
Osisko Gold Royalties Ltd (TSX:OR) (NYSE:OR) announced its consolidated financial results for the third quarter of 2023. Amounts presented are in Canadian dollars, except where otherwise noted.
Highlights – Third Quarter of 2023
Paul Martin, Interim CEO of Osisko commented: “When factoring in the variety of challenges faced by some of our key operating partners during the third quarter, we are coming away satisfied with our overall performance. As we head into the final three months of the year, and as previously noted, we are now trending towards the lower end of our 2023 GEO guidance range. Of particular note is the Renard diamond stream, where the situation remains fluid. As such, in contrast to what was previously expected, Osisko might now actually expect a GEO contribution from the mine during the fourth quarter, however this will depend largely on rough diamond prices, and will come in materially lower than what was originally budgeted for the period. Finally, Osisko remained very active on the corporate development front both during the third quarter and after it, having first closed the Costa Fuego transaction, and then, just last week, having announced the acquisition of a 1.0% NSR royalty on Shandong Gold’s Namdini project in Ghana, where first gold production is expected in late 2024.”
Subsequent to September 30, 2023
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 180 royalties, streams and precious metal offtakes, including 23 producing assets. Osisko’s portfolio is anchored by its cornerstone asset, a 5% net smelter return royalty on the Canadian Malartic mine, one of Canada’s largest gold mines.
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.
Average Metal Prices and Exchange Rate
Three months ended September 30, |
Nine months ended September 30, |
||||
2023 | 2022 | 2023 | 2022 | ||
Gold(i) | $1,928 | $1,729 | $1,932 | $1,824 | |
Silver(ii) | $23.57 | $19.23 | $23.31 | $21.92 | |
Exchange rate (US$/Can$)(iii) | 1.3414 | 1.3056 | 1.3477 | 1.2892 |
(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) From continuing operations
(3) 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 and (iii) adjusted earnings 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, |
||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||
$ | $ | $ | $ | ||||||||
Royalty interests | |||||||||||
Revenues | 37,410 | 34,456 | 115,911 | 104,028 | |||||||
Less: cost of sales (excluding depletion) | (193 | ) | (490 | ) | (533 | ) | (772 | ) | |||
Cash margin (in dollars) | 37,217 | 33,966 | 115,378 | 103,256 | |||||||
Depletion | (5,972 | ) | (7,312 | ) | (18,430 | ) | (20,369 | ) | |||
Gross profit | 31,245 | 26,654 | 96,948 | 82,887 | |||||||
Stream interests | |||||||||||
Revenues | 24,659 | 19,205 | 66,245 | 51,867 | |||||||
Less: cost of sales (excluding depletion) | (4,144 | ) | (3,917 | ) | (12,105 | ) | (10,572 | ) | |||
Cash margin (in dollars) | 20,515 | 15,288 | 54,140 | 41,295 | |||||||
Depletion | (10,922 | ) | (6,849 | ) | (24,926 | ) | (16,941 | ) | |||
Gross profit | 9,593 | 8,439 | 29,214 | 24,354 | |||||||
Royalty and stream interests Total cash margin (in dollars) |
57,732 | 49,254 | 169,518 | 144,551 | |||||||
Divided by: total revenues | 62,069 | 53,661 | 182,156 | 155,895 | |||||||
Cash margin (in percentage of revenues) | 93.0 | % | 91.8 | % | 93.1 | % | 92.7 | % | |||
Total – Gross profit | 40,838 | 35,093 | 126,162 | 107,241 |
Adjusted earnings and adjusted earnings per basic share
Adjusted earnings 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 per basic share is obtained from the adjusted earnings divided by the weighted average number of common shares outstanding for the period.
Three months ended September 30, |
Nine months ended September 30, |
|||||||
2023 | 2022 | 2023 | 2022 | |||||
(in thousands of dollars, except per share amounts) | $ | $ | $ | $ | ||||
Net (loss) earnings from continuing operations | (19,999 | ) | 28,014 | 18,810 | 62,877 | |||
Adjustments: | ||||||||
Impairment of royalty and stream interests | 17,490 | – | 24,119 | – | ||||
Expected credit loss and write-off of other investments | 17,349 | 276 | 37,480 | 1,180 | ||||
Foreign exchange loss (gain) | 3,399 | (14,260 | ) | 3,424 | (22,729 | ) | ||
Unrealized net loss on investments | 2,513 | 758 | 4,482 | 12,172 | ||||
Share of loss (income) of associates | 4,754 | 1,143 | (8,268 | ) | (383 | ) | ||
Deferred income tax expense | (3,146 | ) | 9,888 | 7,584 | 23,261 | |||
Adjusted earnings | 22,360 | 25,819 | 87,631 | 76,378 | ||||
Weighted average number of common shares outstanding (000’s) | 185,516 | 184,839 | 185,159 | 179,101 | ||||
Adjusted earnings per basic share | 0.12 | 0.14 | 0.47 | 0.43 |
Osisko Gold Royalties Ltd | |||||
Consolidated Balance Sheets | |||||
As at September 30, 2023 and December 31, 2022 | |||||
(Unaudited) | |||||
(tabular amounts expressed in thousands of Canadian dollars) | |||||
September 30, | December 31, | ||||
2023 | 2022 | ||||
$ | $ | ||||
Assets | |||||
Current assets | |||||
Cash | 70,754 | 90,548 | |||
Short-term investments | 6,509 | – | |||
Amounts receivable | 7,315 | 11,700 | |||
Other assets | 4,047 | 2,546 | |||
88,625 | 104,794 | ||||
Non-current assets | |||||
Investments in associates | 314,633 | 319,763 | |||
Other investments | 99,454 | 73,504 | |||
Royalty, stream and other interests | 1,553,282 | 1,378,253 | |||
Goodwill | 111,204 | 111,204 | |||
Other assets | 8,920 | 8,783 | |||
2,176,118 | 1,996,301 | ||||
Liabilities | |||||
Current liabilities | |||||
Accounts payable and accrued liabilities | 7,557 | 6,825 | |||
Dividends payable | 11,108 | 10,121 | |||
Lease liabilities | 1,141 | 921 | |||
19,806 | 17,867 | ||||
Non-current liabilities | |||||
Lease liabilities | 7,127 | 6,701 | |||
Long-term debt | 315,390 | 147,950 | |||
Deferred income taxes | 96,235 | 86,572 | |||
438,558 | 259,090 | ||||
Equity | |||||
Share capital | 2,094,048 | 2,076,070 | |||
Contributed surplus | 78,661 | 77,295 | |||
Accumulated other comprehensive income | 43,658 | 47,435 | |||
Deficit | (478,807 | ) | (463,589 | ) | |
1,737,560 | 1,737,211 | ||||
2,176,118 | 1,996,301 |
Osisko Gold Royalties Ltd |
|||||||||||
Consolidated Statements of Income | |||||||||||
For the three and nine months ended September 30, 2023 and 2022 | |||||||||||
(Unaudited) | |||||||||||
(tabular amounts expressed in thousands of Canadian dollars, except per share amounts) | |||||||||||
Three months ended September 30, |
Nine months ended September 30, |
||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||
$ | $ | $ | $ | ||||||||
Revenues | 62,069 | 53,661 | 182,156 | 155,895 | |||||||
Cost of sales | (4,337 | ) | (4,407 | ) | (12,638 | ) | (11,344 | ) | |||
Depletion | (16,894 | ) | (14,161 | ) | (43,356 | ) | (37,310 | ) | |||
Gross profit | 40,838 | 35,093 | 126,162 | 107,241 | |||||||
Other operating expenses | |||||||||||
General and administrative | (11,697 | ) | (5,186 | ) | (25,214 | ) | (14,962 | ) | |||
Business development | (1,337 | ) | (1,203 | ) | (4,130 | ) | (3,884 | ) | |||
Impairment of royalty and stream interests | (17,490 | ) | – | (24,119 | ) | – | |||||
Operating income | 10,314 | 28,704 | 72,699 | 88,395 | |||||||
Interest income | 1,115 | 3,054 | 5,348 | 6,020 | |||||||
Finance costs | (6,086 | ) | (5,480 | ) | (12,401 | ) | (16,949 | ) | |||
Foreign exchange (loss) gain | (3,390 | ) | 14,482 | (3,543 | ) | 23,011 | |||||
Share of (loss) income of associates | (4,754 | ) | (1,143 | ) | 8,268 | 383 | |||||
Other losses, net | (19,862 | ) | (1,034 | ) | (41,962 | ) | (13,352 | ) | |||
(Loss) earnings before income taxes | (22,663 | ) | 38,583 | 28,409 | 87,508 | ||||||
Income tax recovery (expense) | 2,664 | (10,569 | ) | (9,599 | ) | (24,631 | ) | ||||
Net (loss) earnings from continuing operations | (19,999 | ) | 28,014 | 18,810 | 62,877 | ||||||
Net loss from discontinued operations | – | (244,655 | ) | – | (268,475 | ) | |||||
Net (loss) earnings | (19,999 | ) | (216,641 | ) | 18,810 | (205,598 | ) | ||||
Net (loss) earnings attributable to: | |||||||||||
Osisko Gold Royalties Ltd’s shareholders | (19,999 | ) | (158,647 | ) | 18,810 | (141,162 | ) | ||||
Non-controlling interests | – | (57,994 | ) | – | (64,436 | ) | |||||
Net (loss) earnings per share from continuing operations attributable to Osisko Gold Royalties Ltd’s shareholders | |||||||||||
Basic and diluted | (0.11 | ) | 0.15 | 0.10 | 0.35 | ||||||
Net (loss) earnings per share attributable to Osisko Gold Royalties Ltd’s shareholders | |||||||||||
Basic and diluted | (0.11 | ) | (0.86 | ) | 0.10 | (0.79 | ) |
Osisko Gold Royalties Ltd |
|||||||||||
Consolidated Statements of Cash Flows | |||||||||||
For the three and nine months ended September 30, 2023 and 2022 | |||||||||||
(Unaudited) | |||||||||||
(tabular amounts expressed in thousands of Canadian dollars) | |||||||||||
Three months ended September 30, |
Nine months ended September 30, |
||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||
$ | $ | $ | $ | ||||||||
Operating activities | |||||||||||
Net (loss) earnings from continuing operations | (19,999 | ) | 28,014 | 18,810 | 62,877 | ||||||
Adjustments for: | |||||||||||
Share-based compensation | 3,967 | 2,052 | 9,124 | 5,010 | |||||||
Depletion and amortization | 17,223 | 14,423 | 44,248 | 38,108 | |||||||
Impairment of royalty and stream interests | 17,490 | – | 24,119 | – | |||||||
Expected credit loss and write-off of other investments | 17,349 | 276 | 37,480 | 1,180 | |||||||
Finance costs | 122 | 1,831 | 369 | 5,333 | |||||||
Share of loss (income) of associates | 4,754 | 1,143 | (8,268 | ) | (383 | ) | |||||
Change in fair value of financial assets at fair value through profit and loss | 2,513 | 758 | 6,267 | 15,824 | |||||||
Net gain on dilution of investments | – | – | (4,842 | ) | (3,604 | ) | |||||
Loss on the deemed disposal of an associate | – | – | 3,057 | – | |||||||
Foreign exchange loss (gain) | 3,399 | (14,260 | ) | 3,424 | (22,729 | ) | |||||
Deferred income tax (recovery) expense | (3,146 | ) | 9,888 | 7,584 | 23,261 | ||||||
Other | 108 | 26 | 344 | 36 | |||||||
Net cash flows provided by operating activities before changes in non-cash working capital items |
43,780 | 44,151 | 141,716 | 124,913 | |||||||
Changes in non-cash working capital items | (316 | ) | 6,916 | (5,410 | ) | 1,626 | |||||
Net operating cash flows provided by continuing operations | 43,464 | 51,067 | 136,306 | 126,539 | |||||||
Net operating cash flows used by discontinued operations | – | (13,030 | ) | – | (65,116 | ) | |||||
Net cash flows provided by operating activities | 43,464 | 38,037 | 136,306 | 61,423 | |||||||
Investing activities | |||||||||||
Acquisitions of short-term investments | (2,676 | ) | – | (6,473 | ) | – | |||||
Acquisitions of investments | – | (1,494 | ) | (53,279 | ) | (8,174 | ) | ||||
Proceeds on disposal of investments | 5,022 | – | 5,028 | 2,960 | |||||||
Acquisitions of royalty and stream interests | (26,768 | ) | (23,073 | ) | (239,530 | ) | (32,363 | ) | |||
Cash outflow from deconsolidation of Osisko Development | – | (133,138 | ) | – | (133,138 | ) | |||||
Other | (37 | ) | (15 | ) | (43 | ) | (18 | ) | |||
Net investing cash flows used by continuing operations | (24,459 | ) | (157,720 | ) | (294,297 | ) | (170,733 | ) | |||
Net investing cash flows used by discontinued operations | – | (20,539 | ) | – | (114,984 | ) | |||||
Net cash flows used in investing activities | (24,459 | ) | (178,259 | ) | (294,297 | ) | (285,717 | ) | |||
Financing activities | |||||||||||
Bought deal equity financing | – | – | – | 311,962 | |||||||
Share issue costs | – | – | – | (13,941 | ) | ||||||
Increase in long-term debt, net of discount on banker’s acceptances | 19,802 | – | 206,711 | – | |||||||
Repayment of long-term debt, net of discount on banker’s acceptances | (28,151 | ) | – | (41,614 | ) | (113,120 | ) | ||||
Exercise of share options and shares issued under the share purchase plan | 57 | 123 | 10,619 | 1,057 | |||||||
Normal course issuer bid purchase of common shares | – | (16,451 | ) | – | (21,330 | ) | |||||
Dividends paid | (10,321 | ) | (9,770 | ) | (29,366 | ) | (28,248 | ) | |||
Withholding taxes on settlement of restricted and deferred share units | – | – | (4,349 | ) | (2,224 | ) | |||||
Other | (265 | ) | (776 | ) | (711 | ) | (1,207 | ) | |||
Net financing cash flows (used) provided by continuing operations | (18,878 | ) | (26,874 | ) | 141,290 | 132,949 | |||||
Net financing cash flows (used) provided by discontinued operations | – | (1,529 | ) | – | 245,833 | ||||||
Net cash flows (used) provided by financing activities | (18,878 | ) | (28,403 | ) | 141,290 | 378,782 | |||||
Increase (decrease) in cash before effects of exchange rate changes on cash | 127 | (168,625 | ) | (16,701 | ) | 154,488 | |||||
Effects of exchange rate changes on cash | |||||||||||
Continuing operations | 594 | 15,529 | (3,093 | ) | 23,837 | ||||||
Discontinued operations | – | 4,355 | – | 6,519 | |||||||
Increase (decrease) in cash | 721 | (148,741 | ) | (19,794 | ) | 184,844 | |||||
Cash – beginning of period | 70,033 | 449,283 | 90,548 | 115,698 | |||||||
Cash – end of period | 70,754 | 300,542 | 70,754 | 300,542 |
Commerce Resources Corp. (TSX-V: CCE) (FSE: D7H0) is pleased to... READ MORE
North Bay Resources, Inc. (OTC: NBRI) is pleased to announce a re... READ MORE
NevGold Corp. (TSX-V:NAU) (OTCQX:NAUFF) (Frankfurt:5E50) is pleas... READ MORE
G2 Goldfields Inc. (TSX: GTWO) (OTCQX: GUYGF) is pleased to annou... READ MORE
Aya Gold & Silver Inc. (TSX: AYA) (OTCQX: AYASF) announced fi... READ MORE