(百万ドル)
|
| |
Three Months Ended
September 30, 2022 vs. Three Months Ended September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 vs. Nine Months Ended September 30, 2021 |
| ||||||
金収入増加
|
| | | $ | 473.0 | | | | | $ | 1,462.3 | | |
白銀収入減少
|
| | | | (4.2) | | | | | | (17.4) | | |
銅純収入減少
|
| | | | (2.1) | | | | | | (2.2) | | |
亜鉛純収入減少
|
| | | | (0.9) | | | | | | (4.3) | | |
外貨の影響を受けて生産コストが下がる
|
| | | | 15.1 | | | | | | 36.5 | | |
生産コスト増加
|
| | | | (216.5) | | | | | | (706.9) | | |
探査と企業開発費用の増加
|
| | | | (21.9) | | | | | | (89.4) | | |
不動産、工場と鉱山開発償却が増加
|
| | | | (81.4) | | | | | | (278.5) | | |
一般と行政費用増加
|
| | | | (18.1) | | | | | | (58.7) | | |
融資コスト低減
|
| | | | 3.5 | | | | | | 5.3 | | |
派生金融商品の変化
|
| | | | (127.0) | | | | | | (139.1) | | |
非現金外貨換算変化
|
| | | | 9.0 | | | | | | 20.7 | | |
その他の費用が増加
|
| | | | (9.5) | | | | | | (135.2) | | |
所得税と採鉱税を増やす
|
| | | | (58.3) | | | | | | (88.4) | | |
純収益差合計
|
| | | $ | (39.3) | | | | | $ | 4.7 | | |
| | |
February 8, 2022 –
September 30, 2022 |
|
採鉱業務収入
|
| |
$1,643,209
|
|
所得税と採鉱税前収入
|
| |
$587,816
|
|
| | |
As at
September 30, 2022 |
|
Total assets
|
| |
$13,772,503
|
|
Total liabilities
|
| |
$3,101,426
|
|
Total net assets
|
| |
$10,671,077
|
|
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(千ドル)
|
| |
2022
|
| |
2021(i)
|
| |
2022
|
| |
2021(i)
|
| ||||||||||||
| | | | | | | | |
Restated
|
| | | | | | | |
Restated
|
| ||||||
Net income for the period — basic
|
| | | $ | 79,643 | | | | | $ | 118,957 | | | | | $ | 465,240 | | | | | $ | 460,587 | | |
新規:現金決済LTIPの希薄化影響
|
| | | $ | 137 | | | | | $ | — | | | | | $ | 535 | | | | | $ | — | | |
-償却期間の純収益
|
| | | | 79,780 | | | | | | 118,957 | | | | | | 465,775 | | | | | | 460,587 | | |
外貨換算収益
|
| | | | (15,479) | | | | | | (6,478) | | | | | | (27,761) | | | | | | (7,116) | | |
デリバティブ金融商品の実現と未実現損失
|
| | | | 162,374 | | | | | | 35,420 | | | | | | 174,463 | | | | | | 35,366 | | |
買収に関する配当と取引コスト
|
| | | | 183 | | | | | | 2,085 | | | | | | 92,322 | | | | | | 4,967 | | |
環境修復
|
| | | | 3,401 | | | | | | 237 | | | | | | 783 | | | | | | (601) | | |
Integration costs
|
| | | | 384 | | | | | | — | | | | | | 841 | | | | | | — | | |
非戦略探査資産の売却収益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
処分財産の純損失。工場と設備
|
| | | | 509 | | | | | | 949 | | | | | | 4,423 | | | | | | 5,337 | | |
調達価格は在庫(Ii)
に割り当てられる
|
| | | | 3,120 | | | | | | — | | | | | | 155,956 | | | | | | — | | |
長年の医療寄付
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,952 | | |
所得税と鉱業税調整(三)
|
| | | | 1,302 | | | | | | (1,303) | | | | | | (48,096) | | | | | | (61) | | |
-´Basic期間調整後の純収入
|
| | | $ | 235,437 | | | | | $ | 149,867 | | | | | $ | 818,171 | | | | | $ | 496,431 | | |
-希薄化期間の調整後の純収入
|
| | | $ | 235,574 | | | | | $ | 149,867 | | | | | $ | 818,706 | | | | | $ | 496,431 | | |
Net income per share — basic
|
| | | $ | 0.17 | | | | | $ | 0.49 | | | | | $ | 1.08 | | | | | $ | 1.89 | | |
Net income per share — diluted
|
| | | $ | 0.17 | | | | | $ | 0.49 | | | | | $ | 1.08 | | | | | $ | 1.88 | | |
調整後の1株当たり純収入-Basic
|
| | | $ | 0.52 | | | | | $ | 0.61 | | | | | $ | 1.90 | | | | | $ | 2.04 | | |
調整後の1株当たり純収益-希釈後
|
| | | $ | 0.52 | | | | | $ | 0.61 | | | | | $ | 1.89 | | | | | $ | 2.03 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(千ドル)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Quebec | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | $ | 83,911 | | | | | $ | 58,842 | | | | | $ | 163,701 | | | | | $ | 169,990 | | |
LaRonde Zone 5 mine
|
| | | | 18,066 | | | | | | 14,871 | | | | | | 51,932 | | | | | | 41,809 | | |
LaRonde complex
|
| | | | 101,977 | | | | | | 73,713 | | | | | | 215,633 | | | | | | 211,799 | | |
Canadian Malartic mine(i)
|
| | | | 58,516 | | | | | | 62,393 | | | | | | 171,858 | | | | | | 181,319 | | |
Goldex mine
|
| | | | 26,297 | | | | | | 23,223 | | | | | | 79,044 | | | | | | 70,997 | | |
Ontario | | | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 113,736 | | | | | | — | | | | | | 371,130 | | | | | | — | | |
Macassa mine
|
| | | | 33,533 | | | | | | — | | | | | | 98,848 | | | | | | — | | |
Nunavut | | | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 71,830 | | | | | | 56,269 | | | | | | 236,895 | | | | | | 181,547 | | |
Meadowbank complex
|
| | | | 109,905 | | | | | | 111,425 | | | | | | 313,989 | | | | | | 295,121 | | |
Hope Bay mine
|
| | | | — | | | | | | 22,306 | | | | | | — | | | | | | 63,975 | | |
Australia | | | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 34,214 | | | | | | — | | | | | | 170,518 | | | | | | — | | |
Europe | | | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 51,622 | | | | | | 51,140 | | | | | | 154,388 | | | | | | 147,744 | | |
Mexico | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 34,513 | | | | | | 37,447 | | | | | | 106,922 | | | | | | 108,790 | | |
Creston Mascota mine
|
| | | | 644 | | | | | | 1,773 | | | | | | 1,743 | | | | | | 6,199 | | |
La India mine
|
| | | | 20,286 | | | | | | 15,938 | | | | | | 55,476 | | | | | | 38,562 | | |
濃縮仮合併ごとの生産コスト
statements of income |
| | | $ | 657,073 | | | | | $ | 455,627 | | | | | $ | 1,976,444 | | | | | $ | 1,306,053 | | |
LaRonde mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 63,573 | | | | | | | | | | | | 88,795 | | | | | | | | | | | | 221,858 | | | | | | | | | | | | 244,865 | | |
Production costs
|
| | | $ | 83,911 | | | | | $ | 1,320 | | | | | $ | 58,842 | | | | | $ | 663 | | | | | $ | 163,701 | | | | | $ | 738 | | | | | $ | 169,990 | | | | | $ | 694 | | |
在庫調整(2)
|
| | | | (28,982) | | | | | | (452) | | | | | | (7,104) | | | | | | (80) | | | | | | 2,691 | | | | | | 12 | | | | | | (11,658) | | | | | | (48) | | |
生産コストヘッジは損益を実現している
|
| | | | 2,052 | | | | | | 32 | | | | | | (2,030) | | | | | | (23) | | | | | | 1,440 | | | | | | 6 | | | | | | (7,801) | | | | | | (32) | | |
Other adjustments(vi)
|
| | | | 3,986 | | | | | | 63 | | | | | | 4,829 | | | | | | 54 | | | | | | 10,827 | | | | | | 49 | | | | | | 15,011 | | | | | | 62 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 60,967 | | | | | $ | 963 | | | | | $ | 54,537 | | | | | $ | 614 | | | | | $ | 178,659 | | | | | $ | 805 | | | | | $ | 165,542 | | | | | $ | 676 | | |
副産物金属収入
|
| | | | (11,916) | | | | | | (190) | | | | | | (19,906) | | | | | | (224) | | | | | | (47,777) | | | | | | (215) | | | | | | (58,683) | | | | | | (240) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 49,051 | | | | | $ | 773 | | | | | $ | 34,631 | | | | | $ | 390 | | | | | $ | 130,882 | | | | | $ | 590 | | | | | $ | 106,859 | | | | | $ | 436 | | |
LaRonde mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 416 | | | | | | | | | | | | 444 | | | | | | | | | | | | 1,293 | | | | | | | | | | | | 1,374 | | |
Production costs
|
| | | $ | 83,911 | | | | | $ | 202 | | | | | $ | 58,842 | | | | | $ | 133 | | | | | $ | 163,701 | | | | | $ | 127 | | | | | $ | 169,990 | | | | | $ | 124 | | |
Production costs (C$)
|
| | | C$ | 109,561 | | | | | C$ | 264 | | | | | C$ | 74,125 | | | | | C$ | 167 | | | | | C$ | 210,893 | | | | | C$ | 163 | | | | | C$ | 213,036 | | | | | C$ | 155 | | |
Inventory adjustments (C$)(ii)
|
| | | | (37,841) | | | | | | (91) | | | | | | (8,967) | | | | | | (20) | | | | | | 372 | | | | | | — | | | | | | (12,798) | | | | | | (9) | | |
Other adjustments (C$)(vi)
|
| | | | (2,328) | | | | | | (6) | | | | | | (3,938) | | | | | | (9) | | | | | | (9,205) | | | | | | (7) | | | | | | (9,561) | | | | | | (7) | | |
Minesite operating costs (C$)
|
| | | C$ | 69,392 | | | | | C$ | 167 | | | | | C$ | 61,220 | | | | | C$ | 138 | | | | | C$ | 202,060 | | | | | C$ | 156 | | | | | C$ | 190,677 | | | | | C$ | 139 | | |
LaRonde Zone 5 mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 19,048 | | | | | | | | | | | | 17,952 | | | | | | | | | | | | 54,310 | | | | | | | | | | | | 52,483 | | |
Production costs
|
| | | $ | 18,066 | | | | | $ | 948 | | | | | $ | 14,871 | | | | | $ | 828 | | | | | $ | 51,932 | | | | | $ | 956 | | | | | $ | 41,809 | | | | | $ | 797 | | |
在庫調整(2)
|
| | | | (16) | | | | | | (1) | | | | | | (120) | | | | | | (6) | | | | | | 799 | | | | | | 15 | | | | | | 1,567 | | | | | | 30 | | |
生産コストヘッジは損益を実現している
|
| | | | 478 | | | | | | 25 | | | | | | (480) | | | | | | (27) | | | | | | 335 | | | | | | 6 | | | | | | (1,844) | | | | | | (36) | | |
Other adjustments(vi)
|
| | | | 33 | | | | | | 2 | | | | | | 37 | | | | | | 2 | | | | | | 82 | | | | | | 2 | | | | | | 94 | | | | | | 2 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 18,561 | | | | | $ | 974 | | | | | $ | 14,308 | | | | | $ | 797 | | | | | $ | 53,148 | | | | | $ | 979 | | | | | $ | 41,626 | | | | | $ | 793 | | |
副産物金属収入
|
| | | | (35) | | | | | | (1) | | | | | | (61) | | | | | | (3) | | | | | | (154) | | | | | | (3) | | | | | | (213) | | | | | | (4) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 18,526 | | | | | $ | 973 | | | | | $ | 14,247 | | | | | $ | 794 | | | | | $ | 52,994 | | | | | $ | 976 | | | | | $ | 41,413 | | | | | $ | 789 | | |
LaRonde Zone 5 mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 295 | | | | | | | | | | | | 293 | | | | | | | | | | | | 865 | | | | | | | | | | | | 848 | | |
Production costs
|
| | | $ | 18,066 | | | | | $ | 61 | | | | | $ | 14,871 | | | | | $ | 51 | | | | | $ | 51,932 | | | | | $ | 60 | | | | | $ | 41,809 | | | | | $ | 49 | | |
Production costs (C$)
|
| | | C$ | 23,505 | | | | | C$ | 80 | | | | | C$ | 18,637 | | | | | C$ | 64 | | | | | C$ | 66,532 | | | | | C$ | 77 | | | | | C$ | 52,436 | | | | | C$ | 62 | | |
Inventory adjustments (C$)(ii)
|
| | | | 160 | | | | | | — | | | | | | (44) | | | | | | (1) | | | | | | 1,259 | | | | | | 1 | | | | | | 1,858 | | | | | | 2 | | |
Minesite operating costs (C$)
|
| | | C$ | 23,665 | | | | | C$ | 80 | | | | | C$ | 18,593 | | | | | C$ | 63 | | | | | C$ | 67,791 | | | | | C$ | 78 | | | | | C$ | 54,294 | | | | | C$ | 64 | | |
LaRonde complex
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 82,621 | | | | | | | | | | | | 106,747 | | | | | | | | | | | | 276,168 | | | | | | | | | | | | 297,348 | | |
Production costs
|
| | | $ | 101,977 | | | | | $ | 1,234 | | | | | $ | 73,713 | | | | | $ | 691 | | | | | $ | 215,633 | | | | | $ | 781 | | | | | $ | 211,799 | | | | | $ | 712 | | |
在庫調整(2)
|
| | | | (28,998) | | | | | | (351) | | | | | | (7,224) | | | | | | (68) | | | | | | 3,490 | | | | | | 13 | | | | | | (10,091) | | | | | | (34) | | |
生産コストヘッジは損益を実現している
|
| | | | 2,530 | | | | | | 31 | | | | | | (2,510) | | | | | | (24) | | | | | | 1,775 | | | | | | 6 | | | | | | (9,645) | | | | | | (32) | | |
Other adjustments(vi)
|
| | | | 4,019 | | | | | | 49 | | | | | | 4,866 | | | | | | 46 | | | | | | 10,909 | | | | | | 39 | | | | | | 15,105 | | | | | | 51 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 79,528 | | | | | $ | 963 | | | | | $ | 68,845 | | | | | $ | 645 | | | | | $ | 231,807 | | | | | $ | 839 | | | | | $ | 207,168 | | | | | $ | 697 | | |
副産物金属収入
|
| | | | (11,951) | | | | | | (145) | | | | | | (19,967) | | | | | | (187) | | | | | | (47,931) | | | | | | (173) | | | | | | (58,896) | | | | | | (198) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 67,577 | | | | | $ | 818 | | | | | $ | 48,878 | | | | | $ | 458 | | | | | $ | 183,876 | | | | | $ | 666 | | | | | $ | 148,272 | | | | | $ | 499 | | |
LaRonde complex
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 711 | | | | | | | | | | | | 737 | | | | | | | | | | | | 2,158 | | | | | | | | | | | | 2,222 | | |
Production costs
|
| | | $ | 101,977 | | | | | $ | 143 | | | | | $ | 73,713 | | | | | $ | 100 | | | | | $ | 215,633 | | | | | $ | 100 | | | | | $ | 211,799 | | | | | $ | 95 | | |
Production costs (C$)
|
| | | C$ | 133,066 | | | | | C$ | 187 | | | | | C$ | 92,762 | | | | | C$ | 126 | | | | | C$ | 277,425 | | | | | C$ | 128 | | | | | C$ | 265,472 | | | | | C$ | 119 | | |
Inventory adjustments (C$)(ii)
|
| | | | (37,681) | | | | | | (53) | | | | | | (9,011) | | | | | | (12) | | | | | | 1,631 | | | | | | 1 | | | | | | (10,940) | | | | | | (5) | | |
Other adjustments (C$)(vi)
|
| | | | (2,328) | | | | | | (3) | | | | | | (3,938) | | | | | | (6) | | | | | | (9,205) | | | | | | (4) | | | | | | (9,561) | | | | | | (4) | | |
Minesite operating costs (C$)
|
| | | C$ | 93,057 | | | | | C$ | 131 | | | | | C$ | 79,813 | | | | | C$ | 108 | | | | | C$ | 269,851 | | | | | C$ | 125 | | | | | C$ | 244,971 | | | | | C$ | 110 | | |
Canadian Malartic mine
1オンス当たりの金生産量 (I) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 75,262 | | | | | | | | | | | | 86,803 | | | | | | | | | | | | 242,957 | | | | | | | | | | | | 268,459 | | |
Production costs
|
| | | $ | 58,516 | | | | | $ | 777 | | | | | $ | 62,393 | | | | | $ | 719 | | | | | $ | 171,858 | | | | | $ | 707 | | | | | $ | 181,319 | | | | | $ | 675 | | |
在庫調整(2)
|
| | | | (2,445) | | | | | | (32) | | | | | | 266 | | | | | | 3 | | | | | | 422 | | | | | | 2 | | | | | | 764 | | | | | | 3 | | |
生産コストヘッジは損益を実現している
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (78) | | | | | | — | | |
Other adjustments(vi)
|
| | | | 6,737 | | | | | | 90 | | | | | | 232 | | | | | | 3 | | | | | | 22,851 | | | | | | 94 | | | | | | 557 | | | | | | 2 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 62,808 | | | | | $ | 835 | | | | | $ | 62,891 | | | | | $ | 725 | | | | | $ | 195,131 | | | | | $ | 803 | | | | | $ | 182,562 | | | | | $ | 680 | | |
副産物金属収入
|
| | | | (1,067) | | | | | | (15) | | | | | | (1,718) | | | | | | (20) | | | | | | (3,972) | | | | | | (16) | | | | | | (5,594) | | | | | | (21) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 61,741 | | | | | $ | 820 | | | | | $ | 61,173 | | | | | $ | 705 | | | | | $ | 191,159 | | | | | $ | 787 | | | | | $ | 176,968 | | | | | $ | 659 | | |
Canadian Malartic mine
Per Tonne(i) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 2,484 | | | | | | | | | | | | 2,914 | | | | | | | | | | | | 7,295 | | | | | | | | | | | | 8,365 | | |
Production costs
|
| | | $ | 58,516 | | | | | $ | 24 | | | | | $ | 62,393 | | | | | $ | 21 | | | | | $ | 171,858 | | | | | $ | 24 | | | | | $ | 181,319 | | | | | $ | 22 | | |
Production costs (C$)
|
| | | C$ | 75,515 | | | | | C$ | 30 | | | | | C$ | 78,967 | | | | | C$ | 27 | | | | | C$ | 218,224 | | | | | C$ | 30 | | | | | C$ | 229,434 | | | | | C$ | 27 | | |
Inventory adjustments (C$)(ii)
|
| | | | (2,980) | | | | | | (1) | | | | | | 663 | | | | | | — | | | | | | 694 | | | | | | — | | | | | | 1,466 | | | | | | 1 | | |
Other adjustments (C$)(vi)
|
| | | | 8,705 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 28,933 | | | | | | 4 | | | | | | — | | | | | | — | | |
Minesite operating costs (C$)
|
| | | C$ | 81,240 | | | | | C$ | 33 | | | | | C$ | 79,630 | | | | | C$ | 27 | | | | | C$ | 247,851 | | | | | C$ | 34 | | | | | C$ | 230,900 | | | | | C$ | 28 | | |
Goldex mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 33,889 | | | | | | | | | | | | 28,823 | | | | | | | | | | | | 105,211 | | | | | | | | | | | | 98,132 | | |
Production costs
|
| | | $ | 26,297 | | | | | $ | 776 | | | | | $ | 23,223 | | | | | $ | 806 | | | | | $ | 79,044 | | | | | $ | 751 | | | | | $ | 70,997 | | | | | $ | 723 | | |
在庫調整(2)
|
| | | | 6 | | | | | | — | | | | | | (412) | | | | | | (14) | | | | | | 694 | | | | | | 7 | | | | | | (374) | | | | | | (4) | | |
生産コストヘッジは損益を実現している
|
| | | | 909 | | | | | | 27 | | | | | | (902) | | | | | | (32) | | | | | | 638 | | | | | | 6 | | | | | | (3,465) | | | | | | (35) | | |
Other adjustments(vi)
|
| | | | 60 | | | | | | 2 | | | | | | 53 | | | | | | 2 | | | | | | 155 | | | | | | 1 | | | | | | 152 | | | | | | 2 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 27,272 | | | | | $ | 805 | | | | | $ | 21,962 | | | | | $ | 762 | | | | | $ | 80,531 | | | | | $ | 765 | | | | | $ | 67,310 | | | | | $ | 686 | | |
副産物金属収入
|
| | | | (10) | | | | | | (1) | | | | | | (6) | | | | | | — | | | | | | (31) | | | | | | — | | | | | | (29) | | | | | | — | | |
現金運営コスト(副産物ベース)
|
| | | $ | 27,262 | | | | | $ | 804 | | | | | $ | 21,956 | | | | | $ | 762 | | | | | $ | 80,500 | | | | | $ | 765 | | | | | $ | 67,281 | | | | | $ | 686 | | |
Goldex mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 710 | | | | | | | | | | | | 695 | | | | | | | | | | | | 2,192 | | | | | | | | | | | | 2,145 | | |
Production costs
|
| | | $ | 26,297 | | | | | $ | 37 | | | | | $ | 23,223 | | | | | $ | 33 | | | | | $ | 79,044 | | | | | $ | 36 | | | | | $ | 70,997 | | | | | $ | 33 | | |
Production costs (C$)
|
| | | C$ | 34,381 | | | | | C$ | 48 | | | | | C$ | 29,226 | | | | | C$ | 42 | | | | | C$ | 101,552 | | | | | C$ | 46 | | | | | C$ | 88,930 | | | | | C$ | 41 | | |
Inventory adjustments (C$)(ii)
|
| | | | 101 | | | | | | 1 | | | | | | (454) | | | | | | (1) | | | | | | 1,016 | | | | | | 1 | | | | | | (520) | | | | | | — | | |
Minesite operating costs (C$)
|
| | | C$ | 34,482 | | | | | C$ | 49 | | | | | C$ | 28,772 | | | | | C$ | 41 | | | | | C$ | 102,568 | | | | | C$ | 47 | | | | | C$ | 88,410 | | | | | C$ | 41 | | |
Detour Lake Mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 175,487 | | | | | | | | | | | | — | | | | | | | | | | | | 471,445 | | | | | | | | | | | | — | | |
Production costs
|
| | | $ | 113,736 | | | | | $ | 648 | | | | | $ | — | | | | | $ | — | | | | | $ | 371,130 | | | | | $ | 787 | | | | | $ | — | | | | | $ | — | | |
在庫調整(2)
|
| | | | 4,621 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | (8,012) | | | | | | (17) | | | | | | — | | | | | | — | | |
調達価格を在庫(V)
に割り当てる
|
| | | | (3,120) | | | | | | (18) | | | | | | — | | | | | | — | | | | | | (71,957) | | | | | | (152) | | | | | | — | | | | | | — | | |
Other adjustments(vi)
|
| | | | 6,799 | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 18,388 | | | | | | 39 | | | | | | — | | | | | | — | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 122,036 | | | | | $ | 695 | | | | | $ | — | | | | | $ | — | | | | | $ | 309,549 | | | | | $ | 657 | | | | | $ | — | | | | | $ | — | | |
副産物金属収入
|
| | | | (736) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | (2,956) | | | | | | (7) | | | | | | — | | | | | | — | | |
現金運営コスト(副産物ベース)
|
| | | $ | 121,300 | | | | | $ | 691 | | | | | $ | — | | | | | $ | — | | | | | $ | 306,593 | | | | | $ | 650 | | | | | $ | — | | | | | $ | — | | |
Detour Lake Mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 6,505 | | | | | | | | | | | | — | | | | | | | | | | | | 16,294 | | | | | | | | | | | | — | | |
Production costs
|
| | | $ | 113,736 | | | | | $ | 17 | | | | | $ | — | | | | | $ | — | | | | | $ | 371,130 | | | | | $ | 23 | | | | | $ | — | | | | | $ | — | | |
Production costs (C$)
|
| | | C$ | 148,903 | | | | | C$ | 23 | | | | | C$ | — | | | | | C$ | — | | | | | C$ | 476,142 | | | | | C$ | 29 | | | | | C$ | — | | | | | C$ | — | | |
Inventory adjustments (C$)(ii)
|
| | | | 6,808 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (9,059) | | | | | | (1) | | | | | | — | | | | | | — | | |
調達価格は
に割り当てられる
inventory (C$)(v) |
| | | | (4,809) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (92,317) | | | | | | (6) | | | | | | — | | | | | | — | | |
Other adjustments (C$)(vi)
|
| | | | 8,938 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 23,687 | | | | | | 2 | | | | | | — | | | | | | — | | |
Minesite operating costs (C$)
|
| | | C$ | 159,840 | | | | | C$ | 25 | | | | | C$ | — | | | | | C$ | — | | | | | C$ | 398,453 | | | | | C$ | 24 | | | | | C$ | — | | | | | C$ | — | | |
Macassa Mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| | ||||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| | ||||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 51,775 | | | | | | | | | | | | — | | | | | | | | | | | | 137,525 | | | | | | | | | | | | — | | | | ||
Production costs
|
| | | $ | 33,533 | | | | | $ | 648 | | | | | $ | — | | | | | $ | — | | | | | $ | 98,848 | | | | | $ | 719 | | | | | $ | — | | | | | $ | — | | | | ||
在庫調整(2)
|
| | | | 599 | | | | | | 12 | | | | | | — | | | | | | — | | | | | | (548) | | | | | | (4) | | | | | | — | | | | | | — | | | | | |
調達価格を在庫(V)
に割り当てる
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,326) | | | | | | (75) | | | | | | — | | | | | | — | | | | ||
Other adjustments(vi)
|
| | | | 1,634 | | | | | | 31 | | | | | | — | | | | | | — | | | | | | 2,922 | | | | | | 21 | | | | | | — | | | | | | — | | | | ||
現金運営コスト(共同生産ベース)
|
| | | $ | 35,766 | | | | | $ | 691 | | | | | $ | — | | | | | $ | — | | | | | $ | 90,896 | | | | | $ | 661 | | | | | $ | — | | | | | $ | — | | | | ||
副産物金属収入
|
| | | | (89) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (276) | | | | | | (2) | | | | | | — | | | | | | — | | | | ||
現金運営コスト(副産物ベース)
|
| | | $ | 35,677 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 90,620 | | | | | $ | 659 | | | | | $ | — | | | | | $ | — | | | |
Macassa Mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 75 | | | | | | | | | | | | — | | | | | | | | | | | | 210 | | | | | | | | | | | | — | | |
Production costs
|
| | | $ | 33,533 | | | | | $ | 447 | | | | | $ | — | | | | | $ | — | | | | | $ | 98,848 | | | | | $ | 470 | | | | | $ | — | | | | | $ | — | | |
Production costs (C$)
|
| | | C$ | 43,781 | | | | | C$ | 588 | | | | | C$ | — | | | | | C$ | — | | | | | C$ | 126,822 | | | | | C$ | 605 | | | | | C$ | — | | | | | C$ | — | | |
Inventory adjustments (C$)(ii)
|
| | | | 1,047 | | | | | | 14 | | | | | | — | | | | | | — | | | | | | (319) | | | | | | (2) | | | | | | — | | | | | | — | | |
調達価格は
に割り当てられる
inventory (C$)(v) |
| | | | (120) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (13,248) | | | | | | (63) | | | | | | — | | | | | | — | | |
Other adjustments (C$)(vi)
|
| | | | 2,090 | | | | | | 28 | | | | | | — | | | | | | — | | | | | | 3,747 | | | | | | 19 | | | | | | — | | | | | | — | | |
Minesite operating costs (C$)
|
| | | C$ | 46,798 | | | | | C$ | 628 | | | | | C$ | — | | | | | C$ | — | | | | | C$ | 117,002 | | | | | C$ | 559 | | | | | C$ | — | | | | | C$ | — | | |
Meliadine mine
1オンス当たりの金生産量(Vii) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 91,201 | | | | | | | | | | | | 90,143 | | | | | | | | | | | | 269,477 | | | | | | | | | | | | 265,787 | | |
Production costs
|
| | | $ | 71,830 | | | | | $ | 788 | | | | | $ | 56,269 | | | | | $ | 624 | | | | | $ | 236,895 | | | | | $ | 879 | | | | | $ | 181,547 | | | | | $ | 683 | | |
在庫調整(2)
|
| | | | (1,601) | | | | | | (18) | | | | | | 7,606 | | | | | | 84 | | | | | | (1,640) | | | | | | (6) | | | | | | 9,033 | | | | | | 34 | | |
生産コストヘッジは損益を実現している
|
| | | | 758 | | | | | | 8 | | | | | | (3,042) | | | | | | (34) | | | | | | (1,437) | | | | | | (5) | | | | | | (9,656) | | | | | | (36) | | |
IAS 16 amendments(iv)
|
| | | | — | | | | | | — | | | | | | (3,540) | | | | | | (39) | | | | | | — | | | | | | — | | | | | | (14,059) | | | | | | (53) | | |
Other adjustments(vi)
|
| | | | 80 | | | | | | 1 | | | | | | 65 | | | | | | 1 | | | | | | 243 | | | | | | 1 | | | | | | 189 | | | | | | 1 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 71,067 | | | | | $ | 779 | | | | | $ | 57,358 | | | | | $ | 636 | | | | | $ | 234,061 | | | | | $ | 869 | | | | | $ | 167,054 | | | | | $ | 629 | | |
副産物金属収入
|
| | | | (167) | | | | | | (2) | | | | | | (165) | | | | | | (2) | | | | | | (572) | | | | | | (3) | | | | | | (610) | | | | | | (3) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 70,900 | | | | | $ | 777 | | | | | $ | 57,193 | | | | | $ | 634 | | | | | $ | 233,489 | | | | | $ | 866 | | | | | $ | 166,444 | | | | | $ | 626 | | |
Meliadine mine
Per Tonne(viii) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 401 | | | | | | | | | | | | 377 | | | | | | | | | | | | 1,282 | | | | | | | | | | | | 1,039 | | |
Production costs
|
| | | $ | 71,830 | | | | | $ | 179 | | | | | $ | 56,269 | | | | | $ | 149 | | | | | $ | 236,895 | | | | | $ | 185 | | | | | $ | 181,547 | | | | | $ | 175 | | |
Production costs (C$)
|
| | | C$ | 91,628 | | | | | C$ | 229 | | | | | C$ | 70,580 | | | | | C$ | 187 | | | | | C$ | 300,553 | | | | | C$ | 235 | | | | | C$ | 228,638 | | | | | C$ | 220 | | |
Inventory adjustments (C$)(ii)
|
| | | | (1,286) | | | | | | (3) | | | | | | 10,000 | | | | | | 27 | | | | | | (1,002) | | | | | | (1) | | | | | | 10,974 | | | | | | 11 | | |
IAS 16 amendments (C$)(iv)
|
| | | | — | | | | | | — | | | | | | (4,435) | | | | | | (12) | | | | | | — | | | | | | — | | | | | | (17,706) | | | | | | (17) | | |
Minesite operating costs (C$)
|
| | | C$ | 90,342 | | | | | C$ | 226 | | | | | C$ | 76,145 | | | | | C$ | 202 | | | | | C$ | 299,551 | | | | | C$ | 234 | | | | | C$ | 221,906 | | | | | C$ | 214 | | |
Meadowbank complex
1オンス当たりの金生産量(Ix) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 122,994 | | | | | | | | | | | | 89,706 | | | | | | | | | | | | 279,457 | | | | | | | | | | | | 255,222 | | |
Production costs
|
| | | $ | 109,905 | | | | | $ | 894 | | | | | $ | 111,425 | | | | | $ | 1,242 | | | | | $ | 313,989 | | | | | $ | 1,124 | | | | | $ | 295,121 | | | | | $ | 1,156 | | |
在庫調整(2)
|
| | | | 6,231 | | | | | | 50 | | | | | | 557 | | | | | | 6 | | | | | | 12,302 | | | | | | 44 | | | | | | 7,324 | | | | | | 29 | | |
生産コストヘッジは損益を実現している
|
| | | | (1,084) | | | | | | (9) | | | | | | (3,223) | | | | | | (36) | | | | | | (4,758) | | | | | | (17) | | | | | | (10,433) | | | | | | (41) | | |
新冠肺炎による運営維持(三)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,436) | | | | | | (6) | | | | | | — | | | | | | — | | |
IAS 16 amendments(iv)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (335) | | | | | | (1) | | |
Other adjustments(vi)
|
| | | | (27) | | | | | | — | | | | | | 847 | | | | | | 10 | | | | | | 13 | | | | | | — | | | | | | 1,044 | | | | | | 4 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 115,025 | | | | | $ | 935 | | | | | $ | 109,606 | | | | | $ | 1,222 | | | | | $ | 320,110 | | | | | $ | 1,145 | | | | | $ | 292,721 | | | | | $ | 1,147 | | |
副産物金属収入
|
| | | | (687) | | | | | | (5) | | | | | | (714) | | | | | | (8) | | | | | | (1,569) | | | | | | (5) | | | | | | (1,907) | | | | | | (8) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 114,338 | | | | | $ | 930 | | | | | $ | 108,892 | | | | | $ | 1,214 | | | | | $ | 318,541 | | | | | $ | 1,140 | | | | | $ | 290,814 | | | | | $ | 1,139 | | |
Meadowbank complex
Per Tonne(x) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 1,031 | | | | | | | | | | | | 971 | | | | | | | | | | | | 2,816 | | | | | | | | | | | | 2,774 | | |
Production costs
|
| | | $ | 109,905 | | | | | $ | 107 | | | | | $ | 111,425 | | | | | $ | 115 | | | | | $ | 313,989 | | | | | $ | 112 | | | | | $ | 295,121 | | | | | $ | 106 | | |
Production costs (C$)
|
| | | C$ | 139,317 | | | | | C$ | 135 | | | | | C$ | 138,427 | | | | | C$ | 143 | | | | | C$ | 398,445 | | | | | C$ | 141 | | | | | C$ | 371,861 | | | | | C$ | 134 | | |
Inventory adjustments (C$)(ii)
|
| | | | 8,799 | | | | | | 9 | | | | | | 1,035 | | | | | | 1 | | | | | | 16,696 | | | | | | 6 | | | | | | 9,017 | | | | | | 3 | | |
新冠肺炎(C$)オスミウム(III)の運営看護とメンテナンス
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,793) | | | | | | — | | | | | | — | | | | | | — | | |
IAS 16 amendments (C$)(iv)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (420) | | | | | | — | | |
Minesite operating costs (C$)
|
| | | C$ | 148,116 | | | | | C$ | 144 | | | | | C$ | 139,462 | | | | | C$ | 144 | | | | | C$ | 413,348 | | | | | C$ | 147 | | | | | C$ | 380,458 | | | | | C$ | 137 | | |
Hope Bay mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | — | | | | | | | | | | | | 17,957 | | | | | | | | | | | | — | | | | | | | | | | | | 55,524 | | |
Production costs
|
| | | $ | — | | | | | $ | — | | | | | $ | 22,306 | | | | | $ | 1,242 | | | | | $ | — | | | | | $ | — | | | | | $ | 63,975 | | | | | $ | 1,152 | | |
在庫調整(2)
|
| | | | — | | | | | | — | | | | | | 1,641 | | | | | | 91 | | | | | | — | | | | | | — | | | | | | (5,495) | | | | | | (99) | | |
現金運営コスト(共同生産ベース)
|
| | | $ | — | | | | | $ | — | | | | | $ | 23,947 | | | | | $ | 1,333 | | | | | $ | — | | | | | $ | — | | | | | $ | 58,480 | | | | | $ | 1,053 | | |
副産物金属収入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
現金運営コスト(副産物ベース)
|
| | | $ | — | | | | | $ | — | | | | | $ | 23,947 | | | | | $ | 1,333 | | | | | $ | — | | | | | $ | — | | | | | $ | 58,480 | | | | | $ | 1,053 | | |
Hope Bay mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | — | | | | | | | | | | | | 87 | | | | | | | | | | | | — | | | | | | | | | | | | 221 | | |
Production costs
|
| | | $ | — | | | | | $ | — | | | | | $ | 22,306 | | | | | $ | 256 | | | | | $ | — | | | | | $ | — | | | | | $ | 63,975 | | | | | $ | 289 | | |
Production costs (C$)
|
| | | C$ | — | | | | | C$ | — | | | | | C$ | 28,104 | | | | | C$ | 325 | | | | | C$ | — | | | | | C$ | — | | | | | C$ | 80,049 | | | | | C$ | 362 | | |
Inventory adjustments (C$)(ii)
|
| | | | — | | | | | | — | | | | | | 1,924 | | | | | | 22 | | | | | | — | | | | | | — | | | | | | (7,403) | | | | | | (33) | | |
Minesite operating costs (C$)
|
| | | C$ | — | | | | | C$ | — | | | | | C$ | 30,028 | | | | | C$ | 347 | | | | | C$ | — | | | | | C$ | — | | | | | C$ | 72,646 | | | | | C$ | 329 | | |
Fosterville Mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 81,801 | | | | | | | | | | | | — | | | | | | | | | | | | 249,693 | | | | | | | | | | | | — | | |
Production costs
|
| | | $ | 34,214 | | | | | $ | 418 | | | | | $ | — | | | | | $ | — | | | | | $ | 170,518 | | | | | $ | 683 | | | | | $ | — | | | | | $ | — | | |
在庫調整(2)
|
| | | | 1,424 | | | | | | 18 | | | | | | — | | | | | | — | | | | | | (5,385) | | | | | | (22) | | | | | | — | | | | | | — | | |
調達価格を在庫(V)
に割り当てる
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (73,674) | | | | | | (295) | | | | | | — | | | | | | — | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 35,638 | | | | | $ | 436 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,459 | | | | | $ | 366 | | | | | $ | — | | | | | $ | — | | |
副産物金属収入
|
| | | | (88) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (401) | | | | | | (1) | | | | | | — | | | | | | — | | |
現金運営コスト(副産物ベース)
|
| | | $ | 35,550 | | | | | $ | 435 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,058 | | | | | $ | 365 | | | | | $ | — | | | | | $ | — | | |
Fosterville Mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 172 | | | | | | | | | | | | — | | | | | | | | | | | | 385 | | | | | | | | | | | | — | | |
Production costs
|
| | | $ | 34,214 | | | | | $ | 199 | | | | | $ | — | | | | | $ | — | | | | | $ | 170,518 | | | | | $ | 443 | | | | | $ | — | | | | | $ | — | | |
Production costs (A$)
|
| | | A$ | 52,840 | | | | | A$ | 306 | | | | | A$ | — | | | | | A$ | — | | | | | A$ | 241,880 | | | | | A$ | 627 | | | | | A$ | — | | | | | A$ | — | | |
Inventory adjustments (A$)(ii)
|
| | | | 2,178 | | | | | | 13 | | | | | | — | | | | | | — | | | | | | (7,231) | | | | | | (19) | | | | | | — | | | | | | — | | |
調達価格は
に割り当てられる
inventory (A$)(v) |
| | | | (2,329) | | | | | | (14) | | | | | | — | | | | | | — | | | | | | (104,507) | | | | | | (268) | | | | | | — | | | | | | — | | |
Minesite operating costs (A$)
|
| | | A$ | 52,689 | | | | | A$ | 305 | | | | | A$ | — | | | | | A$ | — | | | | | A$ | 130,142 | | | | | A$ | 340 | | | | | A$ | — | | | | | A$ | — | | |
Kittila mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 61,901 | | | | | | | | | | | | 62,089 | | | | | | | | | | | | 172,223 | | | | | | | | | | | | 176,068 | | |
Production costs
|
| | | $ | 51,622 | | | | | $ | 834 | | | | | $ | 51,140 | | | | | $ | 824 | | | | | $ | 154,388 | | | | | $ | 896 | | | | | $ | 147,744 | | | | | $ | 839 | | |
在庫調整(2)
|
| | | | (2,464) | | | | | | (40) | | | | | | (111) | | | | | | (2) | | | | | | (6,419) | | | | | | (37) | | | | | | 237 | | | | | | 1 | | |
生産コストヘッジは損益を実現している
|
| | | | 3,076 | | | | | | 50 | | | | | | 160 | | | | | | 2 | | | | | | 5,296 | | | | | | 31 | | | | | | 99 | | | | | | 1 | | |
Other adjustments(vi)
|
| | | | 18 | | | | | | — | | | | | | 183 | | | | | | 3 | | | | | | 111 | | | | | | 1 | | | | | | 528 | | | | | | 3 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 52,252 | | | | | $ | 844 | | | | | $ | 51,372 | | | | | $ | 827 | | | | | $ | 153,376 | | | | | $ | 891 | | | | | $ | 148,608 | | | | | $ | 844 | | |
副産物金属収入
|
| | | | (52) | | | | | | (1) | | | | | | (56) | | | | | | (1) | | | | | | (219) | | | | | | (2) | | | | | | (189) | | | | | | (1) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 52,200 | | | | | $ | 843 | | | | | $ | 51,316 | | | | | $ | 826 | | | | | $ | 153,157 | | | | | $ | 889 | | | | | $ | 148,419 | | | | | $ | 843 | | |
Kittila mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石研削(千トン)
|
| | | | | | | | | | 487 | | | | | | | | | | | | 549 | | | | | | | | | | | | 1,504 | | | | | | | | | | | | 1,526 | | |
Production costs
|
| | | $ | 51,622 | | | | | $ | 106 | | | | | $ | 51,140 | | | | | $ | 93 | | | | | $ | 154,388 | | | | | $ | 103 | | | | | $ | 147,744 | | | | | $ | 97 | | |
Production costs (€)
|
| | | € | 50,526 | | | | | € | 104 | | | | | € | 43,157 | | | | | € | 79 | | | | | € | 143,984 | | | | | € | 96 | | | | | € | 124,086 | | | | | € | 81 | | |
Inventory adjustments (€)(ii)
|
| | | | (1,932) | | | | | | (4) | | | | | | 29 | | | | | | — | | | | | | (4,861) | | | | | | (4) | | | | | | 127 | | | | | | — | | |
Minesite operating costs (€)
|
| | | € | 48,594 | | | | | € | 100 | | | | | € | 43,186 | | | | | € | 79 | | | | | € | 139,123 | | | | | € | 92 | | | | | € | 124,213 | | | | | € | 81 | | |
Pinos Altos mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 23,041 | | | | | | | | | | | | 32,402 | | | | | | | | | | | | 71,231 | | | | | | | | | | | | 94,191 | | |
Production costs
|
| | | $ | 34,513 | | | | | $ | 1,498 | | | | | $ | 37,447 | | | | | $ | 1,156 | | | | | $ | 106,922 | | | | | $ | 1,501 | | | | | $ | 108,790 | | | | | $ | 1,155 | | |
在庫調整(2)
|
| | | | 360 | | | | | | 16 | | | | | | (2,759) | | | | | | (85) | | | | | | (1,796) | | | | | | (25) | | | | | | (3,449) | | | | | | (37) | | |
生産コストヘッジは損益を実現している
|
| | | | (156) | | | | | | (7) | | | | | | (745) | | | | | | (23) | | | | | | (703) | | | | | | (10) | | | | | | (2,150) | | | | | | (23) | | |
Other adjustments(vi)
|
| | | | 298 | | | | | | 13 | | | | | | 372 | | | | | | 11 | | | | | | 923 | | | | | | 13 | | | | | | 1,187 | | | | | | 13 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 35,015 | | | | | $ | 1,520 | | | | | $ | 34,315 | | | | | $ | 1,059 | | | | | $ | 105,346 | | | | | $ | 1,479 | | | | | $ | 104,378 | | | | | $ | 1,108 | | |
副産物金属収入
|
| | | | (5,171) | | | | | | (225) | | | | | | (6,645) | | | | | | (205) | | | | | | (16,516) | | | | | | (232) | | | | | | (24,586) | | | | | | (261) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 29,844 | | | | | $ | 1,295 | | | | | $ | 27,670 | | | | | $ | 854 | | | | | $ | 88,830 | | | | | $ | 1,247 | | | | | $ | 79,792 | | | | | $ | 847 | | |
Pinos Altos mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石加工量(数千トン
tonnes) |
| | | | | | | | | | 378 | | | | | | | | | | | | 444 | | | | | | | | | | | | 1,128 | | | | | | | | | | | | 1,458 | | |
Production costs
|
| | | $ | 34,513 | | | | | $ | 91 | | | | | $ | 37,447 | | | | | $ | 84 | | | | | $ | 106,922 | | | | | $ | 95 | | | | | $ | 108,790 | | | | | $ | 75 | | |
在庫調整(2)
|
| | | | 360 | | | | | | 1 | | | | | | (2,759) | | | | | | (6) | | | | | | (1,796) | | | | | | (2) | | | | | | (3,449) | | | | | | (3) | | |
鉱場運営コスト
|
| | | $ | 34,873 | | | | | $ | 92 | | | | | $ | 34,688 | | | | | $ | 78 | | | | | $ | 105,126 | | | | | $ | 93 | | | | | $ | 105,341 | | | | | $ | 72 | | |
Creston Mascota mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 538 | | | | | | | | | | | | 2,988 | | | | | | | | | | | | 2,179 | | | | | | | | | | | | 10,468 | | |
Production costs
|
| | | $ | 644 | | | | | $ | 1,197 | | | | | $ | 1,773 | | | | | $ | 593 | | | | | $ | 1,743 | | | | | $ | 800 | | | | | $ | 6,199 | | | | | $ | 592 | | |
在庫調整(2)
|
| | | | (30) | | | | | | (57) | | | | | | 73 | | | | | | 24 | | | | | | (57) | | | | | | (26) | | | | | | (545) | | | | | | (52) | | |
Other adjustments(vi)
|
| | | | 15 | | | | | | 27 | | | | | | 55 | | | | | | 19 | | | | | | 63 | | | | | | 29 | | | | | | 292 | | | | | | 28 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 629 | | | | | $ | 1,167 | | | | | $ | 1,901 | | | | | $ | 636 | | | | | $ | 1,749 | | | | | $ | 803 | | | | | $ | 5,946 | | | | | $ | 568 | | |
副産物金属収入
|
| | | | 12 | | | | | | 21 | | | | | | (449) | | | | | | (150) | | | | | | (128) | | | | | | (59) | | | | | | (2,575) | | | | | | (246) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 641 | | | | | $ | 1,188 | | | | | $ | 1,452 | | | | | $ | 486 | | | | | $ | 1,621 | | | | | $ | 744 | | | | | $ | 3,371 | | | | | $ | 322 | | |
Creston Mascota mine
Per Tonne(xi) |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石加工量(数千トン
tonnes) |
| | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Production costs
|
| | | $ | 644 | | | | | $ | — | | | | | $ | 1,773 | | | | | $ | — | | | | | $ | 1,743 | | | | | $ | — | | | | | $ | 6,199 | | | | | $ | — | | |
在庫調整(2)
|
| | | | (30) | | | | | | — | | | | | | 73 | | | | | | — | | | | | | (57) | | | | | | — | | | | | | (545) | | | | | | — | | |
Other adjustments(vi)
|
| | | | (614) | | | | | | — | | | | | | (1,846) | | | | | | — | | | | | | (1,686) | | | | | | — | | | | | | (5,654) | | | | | | — | | |
鉱場運営コスト
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
La India mine
1オンス当たりの金生産量 |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| |
(thousands)
|
| |
($ per ounce)
|
| ||||||||||||||||||||||||
Gold production (ounces)
|
| | | | | | | | | | 16,285 | | | | | | | | | | | | 17,124 | | | | | | | | | | | | 58,003 | | | | | | | | | | | | 38,869 | | |
Production costs
|
| | | $ | 20,286 | | | | | $ | 1,246 | | | | | $ | 15,938 | | | | | $ | 931 | | | | | $ | 55,476 | | | | | $ | 956 | | | | | $ | 38,562 | | | | | $ | 992 | | |
在庫調整(2)
|
| | | | (721) | | | | | | (44) | | | | | | 688 | | | | | | 40 | | | | | | 1,411 | | | | | | 25 | | | | | | 918 | | | | | | 24 | | |
Other adjustments(vi)
|
| | | | 150 | | | | | | 9 | | | | | | 110 | | | | | | 6 | | | | | | 523 | | | | | | 9 | | | | | | 309 | | | | | | 8 | | |
現金運営コスト(共同生産ベース)
|
| | | $ | 19,715 | | | | | $ | 1,211 | | | | | $ | 16,736 | | | | | $ | 977 | | | | | $ | 57,410 | | | | | $ | 990 | | | | | $ | 39,789 | | | | | $ | 1,024 | | |
副産物金属収入
|
| | | | (240) | | | | | | (15) | | | | | | (112) | | | | | | (6) | | | | | | (1,399) | | | | | | (24) | | | | | | (864) | | | | | | (23) | | |
現金運営コスト(副産物ベース)
|
| | | $ | 19,475 | | | | | $ | 1,196 | | | | | $ | 16,624 | | | | | $ | 971 | | | | | $ | 56,011 | | | | | $ | 966 | | | | | $ | 38,925 | | | | | $ | 1,001 | | |
La India mine
Per Tonne |
| |
Three Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| |
(thousands)
|
| |
($ per tonne)
|
| ||||||||||||||||||||||||
トン鉱石加工量(数千トン
tonnes) |
| | | | | | | | | | 1,045 | | | | | | | | | | | | 1,233 | | | | | | | | | | | | 3,964 | | | | | | | | | | | | 4,620 | | |
Production costs
|
| | | $ | 20,286 | | | | | $ | 19 | | | | | $ | 15,938 | | | | | $ | 13 | | | | | $ | 55,476 | | | | | $ | 14 | | | | | $ | 38,562 | | | | | $ | 8 | | |
在庫調整(2)
|
| | | | (721) | | | | | | — | | | | | | 688 | | | | | | — | | | | | | 1,411 | | | | | | — | | | | | | 918 | | | | | | 1 | | |
鉱場運営コスト
|
| | | $ | 19,565 | | | | | $ | 19 | | | | | $ | 16,626 | | | | | $ | 13 | | | | | $ | 56,887 | | | | | $ | 14 | | | | | $ | 39,480 | | | | | $ | 9 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(特に明記を除いて、金1オンス当たりのドル)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
簡明中期総合損益表あたりの生産コスト(千ドル)
|
| | | $ | 657,073 | | | | | $ | 455,627 | | | | | $ | 1,976,444 | | | | | $ | 1,306,053 | | |
Gold production (ounces)(i)(ii)
|
| | | | 816,794 | | | | | | 534,782 | | | | | | 2,335,569 | | | | | | 1,560,068 | | |
調整後の金生産量の1オンス当たりの生産コスト
|
| | | $ | 804 | | | | | $ | 852 | | | | | $ | 846 | | | | | $ | 837 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
在庫調整(III)
|
| | | | (27) | | | | | | 1 | | | | | | (2) | | | | | | (1) | | |
調達価格は在庫(Iv)
に割り当てられる
|
| | | | (4) | | | | | | — | | | | | | (67) | | | | | | — | | |
IAS 16 amendments(v)
|
| | | | — | | | | | | (7) | | | | | | — | | | | | | (9) | | |
生産コストヘッジは損益を実現している
|
| | | | 7 | | | | | | (19) | | | | | | — | | | | | | (23) | | |
新冠肺炎による運営維持コスト(Vi)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other(vii)
|
| | | | 24 | | | | | | 12 | | | | | | 24 | | | | | | 12 | | |
金1オンス当たりの総現金生産コスト(共同生産法)(Viii)
|
| | | $ | 804 | | | | | $ | 839 | | | | | $ | 801 | | | | | $ | 816 | | |
副産物金属収入
|
| | | | (25) | | | | | | (55) | | | | | | (32) | | | | | | (61) | | |
金1オンス当たりの総現金コスト(副産物ベース)(Viii)
|
| | | $ | 779 | | | | | $ | 784 | | | | | $ | 769 | | | | | $ | 755 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
持続的資本支出(資本化探査を含む)
|
| | | | 252 | | | | | | 203 | | | | | | 214 | | | | | | 198 | | |
一般と行政費用(株式オプション費用を含む)
|
| | | | 61 | | | | | | 59 | | | | | | 71 | | | | | | 69 | | |
非現金再開墾準備と持続可能なレンタル(Ix)
|
| | | | 14 | | | | | | 13 | | | | | | 13 | | | | | | 13 | | |
1オンス当たりの金生産のすべての維持コスト(副産物ベース)
|
| | | $ | 1,106 | | | | | $ | 1,059 | | | | | $ | 1,067 | | | | | $ | 1,035 | | |
副産物金属収入
|
| | | | 25 | | | | | | 55 | | | | | | 32 | | | | | | 61 | | |
1オンス当たりの金生産のすべての維持コスト(共同生産ベース)
|
| | | $ | 1,131 | | | | | $ | 1,114 | | | | | $ | 1,099 | | | | | $ | 1,096 | | |
| | |
Three Months Ended September 30, 2022
|
| |||||||||||||||
| | |
Revenues from
Mining Operations |
| |
Production
Costs |
| |
Operating
Margin |
| |||||||||
LaRonde mine
|
| | | $ | 161,091 | | | | | $ | (83,911) | | | | | $ | 77,180 | | |
LaRonde Zone 5 mine
|
| | | | 38,203 | | | | | | (18,066) | | | | | | 20,137 | | |
カナダ孔雀石鉱(二)
|
| | | | 131,421 | | | | | | (58,516) | | | | | | 72,905 | | |
Goldex mine
|
| | | | 58,672 | | | | | | (26,297) | | | | | | 32,375 | | |
Detour Lake mine
|
| | | | 284,570 | | | | | | (113,736) | | | | | | 170,834 | | |
Macassa mine
|
| | | | 87,827 | | | | | | (33,533) | | | | | | 54,294 | | |
Meliadine mine
|
| | | | 155,299 | | | | | | (71,830) | | | | | | 83,469 | | |
Meadowbank complex
|
| | | | 206,997 | | | | | | (109,905) | | | | | | 97,092 | | |
Fosterville mine
|
| | | | 137,671 | | | | | | (34,214) | | | | | | 103,457 | | |
Kittila mine
|
| | | | 110,384 | | | | | | (51,622) | | | | | | 58,762 | | |
Pinos Altos mine
|
| | | | 45,543 | | | | | | (34,513) | | | | | | 11,030 | | |
Creston Mascota mine
|
| | | | 1,131 | | | | | | (644) | | | | | | 487 | | |
La India mine
|
| | | | 30,888 | | | | | | (20,286) | | | | | | 10,602 | | |
Segment totals
|
| | | $ | 1,449,697 | | | | | $ | (657,073) | | | | | $ | 792,624 | | |
Corporate and other: | | | | | |||||||||||||||
探索と企業発展 | | | | | 64,001 | | | ||||||||||||
財産、工場と鉱山開発償却 | | | | | 273,191 | | | ||||||||||||
一般と行政 | | | | | 49,462 | | | ||||||||||||
Finance costs | | | | | 19,278 | | | ||||||||||||
派生金融商品損失 | | | | | 162,374 | | | ||||||||||||
環境修復 | | | | | 3,401 | | | ||||||||||||
外貨換算収益 | | | | | (15,479) | | | ||||||||||||
メンテナンスとメンテナンス | | | | | 10,538 | | | ||||||||||||
Other income | | | | | (426) | | | ||||||||||||
所得税と採鉱税費用 | | | | | 146,641 | | | ||||||||||||
合併中期簡明損益表ごとの純収入 | | | | $ | 79,643 | | |
| | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||
| | |
Revenues from
Mining Operations |
| |
Production
Costs |
| |
Operating
Margin |
| |||||||||
LaRonde mine
|
| | | $ | 435,322 | | | | | $ | (163,701) | | | | | $ | 271,621 | | |
LaRonde Zone 5 mine
|
| | | | 96,591 | | | | | | (51,932) | | | | | | 44,659 | | |
カナダ孔雀石鉱(二)
|
| | | | 428,526 | | | | | | (171,858) | | | | | | 256,668 | | |
Goldex mine
|
| | | | 190,193 | | | | | | (79,044) | | | | | | 111,149 | | |
Detour Lake mine
|
| | | | 884,863 | | | | | | (371,130) | | | | | | 513,733 | | |
Macassa mine
|
| | | | 252,075 | | | | | | (98,848) | | | | | | 153,227 | | |
Meliadine mine
|
| | | | 501,383 | | | | | | (236,895) | | | | | | 264,488 | | |
Meadowbank complex
|
| | | | 473,927 | | | | | | (313,989) | | | | | | 159,938 | | |
Hope Bay mine
|
| | | | 144 | | | | | | — | | | | | | 144 | | |
Fosterville mine
|
| | | | 506,273 | | | | | | (170,518) | | | | | | 335,755 | | |
Kittila mine
|
| | | | 326,872 | | | | | | (154,388) | | | | | | 172,484 | | |
Pinos Altos mine
|
| | | | 148,870 | | | | | | (106,922) | | | | | | 41,948 | | |
Creston Mascota mine
|
| | | | 4,049 | | | | | | (1,743) | | | | | | 2,306 | | |
La India mine
|
| | | | 107,355 | | | | | | (55,476) | | | | | | 51,879 | | |
Segment totals
|
| | | $ | 4,356,443 | | | | | $ | (1,976,444) | | | | | $ | 2,379,999 | | |
Corporate and other: | | ||||||||||||||||||
探索と企業発展 | | | | | 200,195 | | | ||||||||||||
財産、工場と鉱山開発償却 | | | | | 824,991 | | | ||||||||||||
一般と行政 | | | | | 166,279 | | | ||||||||||||
Finance costs | | | | | 62,892 | | | ||||||||||||
派生金融商品損失 | | | | | 174,463 | | | ||||||||||||
環境修復 | | | | | 783 | | | ||||||||||||
外貨換算収益 | | | | | (27,761) | | | ||||||||||||
メンテナンスとメンテナンス | | | | | 30,251 | | | ||||||||||||
Other expenses | | | | | 111,365 | | | ||||||||||||
所得税と採鉱税費用 | | | | | 371,301 | | | ||||||||||||
合併中期簡明損益表ごとの純収入 | | | | $ | 465,240 | | |
| | |
Three Months Ended September 30, 2021
|
| |||||||||||||||
| | |
Revenues from
Mining Operations |
| |
Production
Costs |
| |
Operating
Margin |
| |||||||||
LaRonde mine
|
| | | $ | 184,612 | | | | | $ | (58,842) | | | | | $ | 125,770 | | |
LaRonde Zone 5 mine
|
| | | | 34,320 | | | | | | (14,871) | | | | | | 19,449 | | |
カナダ孔雀石鉱(二)
|
| | | | 155,832 | | | | | | (62,393) | | | | | | 93,439 | | |
Goldex mine
|
| | | | 52,644 | | | | | | (23,223) | | | | | | 29,421 | | |
Meliadine mine(i)
|
| | | | 147,153 | | | | | | (56,269) | | | | | | 90,884 | | |
Meadowbank complex(i)
|
| | | | 163,512 | | | | | | (111,425) | | | | | | 52,087 | | |
Hope Bay mine
|
| | | | 33,939 | | | | | | (22,306) | | | | | | 11,633 | | |
Kittila mine
|
| | | | 108,502 | | | | | | (51,140) | | | | | | 57,362 | | |
Pinos Altos mine
|
| | | | 69,418 | | | | | | (37,447) | | | | | | 31,971 | | |
Creston Mascota mine
|
| | | | 5,959 | | | | | | (1,773) | | | | | | 4,186 | | |
La India mine
|
| | | | 27,927 | | | | | | (15,938) | | | | | | 11,989 | | |
Segment totals
|
| | | $ | 983,818 | | | | | $ | (455,627) | | | | | $ | 528,191 | | |
Corporate and other: | | ||||||||||||||||||
探索と企業発展 | | | | | 42,141 | | | ||||||||||||
財産,工場と鉱山開発償却(一) | | | | | 191,771 | | | ||||||||||||
一般と行政 | | | | | 31,315 | | | ||||||||||||
Finance costs | | | | | 22,780 | | | ||||||||||||
派生金融商品損失 | | | | | 35,420 | | | ||||||||||||
環境修復 | | | | | 237 | | | ||||||||||||
外貨換算収益 | | | | | (6,478) | | | ||||||||||||
Other expenses | | | | | 3,733 | | | ||||||||||||
所得税と採鉱税費用 | | | | | 88,315 | | | ||||||||||||
合併中期簡明損益表ごとの純収入 | | | | $ | 118,957 | | |
| | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||
| | |
Revenues from
Mining Operations |
| |
Production
Costs |
| |
Operating
Margin |
| |||||||||
LaRonde mine
|
| | | $ | 505,105 | | | | | $ | (169,990) | | | | | $ | 335,115 | | |
LaRonde Zone 5 mine
|
| | | | 89,108 | | | | | | (41,809) | | | | | | 47,299 | | |
カナダ孔雀石鉱(二)
|
| | | | 488,085 | | | | | | (181,319) | | | | | | 306,766 | | |
Goldex mine
|
| | | | 177,038 | | | | | | (70,997) | | | | | | 106,041 | | |
Meliadine mine(i)
|
| | | | 493,579 | | | | | | (181,547) | | | | | | 312,032 | | |
Meadowbank complex(i)
|
| | | | 453,221 | | | | | | (295,121) | | | | | | 158,100 | | |
Hope Bay mine
|
| | | | 101,234 | | | | | | (63,975) | | | | | | 37,259 | | |
Kittila mine
|
| | | | 315,247 | | | | | | (147,744) | | | | | | 167,503 | | |
Pinos Altos mine
|
| | | | 199,092 | | | | | | (108,790) | | | | | | 90,302 | | |
Creston Mascota mine
|
| | | | 23,190 | | | | | | (6,199) | | | | | | 16,991 | | |
La India mine
|
| | | | 73,195 | | | | | | (38,562) | | | | | | 34,633 | | |
Segment totals
|
| | | $ | 2,918,094 | | | | | $ | (1,306,053) | | | | | $ | 1,612,041 | | |
Corporate and other: | | ||||||||||||||||||
探索と企業発展 | | | | | 110,792 | | | ||||||||||||
財産,工場と鉱山開発償却(一) | | | | | 546,510 | | | ||||||||||||
一般と行政 | | | | | 107,573 | | | ||||||||||||
Finance costs | | | | | 68,209 | | | ||||||||||||
派生金融商品損失 | | | | | 35,366 | | | ||||||||||||
環境修復 | | | | | (601) | | | ||||||||||||
外貨換算収益 | | | | | (7,116) | | | ||||||||||||
Other expenses | | | | | 7,806 | | | ||||||||||||
所得税と採鉱税費用 | | | | | 282,915 | | | ||||||||||||
合併中期簡明損益表ごとの純収入 | | | | $ | 460,587 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
LaRonde mine
|
| | | | 24,890 | | | | | | 23,150 | | | | | | 66,674 | | | | | | 65,998 | | |
LaRonde Zone 5 mine
|
| | | | 1,669 | | | | | | 3,074 | | | | | | 6,986 | | | | | | 9,757 | | |
カナダ孔雀石鉱(二)
|
| | | | 23,199 | | | | | | 13,458 | | | | | | 50,279 | | | | | | 53,771 | | |
Goldex mine
|
| | | | 4,814 | | | | | | 6,844 | | | | | | 18,000 | | | | | | 23,228 | | |
Detour Lake mine
|
| | | | 68,898 | | | | | | — | | | | | | 155,514 | | | | | | — | | |
Macassa mine
|
| | | | 7,216 | | | | | | — | | | | | | 20,740 | | | | | | — | | |
Meliadine mine(i)
|
| | | | 17,509 | | | | | | 13,679 | | | | | | 42,694 | | | | | | 36,774 | | |
Meadowbank complex
|
| | | | 21,392 | | | | | | 11,901 | | | | | | 45,563 | | | | | | 37,188 | | |
Hope Bay mine
|
| | | | — | | | | | | 18,316 | | | | | | 3,604 | | | | | | 34,713 | | |
Fosterville mine
|
| | | | 14,513 | | | | | | — | | | | | | 36,818 | | | | | | — | | |
Kittila mine
|
| | | | 11,478 | | | | | | 9,564 | | | | | | 34,296 | | | | | | 27,488 | | |
Pinos Altos mine
|
| | | | 6,137 | | | | | | 5,827 | | | | | | 18,168 | | | | | | 13,821 | | |
La India mine
|
| | | | 5,041 | | | | | | 2,675 | | | | | | 7,170 | | | | | | 5,880 | | |
持続資本支出
|
| | | | 206,756 | | | | | | 108,488 | | | | | | 506,506 | | | | | | 308,618 | | |
LaRonde mine
|
| | | | 15,773 | | | | | | 15,145 | | | | | | 42,959 | | | | | | 36,501 | | |
LaRonde Zone 5 mine
|
| | | | 3,703 | | | | | | 1,650 | | | | | | 10,404 | | | | | | 2,783 | | |
カナダ孔雀石鉱(二)
|
| | | | 33,815 | | | | | | 14,355 | | | | | | 85,902 | | | | | | 33,406 | | |
Goldex mine
|
| | | | 8,315 | | | | | | 5,419 | | | | | | 21,371 | | | | | | 13,912 | | |
Detour Lake mine
|
| | | | 44,988 | | | | | | — | | | | | | 116,248 | | | | | | — | | |
Macassa mine
|
| | | | 20,736 | | | | | | — | | | | | | 64,177 | | | | | | — | | |
Meliadine mine(i)
|
| | | | 37,280 | | | | | | 30,974 | | | | | | 72,785 | | | | | | 82,592 | | |
Meadowbank complex
|
| | | | 277 | | | | | | 205 | | | | | | 1,387 | | | | | | 8,410 | | |
アマルク地下工事
|
| | | | 16,710 | | | | | | 40,516 | | | | | | 50,392 | | | | | | 76,891 | | |
Hope Bay mine
|
| | | | 7,167 | | | | | | 4,736 | | | | | | 9,135 | | | | | | 7,498 | | |
Fosterville mine
|
| | | | 11,217 | | | | | | — | | | | | | 30,970 | | | | | | — | | |
Kittila mine
|
| | | | 11,342 | | | | | | 20,320 | | | | | | 36,846 | | | | | | 55,903 | | |
Pinos Altos mine
|
| | | | 6,258 | | | | | | 7,238 | | | | | | 20,067 | | | | | | 15,155 | | |
La India mine
|
| | | | 1,471 | | | | | | 2,519 | | | | | | 5,791 | | | | | | 6,164 | | |
Other
|
| | | | 2,263 | | | | | | 1,023 | | | | | | 4,786 | | | | | | 10,490 | | |
開発資本支出
|
| | | | 221,315 | | | | | | 144,100 | | | | | | 573,220 | | | | | | 349,705 | | |
総資本支出
|
| | | | 428,071 | | | | | | 252,588 | | | | | | 1,079,726 | | | | | | 658,323 | | |
運営資金調整
|
| | | | 7,588 | | | | | | (1,781) | | | | | | 57,680 | | | | | | 1,386 | | |
簡明中期合併キャッシュフロー表(I)により増加した財産,工場と鉱山開発プロジェクト
|
| | | | 435,659 | | | | | | 250,807 | | | | | | 1,137,406 | | | | | | 659,709 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Operating margin(i): | | | | | | | | | | | | | | | | | | | | | | | | | |
採鉱業務収入
|
| | | $ | 1,449,697 | | | | | $ | 983,818 | | | | | $ | 4,356,443 | | | | | $ | 2,918,094 | | |
Production costs
|
| | | | 657,073 | | | | | | 455,627 | | | | | | 1,976,444 | | | | | | 1,306,053 | | |
Total operating margin(i)
|
| | | | 792,624 | | | | | | 528,191 | | | | | | 2,379,999 | | | | | | 1,612,041 | | |
鉱山別に計算した営業利益率(一): | | | | | | | | | | | | | | | | | | | | | | | | | |
Quebec | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | $ | 77,180 | | | | | $ | 125,770 | | | | | $ | 271,621 | | | | | $ | 335,115 | | |
LaRonde Zone 5 mine
|
| | | | 20,137 | | | | | | 19,449 | | | | | | 44,659 | | | | | | 47,299 | | |
カナダ孔雀石鉱(二)
|
| | | | 72,905 | | | | | | 93,439 | | | | | | 256,668 | | | | | | 306,766 | | |
Goldex mine
|
| | | | 32,375 | | | | | | 29,421 | | | | | | 111,149 | | | | | | 106,041 | | |
Ontario | | | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 170,834 | | | | | | — | | | | | | 513,733 | | | | | | — | | |
Macassa mine
|
| | | | 54,294 | | | | | | — | | | | | | 153,227 | | | | | | — | | |
Nunavut | | | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 83,469 | | | | | | 90,884 | | | | | | 264,488 | | | | | | 312,032 | | |
Meadowbank complex
|
| | | | 97,092 | | | | | | 52,087 | | | | | | 159,938 | | | | | | 158,100 | | |
Hope Bay mine
|
| | | | — | | | | | | 11,633 | | | | | | 144 | | | | | | 37,259 | | |
Australia | | | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 103,457 | | | | | | — | | | | | | 335,755 | | | | | | — | | |
Europe | | | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 58,762 | | | | | | 57,362 | | | | | | 172,484 | | | | | | 167,503 | | |
Mexico | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 11,030 | | | | | | 31,971 | | | | | | 41,948 | | | | | | 90,302 | | |
Creston Mascota mine
|
| | | | 487 | | | | | | 4,186 | | | | | | 2,306 | | | | | | 16,991 | | |
La India mine
|
| | | | 10,602 | | | | | | 11,989 | | | | | | 51,879 | | | | | | 34,633 | | |
Total operating margin(i)
|
| | | | 792,624 | | | | | | 528,191 | | | | | | 2,379,999 | | | | | | 1,612,041 | | |
財産、工場と鉱山開発償却
|
| | | | 273,191 | | | | | | 191,771 | | | | | | 824,991 | | | | | | 546,510 | | |
探査、会社、その他
|
| | | | 293,149 | | | | | | 129,148 | | | | | | 718,467 | | | | | | 322,029 | | |
所得税と採鉱税前収入
|
| | | | 226,284 | | | | | | 207,272 | | | | | | 836,541 | | | | | | 743,502 | | |
所得税と採鉱税費用
|
| | | | 146,641 | | | | | | 88,315 | | | | | | 371,301 | | | | | | 282,915 | | |
Net income for the period
|
| | | $ | 79,643 | | | | | $ | 118,957 | | | | | $ | 465,240 | | | | | $ | 460,587 | | |
Net income per share — basic
|
| | | $ | 0.17 | | | | | $ | 0.49 | | | | | $ | 1.08 | | | | | $ | 1.89 | | |
Net income per share — diluted
|
| | | $ | 0.17 | | | | | $ | 0.49 | | | | | $ | 1.08 | | | | | $ | 1.88 | | |
Cash flows: | | | | | | | | | | | | | | | | | | | | | | | | | |
経営活動が提供する現金
|
| | | $ | 575,438 | | | | | $ | 297,176 | | | | | $ | 1,716,136 | | | | | $ | 1,083,194 | | |
投資活動で使用する現金
|
| | | $ | (439,296) | | | | | $ | (268,213) | | | | | $ | (297,773) | | | | | $ | (1,016,404) | | |
融資活動で使用した現金
|
| | | $ | (317,985) | | | | | $ | (62,404) | | | | | $ | (780,150) | | | | | $ | (226,699) | | |
Realized prices: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gold (per ounce)
|
| | | $ | 1,726 | | | | | $ | 1,787 | | | | | $ | 1,821 | | | | | $ | 1,794 | | |
Silver (per ounce)
|
| | | $ | 18.68 | | | | | $ | 23.54 | | | | | $ | 21.68 | | | | | $ | 25.63 | | |
Zinc (per tonne)
|
| | | $ | 3,435 | | | | | $ | 2,967 | | | | | $ | 3,623 | | | | | $ | 2,852 | | |
Copper (per tonne)
|
| | | $ | 5,674 | | | | | $ | 9,031 | | | | | $ | 8,438 | | | | | $ | 9,623 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
有償生産(三): | | | | | | | | | | | | | | | | | | | | | | | | | |
Gold (ounces): | | | | | | | | | | | | | | | | | | | | | | | | | |
Quebec
|
| | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | | 63,573 | | | | | | 88,795 | | | | | | 221,858 | | | | | | 244,865 | | |
LaRonde Zone 5 mine
|
| | | | 19,048 | | | | | | 17,952 | | | | | | 54,310 | | | | | | 52,483 | | |
カナダ孔雀石鉱(二)
|
| | | | 75,262 | | | | | | 86,803 | | | | | | 242,957 | | | | | | 268,459 | | |
Goldex mine
|
| | | | 33,889 | | | | | | 28,823 | | | | | | 105,211 | | | | | | 98,132 | | |
Ontario
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 175,487 | | | | | | — | | | | | | 471,445 | | | | | | — | | |
Macassa mine
|
| | | | 51,775 | | | | | | — | | | | | | 137,525 | | | | | | — | | |
Nunavut
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 91,201 | | | | | | 97,024 | | | | | | 269,477 | | | | | | 289,844 | | |
Meadowbank complex
|
| | | | 122,994 | | | | | | 89,706 | | | | | | 279,457 | | | | | | 255,570 | | |
Hope Bay mine
|
| | | | — | | | | | | 17,957 | | | | | | — | | | | | | 55,524 | | |
Australia
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 81,801 | | | | | | — | | | | | | 249,693 | | | | | | — | | |
Europe
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 61,901 | | | | | | 62,089 | | | | | | 172,223 | | | | | | 176,068 | | |
Mexico
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 23,041 | | | | | | 32,402 | | | | | | 71,231 | | | | | | 94,191 | | |
Creston Mascota mine
|
| | | | 538 | | | | | | 2,988 | | | | | | 2,179 | | | | | | 10,468 | | |
La India mine
|
| | | | 16,285 | | | | | | 17,124 | | | | | | 58,003 | | | | | | 38,869 | | |
Total gold (ounces)
|
| | | | 816,795 | | | | | | 541,663 | | | | | | 2,335,569 | | | | | | 1,584,473 | | |
白銀(千オンス): | | | | | | | | | | | | | | | | | | | | | | | | | |
Quebec
|
| | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | | 147 | | | | | | 171 | | | | | | 467 | | | | | | 573 | | |
LaRonde Zone 5 mine
|
| | | | 2 | | | | | | 3 | | | | | | 6 | | | | | | 9 | | |
カナダ孔雀石鉱(二)
|
| | | | 57 | | | | | | 70 | | | | | | 188 | | | | | | 221 | | |
Goldex mine
|
| | | | 1 | | | | | | — | | | | | | 2 | | | | | | 1 | | |
Ontario
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 2 | | | | | | — | | | | | | 93 | | | | | | — | | |
Macassa mine
|
| | | | 4 | | | | | | — | | | | | | 12 | | | | | | — | | |
Nunavut
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 8 | | | | | | 7 | | | | | | 27 | | | | | | 22 | | |
Meadowbank complex
|
| | | | 30 | | | | | | 25 | | | | | | 75 | | | | | | 72 | | |
Hope Bay mine
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
Australia
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 3 | | | | | | — | | | | | | 26 | | | | | | — | | |
Europe
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 4 | | | | | | 3 | | | | | | 10 | | | | | | 8 | | |
Mexico
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 280 | | | | | | 287 | | | | | | 772 | | | | | | 967 | | |
Creston Mascota mine
|
| | | | — | | | | | | 22 | | | | | | 6 | | | | | | 90 | | |
La India mine
|
| | | | 15 | | | | | | 6 | | | | | | 66 | | | | | | 29 | | |
白銀総量(千オンス)
|
| | | | 553 | | | | | | 594 | | | | | | 1,750 | | | | | | 1,994 | | |
Zinc (tonnes)
|
| | | | 2,108 | | | | | | 2,826 | | | | | | 5,745 | | | | | | 7,429 | | |
Copper (tonnes)
|
| | | | 653 | | | | | | 825 | | | | | | 2,200 | | | | | | 2,356 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Payable metal sold(iv): | | | | | | | | | | | | | | | | | | | | | | | | | |
Gold (ounces): | | | | | | | | | | | | | | | | | | | | | | | | | |
Quebec
|
| | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | | 89,667 | | | | | | 95,947 | | | | | | 221,930 | | | | | | 258,076 | | |
LaRonde Zone 5 mine
|
| | | | 22,304 | | | | | | 19,256 | | | | | | 53,437 | | | | | | 49,738 | | |
カナダ孔雀石鉱(二)
|
| | | | 75,067 | | | | | | 81,511 | | | | | | 232,495 | | | | | | 254,439 | | |
Goldex mine
|
| | | | 34,019 | | | | | | 29,534 | | | | | | 104,584 | | | | | | 98,885 | | |
Ontario
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 164,300 | | | | | | — | | | | | | 484,654 | | | | | | — | | |
Macassa mine
|
| | | | 50,739 | | | | | | — | | | | | | 138,319 | | | | | | — | | |
Nunavut
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 89,652 | | | | | | 82,005 | | | | | | 274,778 | | | | | | 274,517 | | |
Meadowbank complex
|
| | | | 119,531 | | | | | | 91,474 | | | | | | 262,023 | | | | | | 251,670 | | |
Hope Bay mine
|
| | | | — | | | | | | 19,230 | | | | | | 98 | | | | | | 57,182 | | |
Australia
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 79,458 | | | | | | — | | | | | | 274,585 | | | | | | — | | |
Europe
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 63,813 | | | | | | 60,820 | | | | | | 179,806 | | | | | | 175,207 | | |
Mexico
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 23,436 | | | | | | 34,920 | | | | | | 72,953 | | | | | | 97,205 | | |
Creston Mascota mine
|
| | | | 650 | | | | | | 3,065 | | | | | | 2,104 | | | | | | 11,299 | | |
La India mine
|
| | | | 17,610 | | | | | | 15,675 | | | | | | 57,925 | | | | | | 40,248 | | |
Total gold (ounces)
|
| | | | 830,246 | | | | | | 533,437 | | | | | | 2,359,691 | | | | | | 1,568,466 | | |
白銀(千オンス): | | | | | | | | | | | | | | | | | | | | | | | | | |
Quebec
|
| | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | | 150 | | | | | | 176 | | | | | | 475 | | | | | | 568 | | |
LaRonde Zone 5 mine
|
| | | | 2 | | | | | | 2 | | | | | | 7 | | | | | | 8 | | |
カナダ孔雀石鉱(二)
|
| | | | 61 | | | | | | 66 | | | | | | 184 | | | | | | 201 | | |
Goldex mine
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | |
Ontario
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 38 | | | | | | — | | | | | | 134 | | | | | | — | | |
Macassa mine
|
| | | | 5 | | | | | | — | | | | | | 13 | | | | | | — | | |
Nunavut
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 9 | | | | | | 7 | | | | | | 26 | | | | | | 24 | | |
Meadowbank complex
|
| | | | 36 | | | | | | 30 | | | | | | 74 | | | | | | 75 | | |
Australia
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 5 | | | | | | — | | | | | | 18 | | | | | | — | | |
Europe
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 3 | | | | | | 2 | | | | | | 10 | | | | | | 7 | | |
Mexico | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 268 | | | | | | 305 | | | | | | 750 | | | | | | 997 | | |
Creston Mascota mine
|
| | | | 2 | | | | | | 23 | | | | | | 10 | | | | | | 114 | | |
La India mine
|
| | | | 19 | | | | | | 8 | | | | | | 67 | | | | | | 34 | | |
白銀総量(千オンス)
|
| | | | 598 | | | | | | 619 | | | | | | 1,769 | | | | | | 2,029 | | |
Zinc (tonnes)
|
| | | | 2,099 | | | | | | 2,744 | | | | | | 4,812 | | | | | | 8,279 | | |
Copper (tonnes)
|
| | | | 647 | | | | | | 833 | | | | | | 2,196 | | | | | | 2,365 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
金1オンス当たりの総現金コスト
co-product basis: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Quebec | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | $ | 963 | | | | | $ | 614 | | | | | $ | 805 | | | | | $ | 676 | | |
LaRonde Zone 5 mine
|
| | | | 974 | | | | | | 797 | | | | | | 979 | | | | | | 793 | | |
カナダ孔雀石鉱(二)
|
| | | | 835 | | | | | | 725 | | | | | | 803 | | | | | | 680 | | |
Goldex mine
|
| | | | 805 | | | | | | 762 | | | | | | 765 | | | | | | 686 | | |
Ontario | | | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 695 | | | | | | — | | | | | | 657 | | | | | | — | | |
Macassa mine
|
| | | | 691 | | | | | | — | | | | | | 661 | | | | | | — | | |
Nunavut | | | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine(v)
|
| | | | 779 | | | | | | 636 | | | | | | 869 | | | | | | 629 | | |
Meadowbank complex(vi)
|
| | | | 935 | | | | | | 1,222 | | | | | | 1,145 | | | | | | 1,147 | | |
Hope Bay mine
|
| | | | — | | | | | | 1,333 | | | | | | — | | | | | | 1,053 | | |
Australia | | | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 436 | | | | | | — | | | | | | 366 | | | | | | — | | |
Europe | | | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 844 | | | | | | 827 | | | | | | 891 | | | | | | 844 | | |
Mexico | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 1,520 | | | | | | 1,059 | | | | | | 1,479 | | | | | | 1,108 | | |
Creston Mascota mine
|
| | | | 1,167 | | | | | | 636 | | | | | | 803 | | | | | | 568 | | |
La India mine
|
| | | | 1,211 | | | | | | 977 | | | | | | 990 | | | | | | 1,024 | | |
金生産1オンス当たりの加重平均総現金コスト
|
| | | $ | 804 | | | | | $ | 839 | | | | | $ | 801 | | | | | $ | 816 | | |
金1オンス当たりの総現金コスト
by-product basis: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Quebec | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | $ | 773 | | | | | $ | 390 | | | | | $ | 590 | | | | | $ | 436 | | |
LaRonde Zone 5 mine
|
| | | | 973 | | | | | | 794 | | | | | | 976 | | | | | | 789 | | |
カナダ孔雀石鉱(二)
|
| | | | 820 | | | | | | 705 | | | | | | 787 | | | | | | 659 | | |
Goldex mine
|
| | | | 804 | | | | | | 762 | | | | | | 765 | | | | | | 686 | | |
Ontario | | | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 691 | | | | | | — | | | | | | 650 | | | | | | — | | |
Macassa mine
|
| | | | 689 | | | | | | — | | | | | | 659 | | | | | | — | | |
Nunavut | | | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine(v)
|
| | | | 777 | | | | | | 634 | | | | | | 866 | | | | | | 626 | | |
Meadowbank complex(vi)
|
| | | | 930 | | | | | | 1,214 | | | | | | 1,140 | | | | | | 1,139 | | |
Hope Bay mine
|
| | | | — | | | | | | 1,333 | | | | | | — | | | | | | 1,053 | | |
Australia | | | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | 435 | | | | | | — | | | | | | 365 | | | | | | — | | |
Europe | | | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 843 | | | | | | 826 | | | | | | 889 | | | | | | 843 | | |
Mexico | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 1,295 | | | | | | 854 | | | | | | 1,247 | | | | | | 847 | | |
Creston Mascota mine
|
| | | | 1,188 | | | | | | 486 | | | | | | 744 | | | | | | 322 | | |
La India mine
|
| | | | 1,196 | | | | | | 971 | | | | | | 966 | | | | | | 1,001 | | |
金生産1オンス当たりの加重平均総現金コスト
|
| | | $ | 779 | | | | | $ | 784 | | | | | $ | 769 | | | | | $ | 755 | | |
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2020 |
| |
March 31,
2021(iii) |
| |
June 30,
2021(iii) |
| |
September 30,
2021(iii) |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| ||||||||||||||||||||||||
Operating margin(i): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
採鉱業務収入
|
| | | $ | 928,448 | | | | | $ | 949,623 | | | | | $ | 984,653 | | | | | $ | 983,818 | | | | | $ | 951,531 | | | | | $ | 1,325,688 | | | | | $ | 1,581,058 | | | | | $ | 1,449,697 | | |
Production costs
|
| | | | 374,853 | | | | | | 417,376 | | | | | | 433,050 | | | | | | 455,627 | | | | | | 467,068 | | | | | | 661,735 | | | | | | 657,636 | | | | | | 657,073 | | |
Total operating margin(i)
|
| | | | 553,595 | | | | | | 532,247 | | | | | | 551,603 | | | | | | 528,191 | | | | | | 484,463 | | | | | | 663,953 | | | | | | 923,422 | | | | | | 792,624 | | |
鉱山別に計算した営業利益率(一): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Quebec | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | | 123,528 | | | | | | 93,728 | | | | | | 115,617 | | | | | | 125,770 | | | | | | 87,070 | | | | | | 103,564 | | | | | | 90,877 | | | | | | 77,180 | | |
LaRonde Zone 5 mine
|
| | | | 19,965 | | | | | | 12,598 | | | | | | 15,252 | | | | | | 19,449 | | | | | | 17,557 | | | | | | 16,656 | | | | | | 7,866 | | | | | | 20,137 | | |
カナダ孔雀石鉱(二)
|
| | | | 104,009 | | | | | | 103,748 | | | | | | 109,579 | | | | | | 93,439 | | | | | | 96,252 | | | | | | 79,302 | | | | | | 104,461 | | | | | | 72,905 | | |
Goldex mine
|
| | | | 50,177 | | | | | | 38,739 | | | | | | 37,881 | | | | | | 29,421 | | | | | | 39,182 | | | | | | 37,118 | | | | | | 41,656 | | | | | | 32,375 | | |
Ontario | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 128,058 | | | | | | 214,841 | | | | | | 170,834 | | |
Macassa mine
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,155 | | | | | | 74,778 | | | | | | 54,294 | | |
Nunavut | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Meliadine mine
|
| | | | 107,617 | | | | | | 111,216 | | | | | | 109,932 | | | | | | 90,884 | | | | | | 115,912 | | | | | | 84,279 | | | | | | 96,740 | | | | | | 83,469 | | |
Meadowbank complex
|
| | | | 44,344 | | | | | | 49,950 | | | | | | 56,063 | | | | | | 52,087 | | | | | | 25,872 | | | | | | (5,198) | | | | | | 68,044 | | | | | | 97,092 | | |
Hope Bay mine
|
| | | | — | | | | | | 11,230 | | | | | | 14,396 | | | | | | 11,633 | | | | | | (4,938) | | | | | | 144 | | | | | | — | | | | | | — | | |
Australia | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fosterville mine
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,856 | | | | | | 125,442 | | | | | | 103,457 | | |
Europe | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kittila mine
|
| | | | 38,442 | | | | | | 58,703 | | | | | | 51,438 | | | | | | 57,362 | | | | | | 54,411 | | | | | | 46,111 | | | | | | 67,611 | | | | | | 58,762 | | |
Mexico | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 39,900 | | | | | | 26,426 | | | | | | 31,905 | | | | | | 31,971 | | | | | | 27,656 | | | | | | 19,431 | | | | | | 11,487 | | | | | | 11,030 | | |
Creston Mascota mine
|
| | | | 4,573 | | | | | | 7,634 | | | | | | 5,171 | | | | | | 4,186 | | | | | | 2,628 | | | | | | 1,177 | | | | | | 642 | | | | | | 487 | | |
La India mine
|
| | | | 21,040 | | | | | | 18,275 | | | | | | 4,369 | | | | | | 11,989 | | | | | | 22,861 | | | | | | 22,300 | | | | | | 18,977 | | | | | | 10,602 | | |
Total operating margin(i)
|
| | | | 553,595 | | | | | | 532,247 | | | | | | 551,603 | | | | | | 528,191 | | | | | | 484,463 | | | | | | 663,953 | | | | | | 923,422 | | | | | | 792,624 | | |
財産·工場·鉱山の販売
development |
| | | | 174,954 | | | | | | 177,793 | | | | | | 176,946 | | | | | | 191,771 | | | | | | 191,618 | | | | | | 260,748 | | | | | | 291,052 | | | | | | 273,191 | | |
探査、会社、その他
|
| | | | 84,647 | | | | | | 111,289 | | | | | | 81,592 | | | | | | 129,148 | | | | | | 103,624 | | | | | | 228,638 | | | | | | 196,680 | | | | | | 293,149 | | |
未計収入と採鉱の収入
taxes |
| | | | 293,994 | | | | | | 243,165 | | | | | | 293,065 | | | | | | 207,272 | | | | | | 189,221 | | | | | | 174,567 | | | | | | 435,690 | | | | | | 226,284 | | |
所得税と採鉱税費用
|
| | | | 88,777 | | | | | | 97,926 | | | | | | 96,674 | | | | | | 88,315 | | | | | | 87,862 | | | | | | 64,815 | | | | | | 159,845 | | | | | | 146,641 | | |
Net income for the period
|
| | | $ | 205,217 | | | | | $ | 145,239 | | | | | $ | 196,391 | | | | | $ | 118,957 | | | | | $ | 101,359 | | | | | $ | 109,752 | | | | | $ | 275,845 | | | | | $ | 79,643 | | |
Net income per share — basic
|
| | | $ | 0.85 | | | | | $ | 0.60 | | | | | $ | 0.81 | | | | | $ | 0.49 | | | | | $ | 0.41 | | | | | $ | 0.29 | | | | | $ | 0.61 | | | | | $ | 0.17 | | |
Net income per share — diluted
|
| | | $ | 0.84 | | | | | $ | 0.59 | | | | | $ | 0.80 | | | | | $ | 0.49 | | | | | $ | 0.41 | | | | | $ | 0.28 | | | | | $ | 0.60 | | | | | $ | 0.17 | | |
Cash flows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
経営活動が提供する現金
|
| | | $ | 403,510 | | | | | $ | 366,642 | | | | | $ | 419,376 | | | | | $ | 297,176 | | | | | $ | 262,114 | | | | | $ | 507,432 | | | | | $ | 633,266 | | | | | $ | 575,438 | | |
投資活動が提供する現金(用)
|
| | | $ | (247,015) | | | | | $ | (538,123) | | | | | $ | (210,068) | | | | | $ | (268,213) | | | | | $ | (247,599) | | | | | $ | 535,652 | | | | | $ | (394,129) | | | | | $ | (439,296) | | |
融資活動が提供する現金(用)
|
| | | $ | (74,432) | | | | | $ | (100,134) | | | | | $ | (64,161) | | | | | $ | (62,404) | | | | | $ | (70,543) | | | | | $ | (167,858) | | | | | $ | (294,307) | | | | | $ | (317,985) | | |
| | |
As at
September 30, 2022 |
| |
As at
December 31, 2021 |
| ||||||
| | | | | | | | |
Restated (Note 3)
|
| |||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金と現金等価物
|
| | |
$
|
821,758
|
| | | | $ | 185,786 | | |
Trade receivables (Note 6)
|
| | |
|
6,962
|
| | | | | 13,545 | | |
Inventories (Note 7)
|
| | |
|
1,258,930
|
| | | | | 878,944 | | |
払い戻し可能な所得税
|
| | |
|
29,410
|
| | | | | 7,674 | | |
派生金融商品の公正価値(付記6と16)
|
| | |
|
3,197
|
| | | | | 12,305 | | |
Other current assets (Note 8A)
|
| | |
|
299,550
|
| | | | | 204,134 | | |
Total current assets
|
| | |
|
2,419,807
|
| | | | | 1,302,388 | | |
Non-current assets: | | | | | | | | | | | | | |
Goodwill
|
| | |
|
2,163,198
|
| | | | | 407,792 | | |
財産,工場と鉱山開発(注9)
|
| | |
|
17,972,350
|
| | | | | 7,675,595 | | |
Investments (Notes 6, 10 and 16)
|
| | |
|
275,599
|
| | | | | 343,509 | | |
繰延所得税資産
|
| | |
|
—
|
| | | | | 133,608 | | |
Other assets (Note 8B)
|
| | |
|
442,801
|
| | | | | 353,198 | | |
Total assets
|
| | |
$
|
23,273,755
|
| | | | $ | 10,216,090 | | |
LIABILITIES | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
売掛金と売掛金
|
| | |
$
|
718,969
|
| | | | $ | 414,673 | | |
株式ベースの負債
|
| | |
|
5,422
|
| | | | | — | | |
Interest payable
|
| | |
|
20,507
|
| | | | | 12,303 | | |
Income taxes payable
|
| | |
|
40,495
|
| | | | | 47,213 | | |
長期債務の現在部分(付記11)
|
| | |
|
100,000
|
| | | | | 225,000 | | |
埋め立て条項
|
| | |
|
19,065
|
| | | | | 7,547 | | |
Lease obligations
|
| | |
|
29,526
|
| | | | | 32,988 | | |
派生金融商品の公正価値(付記6と16)
|
| | |
|
182,353
|
| | | | | 22,089 | | |
流動負債総額
|
| | |
|
1,116,337
|
| | | | | 761,813 | | |
非流動負債: | | | | | | | | | | | | | |
Long-term debt (Note 11)
|
| | |
|
1,241,637
|
| | | | | 1,340,223 | | |
埋め立て条項
|
| | |
|
735,216
|
| | | | | 722,449 | | |
Lease obligations
|
| | |
|
99,371
|
| | | | | 98,445 | | |
株式ベースの負債
|
| | |
|
5,001
|
| | | | | — | | |
繰延所得税と鉱業税負債
|
| | |
|
3,881,504
|
| | | | | 1,223,128 | | |
Other liabilities
|
| | |
|
67,990
|
| | | | | 70,261 | | |
Total liabilities
|
| | |
|
7,147,056
|
| | | | | 4,216,319 | | |
EQUITY | | | | | | | | | | | | | |
Common shares (Note 12):
|
| | | | | | | | | | | | |
Outstanding — 455,927,676 common shares issued, less 848,740 shares held
in trust |
| | |
|
16,196,664
|
| | | | | 5,863,512 | | |
Stock options (Notes 12 and 13)
|
| | |
|
198,451
|
| | | | | 191,112 | | |
Contributed surplus
|
| | |
|
24,097
|
| | | | | 37,254 | | |
Deficit
|
| | |
|
(224,005)
|
| | | | | (146,383) | | |
Other reserves (Note 14)
|
| | |
|
(68,508)
|
| | | | | 54,276 | | |
Total equity
|
| | |
|
16,126,699
|
| | | | | 5,999,771 | | |
負債と資本合計
|
| | |
$
|
23,273,755
|
| | | | $ | 10,216,090 | | |
支払いとまたは事項がある(付記19) | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | | | | |
Restated
(Notes 3 and 5) |
| | | | | | | |
Restated
(Notes 3 and 5) |
| ||||||
REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | |
採鉱業務収入(付注15)
|
| | |
$
|
1,449,697
|
| | | | $ | 983,818 | | | | |
$
|
4,356,443
|
| | | | $ | 2,918,094 | | |
COSTS AND EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Production(i) | | | |
|
657,073
|
| | | | | 455,627 | | | | |
|
1,976,444
|
| | | | | 1,306,053 | | |
探索と企業発展
|
| | |
|
64,001
|
| | | | | 42,141 | | | | |
|
200,195
|
| | | | | 110,792 | | |
財産、工場と鉱山開発償却
|
| | |
|
273,191
|
| | | | | 191,771 | | | | |
|
824,991
|
| | | | | 546,510 | | |
一般と行政
|
| | |
|
49,462
|
| | | | | 31,315 | | | | |
|
166,279
|
| | | | | 107,573 | | |
Finance costs
|
| | |
|
19,278
|
| | | | | 22,780 | | | | |
|
62,892
|
| | | | | 68,209 | | |
デリバティブ金融商品損失(付記16)
|
| | |
|
162,374
|
| | | | | 35,420 | | | | |
|
174,463
|
| | | | | 35,366 | | |
外貨換算収益
|
| | |
|
(15,479)
|
| | | | | (6,478) | | | | |
|
(27,761)
|
| | | | | (7,116) | | |
Care and maintenance
|
| | |
|
10,538
|
| | | | | — | | | | |
|
30,251
|
| | | | | — | | |
Other expenses (Note 17)
|
| | |
|
2,975
|
| | | | | 3,970 | | | | |
|
112,148
|
| | | | | 7,205 | | |
所得税と採鉱税前収入
|
| | |
|
226,284
|
| | | | | 207,272 | | | | |
|
836,541
|
| | | | | 743,502 | | |
所得税と採鉱税費用
|
| | |
|
146,641
|
| | | | | 88,315 | | | | |
|
371,301
|
| | | | | 282,915 | | |
Net income for the period
|
| | |
$
|
79,643
|
| | | | $ | 118,957 | | | | |
$
|
465,240
|
| | | | $ | 460,587 | | |
Net income per share — basic (Note 12)
|
| | |
$
|
0.17
|
| | | | $ | 0.49 | | | | |
$
|
1.08
|
| | | | $ | 1.89 | | |
Net income per share — diluted (Note 12)
|
| | |
$
|
0.17
|
| | | | $ | 0.49 | | | | |
$
|
1.08
|
| | | | $ | 1.88 | | |
発表された普通株当たり現金配当金
|
| | |
$
|
0.40
|
| | | | $ | 0.35 | | | | |
$
|
1.20
|
| | | | $ | 1.05 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | | | | |
Restated
(Notes 3 and 5) |
| | | | | | | |
Restated
(Notes 3 and 5) |
| ||||||
Net income for the period
|
| | | $ | 79,643 | | | | | $ | 118,957 | | | | | $ | 465,240 | | | | | $ | 460,587 | | |
その他総合収益: | | | | | | | | | | | | | | | | | | | | | | | | | |
その後純収入に再分類可能な項目:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
派生金融商品:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
キャッシュフローヘッジ準備金を純収益
に再分類する
|
| | |
|
294
|
| | | | | 294 | | | | |
|
882
|
| | | | | 882 | | |
| | | |
|
294
|
| | | | | 294 | | | | |
|
882
|
| | | | | 882 | | |
その後純収入に再分類されない項目:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
年金福祉義務:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
年金福祉義務の再計量損益
|
| | |
|
422
|
| | | | | (450) | | | | |
|
1,334
|
| | | | | (1,359) | | |
Income tax impact
|
| | |
|
(109)
|
| | | | | 117 | | | | |
|
(344)
|
| | | | | 354 | | |
Equity securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
持分証券公正価値純変動
|
| | |
|
(30,157)
|
| | | | | (41,294) | | | | |
|
(134,665)
|
| | | | | (72,262) | | |
Income tax impact
|
| | |
|
1,096
|
| | | | | 4,396 | | | | |
|
10,999
|
| | | | | 8,502 | | |
| | | |
|
(28,748)
|
| | | | | (37,231) | | | | |
|
(122,676)
|
| | | | | (64,765) | | |
今期その他全面赤字
|
| | |
|
(28,454)
|
| | | | | (36,937) | | | | |
|
(121,794)
|
| | | | | (63,883) | | |
当期総合収益
|
| | |
$
|
51,189
|
| | | | $ | 82,020 | | | | |
$
|
343,446
|
| | | | $ | 396,704 | | |
| | |
Common Shares
Outstanding |
| |
Stock
Options |
| |
Contributed
Surplus |
| |
Deficit
|
| |
Other
Reserves |
| |
Total
Equity |
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020
|
| | | | 242,884,314 | | | | | $ | 5,751,479 | | | | | $ | 175,640 | | | | | $ | 37,254 | | | | | $ | (366,412) | | | | | $ | 85,252 | | | | | $ | 5,683,213 | | |
Net income (Restated Notes 3 and 5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 460,587 | | | | | | — | | | | | | 460,587 | | |
その他全面損失(再送付記3と5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,005) | | | | | | (62,878) | | | | | | (63,883) | | |
全面収益(損失)総額(リベット3と5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 459,582 | | | | | | (62,878) | | | | | | 396,704 | | |
株式証券売却益を赤字に移す
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,889) | | | | | | 4,889 | | | | | | — | | |
所有者との取引: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
従業員株式オプションによって発行された株
plan (Notes 12 and 13A) |
| | | | 361,527 | | | | | | 20,466 | | | | | | (3,502) | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,964 | | |
Stock options (Notes 12 and 13A)
|
| | | | — | | | | | | — | | | | | | 16,588 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,588 | | |
インセンティブによる株購入計画により発行された株(付記13 B)
|
| | | | 367,274 | | | | | | 20,673 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,673 | | |
配当再投資発行株
plan |
| | | | 835,931 | | | | | | 49,229 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,229 | | |
Dividends declared ($1.05 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (254,774) | | | | | | — | | | | | | (254,774) | | |
制限株式単位計画、業績株式単位計画および長期インセンティブ計画(付記12と13 C,D)
|
| | | | (127,266) | | | | | | (13,571) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,571) | | |
Restated Balance at September 30, 2021
|
| | | | 244,321,780 | | | | | $ | 5,828,276 | | | | | $ | 188,726 | | | | | $ | 37,254 | | | | | $ | (166,493) | | | | | $ | 27,263 | | | | | $ | 5,915,026 | | |
Restated Balance at December 31, 2021
|
| | | | 245,001,857 | | | | | $ | 5,863,512 | | | | | $ | 191,112 | | | | | $ | 37,254 | | | | | $ | (146,383) | | | | | $ | 54,276 | | | | | $ | 5,999,771 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 465,240 | | | | | | — | | | | | | 465,240 | | |
その他総合収益(損失)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 990 | | | | | | (122,784) | | | | | | (121,794) | | |
総合収益(損失)合計
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 466,230 | | | | | | (122,784) | | | | | | 343,446 | | |
所有者との取引: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
従業員株式オプションによって発行された株
plan (Notes 12 and 13A) |
| | | | 530,695 | | | | | | 29,219 | | | | | | (5,211) | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,008 | | |
Kirkland Lake Gold買収時に発行された株式は、株式発行コストを差し引く(注5)
|
| | | | 209,274,263 | | | | | | 10,268,160 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,268,160 | | |
Stock options (Notes 12 and 13A)
|
| | | | — | | | | | | — | | | | | | 12,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,550 | | |
インセンティブによる株購入計画により発行された株(付記13 B)
|
| | | | 480,139 | | | | | | 23,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,225 | | |
配当再投資発行株
plan |
| | | | 1,659,095 | | | | | | 79,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,211 | | |
Share repurchases (Note 12)
|
| | | | (1,452,320) | | | | | | (51,745) | | | | | | — | | | | | | (13,157) | | | | | | — | | | | | | — | | | | | | (64,902) | | |
Dividends declared ($1.20 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (543,852) | | | | | | — | | | | | | (543,852) | | |
制限株式単位計画、業績株式単位計画および長期インセンティブ計画(付記12と13 C,D)
|
| | | | (414,793) | | | | | | (14,918) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,918) | | |
Balance at September 30, 2022
|
| | | | 455,078,936 | | | | | $ | 16,196,664 | | | | | $ | 198,451 | | | | | $ | 24,097 | | | | | $ | (224,005) | | | | | $ | (68,508) | | | | | $ | 16,126,699 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | | | | |
Restated
(Notes 3 and 5) |
| | | | | | | |
Restated
(Notes 3 and 5) |
| ||||||
経営活動 | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income for the period
|
| | |
$
|
79,643
|
| | | | $ | 118,957 | | | | |
$
|
465,240
|
| | | | $ | 460,587 | | |
プラス(減点)調項: | | | | | | | | | | | | | | | | | | | | | | | | | |
財産、工場と鉱山開発償却
|
| | |
|
273,191
|
| | | | | 191,771 | | | | |
|
824,991
|
| | | | | 546,510 | | |
繰延所得税と鉱業税
|
| | |
|
49,662
|
| | | | | 53,631 | | | | |
|
129,876
|
| | | | | 163,293 | | |
通貨と商品デリバティブの未実現損失(付記16)
|
| | |
|
159,858
|
| | | | | 27,947 | | | | |
|
169,372
|
| | | | | 44,337 | | |
株式証明書未実現(収益)損失(付記16)
|
| | |
|
(5,688)
|
| | | | | 17,851 | | | | |
|
14,494
|
| | | | | 31,440 | | |
株式報酬(付注13)
|
| | |
|
13,805
|
| | | | | 13,449 | | | | |
|
43,012
|
| | | | | 45,028 | | |
外貨換算収益
|
| | |
|
(15,479)
|
| | | | | (6,478) | | | | |
|
(27,761)
|
| | | | | (7,116) | | |
Other
|
| | |
|
3,372
|
| | | | | 2,726 | | | | |
|
11,107
|
| | | | | 5,864 | | |
非キャッシュ運転資金残高変動: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | |
|
(24,295)
|
| | | | | 3,386 | | | | |
|
14,540
|
| | | | | (1,031) | | |
Income taxes
|
| | |
|
47,834
|
| | | | | (2,665) | | | | |
|
4,503
|
| | | | | (70,751) | | |
Inventories
|
| | |
|
(159,300)
|
| | | | | (154,611) | | | | |
|
8,742
|
| | | | | (175,284) | | |
Other current assets
|
| | |
|
73,459
|
| | | | | (24,570) | | | | |
|
(44,406)
|
| | | | | (80,376) | | |
売掛金と売掛金
|
| | |
|
72,905
|
| | | | | 43,341 | | | | |
|
97,950
|
| | | | | 108,652 | | |
Interest payable
|
| | |
|
6,471
|
| | | | | 12,441 | | | | |
|
4,476
|
| | | | | 12,041 | | |
経営活動が提供する現金
|
| | |
|
575,438
|
| | | | | 297,176 | | | | |
|
1,716,136
|
| | | | | 1,083,194 | | |
投資活動 | | | | | | | | | | | | | | | | | | | | | | | | | |
不動産、工場、鉱山開発を増やす(注9)
|
| | |
|
(435,659)
|
| | | | | (250,807) | | | | |
|
(1,137,406)
|
| | | | | (659,709) | | |
Kirkland買収時に得られた現金と現金等価物(付注5)
|
| | |
|
—
|
| | | | | — | | | | |
|
838,732
|
| | | | | — | | |
TMAC Resources Inc.を買収し,現金と現金を差し引く
equivalents |
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (185,898) | | |
はTMAC Resources Inc.に立て替えられ,債務返済に資金を提供する
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (105,000) | | |
希望湾特許使用料の支払い
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (50,000) | | |
財産,工場,鉱山開発の売却収益
|
| | |
|
283
|
| | | | | 507 | | | | |
|
805
|
| | | | | 1,049 | | |
短期投資純売り(購入)
|
| | |
|
1,016
|
| | | | | 1,158 | | | | |
|
(3,114)
|
| | | | | 1,824 | | |
株式証券売却の純収益
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 4,173 | | |
株式証券の購入と他の投資
|
| | |
|
(4,936)
|
| | | | | (19,071) | | | | |
|
(36,790)
|
| | | | | (29,920) | | |
償却コストで金融資産を支払う
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (16,000) | | |
返済収益
|
| | |
|
—
|
| | | | | — | | | | |
|
40,000
|
| | | | | — | | |
制限された現金減少
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 23,077 | | |
投資活動で使用する現金
|
| | |
|
(439,296)
|
| | | | | (268,213) | | | | |
|
(297,773)
|
| | | | | (1,016,404) | | |
融資活動 | | | | | | | | | | | | | | | | | | | | | | | | | |
クレジット融資収益(付記11)
|
| | |
|
—
|
| | | | | 110,000 | | | | |
|
100,000
|
| | | | | 450,000 | | |
クレジット返済手配(付注11)
|
| | |
|
—
|
| | | | | (110,000) | | | | |
|
(100,000)
|
| | | | | (450,000) | | |
高級手形の返済(付記11)
|
| | |
|
(100,000)
|
| | | | | — | | | | |
|
(225,000)
|
| | | | | — | | |
レンタル債務の返済
|
| | |
|
(8,239)
|
| | | | | (1,823) | | | | |
|
(25,025)
|
| | | | | (17,294) | | |
Dividends paid
|
| | |
|
(160,121)
|
| | | | | (65,586) | | | | |
|
(464,704)
|
| | | | | (205,594) | | |
普通株式買い戻し(付注12と13)
|
| | |
|
(54,809)
|
| | | | | — | | | | |
|
(104,956)
|
| | | | | (34,606) | | |
株式オプションを行使する収益(付記13 A)
|
| | |
|
63
|
| | | | | 319 | | | | |
|
24,008
|
| | | | | 16,964 | | |
Common shares issued
|
| | |
|
5,121
|
| | | | | 4,686 | | | | |
|
15,527
|
| | | | | 13,831 | | |
融資活動で使用した現金
|
| | |
|
(317,985)
|
| | | | | (62,404) | | | | |
|
(780,150)
|
| | | | | (226,699) | | |
為替レート変動が現金と現金等価物に与える影響
|
| | |
|
(3,254)
|
| | | | | (2,717) | | | | |
|
(2,241)
|
| | | | | (1,106) | | |
期内現金および現金等価物純(マイナス)増加
|
| | |
|
(185,097)
|
| | | | | (36,158) | | | | |
|
635,972
|
| | | | | (161,015) | | |
期初め現金と現金等価物
|
| | |
|
1,006,855
|
| | | | | 277,670 | | | | |
|
185,786
|
| | | | | 402,527 | | |
現金と現金等価物、期末
|
| | |
$
|
821,758
|
| | | | $ | 241,512 | | | | |
$
|
821,758
|
| | | | $ | 241,512 | | |
キャッシュフロー情報
を補完する
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | |
$
|
6,037
|
| | | | $ | 7,696 | | | | |
$
|
47,459
|
| | | | $ | 49,749 | | |
所得税と採鉱税を納める
|
| | |
$
|
50,139
|
| | | | $ | 38,153 | | | | |
$
|
238,217
|
| | | | $ | 191,324 | | |
|
発行済み普通株の公正価値
|
| | | $ | 10,268,584 | | |
|
発行された置換株式に基づく報酬の公正価値
|
| | | | 14,522 | | |
| | | | | $ | 10,283,106 | | |
| | |
Preliminary(i)
|
| |
Provisional
Adjustment |
| |
Adjusted
Preliminary |
| |||||||||
現金と現金等価物
|
| | | $ | 838,732 | | | | | $ | — | | | | | $ | 838,732 | | |
Inventories
|
| | | | 384,678 | | | | | | (35,402) | | | | | | 349,276 | | |
Other current assets
|
| | | | 100,094 | | | | | | — | | | | | | 100,094 | | |
不動産·工場鉱開発
|
| | | | 10,086,336 | | | | | | 103,541 | | | | | | 10,189,877 | | |
Goodwill
|
| | | | 1,804,459 | | | | | | (49,053) | | | | | | 1,755,406 | | |
Other assets
|
| | | | 143,415 | | | | | | 44,354 | | | | | | 187,769 | | |
売掛金、売掛金及びその他の負債
|
| | | | (235,778) | | | | | | — | | | | | | (235,778) | | |
埋め立て条項
|
| | | | (175,839) | | | | | | (29,704) | | | | | | (205,543) | | |
繰延所得税と鉱業税負債
|
| | | | (2,639,353) | | | | | | (33,736) | | | | | | (2,673,089) | | |
Other liabilities
|
| | | | (23,638) | | | | | | — | | | | | | (23,638) | | |
買収した総資産は、負担した負債を差し引いた純額
|
| | | $ | 10,283,106 | | | | | $ | — | | | | | $ | 10,283,106 | | |
|
TMAC普通株を1株2.20カナダドルで買収する
|
| | | $ | 225,580 | | |
| | |
Preliminary(i)
|
| |
Adjustments
|
| |
Adjusted Final
|
| |||||||||
現金と現金等価物
|
| | | $ | 39,682 | | | | | $ | — | | | | | $ | 39,682 | | |
Restricted cash
|
| | | | 21,796 | | | | | | — | | | | | | 21,796 | | |
Inventories
|
| | | | 84,576 | | | | | | — | | | | | | 84,576 | | |
Other current assets
|
| | | | 2,028 | | | | | | — | | | | | | 2,028 | | |
不動産·工場鉱開発
|
| | | | 206,507 | | | | | | (23,397) | | | | | | 183,110 | | |
繰延所得税資産
|
| | | | 109,700 | | | | | | 23,397 | | | | | | 133,097 | | |
売掛金、売掛金及びその他の負債(Ii)
|
| | | | (84,805) | | | | | | — | | | | | | (84,805) | | |
Agnico Eagleによる前払い
|
| | | | (105,000) | | | | | | — | | | | | | (105,000) | | |
埋め立て条項
|
| | | | (48,904) | | | | | | — | | | | | | (48,904) | | |
買収した総資産は、負担した負債を差し引いた純額
|
| | | $ | 225,580 | | | | | $ | — | | | | | $ | 225,580 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | $ | — | | | | | $ | 6,962 | | | | | $ | — | | | | | $ | 6,962 | | |
Equity securities
|
| | | | 227,516 | | | | | | 24,634 | | | | | | — | | | | | | 252,150 | | |
株引受権証
|
| | | | — | | | | | | 23,449 | | | | | | — | | | | | | 23,449 | | |
派生金融商品の公正価値
|
| | | | — | | | | | | 3,197 | | | | | | — | | | | | | 3,197 | | |
Total financial assets
|
| | | $ | 227,516 | | | | | $ | 58,242 | | | | | $ | — | | | | | $ | 285,758 | | |
財務負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
派生金融商品の公正価値
|
| | | $ | — | | | | | $ | 182,353 | | | | | $ | — | | | | | $ | 182,353 | | |
金融負債総額
|
| | | $ | — | | | | | $ | 182,353 | | | | | $ | — | | | | | $ | 182,353 | | |
| | |
As at September 30,
2022 |
| |
As at December 31,
2021 |
| ||||||
連邦、省、その他の販売税を受け取る
|
| | | $ | 103,397 | | | | | $ | 81,450 | | |
Prepaid expenses
|
| | | | 161,670 | | | | | | 90,681 | | |
Other receivables
|
| | | | 21,622 | | | | | | 24,594 | | |
Short term investments
|
| | | | 8,402 | | | | | | 5,288 | | |
Other
|
| | | | 4,459 | | | | | | 2,121 | | |
その他流動資産合計
|
| | | $ | 299,550 | | | | | $ | 204,134 | | |
| | |
As at September 30,
2022 |
| |
As at December 31,
2021 |
| ||||||
在庫と浸出マット上の非スポット鉱石
|
| | | $ | 344,412 | | | | | $ | 274,576 | | |
非当期前払い費用
|
| | | | 25,870 | | | | | | 27,481 | | |
非流動借入金
|
| | | | 3,885 | | | | | | 37,942 | | |
非流動他入金
|
| | | | 2,813 | | | | | | 10,098 | | |
Intangible asset
|
| | | | 50,455 | | | | | | — | | |
パートナーへの投資
|
| | | | 11,008 | | | | | | — | | |
Other
|
| | | | 4,358 | | | | | | 3,101 | | |
Total other assets
|
| | | $ | 442,801 | | | | | $ | 353,198 | | |
| | |
As at September 30,
2022 |
| |
As at December 31,
2021 |
| ||||||
Equity securities
|
| | | $ | 252,150 | | | | | $ | 268,950 | | |
株引受権証
|
| | | | 23,449 | | | | | | 74,559 | | |
Total investments
|
| | | $ | 275,599 | | | | | $ | 343,509 | | |
| | | | | |
As at September 30,
2022 |
| |
As at December 31,
2021 |
| ||||||||||||||||||||||||||||||
| | |
Interest Rates
|
| |
Principal
Amount |
| |
Deferred
Financing Costs |
| |
Carrying
Amount |
| |
Fair Value
|
| |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||||||||
Senior Notes
|
| |
2.78% – 5.02%
|
| | | $ | 1,350,000 | | | | | $ | (5,050) | | | | | $ | 1,344,950 | | | | | $ | 1,244,622 | | | | | $ | 1,569,074 | | | | | $ | 1,727,969 | | |
Credit Facility
|
| |
Variable
|
| | | | — | | | | | | (3,313) | | | | | | (3,313) | | | | | | (3,313) | | | | | | (3,851) | | | | | | (3,851) | | |
Total long-term debt
|
| | | | | | $ | 1,350,000 | | | | | $ | (8,363) | | | | | $ | 1,341,637 | | | | | $ | 1,241,309 | | | | | $ | 1,565,223 | | | | | $ | 1,724,118 | | |
| | |
As at September 30,
2022 |
| |
As at December 31,
2021 |
| ||||||
長期債務の現在部分
|
| | | $ | 100,000 | | | | | $ | 225,000 | | |
長期債務の非流動部分
|
| | | | 1,241,637 | | | | | | 1,340,223 | | |
Total long-term debt
|
| | | $ | 1,341,637 | | | | | $ | 1,565,223 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net income for the period — basic
|
| | | $ | 79,643 | | | | | $ | 118,957 | | | | | $ | 465,240 | | | | | $ | 460,587 | | |
新規:現金決済LTIPの希薄化影響
|
| | | | 137 | | | | | | — | | | | | | 535 | | | | | | — | | |
-償却期間の純収益
|
| | | | 79,780 | | | | | | 118,957 | | | | | | 465,775 | | | | | | 460,587 | | |
発行済み普通株式加重平均Σ-ΣBasic
(in thousands) |
| | | | 455,157 | | | | | | 243,932 | | | | | | 431,718 | | | | | | 243,106 | | |
添加:RSU計画、PSU計画、LTIPに関する普通株希釈影響
|
| | | | 1,102 | | | | | | 601 | | | | | | 1,201 | | | | | | 950 | | |
追加:従業員株式オプションの希薄影響
|
| | | | 15 | | | | | | 407 | | | | | | 168 | | | | | | 503 | | |
発行済み普通株式加重平均Σ-VI希釈後
(in thousands) |
| | | | 456,274 | | | | | | 244,940 | | | | | | 433,087 | | | | | | 244,559 | | |
Net income per share — basic
|
| | | $ | 0.17 | | | | | $ | 0.49 | | | | | $ | 1.08 | | | | | $ | 1.89 | | |
Net income per share — diluted
|
| | | $ | 0.17 | | | | | $ | 0.49 | | | | | $ | 1.08 | | | | | $ | 1.88 | | |
| | |
Nine Months Ended
September 30, 2022 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||
| | |
Number of
Stock Options |
| |
Weighted
Average Exercise Price |
| |
Number of
Stock Options |
| |
Weighted
Average Exercise Price |
| ||||||||||||
未返済、期初
|
| | | | 4,482,941 | | | | | C$ | 74.43 | | | | | | 3,421,404 | | | | | C$ | 65.27 | | |
Granted
|
| | | | 1,643,801 | | | | | | 67.10 | | | | | | 1,590,750 | | | | | | 89.59 | | |
Exercised
|
| | | | (530,695) | | | | | | 57.75 | | | | | | (361,527) | | | | | | 58.98 | | |
Forfeited
|
| | | | (143,355) | | | | | | 79.20 | | | | | | (41,198) | | | | | | 80.61 | | |
未返済、期末
|
| | | | 5,452,692 | | | | | C$ | 73.72 | | | | | | 4,609,429 | | | | | C$ | 74.02 | | |
オプション行使可能,期末
|
| | | | 3,150,341 | | | | | C$ | 71.64 | | | | | | 2,193,614 | | | | | C$ | 67.71 | | |
| | |
Nine Months Ended
September 30, |
| |||
| | |
2022
|
| |
2021
|
|
Risk-free interest rate
|
| |
1.65%
|
| |
0.54%
|
|
株式オプションの期待期限(年単位)
|
| |
2.4
|
| |
2.4
|
|
Agnico Eagle株価予想変動率
|
| |
30.0%
|
| |
38.0%
|
|
期待配当収益率
|
| |
2.9%
|
| |
2.2%
|
|
| | |
Equity
securities reserve |
| |
Cash flow
hedge reserve |
| |
Total
|
| |||||||||
Balance at December 31, 2020
|
| | | $ | 97,216 | | | | | $ | (11,964) | | | | | $ | 85,252 | | |
キャッシュフローヘッジ準備金純変化
|
| | | | — | | | | | | 882 | | | | | | 882 | | |
株式証券処分損失を損失に転換する
|
| | | | 4,889 | | | | | | — | | | | | | 4,889 | | |
持分証券公正価値純変動
|
| | | | (63,760) | | | | | | — | | | | | | (63,760) | | |
Balance at September 30, 2021
|
| | | $ | 38,345 | | | | | $ | (11,082) | | | | | $ | 27,263 | | |
Balance at December 31, 2021
|
| | | $ | 65,065 | | | | | $ | (10,789) | | | | | $ | 54,276 | | |
キャッシュフローヘッジ準備金純変化
|
| | | | — | | | | | | 882 | | | | | | 882 | | |
持分証券公正価値純変動
|
| | | | (123,666) | | | | | | — | | | | | | (123,666) | | |
Balance at September 30, 2022
|
| | | $ | (58,601) | | | | | $ | (9,907) | | | | | $ | (68,508) | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | | | | |
Restated
(Note 3) |
| | | | | | | |
Restated
(Note 3) |
| ||||||
顧客との契約収入
|
| | | $ | 1,450,786 | | | | | $ | 983,838 | | | | | $ | 4,358,323 | | | | | $ | 2,916,652 | | |
精鉱販売暫定価格調整
|
| | | | (1,089) | | | | | | (20) | | | | | | (1,880) | | | | | | 1,442 | | |
採鉱業務総収入
|
| | | $ | 1,449,697 | | | | | $ | 983,818 | | | | | $ | 4,356,443 | | | | | $ | 2,918,094 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | | | | |
Restated
(Note 3) |
| | | | | | | |
Restated
(Note 3) |
| ||||||
顧客との契約収入: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gold
|
| | | $ | 1,432,250 | | | | | $ | 959,106 | | | | | $ | 4,293,478 | | | | | $ | 2,833,926 | | |
Silver
|
| | | | 11,869 | | | | | | 15,579 | | | | | | 41,366 | | | | | | 55,508 | | |
Zinc
|
| | | | 3,939 | | | | | | 4,040 | | | | | | 8,120 | | | | | | 9,174 | | |
Copper
|
| | | | 2,728 | | | | | | 5,113 | | | | | | 15,359 | | | | | | 18,044 | | |
顧客と契約を結ぶ総収入
|
| | | $ | 1,450,786 | | | | | $ | 983,838 | | | | | $ | 4,358,323 | | | | | $ | 2,916,652 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
書面為替コールオプション実現の割増
|
| | | $ | (90) | | | | | $ | (321) | | | | | $ | (859) | | | | | $ | (1,766) | | |
株式証明書未実現(収益)損失
|
| | | | (5,688) | | | | | | 17,851 | | | | | | 14,494 | | | | | | 31,440 | | |
通貨と商品デリバティブの実現損失(収益)
|
| | | | 8,294 | | | | | | (10,057) | | | | | | (8,544) | | | | | | (38,645) | | |
通貨と商品デリバティブの未実現損失
|
| | | | 159,858 | | | | | | 27,947 | | | | | | 169,372 | | | | | | 44,337 | | |
派生金融商品損失
|
| | | $ | 162,374 | | | | | $ | 35,420 | | | | | $ | 174,463 | | | | | $ | 35,366 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
財産,工場と鉱山開発損失を処分する(付注9)
|
| | | $ | 509 | | | | | $ | 949 | | | | | $ | 4,423 | | | | | $ | 5,337 | | |
Interest income
|
| | | | (1,714) | | | | | | (1,136) | | | | | | (6,689) | | | | | | (2,921) | | |
新冠肺炎によるサービス停止とその他の費用
|
| | | | 387 | | | | | | 1,783 | | | | | | 11,139 | | | | | | 9,833 | | |
Acquisition costs (Note 5)
|
| | | | 182 | | | | | | 2,085 | | | | | | 92,321 | | | | | | 4,967 | | |
探査資産の売却益
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
Other
|
| | | | 3,611 | | | | | | 289 | | | | | | 10,954 | | | | | | (11) | | |
Total other expenses
|
| | | $ | 2,975 | | | | | $ | 3,970 | | | | | $ | 112,148 | | | | | $ | 7,205 | | |
| | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||||||||
| | |
Revenues from
Mining Operations |
| |
Production
Costs |
| |
Exploration and
Corporate Development |
| |
Segment
Income (Loss) |
| ||||||||||||
ヌナマット、ケベックとヨーロッパ: | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | $ | 435,322 | | | | | $ | (163,701) | | | | | $ | — | | | | | $ | 271,621 | | |
LaRonde Zone 5 mine
|
| | | | 96,591 | | | | | | (51,932) | | | | | | — | | | | | | 44,659 | | |
Goldex mine
|
| | | | 190,193 | | | | | | (79,044) | | | | | | — | | | | | | 111,149 | | |
Meadowbank Complex
|
| | | | 473,927 | | | | | | (313,989) | | | | | | — | | | | | | 159,938 | | |
Meliadine mine
|
| | | | 501,383 | | | | | | (236,895) | | | | | | — | | | | | | 264,488 | | |
カナダマラチック共同行動
|
| | | | 428,526 | | | | | | (171,858) | | | | | | (8,406) | | | | | | 248,262 | | |
Kittila mine
|
| | | | 326,872 | | | | | | (154,388) | | | | | | — | | | | | | 172,484 | | |
ヌナマット、ケベックとヨーロッパの合計
|
| | | | 2,452,814 | | | | | | (1,171,807) | | | | | | (8,406) | | | | | | 1,272,601 | | |
オンタリオ州、オーストラリア、メキシコ: | | | | | | | | | | | | | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 884,863 | | | | | | (371,130) | | | | | | — | | | | | | 513,733 | | |
Macassa mine
|
| | | | 252,075 | | | | | | (98,848) | | | | | | — | | | | | | 153,227 | | |
Fosterville mine
|
| | | | 506,273 | | | | | | (170,518) | | | | | | — | | | | | | 335,755 | | |
Pinos Altos mine
|
| | | | 148,870 | | | | | | (106,922) | | | | | | — | | | | | | 41,948 | | |
Creston Mascota mine
|
| | | | 4,049 | | | | | | (1,743) | | | | | | — | | | | | | 2,306 | | |
La India mine
|
| | | | 107,355 | | | | | | (55,476) | | | | | | — | | | | | | 51,879 | | |
オンタリオ州、オーストラリアとメキシコ合計
|
| | | | 1,903,485 | | | | | | (804,637) | | | | | | — | | | | | | 1,098,848 | | |
Exploration(i)
|
| | | | 144 | | | | | | — | | | | | | (191,789) | | | | | | (191,645) | | |
Segment totals
|
| | | $ | 4,356,443 | | | | | $ | (1,976,444) | | | | | $ | (200,195) | | | | | $ | 2,179,804 | | |
Total segments income
|
| | | $ | 2,179,804 | | | ||||||||||||||||||
Corporate and other: | | | |||||||||||||||||||||||
財産、工場と鉱山開発償却
|
| | | | (824,991) | | | ||||||||||||||||||
一般と行政
|
| | | | (166,279) | | | ||||||||||||||||||
Finance costs
|
| | | | (62,892) | | | ||||||||||||||||||
派生金融商品損失
|
| | | | (174,463) | | | ||||||||||||||||||
外貨換算収益
|
| | | | 27,761 | | | ||||||||||||||||||
Care and maintenance
|
| | | | (30,251) | | | ||||||||||||||||||
Other expenses
|
| | | | (112,148) | | | ||||||||||||||||||
所得税と採鉱税前収入 | | | | $ | 836,541 | | |
| | |
Nine Months Ended September 30, 2021
Restated (Notes 3 and 5) |
| |||||||||||||||||||||
| | |
Revenues from
Mining Operations |
| |
Production
Costs |
| |
Exploration and
Corporate Development |
| |
Segment
Income (Loss) |
| ||||||||||||
ヌナマット、ケベックとヨーロッパ: | | | | | | | | | | | | | | | | | | | | | | | | | |
LaRonde mine
|
| | | $ | 505,105 | | | | | $ | (169,990) | | | | | $ | — | | | | | $ | 335,115 | | |
LaRonde Zone 5 mine
|
| | | | 89,108 | | | | | | (41,809) | | | | | | — | | | | | | 47,299 | | |
Goldex mine
|
| | | | 177,038 | | | | | | (70,997) | | | | | | — | | | | | | 106,041 | | |
Meadowbank Complex
|
| | | | 453,221 | | | | | | (295,121) | | | | | | — | | | | | | 158,100 | | |
Meliadine mine
|
| | | | 493,579 | | | | | | (181,547) | | | | | | — | | | | | | 312,032 | | |
Hope Bay mine
|
| | | | 101,234 | | | | | | (63,975) | | | | | | — | | | | | | 37,259 | | |
カナダマラチック共同行動
|
| | | | 488,085 | | | | | | (181,319) | | | | | | (3,518) | | | | | | 303,248 | | |
Kittila mine
|
| | | | 315,247 | | | | | | (147,744) | | | | | | — | | | | | | 167,503 | | |
ヌナマット、ケベックとヨーロッパの合計
|
| | | | 2,622,617 | | | | | | (1,152,502) | | | | | | (3,518) | | | | | | 1,466,597 | | |
Mexico: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pinos Altos mine
|
| | | | 199,092 | | | | | | (108,790) | | | | | | — | | | | | | 90,302 | | |
Creston Mascota mine
|
| | | | 23,190 | | | | | | (6,199) | | | | | | — | | | | | | 16,991 | | |
La India mine
|
| | | | 73,195 | | | | | | (38,562) | | | | | | — | | | | | | 34,633 | | |
Total Mexico
|
| | | | 295,477 | | | | | | (153,551) | | | | | | — | | | | | | 141,926 | | |
Exploration
|
| | | | — | | | | | | — | | | | | | (107,274) | | | | | | (107,274) | | |
Segment totals
|
| | | $ | 2,918,094 | | | | | $ | (1,306,053) | | | | | $ | (110,792) | | | | | $ | 1,501,249 | | |
Total segments income
|
| | | $ | 1,501,249 | | | ||||||||||||||||||
Corporate and other: | | | |||||||||||||||||||||||
財産、工場と鉱山開発償却
|
| | | | (546,510) | | | ||||||||||||||||||
一般と行政
|
| | | | (107,573) | | | ||||||||||||||||||
Finance costs
|
| | | | (68,209) | | | ||||||||||||||||||
派生金融商品損失
|
| | | | (35,366) | | | ||||||||||||||||||
外貨換算収益
|
| | | | 7,116 | | | ||||||||||||||||||
Other expenses
|
| | | | (7,205) | | | ||||||||||||||||||
所得税と採鉱税前収入 | | | | $ | 743,502 | | |
| | |
Total Assets as at
|
| |||||||||
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | | | | | | | |
Restated
(Note 3) |
| |||
ヌナマット、ケベックとヨーロッパ: | | | | ||||||||||
Meadowbank Complex
|
| | | $ | 1,331,841 | | | | | $ | 1,195,060 | | |
Meliadine mine
|
| | | | 2,335,281 | | | | | | 2,299,564 | | |
LaRonde mine
|
| | | | 960,014 | | | | | | 946,218 | | |
LaRonde Zone 5 mine
|
| | | | 106,805 | | | | | | 93,699 | | |
Goldex mine
|
| | | | 327,381 | | | | | | 315,266 | | |
カナダマラチック共同行動
|
| | | | 1,552,838 | | | | | | 1,508,675 | | |
Kittila mine
|
| | | | 1,644,615 | | | | | | 1,600,278 | | |
ヌナマット、ケベックとヨーロッパの合計
|
| | | | 8,258,775 | | | | | | 7,958,760 | | |
オンタリオ州、オーストラリア、メキシコ: | | | | | | | | | | | | | |
Detour Lake mine
|
| | | | 7,318,019 | | | | | | — | | |
Macassa mine
|
| | | | 1,970,885 | | | | | | — | | |
Fosterville mine
|
| | | | 1,384,206 | | | | | | — | | |
Pinos Altos mine
|
| | | | 456,981 | | | | | | 466,334 | | |
La India mine
|
| | | | 221,408 | | | | | | 233,376 | | |
Creston Mascota mine
|
| | | | 4,497 | | | | | | 5,068 | | |
オンタリオ州、オーストラリアとメキシコ合計
|
| | | | 11,355,996 | | | | | | 704,778 | | |
非実行属性
|
| | | | 278,726 | | | | | | 4,015 | | |
Exploration
|
| | | | 827,201 | | | | | | 959,005 | | |
Corporate and other(i)
|
| | | | 2,553,057 | | | | | | 589,532 | | |
Total assets
|
| | | $ | 23,273,755 | | | | | $ | 10,216,090 | | |