XML 96 R55.htm IDEA: XBRL DOCUMENT v3.25.1
Credit facilities and long-term debt (Tables)
12 Months Ended
Dec. 31, 2024
Borrowings [abstract]  
Carrying Amount and Fair Value of Lease and Debt Obligations
The carrying amount and the fair value of the Company’s debt obligations, including leases, at December 31, 2024, is as follows:
2024
Carrying AmountFair Value
Current
Loans from third parties$25,143 $25,143 
Loans from related parties8,465 8,465 
Lease liabilities12,386 12,022 
$45,994 $45,630 
Non-current
Loans from related parties$358,222 $361,052 
Lease liabilities55,967 43,598 
$414,189 $404,650 
Total borrowings$460,183 $450,280 
The carrying amount and the fair value of the Company’s debt obligations, including leases, as of December 31, 2023, is as follows:
2023
Carrying AmountFair Value
Current
Loans from third parties$$
Loans from related parties267,668 264,446 
Lease liabilities11,73711,395 
$279,407 $275,843 
Non-current
Loans from related parties$76,262 $75,330 
Lease liabilities53,744 41,246 
$130,006 $116,576 
Total borrowings$409,413 $392,419 
Maturity Profile and Exposure of Non-Current Borrowings
The maturity profile of the Company’s non-current borrowings, including lease liabilities, is presented below:
20242023
Loans from related parties
Between 1 and 2 years$13,298 $— 
Between 2 and 3 years189,683 40,333 
Between 3 and 4 years— 35,929 
Between 4 and 5 years155,241 — 
Over 5 years— — 
Total loans from related parties$358,222 $76,262 
Lease liabilities
Between 1 and 2 years$7,950 $8,777 
Between 2 and 3 years6,936 8,576 
Between 3 and 4 years5,524 5,406 
Between 4 and 5 years6,338 3,986 
Over 5 years29,219 26,999 
Total lease liabilities$55,967 $53,744 
Total non-current borrowings$414,189 $130,006 
The table below summarizes the maturity profile of financial liabilities at December 31, 2024 based on contractual undiscounted payments.
Less than 6 months6 to 12 months1 to 5 years>5 yearsTotal
Loans from related parties$11,446 $7,135 $397,591 $— $416,172 
Loans from third parties25,143 — — — 25,143 
Lease liabilities6,974 6,974 37,286 37,440 88,674 
Derivative financial instruments2,210 3,436 26,261 — 31,907 
Other non-current liabilities— — — — — 
Trade and other payables148,558 — — — 148,558 
$194,331 $17,545 $461,138 $37,440 $710,454 
The table below summarizes the maturity profile of financial liabilities at December 31, 2023 based on contractual undiscounted payments.
25. Financial risk management objectives and policies (continued)
Less than 6 months6 to 12 months1 to 5 years>5 yearsTotal
Loans from related parties$4,676 $269,876 $80,457 $— $355,009 
Loans from third parties— — — — — 
Lease liabilities6,053 6,053 34,403 26,824 73,333 
Derivative financial instruments2,706 16,621 — — 19,327 
Other non-current liabilities— — 114 — 114 
Trade and other payables162,696 — — — 162,696 
$176,131 $292,550 $114,974 $26,824 $610,479 
Schedule of Weighted Average Fixed Interest Rates
The weighted average effective interest rates at December 31, 2024, 2023, and 2022 are as follows:
202420232022
Variable rate loans from related parties4.89 %5.82 %6.86 %
Fixed rate loans from related parties3.94 %3.09 %3.09 %
Variable rate loans from third parties6.34 %N/A5.82 %
Disclosure Of Undrawn Borrowing Facilities
The Company has the following amounts available to draw upon from borrowing facilities at December 31, 2024 and 2023, respectively:
20242023
Floating rate:
Expiring within one year$132,864 $132,466 
Expiring beyond one year121,759 69,880 
Total$254,623 $202,346 
Disclosure Of Letters Of Credit And Bonds Issued At December 31, 2024 and 2023, the banks had issued letters of credit on behalf of the Company totaling $11,637 and $12,534, respectively, as shown below:
20242023
Facility amount$60,000 $55,000 
Less letters of credit issued in support of:
Insurance programs(11,302)(12,199)
Performance obligations(100)(100)
Other payment obligations(235)(235)
Available facility amount$48,363 $42,466 
At December 31, 2024 and 2023, the insurance company had issued performance bonds on behalf of the Company totaling $18,761 and $35,140, respectively, as shown below:
20242023
Facility amount$60,000 $60,000 
Less performance bonds issued in support of:
Excavation and reclamation obligations(4,954)(4,954)
Surety bond(3,629)(3,629)
Other payment and performance obligations(10,178)(26,557)
Available facility amount$41,239 $24,860 
Disclosure of Changes Arising From Financing Activities
Changes arising from financing activities during the year ended December 31, 2024 are as follows:
 January 1, 2024Cash FlowsForeign ExchangeMark-to-MarketInterest
Expense
New
Leases
OtherDecember 31, 2024
Borrowings$343,932 $48,939 $(22,220)$— $21,258 $— $(79)$391,830 
Lease liabilities65,481 (13,284)— — 3,798 12,305 53 68,353 
Changes in liabilities409,413 35,655 (22,220)— 25,056 12,305 (26)460,183 
Derivative financial instruments3,126 (16,783)— 22,441 (71)— 10 8,723 
Financial instrument collateral(4,328)243 — — — — — (4,085)
Other financing activities(1,202)(16,540)22,441 (71)— 10 4,638 
Total liabilities arising from financing activities$408,211 $19,115 $(22,220)$22,441 $24,985 $12,305 $(16)$464,821 
Changes arising from financing activities during the year ended December 31, 2023 are as follows:
 January 1, 2023Cash FlowsForeign ExchangeMark-to-MarketInterest
Expense
New
Leases
OtherDecember 31, 2023
Borrowings$394,506 $(83,046)$12,055 $— $20,498 $— $(81)$343,932 
Lease liabilities67,587 (15,198)— — 3,047 11,678 (1,633)65,481 
Changes in liabilities462,093 (98,244)12,055 — 23,545 11,678 (1,714)409,413 
Derivative financial instruments13,575 3,272 — (13,907)186 — — 3,126 
Financial instrument collateral(15,757)11,399 30 — — — — (4,328)
Other financing activities(2,182)14,671 30 (13,907)186 — — (1,202)
Total liabilities arising from financing activities$459,911 $(83,573)$12,085 $(13,907)$23,731 $11,678 $(1,714)$408,211 
Changes arising from financing activities during the year ended December 31, 2022 are as follows:
 January 1, 2022Cash FlowsForeign ExchangeMark-to-MarketInterest
Expense
New
Leases
OtherDecember 31, 2022
Borrowings$382,696 $11,104 $(19,670)$— $19,780 $— $596 $394,506 
Lease liabilities53,941 (13,428)— — 2,038 26,041 (1,005)67,587 
Changes in liabilities436,637 (2,324)(19,670)— 21,818 26,041 (409)462,093 
Derivative financial instruments16,877 (19,827)— 20,236 (3,711)— — 13,575 
Financial instrument collateral(16,390)490 — — — — 143 (15,757)
Other financing activities487 (19,337)— 20,236 (3,711)— 143 (2,182)
Total liabilities arising from financing activities$437,124 $(21,661)$(19,670)$20,236 $18,107 $26,041 $(266)$459,911