XML 93 R63.htm IDEA: XBRL DOCUMENT v3.22.0.1
Royalty, stream and working interests - Impairments of Royalties, Streams and Working Interests (Details)
12 Months Ended
Mar. 31, 2020
USD ($)
$ / bbl
$ / $
Dec. 31, 2021
USD ($)
$ / bbl
$ / $
Dec. 31, 2020
USD ($)
Royalty, stream and working interests      
Impairment charges $ 271,700,000 $ (68,000,000.0) $ 262,100,000
Recoverable amount $ 476,700,000 $ 218,000,000.0  
Edmonton Light prices (in US $/ barrels) | $ / bbl 8.55 4.89  
Exchange rate (US $ / Canadian dollar) | $ / $ 0.72 0.80  
WTI oil price increase (as percentage) 2.00% 2.00%  
Increase (Decrease) to impairment charges due to 1% increase in discount rate $ 51,000,000.0 $ (16,900,000)  
Increase (Decrease) to impairment charges due to 1% decrease in discount rate (59,000,000.0) 19,000,000.0  
Increase (Decrease) to impairment charges due to 10% increase in WTI oil prices (76,300,000) 33,300,000  
Increase (Decrease) to impairment charges due to 10% decrease in WTI oil prices 77,600,000 $ (54,900,000)  
Discount rate (as a percent)   10.50%  
Remainder of 2020      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels) 30.00    
2021      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels) 41.18    
2022      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels) 49.88 $ 72.83  
2023      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels) 55.87 68.78  
2024      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels) 57.98 66.76  
2025      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels)   68.09  
2026      
Royalty, stream and working interests      
WTI oil price (in US $/ barrels)   69.45  
SCOOP/STACK      
Royalty, stream and working interests      
Impairment charges 207,200,000    
Recoverable amount 309,200,000    
Increase (Decrease) to impairment charges due to 1% increase in discount rate 34,100,000    
Increase (Decrease) to impairment charges due to 1% decrease in discount rate (39,900,000)    
Increase (Decrease) to impairment charges due to 10% increase in WTI oil prices (37,300,000)    
Increase (Decrease) to impairment charges due to 10% decrease in WTI oil prices 37,800,000    
Weyburn      
Royalty, stream and working interests      
Impairment charges 60,500,000    
Recoverable amount $ 162,800,000    
Increase (Decrease) to impairment charges due to 1% increase in discount rate   (16,900,000)  
Increase (Decrease) to impairment charges due to 1% decrease in discount rate   19,000,000.0  
Increase (Decrease) to impairment charges due to 10% increase in WTI oil prices   33,300,000  
Increase (Decrease) to impairment charges due to 10% decrease in WTI oil prices   $ (54,900,000)  
Change in discount rate assumption for impairment analysis (as a percent) 9.50%    
Oil well equipment      
Royalty, stream and working interests      
Impairment charges $ 4,000,000.0    
Recoverable amount 4,700,000    
Weyburn and oil well equipment      
Royalty, stream and working interests      
Increase (Decrease) to impairment charges due to 1% increase in discount rate 16,900,000    
Increase (Decrease) to impairment charges due to 1% decrease in discount rate (19,100,000)    
Increase (Decrease) to impairment charges due to 10% increase in WTI oil prices (39,000,000.0)    
Increase (Decrease) to impairment charges due to 10% decrease in WTI oil prices $ 39,800,000    
Bottom | SCOOP/STACK      
Royalty, stream and working interests      
Change in discount rate assumption for impairment analysis (as a percent) 5.00%    
Top | SCOOP/STACK      
Royalty, stream and working interests      
Change in discount rate assumption for impairment analysis (as a percent) 12.00%