Year | Net Cash Flow From Operations | Total Capital Cost | Pre-Tax Earnings (Equity Investment) |
---|---|---|---|
(Current C$000) | |||
2012 | – | -5,115 | -2,609 |
2013 | – | -10,435 | -5,429 |
2014 | – | -14,883 | -7,919 |
2015 | – | -97,525 | -50,400 |
2016 | 65,424 | -27,277 | 28,204 |
2017 | 89,306 | -11,041 | 68,322 |
2018 | 91,092 | -11,262 | 69,888 |
2019 | 76,143 | -83,280 | -18,088 |
2020 | 26,749 | -202,111 | -122,224 |
2021 | 49,754 | -71,706 | -47,680 |
2022 | 65,583 | -26,721 | 13,133 |
2023 | 66,894 | -15,231 | 25,934 |
2024 | 68,232 | -27,800 | 14,703 |
2025 | 69,597 | -15,847 | 28,021 |
2026 | 70,989 | -28,923 | 26,279 |
2027 | 72,409 | -16,487 | 40,135 |
2028 | 73,857 | -30,092 | 27,979 |
2029 | 75,334 | -17,153 | 42,395 |
2030 | 72,645 | -31,308 | 25,551 |
2031 | 74,098 | -14,568 | 59,530 |
2032 | 64,520 | -14,859 | 49,660 |
2033 | 58,290 | – | 58,290 |
Jurisdiction | 15% IRR | 30% IRR |
---|---|---|
Nevada | 15.1 | 18.2 |
Alaska | 19.5 | 24.1 |
Manitoba | 19.6 | 24.7 |
New Brunswick | 19.7 | 24.8 |
Ontario | 20.5 | 23.3 |
British Columbia | 21.2 | 26.2 |
Northwest Territories | 21.5 | 26.4 |
Nunavut | 21.9 | 26.8 |
Chile | 22.8 | 20.9 |
Quebec | 24.7 | 30.1 |
Newfoundland and Labrador | 25.7 | 28.8 |
Yukon | 27.9 | 30.0 |
Mexico | 32.1 | 31.4 |
Mongolia | 43.2 | 29.2 |
Republic of South Africa | 44.4 | 34.3 |
Tanzania | 46.4 | 36.0 |
Peru | 60.9 | 44.9 |
South Australia | 65.7 | 45.9 |
Indonesia | 74.0 | 46.5 |
West Australia | 79.8 | 52.5 |
Jurisdiction | IRR (Pre-Tax), Percent | |||||
---|---|---|---|---|---|---|
5 | 10 | 15 | 20 | 25 | 30 | |
Canada | 20.6 | 20.5 | 22.5 | 24.1 | 25.6 | 26.8 |
United States and Chile | 22.8 | 18.5 | 19.2 | 20.2 | 20.7 | 21.1 |
Other foreign jurisdictions | 137.8 | 74.5 | 55.8 | 47.3 | 42.8 | 40.1 |