XML 57 R16.htm IDEA: XBRL DOCUMENT
v3.24.1

Dispositions | 12 Months Ended
--- | ---
Dec. 31, 2023
Disposal Groups [Abstract] |
Dispositions | 9. DISPOSITIONS
MARA Sale On July 31, 2023, the Company announced that it had entered into a definitive agreement to sell its 56.25% interest in the MARA project, located in the Catamarca province of Argentina, acquired as part of the Acquisition, to Glencore International AG ("Glencore"). On September 20, 2023, the Company completed the sale. The Company received cash proceeds of $475 million and a life-of-mine copper net smelter return royalty of 0.75% on a 100% interest in the property with the right for Pan American to freely transfer the royalty. The Company recorded the NSR at an estimated fair value of $90.0 million. The fair value of the NSR was estimated by the Company using a discounted future cash flow model, for which the key assumptions included production metrics and duration based on the preliminary feasibility study on the MARA Project, prevailing consensus metal prices as at September 2023, and an 8% discount rate. Morococha Sale On June 19, 2023, the Company entered into a binding agreement to sell its 92.3% interest in Compañia Minera Argentum S.A. (“CMA”), Pan American's Peruvian subsidiary that owned the Morococha mine located in Peru. The sale was completed on September 22, 2023 for cash proceeds of $28.6 million, inclusive of a $5.0 million deposit paid in Q2 2023 and final working capital adjustments. The Company had recorded an impairment charge of $42.4 million (Note 15) upon Morococha's classification as an asset held for sale in June 2023. Agua de la Falda Sale On July 31, 2023, the Company entered into a definitive agreement to sell its 57.74% interest in the Agua de la Falda ("ADLF") project, located in the Atacama region of northern Chile, acquired as part of the Acquisition, and completed the sale on November 6, 2023 for cash proceeds of $45.55 million and granted to Pan American’s subsidiary a net smelter return royalty of 1.25% on all precious metals and a net smelter return royalty of 0.2% on all base metals production from certain mineral concessions of ADLF, applied on a pro rata basis in accordance with the ownership interest acquired in such concessions. The Company recorded the NSR at an estimated fair value of $11.1 million. The fair value of the NSR was estimated using a discounted future cash flow model for which the key assumptions included: production metrics and duration based on preliminary feasibility studies on the project, prevailing consensus metal prices as at November 2023, and a 6% discount rate. On closing, MARA's, Morococha's and ADLF's net assets attributable to the Company were classified as follows:
| MARA | Morococha | ADLF | Total
Cash proceeds (1) | $ | 475.0 |  | $ | 28.6 |  | $ | 45.5 |  | $ | 549.1 |
Net smelter return royalty | 90.0 |  | — |  | 11.1 |  | 101.1 |
Net proceeds | 565.0 |  | 28.6 |  | 56.6 |  | 650.2 |
Cash and cash equivalents | 188.4 |  | 5.6 |  | 0.1 |  | 194.1 |
Other current assets | 9.1 |  | 4.8 |  | 0.1 |  | 14.0 |
Mineral properties, plant and equipment | 1,400.5 |  | 35.8 |  | 142.2 |  | 1,578.5 |
Other non-current assets | 3.1 |  | 0.8 |  | — |  | 3.9 |
Current liabilities | (27.0) |  | (11.6) |  | (0.4) |  | (39.0) |
Provisions | (133.2) |  | (11.2) |  | (3.7) |  | (148.1) |
Deferred tax liabilities | (380.4) |  | (0.1) |  | (38.8) |  | (419.3) |
Long-term debt | (31.5) |  | — |  | — |  | (31.5) |
Other long-term liabilities | (19.3) |  | (0.1) |  | — |  | (19.4) |
Net carrying amount | 1,009.7 |  | 24.0 |  | 99.5 |  | 1,133.2 |
Non-controlling interest | (444.7) |  | (2.1) |  | (42.9) |  | (489.7) |
Net assets attributable to Pan American | 565.0 |  | 21.9 |  | 56.6 |  | 643.5 |
Less: net proceeds | 565.0 |  | 28.6 |  | 56.6 |  | 650.2 |
Gain on sale | $ | — |  | $ | 6.7 |  | $ | — |  | $ | 6.7 |
(1) The Morococha sale cash consideration includes $3.6 million related to final working capital adjustments.

X
- Definition The disclosure of non-current assets or disposal groups classified as held for sale. [Refer: Non-current assets or disposal groups classified as held for sale] + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 10 -Subparagraph e -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_10_e&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_DisclosureOfNoncurrentAssetsOrDisposalGroupsClassifiedAsHeldForSaleExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Disposal Groups [Abstract] + References No definition available. + Details
Name: | paas_DisposalGroupsAbstract
Namespace Prefix: | paas_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration