TORONTO, Nov. 3, 2011 /CNW/ - Labrador Iron Ore Royalty Corporation
("LIORC") (TSX: LIF.UN) announced the results of its operations for the
third quarter ended September 30, 2011.
On July 1, 2011 the 2-for-1 split of the stapled units approved by the
unitholders on May 30, 2011, became effective. The stapled units
started trading on a split basis on the Toronto Stock Exchange on
June 28, 2011. Accordingly, all per unit figures in this report are
based on 64 million units outstanding, with all prior per unit figures
being restated.
Royalty income for the third quarter of 2011 amounted to $54.4 million
as compared to $40.6 million for the third quarter of 2010. 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 $63.7 million or
$0.99 per unit as compared to $85.9 million or $1.34 per unit for the
same period in 2010. Net income was $76.3 million or $1.19 per unit
compared to $65.4 million or $1.02 per unit for the same period in
2010. Equity earnings from IOC amounted to $47.0 million or $0.73 per
unit as compared to $39.2 million or $0.61 per unit in 2010. The lower
cash flow for the quarter reflected an IOC dividend of which LIORC's
share was $31.2 million or $0.49 per unit as compared to $62.2 million
or $0.97 per unit in 2010.
Prior to the July 1, 2010 conversion of Labrador Iron Ore Royalty
Corporation ("LIORC") from an income trust, the net income of the
unitholders was the same as the trust's net income. Since the
unitholders now own the $248 million LIORC subordinated notes directly,
the net income of the unitholders consists of the net income of LIORC
plus the interest paid on the LIORC subordinated notes. Thus 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 period ended September 30, 2011,
respectively.
The increased royalty revenue for the third quarter, as compared to the
2010 quarter, is mainly due to the increased production in the quarter
that resulted in IOC having more product available for sale. The 2010
quarter was negatively affected by the timing of shipments, which were
deferred until the fourth quarter.
Results for the three months and nine months ended September 30 are
summarized below:
|
|
3 Months
Ended
Sept. 30,
2011
|
3 Months
Ended
Sept. 30,
2010
|
9 Months
Ended
Sept. 30,
2011
|
9 Months
Ended
Sept. 30,
2010
|
|
|
|
(Unaudited)
|
|
|
Revenue (in millions)
|
$ 54.9
|
$ 40.9
|
$ 123.7
|
$ 110.1
|
|
|
Adjusted cash flow (in millions)
|
$ 63.7
|
$ 85.9
|
$ 134.7
|
$ 138.7
|
|
|
Adjusted cash flow per unit
|
$ 0.99
|
$ 1.34
|
$ 2.10
|
$ 2.17
|
|
|
Net income (in millions)
|
$ 76.3
|
$ 65.4
|
$ 163.4
|
$ 150.4
|
|
|
Net income per unit
|
$ 1.19
|
$ 1.02
|
$ 2.55
|
$ 2.35
|
|
"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 Canadian GAAP or IFRS. The Directors believe
that adjusted cash flow is a useful analytical measure as it better
reflects cash available for distributions to unitholders.
Iron Ore Company of Canada
Third quarter production was substantially improved from the first two
quarters of the year as further progress was made in the stabilization
and improvement of production capability. Production was 4% higher than
the corresponding 2010 quarter and 61% and 24% higher than the first
and second quarters of 2011, respectively. The problems that existed
during the first part of the year have largely been remedied and, with
Phase 1 of the expansion project nearing completion, production going
forward should be substantially increased. The increased production
will enable IOC to take advantage of the current market demand for iron
ore.
The Concentrator Expansion Project remains on schedule with Phase 1
expected to be completed by year-end, raising the concentrator capacity
by 4Mt/a. Phase 2 completion, which would further raise capacity by
1.3Mt/a, is expected by the end of 2012.
A summary of IOC's sales in millions of tonnes is as follows:
|
|
3 Months
Ended
Sept. 30,
2011
|
3 Months
Ended
Sept. 30,
2010
|
9 Months
Ended
Sept. 30,
2011
|
9 Months
Ended
Sept. 30,
2010
|
Year
Ended
Dec. 31,
2010
|
|
|
Pellets
|
2.24
|
2.41
|
6.41
|
8.08
|
12.05
|
|
|
Concentrates
|
1.94
|
0.80(1)
|
3.27
|
2.19(1)
|
3.02(1)
|
|
|
Total
|
4.18
|
3.21
|
9.68
|
10.27
|
15.07
|
|
(1) Excludes third party ore sales
Proposed Tax Changes
On July 20, 2011, the Ministry of Finance announced proposed amendments
to the Income Tax Act concerning stapled securities. Under the
proposal, when debt and equity are stapled together and trade as a
unit, the interest on the debt portion of the stapled security would
not be deductible in computing income for tax purposes. The
announcement has an effective date of July 20, 2012 with a deferral to
July 20, 2016 under some circumstances. The directors are studying the
effect of this announcement on LIORC, while they await the details of
the proposed legislation.
Outlook
Although iron ore prices have retreated from their recent highs, the
general market consensus seems to be that barring a major meltdown in
Europe, the price should recover and remain closer to 2011 average
levels going forward. The completion of the first phase of the
Concentrator Expansion Project will have a positive effect on LIORC's
future royalty revenue. The strength of the Canadian dollar against its
U.S. counterpart has at least temporarily abated, which is positive for
LIORC's results. We expect the final quarter of 2011 and next year to
be positive for LIORC.
Respectfully submitted on behalf of the Directors of Labrador Iron Ore
Royalty Corporation,
|
|
|
Bruce C. Bone
President and Chief Executive Officer
November 3, 2011
|
|
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
2010 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 2010 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. 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.
On July 1, 2011 the 2-for-1 split of the stapled units approved by the
unitholders on May 30, 2011, became effective. The stapled units
started trading on a split basis on the Toronto Stock Exchange on
June 28, 2011. Accordingly, all per unit figures in this report (except
distributions declared) are based on 64 million units outstanding, with
all prior per unit figures being restated.
Royalty income for the third quarter of 2011 amounted to $54.4 million
as compared to $40.6 million for the third quarter of 2010. 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 $63.7 million or
$0.99 per unit as compared to $85.9 million or $1.34 per unit for the
same period in 2010. Net income was $76.3 million or $1.19 per unit
compared to $65.4 million or $1.02 per unit for the same period in
2010. Equity earnings from IOC amounted to $47.0 million or $0.73 per
unit as compared to $39.2 million or $0.61 per unit in 2010. The lower
cash flow for the quarter reflected an IOC dividend of which LIORC's
share was $31.2 million or $0.49 per unit as compared to $62.2 million
or $0.97 per unit in 2010.
Prior to the July 1, 2010 conversion of Labrador Iron Ore Royalty
Corporation ("LIORC") from an income trust, the net income of the
unitholders was the same as the trust's net income. Since the
unitholders now own the $248 million LIORC subordinated notes directly,
the net income of the unitholders consists of the net income of LIORC
plus the interest paid on the LIORC subordinated notes. Thus 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 period ended September 30, 2011,
respectively.
The increased royalty revenue for the third quarter, as compared to the
2010 quarter, is mainly due to the increased production in the quarter
that resulted in IOC having more product available for sale. The 2010
quarter was negatively affected by the timing of shipments, which were
deferred until the fourth quarter.
The nine month results while improved from 2010 were negatively affected
by the lower production in the first half of the year, which resulted
in IOC shipping less product in 2011 year to date. . This was more
than offset by the higher prices in effect in 2011.
The following table sets out quarterly revenue, net income and cash flow
data for 2011, 2010 and 2009.
|
|
Revenue
|
Net
Income
|
Net
Income
per unit(1)
|
Adjusted
Cash
Flow(2)
|
Adjusted
Cash Flow
per unit(1)(2)
|
Distributions
Declared
per unit(1)
|
|
|
(in millions except per Unit information)
|
|
2011
|
|
|
|
|
|
|
|
First Quarter(3)
|
$ 30.7
|
$ 38.9
|
$ 0.61
|
$ 48.0(6)
|
$ 0.75
|
$ 0.75
|
|
Second Quarter(3)
|
$ 38.1
|
$ 48.2
|
$ 0.75
|
$ 23.0
|
$ 0.36
|
$ 0.375
|
|
Third Quarter(3)
|
$ 54.9
|
$ 76.3
|
$ 1.19
|
$ 63.7(7)
|
$ 0.99
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
2010(4)
|
|
|
|
|
|
|
|
First Quarter(5)
|
$ 16.7
|
$ 15.7
|
$ 0.25
|
$ 22.3(8)
|
$ 0.35
|
$ 0.375
|
|
Second Quarter(5)
|
$ 52.5
|
$ 69.3
|
$ 1.08
|
$ 30.5
|
$ 0.48
|
$ 0.375
|
|
Third Quarter(3) (5)
|
$ 40.9
|
$ 65.4
|
$ 1.02
|
$ 85.9(9)
|
$ 1.34
|
$ 0.50
|
|
Fourth Quarter(3)
|
$ 54.3
|
$ 62.8
|
$ 0.98
|
$ 31.9
|
$ 0.50
|
$ 1.00
|
|
2009
|
|
|
|
|
|
|
|
First Quarter
|
$ 16.6
|
$ 16.5
|
$ 0.26
|
$ 11.1
|
$ 0.17
|
$ 0.25
|
|
Second Quarter
|
$ 19.7
|
$ 17.8
|
$ 0.28
|
$ 12.6
|
$ 0.20
|
$ 0.25
|
|
Third Quarter
|
$ 15.8
|
$ 13.6
|
$ 0.21
|
$ 18.8(10)
|
$ 0.29
|
$ 0.25
|
|
Fourth Quarter
|
$ 24.9
|
$ 27.2
|
$ 0.43
|
$ 15.8
|
$ 0.25
|
$ 0.25
|
|
(1)
|
Per unit amounts have been retroactively adjusted to reflect the two-for-one share
subdivision completed on July 1, 2011
|
|
(2)
|
"Adjusted cash flow" (see below)
|
|
(3)
|
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
|
|
(4)
|
Except as noted, the figures have not been restated to conform with IFRS
|
|
(5)
|
Restated to conform with IFRS
|
|
(6)
|
Includes a $29.0 million IOC dividend
|
|
(7)
|
Includes a $31.2 million IOC dividend
|
|
(8)
|
Includes a $11.5 million IOC dividend
|
|
(9)
|
Includes a $62.2 million IOC dividend
|
|
(10)
|
Includes a $8.2 million IOC dividend
|
Iron Ore Company of Canada
Third quarter production was substantially improved from the first two
quarters of the year as further progress was made in the stabilization
and improvement of production capability. Production was 4% higher than
the corresponding 2010 quarter and 61% and 24% higher than the first
and second quarters of 2011, respectively. The problems that existed
during the first part of the year have largely been remedied and, with
Phase 1 of the expansion project nearing completion, production going
forward should be substantially increased. The increased production
will enable IOC to take advantage of the current market demand for iron
ore.
The Concentrator Expansion Project remains on schedule with Phase 1
expected to be completed by year-end, raising the concentrator capacity
by 4Mt/a. Phase 2 completion, which would further raise capacity by
1.3Mt/a, is expected by the end of 2012.
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 $0.81(1) for the quarter (2010 - $0.46). Cumulative standardized cash flow from
inception of the Corporation is $15.93 per unit and total cash
distributions since inception are $15.01(1) per unit, for a payout ratio of 94%.
(1) Excludes interest on subordinated notes paid directly to unitholders
of $0.117 and $0.585 respectively.
"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 payable and income taxes payable. It is
not a recognized measure under Canadian GAAP or 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, 2011
|
3 Months
Ended
Sept. 30, 2010
|
9 Months
Ended
Sept. 30, 2011
|
9 Months
Ended
Sept. 30, 2010
|
|
|
Standardized cash flow from operating activities
|
$ 51,667,679
|
$ 29,759,422
|
$ 109,120,236
|
$ 67,661,394
|
|
|
Excluding: changes in amounts receivable, accounts payable and income
taxes payable
|
4,520,122
|
48,612,888
|
3,102,446
|
63,523,464
|
|
|
Adjusted cash flow(1)
|
$ 56,187,801
|
$ 78,372,310
|
$ 112,222,682
|
$ 131,184,858
|
|
|
Adjusted cash flow per unit(1)
|
$ 0.88
|
$ 1.22
|
$ 1.75
|
$ 2.05
|
|
|
(1)
|
Three months and nine months ended September 30, 2011 exclude interest
on subordinated notes paid directly to unitholders of $7,488,000
($0.117 per unit) and $22,464,000 ($0.351 per unit) 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 (2010 - nil) leaving
$50 million available to provide for any capital required by IOC or
other Corporation requirements.
International Financial Reporting Standards ("IFRS")
The Corporation adopted IFRS effective January 1, 2010 and has prepared
the current interim financial statements using IFRS Accounting
Policies. Prior to the adoption of IFRS, the financial statements were
prepared in accordance with Canadian Generally Accepted Accounting
Principles ("Canadian GAAP"). The Corporation's financial statements
for the year ending December 31, 2011 will be the first annual
financial statements that comply with IFRS.
IFRS are premised on a conceptual framework similar to Canadian GAAP.
However, significant differences exist in certain matters of
recognition, measurement and disclosure. The adoption had a small
impact on the consolidated balance sheets and statements of
comprehensive income. The overall impact was to reduce the carrying
value of the Corporation's investment in IOC and its retained earnings
and accumulated other comprehensive income by $11.8 million at
January 1, 2010 and $13.7 million at December 31, 2010. For the three
and nine month periods ended September 30, 2011, the Corporation's
share of net income and comprehensive income from IOC is $0.1 million
lower than would have been reported under Canadian GAAP. The change to
IFRS has no impact on the Corporation's royalty and commission income
and no impact on cash flows for the quarter.
Proposed Tax Changes
On July 20, 2011, the Ministry of Finance announced proposed amendments
to the Income Tax Act concerning stapled securities. Under the
proposal, when debt and equity are stapled together and trade as a
unit, the interest on the debt portion of the stapled security would
not be deductible in computing income for tax purposes. The
announcement has an effective date of July 20, 2012 with a deferral to
July 20, 2016 under some circumstances. The directors are studying the
effect of this announcement on LIORC, while they await the details of
the proposed legislation.
Outlook
Although iron ore prices have retreated from their recent highs, the
general market consensus seems to be that barring a major meltdown in
Europe, the price should recover and remain closer to 2011 average
levels going forward. The completion of the first phase of the
Concentrator Expansion Project will have a positive effect on LIORC's
future royalty revenue. The strength of the Canadian dollar against its
U.S. counterpart has at least temporarily abated, which is positive for
LIORC's results. We expect the final quarter of 2011 and next year to
be positive for LIORC.
Bruce C. Bone
President and Chief Executive Officer
Toronto, Ontario
November 3, 2011
|
LABRADOR IRON ORE ROYALTY CORPORATION
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
Canadian $
|
|
2011
|
|
2010
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
69,196,124
|
|
$
|
73,611,888
|
|
|
|
|
Amounts receivable
|
|
55,532,950
|
|
51,420,285
|
|
|
|
|
|
|
124,729,074
|
|
125,032,173
|
|
|
|
|
|
|
|
|
|
|
|
Iron Ore Company of Canada ("IOC"),
|
|
|
|
|
|
|
|
|
royalty and commission interests
|
|
288,400,632
|
|
291,885,160
|
|
|
|
|
|
|
|
|
|
|
|
Investment in IOC
|
|
283,121,441
|
|
247,925,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
696,251,147
|
|
$
|
664,842,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
11,328,677
|
|
$
|
10,482,603
|
|
|
|
|
Income taxes payable
|
|
14,679,391
|
|
14,515,246
|
|
|
|
|
Interest payable on subordinated notes
|
|
7,488,000
|
|
7,488,000
|
|
|
|
|
Distributions payable to shareholders
|
|
40,512,000
|
|
56,512,000
|
|
|
|
|
|
74,008,068
|
|
88,997,849
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated notes
|
|
248,000,000
|
|
248,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
112,830,000
|
|
108,690,000
|
|
|
|
|
|
434,838,068
|
|
445,687,849
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Share capital
|
|
69,708,147
|
|
69,708,147
|
|
|
|
|
Retained earnings
|
|
197,097,932
|
|
153,724,994
|
|
|
|
|
Accumulated other comprehensive loss
|
|
(5,393,000)
|
|
(4,278,000)
|
|
|
|
|
|
261,413,079
|
|
219,155,141
|
|
|
|
|
|
$
|
696,251,147
|
|
$
|
664,842,990
|
|
|
|
|
|
|
|
|
|
|
LABRADOR IRON ORE ROYALTY CORPORATION
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
|
|
|
|
|
|
Ended September 30,
|
|
|
Canadian $
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
(Unaudited)
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
IOC royalties
|
|
$
|
122,456,324
|
|
$
|
109,069,404
|
|
|
|
IOC commissions
|
|
|
952,746
|
|
|
1,009,820
|
|
|
|
Interest and other income
|
|
|
344,851
|
|
|
73,297
|
|
|
|
|
|
123,753,921
|
|
|
110,152,521
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
Newfoundland royalty taxes
|
|
|
24,491,265
|
|
|
21,851,956
|
|
|
|
Amortization of royalty and commission interests
|
|
|
3,484,528
|
|
|
4,221,168
|
|
|
|
Administrative expenses
|
|
|
1,631,063
|
|
|
2,622,164
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
Credit facility
|
|
|
280,480
|
|
|
280,479
|
|
|
|
|
Subordinated notes
|
|
|
22,464,000
|
|
|
7,488,000
|
|
|
|
|
|
52,351,336
|
|
|
36,463,767
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity earnings and income taxes
|
|
|
71,402,585
|
|
|
73,688,754
|
|
|
Equity earnings in IOC
|
|
|
96,667,045
|
|
|
90,672,626
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
168,069,630
|
|
|
164,361,380
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
22,831,692
|
|
|
20,387,750
|
|
|
|
Deferred
|
|
|
4,329,000
|
|
|
1,078,000
|
|
|
|
|
|
27,160,692
|
|
|
21,465,750
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
140,908,938
|
|
|
142,895,630
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
Share of other comprehensive loss of IOC
|
|
|
(1,115,000)
|
|
|
(789,000)
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the period
|
|
$
|
139,793,938
|
|
$
|
142,106,630
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share/unit (1)
|
|
$
|
2.20
|
|
$
|
2.23
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Per share/unit amounts have been retroactively adjusted to reflect the
two-for-one share subdivision completed on July 1, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LABRADOR IRON ORE ROYALTY CORPORATION
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
|
|
|
|
Ended September 30,
|
|
|
Canadian $
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
(Unaudited)
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
IOC royalties
|
|
$
|
54,421,894
|
|
$
|
40,591,042
|
|
|
|
IOC commissions
|
|
|
411,443
|
|
|
314,834
|
|
|
|
Interest and other income
|
|
|
107,890
|
|
|
24,162
|
|
|
|
|
|
54,941,227
|
|
|
40,930,038
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
Newfoundland royalty taxes
|
|
|
10,884,379
|
|
|
8,118,208
|
|
|
|
Amortization of royalty and commission interests
|
|
|
1,313,290
|
|
|
1,425,809
|
|
|
|
Administrative expenses
|
|
|
525,507
|
|
|
1,181,534
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
Credit facility
|
|
|
94,521
|
|
|
94,521
|
|
|
|
|
Subordinated notes
|
|
|
7,488,000
|
|
|
7,488,000
|
|
|
|
|
|
20,305,697
|
|
|
18,308,072
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity earnings and income taxes
|
|
|
34,635,530
|
|
|
22,621,966
|
|
|
Equity earnings in IOC
|
|
|
46,984,091
|
|
|
39,186,091
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
81,619,621
|
|
|
61,808,057
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (recovery of) income taxes
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
10,933,465
|
|
|
7,833,099
|
|
|
|
Deferred
|
|
|
1,923,000
|
|
|
(3,896,000)
|
|
|
|
|
|
12,856,465
|
|
|
3,937,099
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
68,763,156
|
|
|
57,870,958
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
Share of other comprehensive loss of IOC
|
|
|
(372,000)
|
|
|
(263,000)
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the period
|
|
$
|
68,391,156
|
|
$
|
57,607,958
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share/unit (1)
|
|
$
|
1.07
|
|
$
|
0.90
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Per share/unit amounts have been retroactively adjusted to reflect the
two-for-one share subdivision completed on July 1, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LABRADOR IRON ORE ROYALTY CORPORATION
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
|
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Canadian $
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
Net inflow (outflow) of cash related to the following activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
|
$
|
140,908,938
|
|
$
|
142,895,630
|
|
|
|
Items not affecting cash:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity earnings in IOC
|
|
|
|
|
(96,667,045)
|
|
|
(90,672,626)
|
|
|
|
|
Deferred income taxes
|
|
|
|
|
4,329,000
|
|
|
1,078,000
|
|
|
|
|
Amortization of royalty and commission interests
|
|
|
|
|
3,484,528
|
|
|
4,221,168
|
|
|
|
Common share dividend from IOC
|
|
|
|
|
60,167,261
|
|
|
73,662,686
|
|
|
|
Change in amounts receivable, accounts and income taxes payable and
interest payable on subordinated notes
|
|
|
|
|
(3,102,446)
|
|
|
(63,523,464)
|
|
|
|
Cash flow from operating activities
|
|
|
|
|
109,120,236
|
|
|
67,661,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
|
|
|
|
Distributions paid to unitholders/shareholders
|
|
|
|
|
(113,536,000)
|
|
|
(64,000,000)
|
|
|
|
Cash flow used in financing activities
|
|
|
|
|
(113,536,000)
|
|
|
(64,000,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase/(decrease) in cash and cash equivalents during the period
|
|
|
|
|
(4,415,764)
|
|
|
3,661,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
73,611,888
|
|
|
6,203,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
69,196,124
|
|
$
|
9,864,407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents are comprised of:
|
|
|
|
|
|
|
|
|
|
|
|
Cash in bank
|
|
|
|
$
|
69,196,124
|
|
$
|
864,708
|
|
|
|
Term deposits
|
|
|
|
|
-
|
|
|
8,999,699
|
|
|
|
|
|
|
$
|
69,196,124
|
|
$
|
9,864,407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash income taxes paid
|
|
|
|
$
|
22,667,547
|
|
$
|
15,382,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash interest paid
|
|
|
|
$
|
22,744,480
|
|
$
|
280,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LABRADOR IRON ORE ROYALTY CORPORATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
|
|
|
Trust
|
|
|
Retained
|
|
|
Accumulated
|
|
|
Total
|
|
|
|
|
stock
|
|
|
units
|
|
|
earnings
|
|
|
other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
comprehensive
|
|
|
|
|
Canadian $
|
|
|
|
|
|
|
|
|
|
|
|
loss
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at January 1, 2010
|
|
$
|
-
|
|
$
|
317,708,147
|
|
$
|
83,634,152
|
|
$
|
-
|
|
$
|
401,342,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated notes distributed to trust unitholders pursuant
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to the Arrangement on July 1, 2010
|
|
|
|
|
|
(248,000,000)
|
|
|
|
|
|
|
|
|
(248,000,000)
|
|
Exchange of trust units for common shares on July 1, 2010
|
|
|
69,708,147
|
|
|
(69,708,147)
|
|
|
|
|
|
|
|
|
-
|
|
Net income for the period
|
|
|
-
|
|
|
-
|
|
|
142,895,630
|
|
|
-
|
|
|
142,895,630
|
|
Distributions/dividends to unitholders/shareholders
|
|
|
-
|
|
|
-
|
|
|
(72,512,000)
|
|
|
-
|
|
|
(72,512,000)
|
|
Other comprehensive loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(789,000)
|
|
|
(789,000)
|
|
Balance as at September 30, 2010
|
|
$
|
69,708,147
|
|
$
|
-
|
|
$
|
154,017,782
|
|
$
|
(789,000)
|
|
$
|
222,936,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2010
|
|
$
|
69,708,147
|
|
$
|
-
|
|
$
|
153,724,994
|
|
$
|
(4,278,000)
|
|
$
|
219,155,141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period
|
|
|
-
|
|
|
-
|
|
|
140,908,938
|
|
|
|
|
|
140,908,938
|
|
Dividends to shareholders
|
|
|
-
|
|
|
-
|
|
|
(97,536,000)
|
|
|
|
|
|
(97,536,000)
|
|
Other comprehensive loss
|
|
|
-
|
|
|
-
|
|
|
|
|
|
(1,115,000)
|
|
|
(1,115,000)
|
|
Balance as at September 30, 2011
|
|
$
|
69,708,147
|
|
$
|
-
|
|
$
|
197,097,932
|
|
$
|
(5,393,000)
|
|
$
|
261,413,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|