TORONTO, Nov. 1, 2012 /CNW/ - Labrador Iron Ore Royalty Corporation (TSX: LIF) announced today its operation and cash flow results for the third quarter ended September 30, 2012.
Royalty income for the third quarter of 2012 amounted to $32.1 million as compared to $54.4 million for the third quarter of 2011. The unitholder's cash flow from operating activities after adjustments for changes in amounts receivable, accounts payable and income taxes payable (adjusted cash flow) for the third quarter was $18.5 million or $0.28 per unit as compared to $63.7 million or $0.99 per unit for the same period in 2011. Net income was $29.7 million or $0.47 per unit compared to $76.3 million or $1.19 per unit for the same period in 2011. Equity earnings from IOC amounted to $14.2 million or $0.22 per unit as compared to $47.0 million or $0.73 per unit in 2011.
In the third quarter IOC started to see the positive results of the first phase of its expansion program. The commissioning of the new ore delivery system and in-pit crusher is basically complete and the additional grinding mill is being commissioned, resulting in increased production and thus sales as compared to the first two quarters of this year and the corresponding 2011 quarter. The full benefits of this phase of the expansion will progressively be incorporated into production output, with the most significant benefits likely in the second quarter of 2013. Unfortunately, the positive increase in sales volume was more than offset by the sharp decrease in the price of iron ore which occurred in the quarter, resulting in our royalty revenue for the quarter being substantially less than last year's third quarter. Although the price drop took iron ore to levels not seen since 2009, prices have since made a substantial recovery and are currently more than 30% higher than the low reached in the quarter, which further demonstrates the current market volatility. Phase 2 of the expansion program is expected to be commissioned in the first half of next year. As a result of its ongoing capital program and the sharp price drop which affected IOC's cash flow and earnings, in order to preserve cash to cover its capital program and in view of the market volatility, IOC did not pay a dividend during the quarter (2011 - $31.2 million) which along with the lower royalty substantially reduced our cash flow as compared to last year's third quarter.
All net income, adjusted cash flow and per unit figures referred to in this report use the totals according to the financial statements plus (where applicable) the $7,488,000 ($0.117 per stapled unit) and $22,464,000 ($0.351 per stapled unit) interest on the subordinated notes for the three months and nine months periods, respectively.
Results for the three months and nine months ended September 30 are summarized below:
3 Months Ended Sept. 30, 2012 |
3 Months Ended Sept. 30, 2011 |
9 Months Ended Sept. 30, 2012 |
9 Months Ended Sept. 30, 2011 |
||||||||||
(Unaudited) | |||||||||||||
Revenue (in millions) | $32.6 | $ 54.9 | $91.4 | $ 123.7 | |||||||||
Adjusted cash flow (in millions) | $18.5 | $ 63.7 | $55.2 | $ 134.7 | |||||||||
Adjusted cash flow per unit | $0.28 | $ 0.99 | $0.86 | $ 2.10 | |||||||||
Net income (in millions) | $29.7 | $ 76.3 | $89.5 | $ 163.4 | |||||||||
Net income per unit | $0.47 | $ 1.19 | $1.40 | $ 2.55 | |||||||||
"Adjusted cash flow" (defined as cash flow from operating activities as shown on the attached financial statements adjusted for changes in amounts receivable, accounts payable and income taxes payable) is not a recognized measure under IFRS. The Directors believe that adjusted cash flow is a useful analytical measure as it better reflects cash available for distributions to unitholders.
A summary of IOC's sales in millions of tonnes is as follows:
3 Months Ended Sept. 30, 2012 |
3 Months Ended Sept. 30, 2011 |
9 Months Ended Sept. 30, 2012 |
9 Months Ended Sept. 30, 2011 |
Year Ended Dec. 31, 2011 |
|||
Pellets | 2.77 | 2.24 | 7.37 | 6.41 | 8.71 | ||
Concentrates | 1.72 | 1.94 | 2.92 | 3.27 | 4.85 | ||
Total | 4.49 | 4.18 | 10.29 | 9.68 | 13.56 |
Capital Restructuring
At the special meeting of holders of stapled units held on September 28, 2012, the holders approved the exchange of subordinated notes for common shares of LIORC and the consolidation of common shares. Approximately 99.9% of the votes cast at the meeting were in favour of the exchange. The transactions were completed with effect on October 3, 2012 and each holder ended up holding the same number of common shares as before the transactions and LIORC had 64 million common shares outstanding. The common shares trade on The Toronto Stock Exchange under the symbol LIF.
Subordinated Notes
This will be the last quarter which will have interest on the subordinated notes as an expense, as under the restructuring interest ceased to accrue after September 30, 2012. Also the payment made on October 25 to unitholders of record September 30 will be the last distribution that will be comprised of dividends and interest. Future distributions will be entirely dividends.
Outlook
We should see improved results in the fourth quarter, as we expect to see further increased sales volume as a result of the expected increased production and, if the price recovery of iron ore from its summer lows can be sustained, we should see increased royalty income and IOC should have increased earnings. Going forward, we expect to see increased sales from IOC as they get the full benefit of the increased production from the completed phases 1 and 2 of the expansion program.
Respectfully submitted on behalf of the Directors of Labrador Iron Ore Royalty Corporation,
Bruce C. Bone
President and Chief Executive Officer
November 1, 2012
Management's Discussion and Analysis
The following discussion and analysis should be read in conjunction with the Management's Discussion and Analysis section of the Corporation's 2011 Annual Report and the interim financial statements and notes contained in this report. Although management believes that expectations reflected in forward-looking statements are reasonable, such statements involve risk and uncertainties including the factors discussed in the Corporation's 2011 Annual Report.
The Corporation's revenues are entirely dependent on the operations of Iron Ore Company of Canada (IOC) as its principal assets relate to the operations of IOC and its principal source of revenue is the 7% royalty it receives on all sales of iron ore products by IOC. In addition to the volume of iron ore sold, the Corporation's royalty revenue is affected by the price of iron ore and the Canadian - U.S. dollar exchange rate.
The sales of IOC are usually 15% - 20% of the annual volume in the first quarter, with the balance spread fairly evenly throughout the other three quarters. For 2012, because of the coming on stream of the phase 1 expansion, we expect the percentage of sales to be higher than normal in the latter part of the year. Because of the size of individual shipments, some quarters may be affected by the timing of the loading of ships that can be delayed from one quarter to the next.
Royalty income for the third quarter of 2012 amounted to $32.1 million as compared to $54.4 million for the third quarter of 2011. The unitholder's cash flow from operating activities after adjustments for changes in amounts receivable, accounts payable and income taxes payable (adjusted cash flow) for the third quarter was $18.5 million or $0.28 per unit as compared to $63.7 million or $0.99 per unit for the same period in 2011. Net income was $29.7 million or $0.47 per unit compared to $76.3 million or $1.19 per unit for the same period in 2011. Equity earnings from IOC amounted to $14.2 million or $0.22 per unit as compared to $47.0 million or $0.73 per unit in 2011. Cash flow for the quarter was lower than last year as a result of lower royalty revenue and further because IOC did not pay a dividend this quarter (2011 - $31.2 million).
In the third quarter IOC started to see the positive results of the first phase of its expansion program. The commissioning of the new ore delivery system and in-pit crusher is basically complete and the additional grinding mill is being commissioned, resulting in increased production and thus sales as compared to the first two quarters of this year and the corresponding 2011 quarter. The full benefits of this phase of the expansion will progressively be incorporated into production output, with the most significant benefits likely in the second quarter of 2013. Unfortunately, the positive increase in sales volume was more than offset by the sharp decrease in the price of iron ore which occurred in the quarter, resulting in our royalty revenue for the quarter being substantially less than last year's third quarter. Although the price drop took iron ore to levels not seen since 2009, prices have since made a substantial recovery and are currently more than 30% higher than the low reached in the quarter, which further demonstrates the current market volatility. Phase 2 of the expansion program is expected to be commissioned in the first half of next year. As a result of its ongoing capital program and the sharp price drop which affected IOC's cash flow and earnings, in order to preserve cash to cover its capital program and in view of the market volatility, IOC did not pay a dividend during the quarter (2011 - $31.2 million) which along with the lower royalty substantially reduced our cash flow as compared to last year's third quarter.
All net income, adjusted cash flow and per unit figures referred to in this report use the totals according to the financial statements plus (where applicable) the $7,488,000 ($0.117 per stapled unit) and $22,464,000 ($0.351 per stapled unit) interest on the subordinated notes for the three months and nine months periods, respectively.
The same factors affecting the quarter affected the nine months with the additional factors of the start-up and integration of the phase 1 expansion into the operations along with the usual winter operating conditions during the first two quarters. Cash flow was substantially reduced because IOC did not pay any dividends during the period (2011- $60.2 million).
The following table sets out quarterly revenue, net income and cash flow data for 2012, 2011 and 2010.
Revenue |
Net Income |
Net Income per Unit |
Adjusted Cash Flow(1) |
Adjusted Cash Flow per Unit(1) |
Distributions Declared per Unit |
|||||
(in millions except per Unit information) | ||||||||||
2012 | ||||||||||
First Quarter(2) | $22.4 | $23.0 | $0.36 | $14.4 | $0.23 | $0.375 | ||||
Second Quarter(2) Third Quarter(2) |
$36.4 $32.6 |
$36.8 $29.7 |
$0.57 $0.47 |
$22.3 $18.5 |
$0.35 $0.28 |
$0.375 $0.375 |
||||
2011 | ||||||||||
First Quarter(2) | $30.7 | $38.9 | $0.61 | $48.0 (3) | $0.75 | $0.75 | ||||
Second Quarter(2) | $38.1 | $48.2 | $0.75 | $23.0 | $0.36 | $0.375 | ||||
Third Quarter (2) | $54.9 | $76.3 | $1.19 | $63.7 (4) | $0.99 | $0.75 | ||||
Fourth Quarter(2) | $38.8 | $45.9 | $0.72 | $23.4 | $0.37 | $0.375 | ||||
2010 | ||||||||||
First Quarter | $16.7 | $15.7 | $0.25 | $22.3 (5) | $0.35 | $0.375 | ||||
Second Quarter | $52.5 | $69.1 | $1.08 | $30.5 | $0.48 | $0.375 | ||||
Third Quarter(2) | $40.9 | $64.4 | $1.02 | $85.9 (6) | $1.34 | $0.50 | ||||
Fourth Quarter(2) | $54.3 | $62.8 | $0.99 | $31.9 | $0.50 | $1.00 | ||||
Notes: | (1) | "Adjusted cash flow" (see below) | ||||||||
(2) |
Commencing with third quarter 2010, net income, adjusted cash flow,
distributions and per unit figures referred to in this table use the totals according to the financial statements plus (where applicable) the $7,488,000 ($0.117 per unit) interest on the subordinated notes |
|||||||||
(3) | Includes a $29.0 million IOC dividend | |||||||||
(4) | Includes a $31.2 million IOC dividend | |||||||||
(5) | Includes a $11.5 million IOC dividend | |||||||||
(6) | Includes a $62.2 million IOC dividend |
Standardized Cash Flow and Adjusted Cash Flow
For the Corporation, standardized cash flow is the same as cash flow from operating activities as recorded in the Corporation's cash flow statements as the Corporation does not incur capital expenditures or have any restrictions on distributions. Standardized cash flow per unit was $0.22(1) for the quarter (2011 - $0.80(1)). Cumulative standardized cash flow from inception of the Corporation is $16.65 per unit and total cash distributions since inception are $16.27 per unit, for a payout ratio of 98%.
"Adjusted cash flow" is defined as cash flow from operating activities as shown on the attached financial statements adjusted for changes in amounts receivable, accounts and interest payable and income taxes payable. It is not a recognized measure under IFRS. The Directors believe that adjusted cash flow is a useful analytical measure as it better reflects cash available for distributions to unitholders.
The following reconciles cash flow from operating activities to adjusted cash flow.
3 Months Ended Sept. 30, 2012 |
3 Months Ended Sept. 30, 2011 |
9 Months Ended Sept. 30, 2012 |
9 Months Ended Sept. 30, 2011 |
|
Standardized cash flow from operating activities | $13,860,481 | $51,667,679 | $33,031,588 | $109,120,236 |
Excluding: changes in amounts receivable, accounts payable and income taxes payable | (2,892,094) | 4,520,122 | (334,889) | 3,102,446 |
Adjusted cash flow(1) | $10,968,387 | $56,187,801 | $32,696,699 | $112,222,682 |
Adjusted cash flow per unit(1) | $0.17 | $0.88 | $0.51 | $1.75 |
(1) Excludes note interest on subordinated notes paid directly to unitholders of $7,488,000 ($0.117 per stapled unit) and $22,464,000 ($0.351 per stapled unit) for the three months and nine months periods, respectively.
Liquidity
The Corporation has a $50 million revolving credit facility to September 18, 2014 with provision for annual one-year extensions. No amounts are currently drawn under this facility (2011 - nil) leaving $50 million available to provide for any capital required by IOC or other Corporation requirements.
Capital Restructuring
At the special meeting of holders of stapled units held on September 28, 2012, the holders approved the exchange of subordinated notes for common shares of LIORC and the consolidation of common shares. Approximately 99.9% of the votes cast at the meeting were in favour of the exchange. The transactions were completed with effect on October 1, 2012 and each holder ended up holding the same number of common shares as before the transactions and LIORC had 64 million common shares outstanding. The common shares trade on The Toronto Stock Exchange under the symbol LIF.
Subordinated Notes
This will be the last quarter which will have interest on the subordinated notes as an expense, as under the restructuring interest ceased to accrue after September 30, 2012. Also the payment made on October 25 to unitholders of record September 30 will be the last distribution that will be comprised of dividends and interest. Future distributions will be entirely dividends.
Outlook
We should see improved results in the fourth quarter, as we expect to see further increased sales volume as a result of the expected increased production and if the price recovery of iron ore from its summer lows can be sustained, we should see increased royalty income and IOC should have increased earnings. Going forward, we expect to see increased sales from IOC as they get the full benefit of the increased production from the completed phases 1and 2 of the expansion program.
Bruce C. Bone
President and Chief Executive Officer
Toronto, Ontario
November 1, 2012
LABRADOR IRON ORE ROYALTY CORPORATION | |||||||
INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
As at | |||||||
September 30, | December 31, | ||||||
Canadian $ | 2012 | 2011 | |||||
(Unaudited) | |||||||
Assets | |||||||
Current Assets | |||||||
Cash | $ | 24,993,772 | $ | 41,498,184 | |||
Amounts receivable (note 4) | 32,259,832 | 40,669,780 | |||||
Income taxes recoverable | 6,840,871 | 392,173 | |||||
Total Current Assets | 64,094,475 | 82,560,137 | |||||
Non-Current Assets | |||||||
Iron Ore Company of Canada ("IOC"), | |||||||
royalty and commission interests | 283,008,577 | 287,131,292 | |||||
Investment in IOC | 341,336,012 | 299,280,483 | |||||
Total Non-Current Assets | 624,344,589 | 586,411,775 | |||||
Total Assets | $ | 688,439,064 | $ | 668,971,912 | |||
Liabilities and Shareholders' Equity | |||||||
Current Liabilities | |||||||
Accounts payable | $ | 6,793,028 | $ | 8,419,389 | |||
Interest payable on subordinated notes | 7,488,000 | 7,488,000 | |||||
Dividend payable | 16,512,000 | 16,512,000 | |||||
Total Current Liabilities | 30,793,028 | 32,419,389 | |||||
Non-Current Liabilities | |||||||
Deferred income taxes (note 6) | 119,690,000 | 114,830,000 | |||||
Subordinated notes | 248,000,000 | 248,000,000 | |||||
Total Non-Current Liabilities | 367,690,000 | 362,830,000 | |||||
Total Liabilities | 398,483,028 | 395,249,389 | |||||
Equity | |||||||
Share capital | 69,708,147 | 69,708,147 | |||||
Retained earnings | 236,499,889 | 219,001,376 | |||||
Accumulated other comprehensive loss | (16,252,000) | (14,987,000) | |||||
289,956,036 | 273,722,523 | ||||||
Total Equity and Liabilities | $ | 688,439,064 | $ | 668,971,912 | |||
Approved by the Directors, | |||||||
(signed) Bruce C. Bone | (signed) Alan R. Thomas | ||||||
Director | Director |
LABRADOR IRON ORE ROYALTY CORPORATION | ||||||
INTERIM CONDENSED CONSOLIDATED STATEMENTS | ||||||
OF COMPREHENSIVE INCOME | ||||||
For the Three Months | ||||||
Ended September 30, | ||||||
Canadian $ | 2012 | 2011 | ||||
(Unaudited) | ||||||
Revenue | ||||||
IOC royalties | $ | 32,117,891 | $ | 54,421,894 | ||
IOC commissions | 442,043 | 411,443 | ||||
Interest and other income | 78,363 | 107,890 | ||||
32,638,297 | 54,941,227 | |||||
Expenses | ||||||
Newfoundland royalty taxes | 6,423,578 | 10,884,379 | ||||
Amortization of royalty and commission interests | 1,355,487 | 1,313,290 | ||||
Administrative expenses | 720,569 | 525,507 | ||||
Interest expense: | ||||||
Credit facility | 93,493 | 94,521 | ||||
Subordinated notes | 7,488,000 | 7,488,000 | ||||
16,081,127 | 20,305,697 | |||||
Income before equity earnings and income taxes | 16,557,170 | 34,635,530 | ||||
Equity earnings in IOC | 14,155,835 | 46,984,091 | ||||
Income before income taxes | 30,713,005 | 81,619,621 | ||||
Provision for income taxes | ||||||
Current | 6,944,270 | 10,933,465 | ||||
Deferred | 1,563,000 | 1,923,000 | ||||
8,507,270 | 12,856,465 | |||||
Net income for the period | 22,205,735 | 68,763,156 | ||||
Other comprehensive loss | ||||||
Share of other comprehensive loss of IOC, net of tax | (430,000) | (372,000) | ||||
Comprehensive income for the period | $ | 21,775,735 | $ | 68,391,156 | ||
Net income per common share | $ | 0.35 | $ | 1.07 |
LABRADOR IRON ORE ROYALTY CORPORATION | ||||||
INTERIM CONDENSED CONSOLIDATED STATEMENTS | ||||||
OF COMPREHENSIVE INCOME | ||||||
For the Nine Months Ended | ||||||
September 30, | ||||||
Canadian $ | 2012 | 2011 | ||||
(Unaudited) | ||||||
Revenue | ||||||
IOC royalties | $ | 90,124,124 | $ | 122,456,324 | ||
IOC commissions | 1,010,820 | 952,746 | ||||
Interest and other income | 294,522 | 344,851 | ||||
91,429,466 | 123,753,921 | |||||
Expenses | ||||||
Newfoundland royalty taxes | 18,024,825 | 24,491,265 | ||||
Amortization of royalty and commission interests | 4,122,715 | 3,484,528 | ||||
Administrative expenses | 1,799,950 | 1,631,063 | ||||
Interest expense: | ||||||
Credit facility | 281,507 | 280,480 | ||||
Subordinated notes | 22,464,000 | 22,464,000 | ||||
46,692,997 | 52,351,336 | |||||
Income before equity earnings and income taxes | 44,736,469 | 71,402,585 | ||||
Equity earnings in IOC (note 5) | 43,535,529 | 96,667,045 | ||||
Income before income taxes | 88,271,998 | 168,069,630 | ||||
Provision for income taxes (note 6) | ||||||
Current | 16,162,485 | 22,831,692 | ||||
Deferred | 5,075,000 | 4,329,000 | ||||
21,237,485 | 27,160,692 | |||||
Net income for the period | 67,034,513 | 140,908,938 | ||||
Other comprehensive loss | ||||||
Share of other comprehensive loss of IOC, net of tax | (1,265,000) | (1,115,000) | ||||
Comprehensive income for the period | $ | 65,769,513 | $ | 139,793,938 | ||
Net income per common share | $ | 1.05 | $ | 2.20 |
LABRADOR IRON ORE ROYALTY CORPORATION | ||||||||
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
For the Nine Months Ended | ||||||||
September 30, | ||||||||
Canadian $ | 2012 | 2011 | ||||||
(Unaudited) | ||||||||
Net inflow (outflow) of cash related | ||||||||
to the following activities | ||||||||
Operating | ||||||||
Net income for the period | $ | 67,034,513 | $ | 140,908,938 | ||||
Items not affecting cash: | ||||||||
Equity earnings in IOC | (43,535,529) | (96,667,045) | ||||||
Current income taxes | 16,162,485 | 22,831,692 | ||||||
Deferred income taxes | 5,075,000 | 4,329,000 | ||||||
Amortization of royalty and commission interests | 4,122,715 | 3,484,528 | ||||||
Interest expense | 22,745,507 | 22,744,480 | ||||||
Common share dividend from IOC | - | 60,167,261 | ||||||
Change in amounts receivable and accounts payable | 6,783,587 | (3,266,591) | ||||||
Interest paid | (22,745,507) | (22,744,480) | ||||||
Income taxes paid | (22,611,183) | (22,667,547) | ||||||
Cash flow from operating activities | 33,031,588 | 109,120,236 | ||||||
Financing | ||||||||
Dividends paid to shareholders | (49,536,000) | (113,536,000) | ||||||
Cash flow used in financing activities | (49,536,000) | (113,536,000) | ||||||
Decrease in cash, during the period | (16,504,412) | (4,415,764) | ||||||
Cash, beginning of period | 41,498,184 | 73,611,888 | ||||||
Cash, end of period | $ | 24,993,772 | $ | 69,196,124 |
LABRADOR IRON ORE ROYALTY CORPORATION | ||||||||
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | ||||||||
Accumulated | ||||||||
other | ||||||||
Capital | Retained | comprehensive | ||||||
Canadian $ | stock | earnings | income (loss) | Total | ||||
(Unaudited) | ||||||||
Balance as at December 31, 2010 | $ | 69,708,147 | $ | 147,934,994 | $ | (4,271,000) | $ | 213,372,141 |
Net income for the period | - | 140,908,938 | - | 140,908,938 | ||||
Dividends declared to shareholders | - | (97,536,000) | - | (97,536,000) | ||||
Share of other comprehensive loss from investment in IOC | - | - | (1,115,000) | (1,115,000) | ||||
Balance as at September 30, 2011 | 69,708,147 | 191,307,932 | (5,386,000) | 255,630,079 | ||||
Balance as at December 31, 2011 | 69,708,147 | 219,001,376 | (14,987,000) | 273,722,523 | ||||
Net income for the period | - | 67,034,513 | - | 67,034,513 | ||||
Dividends declared to shareholders | - | (49,536,000) | - | (49,536,000) | ||||
Share of other comprehensive loss from investment in IOC | - | - | (1,265,000) | (1,265,000) | ||||
Balance as at September 30, 2012 | $ | 69,708,147 | $ | 236,499,889 | $ | (16,252,000) | $ | 289,956,036 |
The complete consolidated financial statements for the third quarter ended September 30, 2012, including notes thereto, are posted on sedar.com and labradorironore.com.
SOURCE: Labrador Iron Ore Royalty Corporation
Bruce C. Bone
President & Chief Executive Officer
(416) 863-7133
E-mail: investor.relations@labradorironore.com