XML 84 R44.htm IDEA: XBRL DOCUMENT v3.25.1
Share Capital (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of share capital, reserves and other equity interest [Abstract]  
Schedule of Common Stock Outstanding Roll Forward
Number of SharesAmount
Outstanding at December 31, 2022393,806,489 $3,703.8 
Shares issued through:
Share-based compensation plans1,425,024 12.3 
Manitou acquisition (Note 9)
1,045,593 13.4 
DRIP (iii)
353,084 4.1 
ESPP (iv)
469,566 5.6 
Exercise of warrants 60,983 0.9 
Cancellation of unexchanged shares(203,755)(1.5)
Outstanding at December 31, 2023396,956,984 $3,738.6 
Shares issued through:
Argonaut acquisition (Note 6)
20,423,051 360.1 
Share-based compensation plans1,006,149 8.6 
Orford acquisition (Note 9)
908,689 13.3 
Flow-through share financing (ii)451,990 6.5 
DRIP (iii)
349,088 5.8 
ESPP (iv)
401,537 6.3 
Exercise of Manitou and Orford warrants and stock options88,308 1.4
Cancellation of unexchanged shares(220,745)(2.1)
Outstanding at December 31, 2024420,365,051 $4,138.5 
Disclosure of number and weighted average exercise prices of share options
The following is a continuity of the changes in the number of stock options outstanding:
NumberWeighted average exercise price (CAD$)
Outstanding at December 31, 20223,924,851 $8.32 
Granted481,449 14.10 
Exercised(1,424,916)8.01 
Forfeited(215,007)10.40
Outstanding at December 31, 20232,766,377 $9.32 
Granted471,177 16.07 
Exercised(1,006,149)7.94 
Outstanding at December 31, 20242,231,405 $11.37 
Weighted average fair value assumptions used in the Black-Scholes valuation for stock options The following table presents the weighted average fair value assumptions used in the Black-Scholes valuation:
For options granted in the year ended:December 31, 2024December 31, 2023
Weighted average share price at grant date (CAD$)$16.07 $14.10 
Average risk-free rate3.77%3.87 %
Average expected dividend yield0.78%0.96 %
Expected stock price volatility (based on historical volatility)40%48 %
Expected life of option (months)4242
Weighted average per share fair value of stock options granted (CAD$)$5.08$4.94
Disclosure of number and weighted average remaining contractual life of outstanding share options
Stock options outstanding and exercisable as at December 31, 2024:
OutstandingExercisable
Range of exercise prices (CAD$)Number of optionsWeighted average exercise price (CAD$)Weighted average remaining contractual life (years)Number of optionsWeighted average exercise price (CAD$)
$6.01 - $7.0054,167 6.58 1.2054,167 6.58 
$7.01 - $8.00313,745 7.63 2.02313,745 7.63 
$8.01 - $11.00985,661 9.47 3.60803,759 9.42 
$11.01 - $14.05399,125 14.05 5.18117,766 14.05 
$14.06 - $23.83478,707 16.08 4.79— — 
2,231,405 $11.37 4.091,289,437 $9.29 
Stock options outstanding and exercisable by range of exercise prices
Stock options outstanding and exercisable as at December 31, 2024:
OutstandingExercisable
Range of exercise prices (CAD$)Number of optionsWeighted average exercise price (CAD$)Weighted average remaining contractual life (years)Number of optionsWeighted average exercise price (CAD$)
$6.01 - $7.0054,167 6.58 1.2054,167 6.58 
$7.01 - $8.00313,745 7.63 2.02313,745 7.63 
$8.01 - $11.00985,661 9.47 3.60803,759 9.42 
$11.01 - $14.05399,125 14.05 5.18117,766 14.05 
$14.06 - $23.83478,707 16.08 4.79— — 
2,231,405 $11.37 4.091,289,437 $9.29 
Continuity of the changes in the number of other long-term incentive plans (LTIP) outstanding
The following is a continuity of the changes in the number of other long-term incentive plans ("LTI") outstanding for the years ended December 31, 2024 and 2023:
Restricted share units ("RSU")Deferred share units ("DSU")Performance share units ("PSU")
Outstanding units, December 31, 20222,134,549 1,054,606 1,350,425 
Granted747,993 112,653 369,589 
Forfeited(383,686)— (134,563)
Settled(587,118)(154,025)(426,163)
Outstanding units, December 31, 20231,911,738 1,013,234 1,159,288 
Granted719,978 93,546 348,474 
Forfeited/expired(195,159)— (63,254)
Settled(524,965)— (412,713)
Outstanding units, December 31, 20241,911,592 1,106,780 1,031,795 
Schedule of Earnings (loss) per share
For the years ended
December 31, 2024December 31, 2023
Net earnings$284.3 $210.0 
Weighted average number of common shares outstanding (in thousands)408,165 395,509 
Basic earnings per share$0.70 $0.53 
Dilutive effect of potential common share equivalents (in thousands)2,381 2,560 
Diluted weighted average number of common shares outstanding (in thousands)410,546 398,069 
Diluted earnings per share$0.69 $0.53 
Share units excluded from calculation of diluted earnings per share for the years ended:
(in thousands)December 31, 2024December 31, 2023
Stock options