Record cash margin of $49.3 million
Record operating cash flows from continuing operations of $51.1 million
Osisko Gold Royalties Ltd (TSX:OR) (NYSE:OR) announced its consolidated financial results for the third quarter of 2022. Amounts presented are in Canadian dollars, except where otherwise noted.
Q3 2022 Financial Highlights
Sandeep Singh, President and CEO of Osisko commented: “The business case for Osisko has never been stronger. As outlined in our Q3 preliminary deliveries release, we experienced another quarter of record deliveries, revenues and cash margin as we continue to anticipate further increases from our core assets. We are also seeing an increasingly receptive market for royalty and streaming transactions and are well positioned having kept a strong balance sheet for this part of the cycle. We will, however, remain disciplined in capital allocation, finding the right balance between growth and returning capital to investors. The deconsolidation of Osisko Development is a further meaningful step in the strategic realignment of Osisko as a pure-play royalty and streaming business.”
Other Highlights
Subsequent to September 30, 2022
Deconsolidation of Osisko Development and Discontinued Operations
Effective on September 30, 2022, following certain changes made to the Corporation’s investment agreement with Osisko Development, the Corporation ceased to consolidate the financials of Osisko Development as management determined that it was no longer in a position of control over Osisko Development. Immediately thereafter, management determined it was able to exert significant influence on Osisko Development and subsequently accounted for its investment as an associate under the equity method.
On September 30, 2022, the Corporation derecognized the assets and liabilities of Osisko Development from its consolidated balance sheet, recorded its interest in Osisko Development at fair value as an investment in an associate at $207.0 million, recognized royalty and stream interests on assets held by Osisko Development of $122.1 million (these assets were previously eliminated on consolidation prior to the loss of control) and recognized a net non-cash loss on deconsolidation of $140.9 million. Osisko Development’s results of operations and cash flows were consolidated into the Corporation’s financial statements up to September 30, 2022 and are presented under discontinued operations in the statements of loss and the statements of cash flows.
The continuing operations presented in the financial statements refer to the royalty, stream and other interest business segment, which corresponds to the activities of Osisko Gold Royalties Ltd and its subsidiaries.
The discontinued operations presented in the financial statements refer to the deemed disposal of the mining exploration, evaluation and development business segment, which corresponds to the activities of Osisko Development Corp. and its subsidiaries.
Qualified Person
The scientific and technical content of this news release has been reviewed and approved by Guy Desharnais, Ph.D., P.Geo., Vice President, Project Evaluation at Osisko Gold Royalties Ltd, who is a “qualified person” as defined by National Instrument 43-101 – Standards of Disclosure for Mineral Projects.
About Osisko Gold Royalties Ltd
Osisko Gold Royalties Ltd is an intermediate precious metal royalty company which holds a North American focused portfolio of over 175 royalties, streams and precious metal offtakes. Osisko’s portfolio is anchored by its cornerstone asset, a 5% net smelter return royalty on the Canadian Malartic mine, which is the largest gold mine in Canada.
Notes:
(1) Gold Equivalent Ounces
GEOs are calculated on a quarterly basis and include royalties, streams and offtakes. Silver earned from royalty and stream agreements are converted to gold equivalent ounces by multiplying the silver ounces earned by the average silver price for the period and dividing by the average gold price for the period. Diamonds, other metals and cash royalties are converted into gold equivalent ounces by dividing the associated revenue earned by the average gold price for the period. Offtake agreements are converted using the financial settlement equivalent divided by the average gold price for the period.
Average Metal Prices and Exchange Rate
Three months ended September 30, |
Nine months ended September 30, |
||||
2022 | 2021 | 2022 | 2021 | ||
Gold(i) | $1,729 | $1,790 | $1,824 | $1,800 | |
Silver(ii) | $19.23 | $24.36 | $21.92 | $25.75 | |
Exchange rate (US$/Can$)(iii) | 1.3056 | 1.2600 | 1.2829 | 1.2514 |
(i) | The London Bullion Market Association’s pm price in U.S. dollars. | |
(ii) | The London Bullion Market Association’s price in U.S. dollars. | |
(iii) | Bank of Canada daily rate. |
(2) Non-IFRS Measures
The Corporation has included certain performance measures in this press release that do not have any standardized meaning prescribed by International Financial Reporting Standards (IFRS) including (i) cash margin (in dollars and in percentage), (ii) adjusted earnings (loss) and (iii) adjusted earnings (loss) per share. The presentation of these non-IFRS measures is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. These measures are not necessarily indicative of operating profit or cash flow from operations as determined under IFRS. As Osisko’s operations are primarily focused on precious metals, the Corporation presents cash margins and adjusted earnings as it believes that certain investors use this information, together with measures determined in accordance with IFRS, to evaluate the Corporation’s performance in comparison to other companies in the precious metals mining industry who present results on a similar basis. However, other companies may calculate these non-IFRS measures differently.
Cash Margin (in dollars and in percentage of revenues)
Cash margin (in dollars) represents revenues from continuing operations less cost of sales (excluding depletion). Cash margin (in percentage of revenues) represents the cash margin (in dollars) divided by revenues from continuing operations.
Three months ended September 30, |
Nine months ended September 30, |
||||||
2022 | 2021 | 2022 | 2021 | ||||
$ | $ | $ | $ | ||||
Royalty interests | |||||||
Revenues | 34,456 | 34,429 | 104,028 | 105,777 | |||
Less: cost of sales (excluding depletion) | (490) | (25) | (772) | (318) | |||
Cash margin (in dollars) | 33,966 | 34,404 | 103,256 | 105,459 | |||
Depletion | (7,312) | (7,630) | (20,369) | (21,634) | |||
Gross profit | 26,654 | 26,774 | 82,887 | 83,825 | |||
Stream interests | |||||||
Revenues | 19,205 | 15,606 | 51,867 | 43,162 | |||
Less: cost of sales (excluding depletion) | (3,917) | (3,482) | (10,572) | (9,339) | |||
Cash margin (in dollars) | 15,288 | 12,124 | 41,295 | 33,823 | |||
Depletion | (6,849) | (5,103) | (16,941) | (14,195) | |||
Gross profit | 8,439 | 7,021 | 24,354 | 19,628 | |||
Royalty and stream interests Total cash margin (in dollars) |
49,254 | 46,528 | 144,551 | 139,282 | |||
Divided by: total revenues | 53,661 | 50,035 | 155,895 | 148,939 | |||
Cash margin (in percentage of revenues) | 91.8% | 93.0% | 92.7% | 93.5% | |||
Offtake interests | |||||||
Revenues | – | – | – | 25,265 | |||
Less: cost of sales (excluding depletion) | – | – | – | (24,343) | |||
Cash margin (in dollars) | – | – | – | 922 | |||
Cash margin (in percentage of revenues) | -% | -% | -% | 3.6% | |||
Depletion | – | – | – | (268) | |||
Gross profit | – | – | – | 654 | |||
Total – Gross profit | 35,093 | 33,795 | 107,241 | 104,107 |
Adjusted earnings (loss) and adjusted earnings (loss) per basic share
Adjusted earnings (loss) is defined as: net earnings (loss) adjusted for certain items: foreign exchange gain (loss), impairment of assets (including impairment on financial assets and investments in associates), gains (losses) on disposal of assets, unrealized gain (loss) on investments, share of income (loss) of associates, deferred income tax expense (recovery), transaction costs and other items such as non-cash gains (losses).
Adjusted earnings (loss) per basic share is obtained from the adjusted earnings (loss) divided by the weighted average number of common shares outstanding for the period.
Three months ended September 30, |
Nine months ended September 30, |
|||
2022 | 2021 | 2022 | 2021 | |
(in thousands of dollars, except per share amounts) | $ | $ | $ | $ |
Net earnings from continuing operations | 28,014 | 25,593 | 62,877 | 55,397 |
Adjustments: | ||||
Impairment of royalty, stream and other interests | – | – | – | 2,288 |
Impairment of investments | 276 | – | 1,180 | 2,112 |
Foreign exchange (gain) loss | (14,260) | 322 | (22,729) | 182 |
Unrealized net loss (gain) on investments | 758 | (11,202) | 12,172 | (8,260 ) |
Share of loss (income) of associates | 1,143 | 627 | (383) | 1,363 |
Deferred income tax expense | 9,888 | 7,941 | 23,261 | 17,515 |
Adjusted earnings | 25,819 | 23,281 | 76,378 | 70,597 |
Weighted average number of common shares outstanding (000’s) | 185,316 | 167,924 | 176,182 | 167,786 |
Adjusted earnings per basic share | 0.14 | 0.14 | 0.43 | 0.42 |
Osisko Gold Royalties Ltd | |||
Consolidated Balance Sheets | |||
(tabular amounts expressed in thousands of Canadian dollars) | |||
September 30, | December 31, | ||
2022 | 2021 | ||
$ | $ | ||
Assets | |||
Current assets | |||
Cash | 300,542 | 115,698 | |
Amounts receivable | 10,192 | 14,691 | |
Inventories | – | 18,596 | |
Other assets | 1,128 | 3,941 | |
311,862 | 152,926 | ||
Non-current assets | |||
Investments in associates | 322,009 | 125,354 | |
Other investments | 72,751 | 169,010 | |
Royalty, stream and other interests | 1,308,614 | 1,154,801 | |
Mining interests and plant and equipment | 7,209 | 635,655 | |
Exploration and evaluation | – | 3,635 | |
Goodwill | 111,204 | 111,204 | |
Other assets | 1,958 | 18,037 | |
2,135,607 | 2,370,622 | ||
Liabilities | |||
Current liabilities | |||
Accounts payable and accrued liabilities | 8,306 | 30,049 | |
Dividends payable | 10,109 | 9,157 | |
Provisions and other liabilities | 906 | 12,179 | |
Current portion of long-term debt | 298,232 | 294,891 | |
317,553 | 346,276 | ||
Non-current liabilities | |||
Provisions and other liabilities | 6,939 | 60,334 | |
Long-term debt | – | 115,544 | |
Deferred income taxes | 83,739 | 68,407 | |
408,231 | 590,561 | ||
Equity | |||
Share capital | 2,071,700 | 1,783,689 | |
Warrants | – | 18,072 | |
Contributed surplus | 61,697 | 42,525 | |
Equity component of convertible debentures | 14,510 | 14,510 | |
Accumulated other comprehensive income | 55,011 | 58,851 | |
Deficit | (475,542) | (283,042) | |
Equity attributable to Osisko Gold Royalties Ltd’s shareholders | 1,727,376 | 1,634,605 | |
Non-controlling interests | – | 145,456 | |
Total equity | 1,727,376 | 1,780,061 | |
2,135,607 | 2,370,622 |
Osisko Gold Royalties Ltd | |||||||
Consolidated Statements of Loss | |||||||
For the three and nine months September 30, 2022 and 2021 | |||||||
(tabular amounts expressed in thousands of Canadian dollars, except per share amounts) | |||||||
Three months ended September 30, |
Nine months ended September 30, |
||||||
2022 | 2021 | 2022 | 2021 | ||||
$ | $ | $ | $ | ||||
Revenues | 53,661 | 50,035 | 155,895 | 174,204 | |||
Cost of sales | (4,407) | (3,507) | (11,344) | (34,000) | |||
Depletion | (14,161) | (12,733) | (37,310 ) | (36,097 ) | |||
Gross profit | 35,093 | 33,795 | 107,241 | 104,107 | |||
Other operating expenses | |||||||
General and administrative | (5,186) | (4,494) | (14,962) | (14,901 ) | |||
Business development | (1,203) | (934) | (3,884) | (3,038 ) | |||
Impairment of royalty interests | – | – | – | (2,288) | |||
Operating income | 28,704 | 28,367 | 88,395 | 83,880 | |||
Interest income | 3,054 | 1,120 | 6,020 | 3,192 | |||
Finance costs | (5,480) | (5,956) | (16,949) | (17,849) | |||
Foreign exchange gain (loss) | 14,482 | (240) | 23,011 | (192) | |||
Share of (loss) income of associates | (1,143) | (627) | 383 | (1,363) | |||
Other (losses) gains, net | (1,034) | 11,202 | (13,352) | 6,148 | |||
Earnings before income taxes | 38,583 | 33,866 | 87,508 | 73,816 | |||
Income tax expense | (10,569) | (8,273) | (24,631 ) | (18,419 ) | |||
Net earnings from continuing operations | 28,014 | 25,593 | 62,877 | 55,397 | |||
Net loss from discontinued operations | (244,655) | (31,745) | (268,475) | (76,849) | |||
Net loss | (216,641) | (6,152) | (205,598) | (21,452) | |||
Net (loss) earnings attributable to: | |||||||
Osisko Gold Royalties Ltd’s shareholders | (158,647) | 1,795 | (141,162) | (2,370) | |||
Non-controlling interests | (57,994) | (7,947) | (64,436) | (19,082) | |||
Net earnings per share from continuing operations | |||||||
Basic and diluted | 0.15 | 0.15 | 0.35 | 0.33 | |||
Net (loss) earnings per share attributable to Osisko Gold Royalties Ltd’s shareholders | |||||||
Basic and diluted | (0.86) | 0.01 | (0.79 ) | (0.01) |
Osisko Gold Royalties Ltd | |||||||
Consolidated Statements of Cash Flows | |||||||
For the three and nine months ended September 30, 2022 and 2021 | |||||||
(tabular amounts expressed in thousands of Canadian dollars) | |||||||
Three months ended September 30, |
Nine months ended September 30, |
||||||
2022 | 2021 | 2022 | 2021 | ||||
$ | $ | $ | $ | ||||
Operating activities | |||||||
Net earnings from continuing operations | 28,014 | 25,593 | 62,877 | 55,397 | |||
Adjustments for: | |||||||
Share-based compensation | 2,052 | 1,919 | 5,010 | 5,633 | |||
Depletion and amortization | 14,423 | 12,878 | 38,108 | 36,869 | |||
Impairment of assets | 276 | – | 1,180 | 4,400 | |||
Finance costs | 1,831 | 1,746 | 5,333 | 5,166 | |||
Share of loss (income) of associates | 1,143 | 627 | (383) | 1,363 | |||
Net gain on acquisition of investments | – | (6,978) | (48) | (7,416) | |||
Change in fair value of financial assets and liabilities at fair value through profit and loss | 758 | (4,224) | 15,824 | (844) | |||
Net gain on dilution of investments | – | – | (3,604) | – | |||
Foreign exchange (gain) loss | (14,260) | 322 | (22,729) | 182 | |||
Deferred income tax expense | 9,888 | 7,941 | 23,261 | 17,515 | |||
Other | 26 | 25 | 84 | 90 | |||
Net cash flows provided by operating activities before changes in non-cash working capital items | 44,151 | 39,849 | 124,913 | 118,355 | |||
Changes in non-cash working capital items | 6,916 | 4,231 | 1,626 | (256) | |||
Net operating cash flows provided by continuing operations | 51,067 | 44,080 | 126,539 | 118,099 | |||
Net operating cash flows used by discontinued operations | (13,030) | (2,997) | (65,116) | (24,775) | |||
Net cash flows provided by operating activities | 38,037 | 41,083 | 61,423 | 93,324 | |||
Investing activities | |||||||
Net disposal of short-term investments | – | 3,408 | 2,960 | 3,408 | |||
Acquisition of investments | (1,494) | (18,387) | (8,174) | (30,809) | |||
Proceeds on disposal of investments | – | – | – | 4,875 | |||
Acquisition of royalty and stream interests | (23,073) | (25,854) | (32,363) | (68,713) | |||
Cash outflow from deconsolidation of Osisko Development | (133,138) | – | (133,138) | – | |||
Other | (15) | (4) | (18) | (27) | |||
Net investing cash flows used by continuing operations | (157,720) | (40,837) | (170,733) | (91,266) | |||
Net investing cash flows used by discontinued operations | (20,539) | (69,154) | (114,984) | (138,345) | |||
Net cash flows used by investing activities | (178,259) | (109,991) | (285,717) | (229,611) | |||
Financing activities | |||||||
Bought deal equity financing | – | – | 311,962 | – | |||
Share issue costs | – | – | (13,941) | – | |||
Increase in long-term debt | – | – | – | 50,000 | |||
Repayment of long-term debt | – | – | (113,120) | (50,000) | |||
Exercise of share options and shares issued under the share purchase plan | 123 | 87 | 1,057 | 13,191 | |||
Normal course issuer bid purchase of common shares | (16,451) | (26,037) | (21,330) | (30,501) | |||
Dividends paid | (9,770) | (8,049) | (28,248) | (23,745) | |||
Capital payments on lease liabilities | (221) | (210) | (652) | (622) | |||
Withholding taxes on settlement of restricted and deferred share units | – | – | (2,224) | (3,582) | |||
Other | (555) | (1,079) | (555) | (1,082) | |||
Net financing cash flows (used) provided by continuing operations | (26,874) | (35,288) | 132,949 | (46,341) | |||
Net financing cash flows used (provided) by discontinued operations | (1,529) | (1,588) | 245,833 | 32,307 | |||
Net cash flows (used) provided by financing activities | (28,403) | (36,876) | 378,782 | (14,034) | |||
(Decrease) increase in cash before effects of exchange rate changes on cash | (168,625) | (105,784) | 154,488 | (150,321) | |||
Effects of exchange rate changes on cash | |||||||
Continuing operations | 15,529 | 1,556 | 23,837 | (67) | |||
Discontinued operations | 4,355 | 1,210 | 6,519 | (191) | |||
(Decrease) increase in cash | (148,741) | (103,018) | 184,844 | (150,579) | |||
Cash – beginning of period | 449,283 | 254,963 | 115,698 | 302,524 | |||
Cash – end of period | 300,542 | 151,945 | 300,542 | 151,945 |
Search Minerals Inc. (TSX-V: SMY) is pleased to announce that i... READ MORE
New Found Gold Corp. (TSX-V: NFG) (NYSE-A: NFGC) is pleased to re... READ MORE
GoldHaven Resources Corp. (CSE: GOH) (OTCQB: GHVNF) (FSE: 4QS0) ... READ MORE
Eldorado Gold Corporation (TSX: ELD) (NYSE: EGO) reports the Comp... READ MORE
Centerra Gold Inc. (TSX: CG) (NYSE: CGAU) reported its third quar... READ MORE