LABRADOR IRON ORE ROYALTY CORPORATION - RESULTS FOR THE FIRST QUARTER ENDED MARCH 31, 2025
The Directors of
Financial Performance
In the first quarter of 2025, LIORC's financial results were negatively affected by lower sales tonnages of pellets and concentrate for sale ("CFS"), and lower iron ore prices and pellet premiums. Royalty revenue for the first quarter of 2025 of
Iron ore prices were lower in the first quarter of 2025 as the European steel market remained weak due to soft demand and high producer stocks and
The monthly Atlantic Blast Furnace 65% Fe pellet premium index as quoted by Platts (the "pellet premium") averaged
Based on sales as reported for the LIORC royalty, the overall average price realized by
Operations
Sales as Reported for the LIORC Royalty
Total iron ore sales tonnage by
Outlook
The outlook for iron ore pricing in the second quarter remains uncertain. Currently the market is in a wait-and-see mode, as geopolitical developments involving US and reciprocal tariffs are evolving rapidly and continue to significantly impact market conditions. While
US tariffs could also directly affect
LIORC has no debt and at
Respectfully submitted on behalf of the Directors of the Corporation,
President and Chief Executive Officer
Management's Discussion and Analysis
The following discussion and analysis should be read in conjunction with the Management's Discussion and Analysis section of
Overview of the Business
The Corporation's revenues are entirely dependent on the operations of
Financial Highlights
|
|
Three Months Ended |
|
|
|
|
|
|
|
2025 |
2024 |
|
($ in millions except per share information) |
||
|
|
|
|
Revenue |
|
36.2 |
56.7 |
Equity earnings from IOC |
|
3.3 |
34.3 |
Net income |
|
21.4 |
59.3 |
Net income per share |
|
|
|
Cash flow from operations |
|
24.7 |
30.0 |
Cash flow from operations per share(1) |
|
|
|
Adjusted cash flow(1) |
|
19.8 |
31.3 |
Adjusted cash flow per share(1) |
|
|
|
Dividends declared per share |
|
|
|
(1) This is a non-IFRS financial measure and does not have a standard meaning under IFRS. |
|||||||||||||
Please refer to Standardized Cash Flow and Adjusted Cash Flow section in the MD&A. |
The lower revenue, net income and equity earnings from
The lower pellet and CFS sales tonnages resulted in royalty income of
Operating Highlights
|
|
Three Months Ended |
|
|
|
|
|
IOC Operations |
|
2025 |
2024 |
|
(in millions of tonnes) |
||
Sales (1) |
|
|
|
Pellets |
|
2.15 |
2.45 |
Concentrate for sale ("CFS")(2) |
|
1.10 |
1.92 |
Total(3) |
|
3.25 |
4.37 |
|
|
|
|
Production |
|
|
|
Concentrate produced |
|
4.25 |
4.75 |
|
|
|
|
Saleable production |
|
|
|
Pellets |
|
2.33 |
2.53 |
CFS |
|
1.61 |
1.92 |
Total(3) |
|
3.95 |
4.45 |
|
|
|
|
Average index prices per tonne (US$) |
|
|
|
65% Fe index(4) |
|
|
|
62% Fe index(5) |
|
|
|
Pellet premium(6) |
|
|
|
(1) For calculating the royalty to LIORC. |
|
|
|
|||
(2) Excludes third party ore sales. |
|
|
|
|||
(3) Totals may not add up due to rounding. |
|
|
|
|||
(4) The Platts index for 65% Fe, CFR China. |
|
|
|
|||
(5) The Platts index for 62% Fe, CFR China. |
|
|
|
|||
(6) The Platts Atlantic Blast Furnace 65% Fe pellet premium index. |
Based on sales as reported for the LIORC royalty, the overall average price realized by
The following table sets out quarterly revenue, net income, cash flow and dividend data for 2025, 2024 and 2023. Due to seasonal weather patterns the first and fourth quarters generally have lower production and sales. Royalty revenues and equity earnings in
|
Revenue |
Net |
Net Income |
Cash Flow from |
Cash Flow from |
Adjusted Cash |
Dividends |
|
|
||||||||
($ in millions except per share information) |
||||||||
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter |
36.2 |
21.4 |
|
24.7 |
|
|
|
|
|
||||||||
|
||||||||
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter |
56.7 |
59.3 |
|
30.0 |
|
|
|
|
Second Quarter |
53.1 |
50.2 |
|
82.1(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter |
42.3 |
33.6 |
|
43.0(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter |
56.9 |
31.9 |
|
46.8(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter |
47.2 |
43.6 |
|
19.5 |
|
|
|
|
Second Quarter |
51.5 |
41.9 |
|
40.9(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter |
47.7 |
49.4 |
|
65.7(6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter |
54.9 |
51.4 |
|
26.4 |
|
|
|
(1) "Adjusted cash flow" (see below). |
(2) Includes |
(3) Includes |
(4) Includes |
(5) Includes |
(6) Includes |
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 dividends. Standardized cash flow per share was
The Corporation also reports "Adjusted cash flow" which is defined as cash flow from operating activities after adjustments for changes in amounts receivable, accounts payable and income taxes recoverable and 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 dividends to shareholders.
The following reconciles standardized cash flow from operating activities to adjusted cash flow.
|
3 Months Ended
|
3 Months Ended
|
|
($ in millions except per share information) |
|
|
|
|
Standardized cash flow from operating activities |
|
|
Changes in amounts receivable, accounts payable and income taxes recoverable and payable |
(4.9) |
1.3 |
Adjusted cash flow |
|
|
Adjusted cash flow per share |
|
|
Liquidity and Capital Resources
The Corporation had
Cash balances consist of deposits in Canadian dollars with a Canadian chartered bank. Amounts receivable primarily consist of royalty payments from
Operating cash flow of the Corporation is sourced entirely from
The Corporation has a
President and Chief Executive Officer
Disclosure Controls and Internal Control over Financial Reporting
The President and CEO and the CFO are responsible for establishing and maintaining disclosure controls and procedures and internal control over financial reporting for the Corporation. Two directors serve as directors of
The Directors are informed of all material information relating to the Corporation and its subsidiary by the officers of the Corporation on a timely basis and approve all core disclosure documents including the Management Information Circular, the annual and interim financial statements and related Management's Discussion and Analysis, the Annual Information Form, any prospectuses and all press releases related to the disclosure of quarterly and annual financial statements and the declaration of dividends. An evaluation of the design and operating effectiveness of the Corporation's disclosure controls and procedures was conducted under the supervision of the President and CEO and CFO. Based on their evaluation, they concluded that the Corporation's disclosure controls and procedures were effective in ensuring that all material information relating to the Corporation was accumulated and communicated for the three month period ended
The President and CEO and the CFO have designed internal control over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS. An evaluation of the design and operating effectiveness of the Corporation's internal control over financial reporting was conducted under the supervision of the President and CEO and CFO. Based on their evaluation, they concluded that the Corporation's internal control over financial reporting was effective as of
The preparation of financial statements requires the Corporation's management to make estimates and assumptions that affect the reported amounts of the assets, liabilities, revenue and expenses reported each period. Each of these estimates varies with respect to the level of judgment involved and the potential impact on the Corporation's reported financial results. Estimates are deemed critical when the Corporation's financial condition, change in financial condition or results of operations would be materially impacted by a different estimate or a change in estimate from period to period. By their nature, these estimates are subject to measurement uncertainty, and changes in these estimates may affect the consolidated financial statements of future periods.
No material changes in the Corporation's internal control over financial reporting occurred during the period beginning on
Forward-Looking Statements
This report may contain "forward-looking" statements that involve risks, uncertainties and other factors that may cause the actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Words such as "may", "will", "expect", "believe", "plan", "intend", "should", "would", "anticipate" and other similar terminology are intended to identify forward-looking statements. These statements reflect current assumptions and expectations regarding future events and operating performance as of the date of this report. Forward-looking statements involve significant risks and uncertainties, should not be read as guarantees of future performance or results, and will not necessarily be accurate indications of whether or not such results will be achieved. A number of factors could cause actual results to vary significantly, including iron ore price and volume volatility; the performance of
|
|
|
|
|
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
||||
|
|
|
|
|
|
|
|||
|
|
As at |
||
|
|
|
||
(in thousands of Canadian dollars) |
2025 |
|
2024 |
|
|
|
(Unaudited) |
||
Assets |
|
|
|
|
Current Assets |
|
|
|
|
|
Cash |
$ 19,042 |
|
$ 42,300 |
|
Amounts receivable |
39,607 |
|
52,843 |
|
Income taxes recoverable |
3,576 |
|
- |
Total Current Assets |
62,225 |
|
95,143 |
|
|
|
|
|
|
Non-Current Assets |
|
|
|
|
|
|
|
|
|
|
royalty and commission interests |
214,988 |
|
216,644 |
|
Investment in IOC |
527,603 |
|
524,340 |
Total Non-Current Assets |
742,591 |
|
740,984 |
|
|
|
|
|
|
Total Assets |
$ 804,816 |
|
$ 836,127 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
Current Liabilities |
|
|
|
|
|
Accounts payable and accrued liabilities |
$ 8,293 |
|
$ 11,205 |
|
Dividend payable |
32,000 |
|
48,000 |
|
Income taxes payable |
- |
|
1,800 |
Total Current Liabilities |
40,293 |
|
61,005 |
|
|
|
|
|
|
Non-Current Liabilities |
|
|
|
|
|
Deferred income taxes |
132,170 |
|
132,190 |
Total Liabilities |
172,463 |
|
193,195 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
Share capital |
317,708 |
|
317,708 |
|
Retained earnings |
320,387 |
|
330,966 |
|
Accumulated other comprehensive loss |
(5,742) |
|
(5,742) |
|
|
632,353 |
|
642,932 |
|
|
|
|
|
Total Liabilities and Shareholders' Equity |
$ 804,816 |
|
$ 836,127 |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
Approved by the Directors, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director |
Director |
|
|
|
|
|
|
|
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
||||
|
|
|
|
|
|
|
For the Three Months Ended |
||
|
|
|
||
(in thousands of Canadian dollars except for per share information) |
2025 |
|
2024 |
|
|
|
(Unaudited) |
||
Revenue |
|
|
|
|
|
|
$ 35,568 |
|
$ 55,983 |
|
|
320 |
|
430 |
|
Interest and other income |
280 |
|
246 |
|
|
36,168 |
|
56,659 |
Expenses |
|
|
|
|
|
|
7,114 |
|
11,197 |
|
Amortization of royalty and commission interests |
1,656 |
|
1,622 |
|
Administrative expenses |
794 |
|
831 |
|
|
9,564 |
|
13,650 |
|
|
|
|
|
Income before equity earnings and income taxes |
26,604 |
|
43,009 |
|
Equity earnings in |
3,263 |
|
34,324 |
|
|
|
|
|
|
Income before income taxes |
29,867 |
|
77,333 |
|
|
|
|
|
|
Provision for income taxes |
|
|
|
|
|
Current |
8,466 |
|
13,336 |
|
Deferred |
(20) |
|
4,670 |
|
|
8,446 |
|
18,006 |
|
|
|
|
|
Net income for the period |
21,421 |
|
59,327 |
|
|
|
|
|
|
Comprehensive income for the period |
$ 21,421 |
|
$ 59,327 |
|
|
|
|
|
|
Basic and diluted income per share |
$ 0.33 |
|
$ 0.93 |
|
|
|
|
|||
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
||
|
|
|
|
|
||
(in thousands of Canadian dollars) |
2025 |
|
2024 |
|||
|
|
|
|
(Unaudited) |
||
Net inflow (outflow) of cash related |
|
|
|
|||
|
to the following activities |
|
|
|
||
|
|
|
|
|
|
|
Operating |
|
|
|
|
||
|
Net income for the period |
$ 21,421 |
|
$ 59,327 |
||
|
Items not affecting cash: |
|
|
|
||
|
|
Equity earnings in |
(3,263) |
|
(34,324) |
|
|
|
Current income taxes |
8,466 |
|
13,336 |
|
|
|
Deferred income taxes |
(20) |
|
4,670 |
|
|
|
Amortization of royalty and commission interests |
1,656 |
|
1,622 |
|
|
Change in amounts receivable |
13,236 |
|
(3,541) |
||
|
Change in accounts payable |
(2,912) |
|
400 |
||
|
Income taxes paid |
(13,842) |
|
(11,445) |
||
|
Cash flow from operating activities |
24,742 |
|
30,045 |
||
|
|
|
|
|
|
|
Financing |
|
|
|
|
||
|
Dividend paid to shareholders |
(48,000) |
|
(28,800) |
||
|
Cash flow used in financing activities |
(48,000) |
|
(28,800) |
||
|
|
|
|
|
|
|
(Decrease) increase in cash, during the period |
(23,258) |
|
1,245 |
|||
|
|
|
|
|
|
|
Cash, beginning of period |
42,300 |
|
13,192 |
|||
|
|
|
|
|
|
|
Cash, end of period |
$ 19,042 |
|
$ 14,437 |
|
|
|
|
|
|
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
other |
|
|
Common |
Share |
Retained |
comprehensive |
|
(in thousands of Canadian dollars except share amounts) |
shares |
capital |
earnings |
loss |
Total |
|
(Unaudited) |
||||
|
|
|
|
|
|
Balance as at |
64,000,000 |
$ 317,708 |
$ 347,927 |
$ (6,303) |
$ 659,332 |
Net income for the period |
- |
- |
59,327 |
- |
59,327 |
Dividend declared to shareholders |
- |
- |
(28,800) |
- |
(28,800) |
Balance as at |
64,000,000 |
$ 317,708 |
$ 378,454 |
$ (6,303) |
$ 689,859 |
|
|
|
|
|
|
Balance as at |
64,000,000 |
$ 317,708 |
$ 330,966 |
$ (5,742) |
$ 642,932 |
Net income for the period |
- |
- |
21,421 |
- |
21,421 |
Dividend declared to shareholders |
- |
- |
(32,000) |
- |
(32,000) |
Balance as at |
64,000,000 |
$ 317,708 |
$ 320,387 |
$ (5,742) |
$ 632,353 |
The complete consolidated financial statements for the first quarter ended
SOURCE