|
| | | | 850 | | | | | | 794 | | |
Goldex綜合體
|
| | | | 948 | | | | | | 810 | | |
米利亞丁礦
|
| | | | 942 | | | | | | 937 | | |
Meadowbank綜合體
|
| | | | 937 | | | | | | 1,134 | | |
基蒂拉礦
|
| | | | 1,070 | | | | | | 806 | | |
繞道湖礦
|
| | | | 871 | | | | | | 771 | | |
馬卡薩礦
|
| | | | 711 | | | | | | 604 | | |
福斯特維爾礦場
|
| | | | 537 | | | | | | 396 | | |
Pinos Altos礦的
|
| | | | 1,348 | | | | | | 1,116 | | |
拉印度礦
|
| | | | 1,453 | | | | | | 1,308 | | |
每盎司現金成本 - 副產品基礎
|
| | | $ | 901 | | | | | $ | 832 | | |
| | |
截止三個月(I)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
06月30日
2022 |
| |
9月30日
2022 |
| |
12月31日
2022 |
| |
3月31日
2023 |
| |
06月30日
2023(ii) |
| |
9月30日
2023(ii) |
| |
12月31日
2023(ii) |
| |
3月31日
2024 |
| ||||||||||||||||||||||||
營業利潤率(iii): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
採礦業務收入
|
| | | $ | 1,581,058 | | | | | $ | 1,449,697 | | | | | $ | 1,384,719 | | | | | $ | 1,509,661 | | | | | $ | 1,718,197 | | | | | $ | 1,642,411 | | | | | $ | 1,756,640 | | | | | $ | 1,829,823 | | |
生產成本
|
| | | | 657,636 | | | | | | 657,073 | | | | | | 666,877 | | | | | | 653,144 | | | | | | 743,253 | | | | | | 759,411 | | | | | | 777,455 | | | | | | 783,585 | | |
總運營情況
保證金(iii) |
| | | | 923,422 | | | | | | 792,624 | | | | | | 717,842 | | | | | | 856,517 | | | | | | 974,944 | | | | | | 883,000 | | | | | | 979,185 | | | | | | 1,046,238 | | |
減值損失
|
| | | | — | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 787,000 | | | | | | — | | |
財產、工廠和礦山開發攤銷
|
| | | | 269,891 | | | | | | 283,486 | | | | | | 285,670 | | | | | | 303,959 | | | | | | 386,314 | | | | | | 421,090 | | | | | | 380,407 | | | | | | 357,225 | | |
重新估值收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,543,414) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
勘探、企業和其他
|
| | | | 196,680 | | | | | | 293,149 | | | | | | 114,260 | | | | | | 150,473 | | | | | | 127,342 | | | | | | 196,694 | | | | | | 124,711 | | | | | | 199,965 | | |
所得税和採礦税前收入(損失)
|
| | | | 456,851 | | | | | | 215,989 | | | | | | 262,912 | | | | | | 1,945,499 | | | | | | 461,288 | | | | | | 265,216 | | | | | | (312,933) | | | | | | 489,048 | | |
所得税和採礦税
費用 |
| | | | 166,462 | | | | | | 149,311 | | | | | | 68,806 | | | | | | 128,608 | | | | | | 137,618 | | | | | | 90,412 | | | | | | 61,124 | | | | | | 141,856 | | |
淨利潤(損失)
期間 |
| | | $ | 290,389 | | | | | $ | 66,678 | | | | | $ | 194,106 | | | | | $ | 1,816,891 | | | | | $ | 323,670 | | | | | $ | 174,804 | | | | | $ | (374,057) | | | | | $ | 347,192 | | |
每股淨利潤(虧損)-基本
|
| | | $ | 0.64 | | | | | $ | 0.15 | | | | | $ | 0.43 | | | | | $ | 3.87 | | | | | $ | 0.66 | | | | | $ | 0.35 | | | | | $ | (0.75) | | | | | $ | 0.70 | | |
每股淨利潤(虧損)-稀釋
|
| | | $ | 0.63 | | | | | $ | 0.15 | | | | | $ | 0.43 | | | | | $ | 3.86 | | | | | $ | 0.65 | | | | | $ | 0.35 | | | | | $ | (0.75) | | | | | $ | 0.70 | | |
現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供的現金
|
| | | $ | 633,266 | | | | | $ | 575,438 | | | | | $ | 380,500 | | | | | $ | 649,613 | | | | | $ | 722,000 | | | | | $ | 502,088 | | | | | $ | 727,861 | | | | | $ | 783,175 | | |
| | |
截至
3月31日 2024 |
| |
截至
12月31日 2023 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金和現金等價物
|
| | |
$
|
524,625
|
| | | | $ | 338,648 | | |
庫存
|
| | |
|
1,349,736
|
| | | | | 1,418,941 | | |
可收回的所得税
|
| | |
|
28,774
|
| | | | | 27,602 | | |
衍生金融工具的公允價值(註釋6和15)
|
| | |
|
10,166
|
| | | | | 50,786 | | |
其他流動資產(注7A)
|
| | |
|
331,855
|
| | | | | 355,175 | | |
流動資產總額
|
| | |
|
2,245,156
|
| | | | | 2,191,152 | | |
非流動資產: | | | | | | | | | | | | | |
商譽
|
| | |
|
4,157,672
|
| | | | | 4,157,672 | | |
房地產、廠房和礦山開發(注8)
|
| | |
|
21,194,013
|
| | | | | 21,221,905 | | |
投資(注6、9和15)
|
| | |
|
389,170
|
| | | | | 345,257 | | |
遞延收入和採礦税資產
|
| | |
|
51,602
|
| | | | | 53,796 | | |
其他資產(注7 B)
|
| | |
|
764,828
|
| | | | | 715,167 | | |
總資產
|
| | |
$
|
28,802,441
|
| | | | $ | 28,684,949 | | |
負債 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | |
$
|
696,912
|
| | | | $ | 750,380 | | |
股份負債
|
| | |
|
14,445
|
| | | | | 24,316 | | |
應付利息
|
| | |
|
19,342
|
| | | | | 14,226 | | |
應付所得税
|
| | |
|
89,495
|
| | | | | 81,222 | | |
長期債務的流動部分(注10)
|
| | |
|
100,000
|
| | | | | 100,000 | | |
填海規定
|
| | |
|
34,553
|
| | | | | 24,266 | | |
租賃義務
|
| | |
|
41,694
|
| | | | | 46,394 | | |
衍生金融工具的公允價值(註釋6和15)
|
| | |
|
19,087
|
| | | | | 7,222 | | |
流動負債總額
|
| | |
|
1,015,528
|
| | | | | 1,048,026 | | |
非流動負債: | | | | | | | | | | | | | |
長期債務(注10)
|
| | |
|
1,741,017
|
| | | | | 1,743,086 | | |
填海規定
|
| | |
|
1,006,090
|
| | | | | 1,049,238 | | |
租賃義務
|
| | |
|
109,038
|
| | | | | 115,154 | | |
股份負債
|
| | |
|
4,387
|
| | | | | 11,153 | | |
遞延收入和採礦税負債
|
| | |
|
4,985,576
|
| | | | | 4,973,271 | | |
其他負債
|
| | |
|
298,435
|
| | | | | 322,106 | | |
總負債
|
| | |
|
9,160,071
|
| | | | | 9,262,034 | | |
股權 | | | | | | | | | | | | | |
普通股(注11):
|
| | | | | | | | | | | | |
已發行-498,854,263股普通股,減去661,248股信託股票
|
| | |
|
18,398,184
|
| | | | | 18,334,869 | | |
股票期權(註釋11和12)
|
| | |
|
204,621
|
| | | | | 201,755 | | |
繳款盈餘
|
| | |
|
16,059
|
| | | | | 22,074 | | |
留存收益
|
| | |
|
1,110,047
|
| | | | | 963,172 | | |
其他儲備(注13)
|
| | |
|
(86,541)
|
| | | | | (98,955) | | |
總股本
|
| | |
|
19,642,370
|
| | | | | 19,422,915 | | |
負債和權益合計
|
| | |
$
|
28,802,441
|
| | | | $ | 28,684,949 | | |
承諾和或有事項(注18) | | | | | | | | | | | | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
收入 | | | | | | | | | | | | | |
採礦業務收入(注14)
|
| | |
$
|
1,829,823
|
| | | | $ | 1,509,661 | | |
成本、收入和支出 | | | | | | | | | | | | | |
生產(i) | | | |
|
783,585
|
| | | | | 653,144 | | |
勘探和企業發展
|
| | |
|
51,206
|
| | | | | 53,768 | | |
財產、工廠和礦山開發攤銷
|
| | |
|
357,225
|
| | | | | 303,959 | | |
一般和行政
|
| | |
|
48,117
|
| | | | | 48,208 | | |
財務成本
|
| | |
|
36,265
|
| | | | | 23,448 | | |
衍生金融工具的損失(收益)(注15)
|
| | |
|
45,935
|
| | | | | (6,539) | | |
外幣折算(收益)損失
|
| | |
|
(4,547)
|
| | | | | 220 | | |
護理和保養
|
| | |
|
11,042
|
| | | | | 11,245 | | |
重新估值收益(注5)
|
| | |
|
—
|
| | | | | (1,543,414) | | |
其他費用(注16)
|
| | |
|
11,947
|
| | | | | 20,123 | | |
所得税和採礦税前收入
|
| | |
|
489,048
|
| | | | | 1,945,499 | | |
所得税和採礦税費用
|
| | |
|
141,856
|
| | | | | 128,608 | | |
本期淨利潤
|
| | |
$
|
347,192
|
| | | | $ | 1,816,891 | | |
每股淨利潤-基本(注11)
|
| | |
$
|
0.70
|
| | | | $ | 3.87 | | |
每股淨利潤-稀釋(注11)
|
| | |
$
|
0.70
|
| | | | $ | 3.86 | | |
每股普通股宣佈的現金股息
|
| | |
$
|
0.40
|
| | | | $ | 0.40 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
當期淨收入
|
| | |
$
|
347,192
|
| | | | $ | 1,816,891 | | |
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:
|
| | | | | | | | | | | | |
將現金流量對衝準備金重新歸類為淨收益
|
| | |
|
294
|
| | | | | 294 | | |
| | | |
|
294
|
| | | | | 294 | | |
隨後不會重新分類為淨收入的項目: | | | | | | | | | | | | | |
養老金福利義務:
|
| | | | | | | | | | | | |
養老金福利義務的重新計量損失
|
| | |
|
(161)
|
| | | | | (215) | | |
所得税影響
|
| | |
|
41
|
| | | | | 55 | | |
股權證券:
|
| | | | | | | | | | | | |
股權證券公允價值淨變動
|
| | |
|
12,836
|
| | | | | 39 | | |
所得税影響
|
| | |
|
(1,680)
|
| | | | | (783) | | |
| | | |
|
11,036
|
| | | | | (904) | | |
本期其他綜合收益(虧損)
|
| | |
|
11,330
|
| | | | | (610) | | |
當期綜合收益
|
| | |
$
|
358,522
|
| | | | $ | 1,816,281 | | |
| | |
普通股
出色的 |
| |
庫存
選項 |
| |
貢獻的
盈餘 |
| |
保留
收益(赤字) |
| |
其他
儲量 |
| |
合計
股權 |
| ||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,816,891 | | | | | | — | | | | | | 1,816,891 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (160) | | | | | | (450) | | | | | | (610) | | |
全面收益(虧損)總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,816,731 | | | | | | (450) | | | | | | 1,816,281 | | |
處置股權證券的損失轉入保留收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,897) | | | | | | 2,897 | | | | | | — | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
員工股票項下發行的股票
期權計劃(註釋11和12) |
| | | | 239,979 | | | | | | 12,341 | | | | | | (2,039) | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,302 | | |
根據Yamana交易發行的股份(注5)
|
| | | | 36,177,931 | | | | | | 1,858,219 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,858,219 | | |
股票期權(註釋11和12)
|
| | | | — | | | | | | — | | | | | | 4,770 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,770 | | |
根據激勵性股份購買計劃發行的股份
|
| | | | 191,381 | | | | | | 9,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,888 | | |
根據股息再投資計劃發行的股份
|
| | | | 611,193 | | | | | | 26,759 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,759 | | |
股份回購(注11)
|
| | | | (100,000) | | | | | | (3,569) | | | | | | — | | | | | | (1,206) | | | | | | — | | | | | | — | | | | | | (4,775) | | |
宣佈的股息(0.40美元/
分享) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (182,908) | | | | | | — | | | | | | (182,908) | | |
限制性股份單位計劃(“RSU”),
績效分享單位計劃 (“NSO”)和長期激勵 計劃(“LTIP”)(注11 和12) |
| | | | (38,349) | | | | | | 6,160 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,160 | | |
2023年3月31日的餘額
|
| | | | 493,547,431 | | | | | $ | 18,161,019 | | | | | $ | 200,161 | | | | | $ | 22,074 | | | | | $ | 1,429,346 | | | | | $ | (26,559) | | | | | $ | 19,786,041 | | |
2023年12月31日餘額
|
| | | | 497,299,441 | | | | | $ | 18,334,869 | | | | | $ | 201,755 | | | | | $ | 22,074 | | | | | $ | 963,172 | | | | | $ | (98,955) | | | | | $ | 19,422,915 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 347,192 | | | | | | — | | | | | | 347,192 | | |
其他綜合(虧損)收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (120) | | | | | | 11,450 | | | | | | 11,330 | | |
綜合收益總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 347,072 | | | | | | 11,450 | | | | | | 358,522 | | |
處置股權證券的損失轉入保留收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (964) | | | | | | 964 | | | | | | — | | |
與所有者的交易: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
員工股票項下發行的股票
期權計劃(註釋11和12) |
| | | | 150,846 | | | | | | 8,672 | | | | | | (1,294) | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,378 | | |
股票期權(註釋11和12)
|
| | | | — | | | | | | — | | | | | | 4,160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,160 | | |
根據激勵性股份購買計劃發行的股份
|
| | | | 250,074 | | | | | | 14,156 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,156 | | |
根據股息再投資計劃發行的股份
|
| | | | 858,710 | | | | | | 41,985 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,985 | | |
股份回購(注11)
|
| | | | (375,000) | | | | | | (13,856) | | | | | | — | | | | | | (6,015) | | | | | | — | | | | | | — | | | | | | (19,871) | | |
宣佈的股息(0.40美元/
分享) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (199,233) | | | | | | — | | | | | | (199,233) | | |
限制性股份單位計劃(“RSU”),
績效分享單位計劃 (“NSO”)和長期激勵 計劃(“LTIP”)(注11 和12) |
| | | | 8,944 | | | | | | 12,358 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,358 | | |
2024年3月31日餘額
|
| | | | 498,193,015 | | | | | $ | 18,398,184 | | | | | $ | 204,621 | | | | | $ | 16,059 | | | | | $ | 1,110,047 | | | | | $ | (86,541) | | | | | $ | 19,642,370 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
運營活動 | | | | | | | | | | | | | |
本期淨利潤
|
| | |
$
|
347,192
|
| | | | $ | 1,816,891 | | |
添加(扣除)調整項: | | | | | | | | | | | | | |
財產、工廠和礦山開發攤銷
|
| | |
|
357,225
|
| | | | | 303,959 | | |
遞延所得税和採礦税
|
| | |
|
12,924
|
| | | | | 36,103 | | |
貨幣和商品衍生品的未實現損失(收益)(注15)
|
| | |
|
52,484
|
| | | | | (15,888) | | |
認購證未實現收益(注15)
|
| | |
|
(6,877)
|
| | | | | (4,663) | | |
股票補償(注12)
|
| | |
|
18,857
|
| | | | | 13,147 | | |
外幣折算(收益)損失
|
| | |
|
(4,547)
|
| | | | | 220 | | |
重新估值收益(注5)
|
| | |
|
—
|
| | | | | (1,543,414) | | |
其他
|
| | |
|
(190)
|
| | | | | 2,444 | | |
非現金營運資金餘額的變化: | | | | | | | | | | | | | |
貿易應收賬款
|
| | |
|
1,208
|
| | | | | 8,395 | | |
所得税
|
| | |
|
376
|
| | | | | 23,977 | | |
庫存
|
| | |
|
28,172
|
| | | | | 2,068 | | |
其他流動資產
|
| | |
|
25,410
|
| | | | | 10,995 | | |
應付賬款和應計負債
|
| | |
|
(53,990)
|
| | | | | (7,269) | | |
應付利息
|
| | |
|
4,931
|
| | | | | 2,648 | | |
經營活動提供的現金
|
| | |
|
783,175
|
| | | | | 649,613 | | |
投資活動 | | | | | | | | | | | | | |
增加房地產、工廠和礦山開發(注8)
|
| | |
|
(387,587)
|
| | | | | (384,934) | | |
Yamana交易,扣除現金和現金等價物後的淨額(附註5)
|
| | | | — | | | | | | (1,000,617) | | |
收購礦產資產的出資
|
| | |
|
(3,924)
|
| | | | | — | | |
購買股權證券和其他投資
|
| | |
|
(24,007)
|
| | | | | (14,737) | | |
其他投資活動
|
| | |
|
2,470
|
| | | | | 1,543 | | |
投資活動中使用的現金
|
| | |
|
(413,048)
|
| | | | | (1,398,745) | | |
融資活動 | | | | | | | | | | | | | |
信貸融資收益(附註10)
|
| | |
|
600,000
|
| | | | | 1,000,000 | | |
償還信貸安排(附註10)
|
| | |
|
(600,000)
|
| | | | | — | | |
長期債務融資成本(注10)
|
| | |
|
(3,544)
|
| | | | | — | | |
償還租賃債務
|
| | |
|
(13,015)
|
| | | | | (9,748) | | |
已付股息
|
| | |
|
(157,260)
|
| | | | | (156,163) | | |
普通股回購(附註11和12)
|
| | |
|
(26,041)
|
| | | | | (14,564) | | |
行使股票期權的收益(附註:12)
|
| | |
|
7,378
|
| | | | | 10,302 | | |
已發行普通股
|
| | |
|
9,448
|
| | | | | 6,606 | | |
融資活動提供的現金(用於)
|
| | |
|
(183,034)
|
| | | | | 836,433 | | |
匯率變動對現金和現金等價物的影響
|
| | |
|
(1,116)
|
| | | | | (1,281) | | |
期內現金及現金等價物淨增長
|
| | |
|
185,977
|
| | | | | 86,020 | | |
期初現金和現金等價物
|
| | |
|
338,648
|
| | | | | 658,625 | | |
現金和現金等價物,期末
|
| | |
$
|
524,625
|
| | | | $ | 744,645 | | |
補充現金流信息 | | | | | | | | | | | | | |
已支付利息
|
| | |
$
|
25,252
|
| | | | $ | 13,051 | | |
繳納所得税和採礦税
|
| | |
$
|
130,777
|
| | | | $ | 64,937 | | |
|
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)
|
| |
調整
|
| |
最終
|
| |||||||||
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 | | | | | | (1,183,876) | | | | | | 3,765,516 | | |
商譽
|
| | | | 2,078,562 | | | | | | 803,666 | | | | | | 2,882,228 | | |
其他資產
|
| | | | 330,215 | | | | | | (96,940) | | | | | | 233,275 | | |
應付賬款、應計賬款及其他負債
|
| | | | (117,905) | | | | | | — | | | | | | (117,905) | | |
填海規定
|
| | | | (203,341) | | | | | | (4,950) | | | | | | (208,291) | | |
遞延收入和採礦税負債
|
| | | | (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 | | |
| | |
1級
|
| |
二級
|
| |
3級
|
| |
合計
|
| ||||||||||||
金融資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
貿易應收賬款(附註7A)
|
| | | $ | — | | | | | $ | 6,940 | | | | | $ | — | | | | | $ | 6,940 | | |
股票證券(FVOCI)(注9)
|
| | | | 340,475 | | | | | | 18,127 | | | | | | — | | | | | | 358,602 | | |
股票認購權證(FVPL)(注9)
|
| | | | — | | | | | | 30,568 | | | | | | — | | | | | | 30,568 | | |
衍生金融工具的公允價值(附註15)
|
| | | | — | | | | | | 10,166 | | | | | | — | | | | | | 10,166 | | |
金融總資產
|
| | | $ | 340,475 | | | | | $ | 65,801 | | | | | $ | — | | | | | $ | 406,276 | | |
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
衍生金融工具的公允價值(附註15)
|
| | | | — | | | | | | 19,087 | | | | | | — | | | | | | 19,087 | | |
金融負債總額
|
| | | $ | — | | | | | $ | 19,087 | | | | | $ | — | | | | | $ | 19,087 | | |
| | |
截至3月31日,
2024 |
| |
截至12月31日,
2023 |
| ||||||
聯邦、省和其他應收銷售税
|
| | | $ | 134,319 | | | | | $ | 149,153 | | |
預付費用
|
| | | | 147,089 | | | | | | 151,741 | | |
短期投資
|
| | | | 8,341 | | | | | | 10,199 | | |
貿易應收賬款
|
| | | | 6,940 | | | | | | 8,148 | | |
其他
|
| | | | 35,166 | | | | | | 35,934 | | |
其他流動資產總額
|
| | | $ | 331,855 | | | | | $ | 355,175 | | |
| | |
截至3月31日,
2024 |
| |
截至12月31日,
2023 |
| ||||||
庫存和浸提墊上的非流動礦石
|
| | | $ | 682,382 | | | | | $ | 632,049 | | |
非流動預付費用
|
| | | | 52,037 | | | | | | 53,191 | | |
應收非流動貸款
|
| | | | 9,999 | | | | | | 10,108 | | |
聯營公司投資
|
| | | | 10,800 | | | | | | 10,865 | | |
其他
|
| | | | 9,610 | | | | | | 8,954 | | |
其他資產合計
|
| | | $ | 764,828 | | | | | $ | 715,167 | | |
| | |
截至3月31日,
2024 |
| |
截至12月31日,
2023 |
| ||||||
股權證券
|
| | | $ | 358,602 | | | | | $ | 323,711 | | |
股票購買證
|
| | | | 30,568 | | | | | | 21,546 | | |
總投資
|
| | | $ | 389,170 | | | | | $ | 345,257 | | |
| | | | | |
截至3月31日,
2024 |
| |
截至12月31日,
2023 |
| ||||||||||||||||||||||||||||||
| | |
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
|
| ||||||||||||||||||
高級筆記
|
| |
2.78% – 5.02%
|
| | | $ | 1,250,000 | | | | | $ | (3,713) | | | | | $ | 1,246,287 | | | | | $ | 1,191,748 | | | | | $ | 1,246,076 | | | | | $ | 1,200,848 | | |
舊信貸機制
|
| |
變量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,323) | | | | | | (2,323) | | |
新信貸機制
|
| |
變量
|
| | | | — | | | | | | (4,728) | | | | | | (4,728) | | | | | | (4,728) | | | | | | — | | | | | | — | | |
定期貸款安排
|
| |
變量
|
| | | | 600,000 | | | | | | (542) | | | | | | 599,458 | | | | | | 599,458 | | | | | | 599,333 | | | | | | 599,333 | | |
長期債務總額
|
| | | | | | $ | 1,850,000 | | | | | $ | (8,983) | | | | | $ | 1,841,017 | | | | | $ | 1,786,478 | | | | | $ | 1,843,086 | | | | | $ | 1,797,858 | | |
| | |
截至3月31日,
2024 |
| |
截至12月31日,
2023 |
| ||||||
長期債務的當前部分
|
| | | $ | 100,000 | | | | | $ | 100,000 | | |
長期債務的非流動部分
|
| | | | 1,741,017 | | | | | | 1,743,086 | | |
長期債務總額
|
| | | $ | 1,841,017 | | | | | $ | 1,843,086 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
- Basic期間的淨收入
|
| | |
$
|
347,192
|
| | | |
$
|
1,816,891
|
| |
新增:現金結算LTIP的攤薄影響
|
| | | | 364 | | | | | | (1,776) | | |
- 攤薄期間的淨收益
|
| | |
|
347,556
|
| | | |
|
1,815,115
|
| |
已發行普通股加權平均數 - Basic(千)
|
| | | | 497,619 | | | | | | 468,968 | | |
添加:與RSU計劃、PSU計劃和LTIP相關的普通股稀釋影響
|
| | | | 1,170 | | | | | | 1,349 | | |
添加:員工股票期權的攤薄影響
|
| | | | 18 | | | | | | 138 | | |
稀釋後的已發行普通股加權平均數 - (千)
|
| | | | 498,807 | | | | | | 470,455 | | |
每股淨利潤-基本
|
| | | $ | 0.70 | | | | | $ | 3.87 | | |
每股淨利潤-稀釋
|
| | | $ | 0.70 | | | | | $ | 3.86 | | |
| | |
截止三個月
2024年3月31日 |
| |
截止三個月
2023年3月31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 |
| ||||||||||||
傑出,期末
|
| | | | 4,646,412 | | | | | C$ | 77.54 | | | | | | 4,976,636 | | | | | C$ | 75.04 | | |
已批准
|
| | | | 1,021,400 | | | | | | 72.65 | | | | | | 873,950 | | | | | | 70.36 | | |
鍛鍊
|
| | | | (150,846) | | | | | | 66.00 | | | | | | (239,979) | | | | | | 57.50 | | |
被沒收
|
| | | | (48,600) | | | | | | 79.09 | | | | | | (34,965) | | | | | | 77.57 | | |
已過期
|
| | | | (12,925) | | | | | | 74.90 | | | | | | (8,500) | | | | | | 58.04 | | |
未償還,期末
|
| | | | 5,455,441 | | | | | C$ | 76.93 | | | | | | 5,567,142 | | | | | C$ | 75.07 | | |
可行使期權,期末
|
| | | | 3,926,929 | | | | | C$ | 79.34 | | | | | | 3,775,700 | | | | | C$ | 76.06 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
無風險利率
|
| | | | 4.11% | | | | | | 4.26% | | |
股票期權的預期期限(以年為單位)
|
| | | | 2.4 | | | | | | 2.5 | | |
Agnico Eagle股價預期波動率
|
| | | | 32.0% | | | | | | 36.0% | | |
預期股息收益率
|
| | | | 3.0% | | | | | | 3.6% | | |
| | |
股權
證券 預留 |
| |
現金流
對衝 預留 |
| |
合計
|
| |||||||||
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
|
| | | | — | | | | | | 294 | | | | | | 294 | | |
處置股權證券的淨虧損轉入保留收益
|
| | | | 2,897 | | | | | | — | | | | | | 2,897 | | |
股權證券公允價值淨變動
|
| | | | (744) | | | | | | — | | | | | | (744) | | |
2023年3月31日的餘額
|
| | | $ | (18,365) | | | | | $ | (8,194) | | | | | $ | (26,559) | | |
2023年12月31日餘額
|
| | | $ | (91,643) | | | | | $ | (7,312) | | | | | $ | (98,955) | | |
現金流對衝準備金淨變化
|
| | | | — | | | | | | 294 | | | | | | 294 | | |
處置股權證券的淨虧損轉入保留收益
|
| | | | 964 | | | | | | — | | | | | | 964 | | |
股權證券公允價值淨變動
|
| | | | 11,156 | | | | | | — | | | | | | 11,156 | | |
2024年3月31日餘額
|
| | | $ | (79,523) | | | | | $ | (7,018) | | | | | $ | (86,541) | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
來自客户合同的收入
|
| | | $ | 1,831,864 | | | | | $ | 1,509,743 | | |
集中銷售的臨時定價調整
|
| | | | (2,041) | | | | | | (82) | | |
採礦業務總收入
|
| | | $ | 1,829,823 | | | | | $ | 1,509,661 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
來自客户合同的收入: | | | | | | | | | | | | | |
黃金
|
| | | $ | 1,809,513 | | | | | $ | 1,487,152 | | |
銀
|
| | | | 16,553 | | | | | | 14,924 | | |
鋅
|
| | | | 14 | | | | | | 2,764 | | |
銅
|
| | | | 5,784 | | | | | | 4,903 | | |
與客户簽訂合同的總收入
|
| | | $ | 1,831,864 | | | | | $ | 1,509,743 | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
書面外匯看漲期權實現的保費
|
| | | $ | (311) | | | | | $ | — | | |
認股權證未實現收益
|
| | | | (6,877) | | | | | | (4,663) | | |
貨幣和大宗商品衍生品的已實現損失
|
| | | | 639 | | | | | | 14,012 | | |
貨幣和大宗商品衍生品的未實現損失(收益)
|
| | | | 52,484 | | | | | | (15,888) | | |
衍生金融工具的損失(收益)
|
| | | $ | 45,935 | | | | | $ | (6,539) | | |
| | |
截止三個月
3月31日 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
處置財產、廠房和礦山開發損失(注8)
|
| | | $ | 3,547 | | | | | $ | 2,542 | | |
利息收入
|
| | | | (3,048) | | | | | | (2,468) | | |
購置成本(注5)
|
| | | | — | | | | | | 15,239 | | |
環境修復
|
| | | | 1,799 | | | | | | (557) | | |
其他成本
|
| | | | 9,649 | | | | | | 5,367 | | |
其他費用合計
|
| | | $ | 11,947 | | | | | $ | 20,123 | | |
| | |
截至2024年3月31日的三個月
|
| |||||||||||||||||||||
| | |
來自
的收入
挖掘 運營 |
| |
生產
成本 |
| |
勘探和
企業 開發 |
| |
段
收入 (虧損) |
| ||||||||||||
拉龍德礦
|
| | | $ | 143,617 | | | | | $ | (75,556) | | | | | $ | — | | | | | $ | 68,061 | | |
拉龍德5區礦山
|
| | | | 42,615 | | | | | | (19,022) | | | | | | — | | | | | | 23,593 | | |
加拿大馬拉蒂綜合症
|
| | | | 328,117 | | | | | | (126,576) | | | | | | — | | | | | | 201,541 | | |
Goldex綜合體
|
| | | | 72,384 | | | | | | (33,182) | | | | | | — | | | | | | 39,202 | | |
米利亞丁礦
|
| | | | 202,239 | | | | | | (93,451) | | | | | | — | | | | | | 108,788 | | |
Meadowbank綜合體
|
| | | | 249,385 | | | | | | (114,162) | | | | | | — | | | | | | 135,223 | | |
基蒂拉礦
|
| | | | 114,063 | | | | | | (59,038) | | | | | | — | | | | | | 55,025 | | |
繞道湖礦
|
| | | | 342,957 | | | | | | (131,905) | | | | | | — | | | | | | 211,052 | | |
馬卡薩礦
|
| | | | 139,393 | | | | | | (47,648) | | | | | | — | | | | | | 91,745 | | |
福斯特維爾礦場
|
| | | | 121,035 | | | | | | (33,654) | | | | | | — | | | | | | 87,381 | | |
Pinos Altos礦的
|
| | | | 48,400 | | | | | | (33,407) | | | | | | — | | | | | | 14,993 | | |
拉印度礦
|
| | | | 25,618 | | | | | | (15,984) | | | | | | — | | | | | | 9,634 | | |
探索
|
| | | | — | | | | | | — | | | | | | (51,206) | | | | | | (51,206) | | |
分部總數
|
| | | $ | 1,829,823 | | | | | $ | (783,585) | | | | | $ | (51,206) | | | | | $ | 995,032 | | |
分部收入總額
|
| | | $ | 995,032 | | | ||||||||||||||||||
企業和其他: | | | | | | | | | | | | | | | | | | | | | | | | | |
財產、工廠和礦山開發攤銷
|
| | | | (357,225) | | | ||||||||||||||||||
一般和行政
|
| | | | (48,117) | | | ||||||||||||||||||
財務成本
|
| | | | (36,265) | | | ||||||||||||||||||
衍生金融工具損失
|
| | | | (45,935) | | | ||||||||||||||||||
外幣折算收益
|
| | | | 4,547 | | | ||||||||||||||||||
護理和保養
|
| | | | (11,042) | | | ||||||||||||||||||
其他費用
|
| | | | (11,947) | | | ||||||||||||||||||
所得税和採礦税前收入 | | | | $ | 489,048 | | |
| | |
截至2023年3月31日的三個月
|
| |||||||||||||||||||||
| | |
來自
的收入
挖掘 運營 |
| |
生產
成本 |
| |
勘探和
企業 開發 |
| |
段
收入 (虧損) |
| ||||||||||||
拉龍德礦
|
| | | $ | 102,220 | | | | | $ | (39,707) | | | | | $ | — | | | | | $ | 62,513 | | |
拉龍德5區礦山
|
| | | | 29,522 | | | | | | (22,224) | | | | | | — | | | | | | 7,298 | | |
加拿大馬拉蒂綜合症(i)
|
| | | | 138,074 | | | | | | (57,291) | | | | | | — | | | | | | 80,783 | | |
Goldex綜合體
|
| | | | 68,063 | | | | | | (27,835) | | | | | | — | | | | | | 40,228 | | |
米利亞丁礦
|
| | | | 169,534 | | | | | | (81,194) | | | | | | — | | | | | | 88,340 | | |
Meadowbank綜合體
|
| | | | 209,813 | | | | | | (130,004) | | | | | | — | | | | | | 79,809 | | |
基蒂拉·梅恩
|
| | | | 116,019 | | | | | | (53,295) | | | | | | — | | | | | | 62,724 | | |
繞道湖礦
|
| | | | 306,595 | | | | | | (114,022) | | | | | | — | | | | | | 192,573 | | |
馬卡薩礦
|
| | | | 117,859 | | | | | | (37,959) | | | | | | — | | | | | | 79,900 | | |
福斯特維爾礦場
|
| | | | 169,301 | | | | | | (36,599) | | | | | | — | | | | | | 132,702 | | |
Pinos Altos礦的
|
| | | | 51,448 | | | | | | (32,922) | | | | | | — | | | | | | 18,526 | | |
拉印度礦
|
| | | | 31,213 | | | | | | (20,092) | | | | | | — | | | | | | 11,121 | | |
探索
|
| | | | — | | | | | | — | | | | | | (53,768) | | | | | | (53,768) | | |
分部總數
|
| | | $ | 1,509,661 | | | | | $ | (653,144) | | | | | $ | (53,768) | | | | | $ | 802,749 | | |
分部收入總額
|
| | | $ | 802,749 | | | ||||||||||||||||||
企業和其他: | | | | | | | | | | | | | | | | | | | | | | | | | |
財產、工廠和礦山開發攤銷
|
| | | | (303,959) | | | ||||||||||||||||||
一般和行政
|
| | | | (48,208) | | | ||||||||||||||||||
財務成本
|
| | | | (23,448) | | | ||||||||||||||||||
衍生金融工具的收益
|
| | | | 6,539 | | | ||||||||||||||||||
外幣兑換損失
|
| | | | (220) | | | ||||||||||||||||||
護理和保養
|
| | | | (11,245) | | | ||||||||||||||||||
重新估值收益
|
| | | | 1,543,414 | | | ||||||||||||||||||
其他費用
|
| | | | (20,123) | | | ||||||||||||||||||
所得税和採礦税前收入 | | | | $ | 1,945,499 | | |
| | |
截至
的總資產
|
| |||||||||
| | |
3月31日
2024 |
| |
12月31日
2023 |
| ||||||
拉龍德礦
|
| | | $ | 1,011,612 | | | | | $ | 1,031,331 | | |
拉龍德5區礦山
|
| | | | 148,881 | | | | | | 133,531 | | |
加拿大馬拉蒂綜合症
|
| | | | 6,887,518 | | | | | | 6,898,179 | | |
Goldex綜合體
|
| | | | 411,070 | | | | | | 401,573 | | |
米利亞丁礦
|
| | | | 2,314,482 | | | | | | 2,356,234 | | |
Meadowbank綜合體
|
| | | | 1,291,245 | | | | | | 1,346,911 | | |
基蒂拉礦
|
| | | | 1,606,856 | | | | | | 1,685,400 | | |
繞道湖礦
|
| | | | 9,380,239 | | | | | | 9,353,435 | | |
馬卡薩礦
|
| | | | 1,714,259 | | | | | | 1,638,864 | | |
福斯特維爾礦場
|
| | | | 1,131,779 | | | | | | 976,221 | | |
Pinos Altos礦的
|
| | | | 412,475 | | | | | | 410,653 | | |
拉印度礦
|
| | | | 112,427 | | | | | | 113,736 | | |
探索
|
| | | | 1,284,169 | | | | | | 1,253,334 | | |
公司和其他
|
| | | | 1,095,429 | | | | | | 1,085,547 | | |
總資產
|
| | | $ | 28,802,441 | | | | | $ | 28,684,949 | | |