Form 6-K Osisko Gold Royalties For: Feb 20
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR
15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of February 2019
Commission File Number: 001-37814
OSISKO GOLD ROYALTIES
LTD
(Translation of registrant's name into English)
1100 Avenue des Canadiens-de-Montréal, Suite 300,
Montréal, Qc H3B 2S2
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
[ ] Form 20-F [X] Form 40-F
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
SUBMITTED HEREWITH
Exhibits
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| OSISKO GOLD ROYALTIES LTD | |
| (Registrant) |
| Date: February 20, 2019 | By: | /s/ Joseph de la Plante |
| Joseph de la Plante | ||
| Title: | Vice-President, Corporate Development |

OSISKO GOLD ROYALTIES LTD
. . . . . . . . . . . . . . . . . . . . . . .
. . .
Consolidated Financial Statements
For the years
ended
December 31, 2018 and
2017
| Osisko Gold Royalties Ltd |
| Consolidated Financial Statements |
Managements Report on Internal Control over Financial Reporting
Osisko Gold Royalties Ltds (the Companys) management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in rules 13a-15(f) and 15d-15(f) under the United States Securities Exchange Act of 1934, as amended.
The Companys management assessed the effectiveness of the Companys internal control over financial reporting as at December 31, 2018. The Companys management conducted an evaluation of the Companys internal control over financial reporting based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on the Companys managements assessment, the Companys internal control over financial reporting is effective as at December 31, 2018.
The effectiveness of the Companys internal control over financial reporting as at December 31, 2018 has been audited by PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm, as stated in their report which is located on pages 3 and 4 of these consolidated financial statements.
| (signed) Sean Roosen, Chief Executive Officer | (signed) Elif Lévesque, Chief Financial Officer |
| February 20, 2019 |
2

Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Osisko Gold Royalties Ltd
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Osisko Gold Royalties Ltd and its subsidiaries (together, the Company) as of December 31, 2018 and 2017, and the related consolidated statements of loss, comprehensive loss, cash flows and changes in equity for the years then ended, including the related notes (collectively referred to as the consolidated financial statements). We also have audited the Companys internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and its financial performance and its cash flows for the years then ended in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS). Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2018, based on criteria established in Internal Control Integrated Framework (2013) issued by the COSO.
Basis for Opinions
The Companys management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Managements Report on Internal Control over Financial Reporting. Our responsibility is to express opinions on the Companys consolidated financial statements and on the Companys internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the US federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

3

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the consolidated financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
PricewaterhouseCoopers LLP1
Montréal, Canada
February 20, 2019
We have served as the Companys auditor since 2006.
__________________________________________________
1
CPA auditor, CA, public accountancy permit No. A123475
4
| Osisko Gold Royalties Ltd |
| Consolidated Balance Sheets |
| As at December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars) |
| December 31, | December 31, | ||||||||
| 2018 | 2017 | ||||||||
| Notes | $ | $ | |||||||
| Assets | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents | 8 | 174,265 | 333,705 | ||||||
| Short-term investment | 9 | 10,000 | - | ||||||
| Amounts receivable | 10 | 12,321 | 8,385 | ||||||
| Inventories | 11 | - | 9,859 | ||||||
| Other assets | 1,015 | 984 | |||||||
| 197,601 | 352,933 | ||||||||
| Non-current assets | |||||||||
| Investments in associates | 12 | 304,911 | 257,433 | ||||||
| Other investments | 13 | 109,603 | 115,133 | ||||||
| Royalty, stream and other interests | 14 | 1,414,668 | 1,575,772 | ||||||
| Exploration and evaluation | 15 | 95,002 | 102,182 | ||||||
| Goodwill | 16 | 111,204 | 111,204 | ||||||
| Other assets | 1,657 | 1,686 | |||||||
| 2,234,646 | 2,516,343 | ||||||||
| Liabilities | |||||||||
| Current liabilities | |||||||||
| Accounts payable and accrued liabilities | 17 | 11,732 | 15,310 | ||||||
| Dividends payable | 20 | 7,779 | 7,890 | ||||||
| Provisions and other liabilities | 18 | 3,494 | 5,632 | ||||||
| 23,005 | 28,832 | ||||||||
| Non-current liabilities | |||||||||
| Long-term debt | 19 | 352,769 | 464,308 | ||||||
| Provisions and other liabilities | 18 | - | 2,036 | ||||||
| Deferred income taxes | 23 | 87,277 | 126,762 | ||||||
| 463,051 | 621,938 | ||||||||
| Equity attributable to Osisko Gold Royalties Ltds shareholders | |||||||||
| Share capital | 20 | 1,609,162 | 1,633,013 | ||||||
| Warrants | 21 | 30,901 | 30,901 | ||||||
| Contributed surplus | 21,230 | 13,265 | |||||||
| Equity component of convertible debentures | 19 | 17,601 | 17,601 | ||||||
| Accumulated other comprehensive income (loss) | 23,499 | (2,878 | ) | ||||||
| Retained earnings | 69,202 | 202,503 | |||||||
| 1,771,595 | 1,894,405 | ||||||||
| 2,234,646 | 2,516,343 |
| APPROVED ON BEHALF OF THE BOARD | |
| (signed) Sean Roosen, Director | (signed) Joanne Ferstman, Director |
| The notes are an integral part of these consolidated financial statements. | 5 |
| Osisko Gold Royalties Ltd |
| Consolidated Statements of Loss |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 2018 | 2017 | ||||||||
| Notes | $ | $ | |||||||
| Revenues | 24 | 490,472 | 213,216 | ||||||
| Cost of sales | 24 | (371,305 | ) | (125,645 | ) | ||||
| Depletion of royalty, stream and other interests | 14 | (52,612 | ) | (28,065 | ) | ||||
| Gross profit | 66,555 | 59,506 | |||||||
| Other operating expenses | |||||||||
| General and administrative | 24 | (18,156 | ) | (24,558 | ) | ||||
| Business development | 24 | (4,525 | ) | (16,199 | ) | ||||
| Gain on disposal of a stream interest | 14 | 9,094 | - | ||||||
| Impairment of assets | 14,15 | (166,316 | ) | (89,000 | ) | ||||
| Exploration and evaluation, net of tax credits | 24 | (183 | ) | (184 | ) | ||||
| Operating loss | (113,531 | ) | (70,435 | ) | |||||
| Interest income | 4,428 | 4,255 | |||||||
| Dividend income | 328 | - | |||||||
| Finance costs | (25,999 | ) | (8,384 | ) | |||||
| Foreign exchange gain (loss) | 454 | (16,086 | ) | ||||||
| Share of loss of associates | 12 | (9,013 | ) | (6,114 | ) | ||||
| Other gains, net | 24 | 2,598 | 30,829 | ||||||
| Loss before income taxes | (140,735 | ) | (65,935 | ) | |||||
| Income tax recovery | 23 | 35,148 | 23,147 | ||||||
| Net loss | (105,587 | ) | (42,788 | ) | |||||
| Net loss attributable to: | |||||||||
| Osisko Gold Royalties Ltds shareholders | (105,587 | ) | (42,501 | ) | |||||
| Non-controlling interests | - | (287 | ) | ||||||
| Net loss per share attributable to Osisko Gold Royalties Ltds shareholders | 26 | ||||||||
| Basic | (0.67 | ) | (0.33 | ) | |||||
| Diluted | (0.67 | ) | (0.33 | ) |
| The notes are an integral part of these consolidated financial statements. | 6 |
| Osisko Gold Royalties Ltd |
| Consolidated Statements of Comprehensive Loss |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars) |
| 2018 | 2017 | |||||
| $ | $ | |||||
| Net loss | (105,587 | ) | (42,788 | ) | ||
| Other comprehensive income (loss) | ||||||
| Items that will not be reclassified to the consolidated statement of loss | ||||||
| Changes in fair value of financial assets at fair value through comprehensive income | (29,773 | ) | 6,139 | |||
| Income tax effect | 3,926 | (762 | ) | |||
| Changes in fair value of derivative financial instruments cash flow hedges | - | (21,072 | ) | |||
| Income tax effect | - | 2,824 | ||||
| Share of other comprehensive income (loss) of associates | 433 | (78 | ) | |||
| Items that may be reclassified to the consolidated statement of loss | ||||||
| Currency translation adjustments | 60,305 | 1,532 | ||||
| Share of other comprehensive loss of associates | - | (459 | ) | |||
| Other comprehensive income (loss) | 34,891 | (11,876 | ) | |||
| Comprehensive loss | (70,696 | ) | (54,664 | ) | ||
| Comprehensive loss attributable to: | ||||||
| Osisko Gold Royalties Ltds shareholders | (70,696 | ) | (54,377 | ) | ||
| Non-controlling interests | - | (287 | ) |
| The notes are an integral part of these consolidated financial statements. | 7 |
| Osisko Gold Royalties Ltd |
| Consolidated Statements of Cash Flows |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars) |
|
|
2018 | 2017 | |||||||
|
|
Notes | $ | $ | ||||||
|
Operating activities |
|||||||||
|
Net loss |
(105,587 | ) | (42,788 | ) | |||||
|
Adjustments for: |
|||||||||
|
Share-based compensation |
5,791 | 10,524 | |||||||
|
Depletion and amortization |
52,786 | 28,210 | |||||||
|
Finance costs |
6,864 | 2,281 | |||||||
|
Gain on disposal of a stream interest |
14 | (9,094 | ) | - | |||||
|
Impairment of assets |
14,15 | 166,316 | 89,000 | ||||||
|
Share of loss of associates |
9,013 | 6,114 | |||||||
|
Net (gain) loss on acquisition of investments |
(1,934 | ) | 2,099 | ||||||
|
Net gain on disposal of investments |
(6,956 | ) | (703 | ) | |||||
|
Net gain on dilution of investments in associates |
(1,545 | ) | (30,560 | ) | |||||
|
Change in fair value of financial assets at fair value through profit and loss |
7,837 | (1,665 | ) | ||||||
|
Deferred income tax recovery |
(35,970 | ) | (24,150 | ) | |||||
|
Unrealized foreign exchange loss |
179 | 16,211 | |||||||
|
Settlement of deferred and restricted share units |
(3,117 | ) | (5,539 | ) | |||||
|
Other |
194 | 122 | |||||||
|
Net cash flows provided by operating activities before changes in non-cash working capital items |
84,777 | 49,156 | |||||||
|
Changes in non-cash working capital items |
27 | (2,619 | ) | (440 | ) | ||||
|
Net cash flows provided by operating activities |
82,158 | 48,716 | |||||||
|
|
|||||||||
|
Investing activities |
|||||||||
|
Net (increase) decrease in short-term investments |
(10,000 | ) | 2,047 | ||||||
|
Business combination, net of cash acquired |
7 | - | (621,430 | ) | |||||
|
Settlement of derivative financial instruments |
7 | - | (21,072 | ) | |||||
|
Acquisition of investments |
(104,746 | ) | (226,766 | ) | |||||
|
Proceeds on disposal of investments |
27,043 | 71,090 | |||||||
|
Acquisition of royalty and stream interests |
(141,101 | ) | (80,119 | ) | |||||
|
Proceeds on sale of a stream interest |
14 | 159,383 | - | ||||||
|
Property and equipment |
(105 | ) | (137 | ) | |||||
|
Exploration and evaluation tax credits (expenses), net |
3,891 | (1,128 | ) | ||||||
|
Net cash flows used in investing activities |
(65,635 | ) | (877,515 | ) | |||||
|
|
|||||||||
|
Financing activities |
|||||||||
|
Issuance of long-term debt |
19 | - | 447,323 | ||||||
|
Issuance of common shares |
20 | 358 | 264,278 | ||||||
|
Issue expenses |
(186 | ) | (190 | ) | |||||
|
Financing fees |
(791 | ) | (12,619 | ) | |||||
|
Investment from non-controlling interests |
- | 1,292 | |||||||
|
Repayment of long-term debt |
(123,475 | ) | - | ||||||
|
Normal course issuer bid purchase of common shares |
(31,243 | ) | (1,822 | ) | |||||
|
Dividends paid |
(27,809 | ) | (19,325 | ) | |||||
|
Net cash flows (used in) provided by financing activities |
(183,146 | ) | 678,937 | ||||||
|
Decrease in cash and cash equivalents before effects of exchange rate changes on cash and cash equivalents |
(166,623 | ) | (149,862 | ) | |||||
|
Effects of exchange rate changes on cash and cash equivalents |
7,183 | (15,682 | ) | ||||||
|
|
|||||||||
|
Decrease in cash and cash equivalents |
(159,440 | ) | (165,544 | ) | |||||
|
Cash and cash equivalents January 1 |
333,705 | 499,249 | |||||||
|
Cash and cash equivalents December 31 |
8 | 174,265 | 333,705 |
Additional information related to the consolidated statements
of cash flows is presented in Note 27.
| The notes are an integral part of these consolidated financial statements. | 8 |
| Osisko Gold Royalties Ltd |
| Consolidated Statement of Changes in Equity |
| For the year ended December 31, 2018 |
| (tabular amounts expressed in thousands of Canadian dollars) |
|
|
Equity attributable to Osisko Gold Royalties Ltds shareholders | ||||||||||||||||||||||||||
|
|
Number of | Equity | Accumulated | ||||||||||||||||||||||||
| common | component of | other | |||||||||||||||||||||||||
|
|
shares | Share | Contributed | convertible | comprehensive | Retained | |||||||||||||||||||||
|
|
Notes | outstanding | capital | Warrants | surplus | debentures | income (loss)(i) | earnings | Total | ||||||||||||||||||
|
|
$ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||
|
Balance - January 1, 2018 |
157,797,193 | 1,633,013 | 30,901 | 13,265 | 17,601 | (2,878 | ) | 202,503 | 1,894,405 | ||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Net loss |
- | - | - | - | - | - | (105,587 | ) | (105,587 | ) | |||||||||||||||||
|
Other comprehensive income |
- | - | - | - | - | 34,891 | - | 34,891 | |||||||||||||||||||
|
Comprehensive income (loss) |
- | - | - | - | - | 34,891 | (105,587 | ) | (70,696 | ) | |||||||||||||||||
|
Dividends declared |
20 | - | - | - | - | - | - | (31,213 | ) | (31,213 | ) | ||||||||||||||||
|
Shares issued Dividends reinvestment plan |
20 | 310,492 | 3,516 | - | - | - | - | - | 3,516 | ||||||||||||||||||
|
Shares issued Employee share purchase plan |
42,735 | 513 | - | - | - | - | - | 513 | |||||||||||||||||||
|
Share options: |
|||||||||||||||||||||||||||
|
Shared-based compensation |
- | - | - | 3,106 | - | - | - | 3,106 | |||||||||||||||||||
|
Replacement share options: |
|||||||||||||||||||||||||||
|
Fair value of options exercised |
- | 13 | - | (13 | ) | - | - | - | - | ||||||||||||||||||
|
Proceeds from exercise of options |
2,710 | 38 | - | - | - | - | - | 38 | |||||||||||||||||||
|
Restricted share units to be settled in common shares: |
22 | ||||||||||||||||||||||||||
|
Units granted as payment of a 2017 bonus |
- | - | - | 990 | - | - | - | 990 | |||||||||||||||||||
|
Transfer of units from cash-settled to equity-settled |
- | - | - | 2,426 | - | - | - | 2,426 | |||||||||||||||||||
|
Share-based compensation |
- | - | - | 1,316 | - | - | - | 1,316 | |||||||||||||||||||
|
Income tax impact |
- | - | - | 140 | - | - | - | 140 | |||||||||||||||||||
|
Normal course issuer bid purchase of common shares |
20 | (2,709,779 | ) | (27,931 | ) | - | - | - | - | (5,015 | ) | (32,946 | ) | ||||||||||||||
|
Transfer of realized gain on financial assets at fair value through other comprehensive income (loss) |
- | - | - | - | - | (8,514 | ) | 8,514 | - | ||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Balance December 31, 2018 |
155,443,351 | 1,609,162 | 30,901 | 21,230 | 17,601 | 23,499 | 69,202 | 1,771,595 | |||||||||||||||||||
(i) As at December 31, 2018, accumulated other comprehensive
income comprises items that will not be recycled to the consolidated statement
of loss amounting to ($37.6 million) and items that may be recycled to the
consolidated statement of loss amounting to $61.1 million.
| The notes are an integral part of these consolidated financial statements. | 9 |
| Osisko Gold Royalties Ltd |
| Consolidated Statement of Changes in Equity |
| For the year ended December 31, 2017 |
| (tabular amounts expressed in thousands of Canadian dollars) |
| Equity attributed to Osisko Gold Royalties Ltd shareholders | |||||||||||||||||||||||||||||||
|
|
Number of | Equity | Accumulated | ||||||||||||||||||||||||||||
| common | component of | other | Non- | ||||||||||||||||||||||||||||
|
|
shares | Share | Contributed | convertible | comprehensive | Retained | controlling | ||||||||||||||||||||||||
|
|
Notes | outstanding | capital | Warrants | surplus | debentures | income (loss)(i) | earnings | Total | interest | Total | ||||||||||||||||||||
|
|
$ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
|
Balance - January 1, 2017 |
106,497,315 | 908,890 | 30,901 | 11,411 | 3,091 | 7,838 | 250,306 | 1,212,437 | 1,867 | 1,214,304 | |||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Net loss |
- | - | - | - | - | - | (42,501 | ) | (42,501 | ) | (287 | ) | (42,788 | ) | |||||||||||||||||
|
Other comprehensive loss |
- | - | - | - | - | (11,876 | ) | - | (11,876 | ) | - | (11,876 | ) | ||||||||||||||||||
|
Comprehensive loss |
- | - | - | - | - | (11,876 | ) | (42,501 | ) | (54,377 | ) | (287 | ) | (54,664 | ) | ||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Business combination |
7 | 30,906,594 | 445,334 | - | - | - | - | - | 445,334 | - | 445,334 | ||||||||||||||||||||
|
Private placements |
20 | 19,272,820 | 261,250 | - | - | - | - | - | 261,250 | - | 261,250 | ||||||||||||||||||||
|
Exercise of share exchange rights |
18, 20 | 772,810 | 11,979 | - | - | - | - | 1,589 | 13,568 | (1,589 | ) | 11,979 | |||||||||||||||||||
|
Dividends declared |
20 | - | - | - | - | - | - | (24,274 | ) | (24,274 | ) | - | (24,274 | ) | |||||||||||||||||
|
Shares issued Dividends reinvestment plan |
20 | 88,536 | 1,327 | - | - | - | - | - | 1,327 | - | 1,327 | ||||||||||||||||||||
|
Shares issued Employee share purchase plan |
24,677 | 371 | - | - | - | - | - | 371 | - | 371 | |||||||||||||||||||||
|
Share options: |
|||||||||||||||||||||||||||||||
|
Shared-based compensation |
- | - | - | 3,218 | - | - | - | 3,218 | - | 3,218 | |||||||||||||||||||||
|
Fair value of options exercised |
- | 162 | - | (162 | ) | - | - | - | - | - | - | ||||||||||||||||||||
|
Proceeds from exercise of options |
43,970 | 625 | - | - | - | - | - | 625 | - | 625 | |||||||||||||||||||||
|
Replacement share options: |
|||||||||||||||||||||||||||||||
|
Fair value of options exercised |
- | 1,202 | - | (1,202 | ) | - | - | - | - | - | - | ||||||||||||||||||||
|
Proceeds from exercise of options |
190,471 | 2,148 | - | - | - | - | - | 2,148 | - | 2,148 | |||||||||||||||||||||
|
Equity component of convertible debentures, net of transaction costs of $789 and taxes of $5,232 |
19 | - | - | - | - | 14,510 | - | - | 14,510 | - | 14,510 | ||||||||||||||||||||
|
Investments from non-controlling interests |
- | - | - | - | - | - | 295 | 295 | 9 | 304 | |||||||||||||||||||||
|
Issue costs, net of taxes of $101 |
- | (275 | ) | - | - | - | - | - | (275 | ) | - | (275 | ) | ||||||||||||||||||
|
Transfer of realized gain on financial assets at fair value through other comprehensive income (loss) |
- | - | - | - | - | (17,088 | ) | 17,088 | - | - | - | ||||||||||||||||||||
|
Settlement of derivative financial instruments, net of tax of $2,824 |
7 | - | - | - | - | - | 18,248 | - | 18,248 | - | 18,248 | ||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
Balance December 31, 2017 |
157,797,193 | 1,633,013 | 30,901 | 13,265 | 17,601 | (2,878 | ) | 202,503 | 1,894,405 | - | 1,894,405 | ||||||||||||||||||||
(i) As at December 31, 2017, accumulated other comprehensive
loss comprises items that will not be recycled to the consolidated statement of
loss amounting to ($2.2 million) and items that may be recycled to the
consolidated statement of loss amounting to ($0.7 million) .
| The notes are an integral part of these consolidated financial statements. | 10 |
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 1. | Nature of activities |
|
Osisko Gold Royalties Ltd and its subsidiaries (together Osisko or the Company) are engaged in the business of acquiring and managing precious metal and other high-quality royalties, streams and similar interests in Canada and worldwide. Osisko is a public company traded on the Toronto Stock Exchange and the New York Stock Exchange constituted under the Business Corporations Act (Québec) and is domiciled in the Province of Québec, Canada. The address of its registered office is 1100, avenue des Canadiens-de-Montréal, Suite 300, Montréal, Québec. | |
|
The Company owns a portfolio of royalties, streams, offtakes, options on royalty/stream financings and exclusive rights to participate in future royalty/stream financings on various projects mainly in Canada. The cornerstone assets include a 5% net smelter return (NSR) royalty on the Canadian Malartic mine, a sliding scale 2.0% to 3.5% NSR royalty on the Éléonore mine and a 9.6% diamond stream on the Renard diamond mine, all located in Canada, in addition to a 100% silver stream on the Mantos Blancos copper mine in Chile. In addition, the Company invests in equities of exploration and development companies. | |
| 2. |
Basis of presentation |
|
The accompanying consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). The accounting policies, methods of computation and presentation applied in these consolidated financial statements are consistent with those of the previous financial year, except for the adoption of new accounting standards (Note 3) and the presentation of the general and administrative expenses and the business development expenses, which are now presented net of the cost recoveries from associates, instead of the cost recoveries from associates being presented on a separate line on the consolidated statements of loss (cost recoveries from associates). The comparative figures have been reclassified to conform to the presentation adopted in the current fiscal year. | |
|
The Board of Directors approved the audited consolidated financial statements for issue on February 20, 2019. | |
| 3. |
New accounting standards |
|
IFRS 15, Revenue from contracts with customers (IFRS 15) | |
|
IFRS 15 replaces all previous revenue recognition standards, including IAS 18, Revenue, and related interpretations. The standard sets out the requirements for recognizing revenue. Specifically, the new standard introduces a comprehensive framework with the general principle being that an entity recognizes revenue to depict the transfer of promised goods and services in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard introduces more prescriptive guidance than was included in previous standards and may result in changes to the timing of revenue for certain types of revenues. The new standard will also result in enhanced disclosures about revenue that would result in an entity providing comprehensive information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entitys contracts with customers. As of January 1, 2018, the Company has adopted IFRS 15 on a full retrospective basis and as such, has revised its revenue recognition policy based on the requirements of IFRS 15 (Note 4). Management has concluded that, based on its current operations, the adoption of IFRS 15 had no significant impact on the Companys consolidated financial statements. | |
|
IFRIC 22, Foreign currency transactions and advance consideration (IFRIC 22) | |
|
IFRIC 22 addresses foreign currency transactions or parts of transactions where there is consideration that is denominated or priced in a foreign currency and where the entity recognizes a non-monetary asset or liability in respect of that consideration, in advance of the recognition of the related asset, expense or income. The date of the transaction, for the purpose of determining the exchange rate, is the date of initial recognition of the non-monetary asset or liability. If there are multiple payments or receipts in advance, a date of transaction is established for each payment or receipt. As of January 1, 2018, the Company has adopted IFRIC 22 retrospectively and has concluded that, based on its current operations, it had no significant impact on the Companys consolidated financial statements. |
11
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies |
|
The significant accounting policies applied in the preparation of the consolidated financial statements are described below. |
| a) |
Basis of measurement | |
|
The consolidated financial statements are prepared under the historical cost convention, except for the revaluation of certain financial assets at fair value (including derivative instruments). | ||
| b) |
Business combinations | |
|
On the acquisition of a business, the acquisition method of accounting is used whereby the purchase consideration is allocated to the identifiable assets, liabilities and contingent liabilities (identifiable net assets) of the business on the basis of the fair value at the date of acquisition. Provisional fair values allocated at a reporting date are finalized as soon as the relevant information is available, which period shall not exceed twelve months from the acquisition date and are adjusted to reflect the transaction as of the acquisition date. The Company recognizes any non-controlling interest in the acquiree on an acquisition-by-acquisition basis, either at fair value or at the non-controlling interests proportionate share of the recognized amounts of acquirees identifiable net assets. | ||
|
The results of businesses acquired during the period are consolidated into the consolidated financial statements from the date on which control commences (generally at the closing date when the acquirer legally transfers the consideration). | ||
|
When a business is acquired in a number of stages, the cost of each stage is compared with the fair value of the identifiable net assets at the date of that purchase. Any excess is treated as goodwill, and any discount is immediately recognized in the consolidated statement of loss and comprehensive loss. If control is obtained or lost as a result of a transaction, the identifiable net assets are recognized on the balance sheet at fair value and the difference between the fair value recognized and the carrying value as at the date of the transaction is recognized in the consolidated statement of loss. Acquisition costs are expensed as incurred. | ||
| c) |
Consolidation | |
|
The Companys financial statements consolidate the accounts of Osisko Gold Royalties Ltd and its subsidiaries. All intercompany transactions, balances and unrealized gains or losses from intercompany transactions are eliminated on consolidation. Subsidiaries are all entities over which the Company has the ability to exercise control. The Company controls an entity when the group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to Osisko and are de-consolidated from the date that control ceases. Accounting policies of subsidiaries are consistent with the policies adopted by Osisko. | ||
|
The principal subsidiaries of the Company, all of which are wholly-owned, and their geographic locations at December 31, 2018 and 2017 were as follows: |
| Entity | Jurisdiction |
| Osisko Bermuda Limited | Bermuda |
| Coulon Mines Inc.(i) | Canada |
| General Partnership Osisko James Bay | Québec |
| Osisko Mining (USA) Inc. | Delaware |
| (i) |
76% until November 20, 2017, 100% thereafter. |
12
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) |
| d) |
Non-controlling interests | |
|
Non-controlling interests represent an equity interest in a subsidiary owned by an outside party. The share of net assets of the subsidiary attributable to the non-controlling interests is presented as a component of equity. Their share of net income or loss and comprehensive income or loss is recognized directly in equity. Changes in the Companys ownership interest in the subsidiary that do not result in a loss of control are accounted for as equity transactions. | ||
| e) |
Foreign currency translation |
| (i) |
Functional and presentation currency | |
|
Items included in the financial statements of each consolidated entity and associate of the Company are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The consolidated financial statements are presented in Canadian dollars, which is the functional currency of the parent Company and some of its subsidiaries. | ||
|
Assets and liabilities of the subsidiaries that have a functional currency other than the Canadian dollar are translated into Canadian dollars at the exchange rate in effect on the consolidated balance sheet date and revenues and expenses are translated at the average exchange rate over the reporting period. Gains and losses from these translations are recognized as currency translation adjustment in other comprehensive income or loss. | ||
| (ii) |
Transactions and balances | |
|
Foreign currency transactions, including revenues and expenses, are translated into the functional currency at the rate of exchange prevailing on the date of each transaction or valuation when items are re-measured. Monetary assets and liabilities denominated in currencies other than the operations functional currencies are translated into the functional currency at exchange rates in effect at the balance sheet date. Foreign exchange gains and losses resulting from the settlement of those transactions and from period-end translations are recognized in the consolidated statement of loss. | ||
|
Non-monetary assets and liabilities are translated at historical rates, unless such assets and liabilities are carried at fair value, in which case, they are translated at the exchange rate in effect at the date of the fair value measurement. Changes in fair value attributable to currency fluctuations of non-monetary financial assets and liabilities such as equities held at fair value through profit or loss are recognized in the consolidated statement of loss as part of the fair value gain or loss. Such changes in fair value of non-monetary financial assets, such as equities classified at fair value through other comprehensive income, are included in other comprehensive income or loss. |
| f) |
Financial instruments | |
|
Financial assets and liabilities are recognized when the Company becomes a party to the contractual provisions of the instrument. Financial assets are derecognized when the rights to receive cash flows from the assets have expired or have been transferred and the Company has transferred substantially all risks and rewards of ownership. | ||
|
Financial assets and liabilities are offset and the net amount is reported in the balance sheet when there is a legally enforceable right to offset the recognized amounts and there is an intention to settle on a net basis, or realize the asset and settle the liability simultaneously. | ||
|
All financial instruments are required to be measured at fair value on initial recognition. The fair value is based on quoted market prices, unless the financial instruments are not traded in an active market. In this case, the fair value is determined by using valuation techniques like the Black-Scholes option pricing model or other valuation techniques. |
13
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) |
| f) |
Financial instruments (continued) | |
|
Measurement after initial recognition depends on the classification of the financial instrument. The Company has classified its financial instruments in the following categories depending on the purpose for which the instruments were acquired and their characteristics. |
| (i) |
Financial assets | |
|
Debt instruments | ||
|
Investments in debt instruments are subsequently measured at amortized cost when the asset is held within a business model whose objective is to hold assets in order to collect contractual cash flows and when the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. | ||
|
Investments in debt instruments are subsequently measured at fair value when they do not qualify for measurement at amortized cost. Financial instruments subsequently measured at fair value, including derivatives that are assets, are carried at fair value with changes in fair value recorded in net income or loss unless they are held within a business model whose objective is to hold assets in order to collect contractual cash flows or sell the assets and when the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding, in which case unrealized gains and losses are initially recognized in other comprehensive income or loss for subsequent reclassification to net income or loss through amortization of premiums and discounts, impairment or derecognition. | ||
|
Equity instruments | ||
|
Investments in equity instruments are subsequently measured at fair value with changes recorded in net income or loss. Equity instruments that are not held for trading can be irrevocably designated at fair value through other comprehensive income or loss on initial recognition without subsequent reclassification to net income. Cumulative gains and losses are transferred from accumulated other comprehensive income (loss) to retained earnings upon derecognition of the investment. | ||
|
Dividend income on equity instruments measured at fair value through other comprehensive income (loss) is recognized in the statement of loss on the ex-dividend date. | ||
| (ii) |
Financial Liabilities | |
|
Financial liabilities are subsequently measured at amortized cost using the effective interest method, except for financial liabilities at fair value through profit or loss. Such liabilities, including derivatives that are liabilities, shall be subsequently measured at fair value. | ||
|
Put and call options over non-controlling interests | ||
|
The terms of a put and/or a call over a non-controlling interest is analyzed to assess whether it gives the controlling interest in substance, the risks and rewards associated with ownership of the shares covered by the instruments. A put and call with a fair value exercise price is less likely to convey the risks and rewards of ownership to the controlling interest (i.e. the non-controlling shareholders still have present access to the associated benefits). In such cases, the Company uses the present access method in which the non-controlling interest continues to be recognized as such as it still has present access to the economic benefits associated with the underlying ownership interests. A financial liability is initially recognized against the parents equity for the repurchase obligation. The transaction is not treated as an anticipated acquisition. |
14
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) |
| f) |
Financial instruments (continued) | |
|
The Company has classified its financial instruments as follows: |
| Category | Financial instrument |
|
Financial assets at amortized cost |
Bank balances and cash on hand |
|
|
Short-term debt securities |
|
|
Notes receivable |
|
|
Trade receivables |
|
|
Interest and dividend income receivable |
|
Amounts receivable from associates and other receivables | |
|
|
|
|
Financial assets at fair value through profit or loss |
Investments in derivatives |
|
|
|
|
Financial assets at fair value through other comprehensive income |
Investments in shares and equity instruments, other than in derivatives and convertible debentures |
|
|
|
|
Financial liabilities at amortized cost |
Accounts payable and accrued liabilities Liability related to share exchange rights Liability component of convertible debentures Borrowings under revolving credit facilities |
Derivatives
Derivatives, other than warrants held in mining exploration and development companies, are only used for economic hedging purposes and not as speculative investments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently measured to their fair value at the end of each reporting period. The accounting for subsequent changes in fair value depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged.
Cash flow hedges
The Company applies the hedge accounting requirements of IFRS 9, Financial Instruments to designate certain derivatives as cash flow hedges thereunder. The Company documents at the inception of the hedging transaction, the economic relationship between hedging instruments and hedged items, as well as its risk management objective and strategy for undertaking the hedge transactions. The Company also documents its assessment, both at the inception of a hedge relationship and on an ongoing basis, of whether the derivatives that are used as hedging instruments are expected to offset changes in the cash flows of hedged items.
The fair value of a hedging derivative is classified as a current or non-current asset or liability when its remaining maturity is less or more than 12 months, respectively.
The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognised in other comprehensive income or loss and accumulated in equity under accumulated other comprehensive income (loss). The gain or loss relating to the ineffective portion is recognised immediately in the consolidated statement of loss within other gains, net.
Amounts accumulated in equity are reclassified to profit or loss in the periods when the hedged item affects profit or loss. However, when the forecast transaction that is hedged results in the recognition of a non-financial asset, the gains and losses previously deferred in equity are reclassified from equity and included in the initial measurement of the cost of the asset.
15
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) |
| f) |
Financial instruments (continued) | |
|
Cash flow hedges (continued) | ||
|
When a hedging instrument expires, is sold or terminated, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss deferred in equity at that time remains in equity and is recognised when the forecast transaction is ultimately recognised in profit or loss or included in the initial measurement of the hedged non- monetary item. When a forecast transaction is no longer expected to occur, the cumulative gain or loss that was reported in equity is immediately reclassified to profit or loss. | ||
| g) |
Impairment of financial assets | |
|
At each reporting date, the Company assesses, on a forward-looking basis, the expected credit losses associated with its financial assets carried at amortized cost. The impairment methodology applied depends on whether there has been a significant increase in the credit risk or if a simplified approach has been selected. | ||
|
The Company has two principal types of financial assets subject to the expected credit loss model: |
| | Trade receivables; and | |
| | Investments in debt instruments measured at amortized cost. |
|
Amounts receivables | ||
|
The Company applies the simplified approach permitted by IFRS 9 for trade receivables (including amounts receivable from associates and other receivables), which requires lifetime expected credit losses to be recognized from initial recognition of the receivables. | ||
|
Investments in debt instruments | ||
|
To the extent that a debt instrument at amortized cost is considered to have low credit risk, which corresponds to a credit rating within the investment grade category and the credit risk has not increased significantly, the loss allowance is determined on the basis of 12-month expected credit losses. If the credit risk has increased significantly, the lifetime expected credit losses are recognized. | ||
| h) |
Cash and cash equivalents | |
|
Cash and cash equivalents include cash on hand, deposits held with banks and other highly liquid short-term investments with original maturities of three months or less or that can be redeemed at any time without penalties. | ||
| i) |
Refundable tax credits for mining exploration expenses | |
|
The Company is entitled to refundable tax credits on qualified mining exploration and evaluation expenses incurred in the province of Québec. The credits are accounted for against the exploration and evaluation expenses incurred. | ||
| j) |
Inventories | |
|
Inventories are mainly comprised of gold and silver bullions and diamonds in saleable form that have not yet been sold. Inventories are valued at the lower of cost and net realizable value. Cost is determined on a weighted average basis. |
16
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) | |
| k) |
Investments in associates | |
|
Associates are entities over which the Company has significant influence, but not control. The financial results of the Companys investments in its associates are included in the Companys results according to the equity method. Under the equity method, the investment is initially recognized at cost, and the carrying amount is increased or decreased to recognize the Companys share of profits or losses of associates after the date of acquisition. The Companys share of profits or losses is recognized in the consolidated statement of loss and its share of other comprehensive income or loss of associates is included in other comprehensive income or loss. | ||
|
Unrealized gains on transactions between the Company and an associate are eliminated to the extent of the Companys interest in the associate. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Dilution gains and losses arising from changes in interests in investments in associates are recognized in the consolidated statement of loss. | ||
|
The Company assesses at each period-end whether there is any objective evidence that its investments in associates are impaired. If impaired, the carrying value of the Companys share of the underlying assets of associates is written down to its estimated recoverable amount (being the higher of fair value less costs of disposal and value-in-use) and charged to the consolidated statement of loss. | ||
| l) |
Royalty, stream and other interests | |
|
Royalty, stream and other interests consist of acquired royalty, stream and other interests in producing, development and exploration and evaluation stage properties. Royalty, stream and other interests are recorded at cost and capitalized as tangible assets. They are subsequently measured at cost less accumulated depletion and depreciation and accumulated impairment losses. The major categories of the Companys interests are producing, development and exploration and evaluation. Producing assets are those that have generated revenue from steady-state operations for the Company. Development assets are interests in projects that are under development, in permitting or feasibility stage and that in managements view, can be reasonably expected to generate steady-state revenue for the Company in the near future. Exploration and evaluation assets represent properties that are not yet in development, permitting or feasibility stage or that are speculative in nature and are expected to require several years to generate revenue, if ever, or are currently not active. | ||
|
Producing and development royalty, stream and other interests are recorded at cost and capitalized in accordance with IAS 16, Property, Plant and Equipment. Producing royalty, stream and other interests are depleted using the units-of-production method over the life of the property to which the interest relates, which is estimated using available estimates of proven and probable mineral reserves specifically associated with the properties and may include a portion of resources expected to be converted into mineral reserves. Management relies on information available to it under contracts with the operators and / or public disclosures for information on proven and probable mineral reserves and resources from the operators of the producing royalty, stream and other interests. | ||
|
On acquisition of a producing or a development royalty, stream and other interest, an allocation of the acquisition cost is made for the exploration potential based on its fair value. The estimated fair value of this acquired exploration potential is recorded as an asset (non-depreciable interest) on the acquisition date. Updated mineral reserve and resource information obtained from the operators of the properties is used to determine the amount to be converted from non-depreciable interest to depreciable interest. | ||
|
Royalty, stream and other interests for exploration and evaluation assets are recorded at cost and capitalized in accordance with IFRS 6, Exploration for and Evaluation of Mineral Resources (IFRS 6). Acquisition costs of exploration and evaluation royalty, stream and other interests are capitalized and are not depleted until such time as revenue-generating activities begin. | ||
17
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) | |
| l) |
Royalty, stream and other interests (continued) | |
|
Producing and development royalty, stream and other interests are reviewed for impairment if there is any indication that the carrying amount may not be recoverable. Impairment is assessed at the level of Cash-Generating Units (CGU) which, in accordance with IAS 36, Impairment of Assets, are identified as the smallest identifiable group of assets that generates cash inflows, which are largely independent of the cash inflows from other assets. This is usually at the individual royalty, stream and other interest level for each property from which cash inflows are generated. | ||
|
Royalty, stream and other interests for exploration and evaluation assets are assessed for impairment whenever indicators of impairment exist in accordance with IFRS 6. An impairment loss is recognized for the amount by which the assets carrying value exceeds its recoverable amount, which is the higher of fair value less costs of disposal and value-in-use. An interest that has previously been classified as exploration and evaluation is also assessed for impairment before reclassification to development or producing, and the impairment loss, if any, is recognized in net income. | ||
| m) |
Property and equipment | |
|
Property and equipment are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes expenditures that are directly attributable to the acquisition of an asset. Subsequent costs are included in the assets carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefit associated with the item will flow to the Company and the cost can be measured reliably. The carrying amount of a replaced asset is derecognized when replaced. | ||
|
Depreciation is calculated to amortize the cost of the property and equipment less their residual values over their estimated useful lives using the straight-line method and following periods by major categories: | ||
| Leasehold improvements | Lease term |
| Furniture and office equipment | 3-5 years |
|
Residual values, method of depreciation and useful lives of the assets are reviewed annually and adjusted if appropriate. | ||
|
Gains and losses on disposals of property and equipment are determined by comparing the proceeds with the carrying amount of the asset and are included as part of other gains (losses), net in the consolidated statement of loss. | ||
| n) |
Exploration and evaluation expenditures | |
|
Exploration and evaluation assets are comprised of exploration and evaluation expenditures and mining properties acquisition costs. Expenditures incurred on activities that precede exploration and evaluation, being all expenditures incurred prior to securing the legal rights to explore an area, are expensed immediately. Exploration and evaluation assets include rights in mining properties, paid or acquired through a business combination or an acquisition of assets, and costs related to the initial search for mineral deposits with economic potential or to obtain more information about existing mineral deposits. Mining rights are recorded at acquisition cost less accumulated impairment losses. Mining rights and options to acquire undivided interests in mining rights are depreciated only as these properties are put into commercial production. | ||
|
Exploration and evaluation expenditures for each separate area of interest are capitalized and include costs associated with prospecting, sampling, trenching, drilling and other work involved in searching for ore like topographical, geological, geochemical and geophysical studies. They also reflect costs related to establishing the technical and commercial viability of extracting a mineral resource identified through exploration and evaluation or acquired through a business combination or asset acquisition. |
18
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) | |
| n) |
Exploration and evaluation expenditures (continued) | |
|
Exploration and evaluation expenditures include the cost of: | ||
| (i) |
establishing the volume and grade of deposits through drilling of core samples, trenching and sampling activities; | ||
| (ii) |
determining the optimal methods of extraction and metallurgical and treatment processes; | ||
| (iii) |
studies related to surveying, transportation and infrastructure requirements; | ||
| (iv) |
permitting activities; and | ||
| (v) |
economic evaluations to determine whether development of the mineralized material is commercially justified, including scoping, prefeasibility and final feasibility studies. |
Exploration and evaluation expenditures include overhead expenses directly attributable to the related activities.
Cash flows attributable to capitalized exploration and evaluation costs are classified as investing activities in the consolidated statement of cash flows under the heading exploration and evaluation.
Exploration and evaluation assets under a farm-out arrangement (where a farmee incurs certain expenditures in a property to earn an interest in that property) are accounted as follows:
| (i) |
the Company uses the carrying value of the interest before the farm-out arrangement as the carrying value for the portion of the interest retained; | ||
| (ii) |
the Company credits any cash consideration received against the carrying amount of the portion of the interest retained, with an excess included as a gain in profit or loss; | ||
| (iii) |
in the situation where a royalty interest is retained by the Company as a result of an interest earned by the farmee, the Company records the royalty interest received at an amount corresponding to the carrying value of the exploration and evaluation property at the time of the transfer in ownership; and | ||
| (iv) |
the Company does not record exploration expenditures made by the farmee on the property. |
| o) |
Goodwill | |
|
Goodwill is recognized in a business combination if the cost of the acquisition exceeds the fair value of the identifiable net assets acquired. Goodwill is then allocated to the CGU or group of CGUs that are expected to benefit from the synergies of the combination. The Company performs goodwill impairment tests on an annual basis as at December 31 of each year. In addition, the Company assesses for indicators of impairment at each reporting period end and, if an indicator of impairment is identified, goodwill is tested for impairment at that time. If the carrying value of the CGU or group of CGUs to which goodwill is assigned exceeds its recoverable amount, an impairment loss is recognized. Goodwill impairment losses are not reversed. | ||
|
The recoverable amount of a CGU or group of CGUs is measured as the higher of value-in-use and fair value less costs of disposal. | ||
| p) |
Current and deferred income tax | |
|
The tax expense for the period comprises current and deferred tax. Tax is recognized in the consolidated statement of loss, except to the extent that it relates to items recognized in other comprehensive income or loss or directly in equity. In this case, the tax is also recognized in other comprehensive income or loss or directly in equity, respectively. | ||
|
Current income taxes | ||
|
The current income tax charge is the expected tax payable on the taxable income for the year, using the tax laws enacted or substantively enacted at the balance sheet date in the jurisdictions where the Company and its subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities. |
19
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) | |
| p) |
Current and deferred income tax (continued) | |
|
Deferred income taxes | ||
|
The Company uses the asset and liability method of accounting for income taxes. Under this method, deferred income tax assets and liabilities are recognized for future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. However, the deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax assets and liabilities are measured using enacted or substantively enacted tax rates (and laws) that apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. | ||
|
Deferred income tax assets are recognized only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized. | ||
|
Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except where the timing of the reversal of the temporary difference is controlled by the Company and it is probable that the temporary difference will not reverse in the foreseeable future. | ||
|
Deferred income tax assets and liabilities are presented as non-current and are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when deferred tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis. | ||
| q) |
Convertible debentures | |
|
The liability and equity components of convertible debentures are presented separately on the consolidated balance sheet starting from initial recognition. | ||
|
The liability component is recognized initially at the fair value, by discounting the stream of future payments of interest and principal at the prevailing market rate for a similar liability of comparable credit status and providing substantially the same cash flows that do not have an associated conversion option. Subsequent to initial recognition, the liability component is measured at amortized cost using the effective interest method; the liability component is increased by accretion of the discounted amounts to reach the nominal value of the debentures at maturity. | ||
|
The carrying amount of the equity component is calculated by deducting the carrying amount of the financial liability from the amount of the debentures and is presented in shareholders equity as equity component of convertible debenture. The equity component is not re-measured subsequent to initial recognition except on conversion or expiry. A deferred tax liability is recognized with respect to any temporary difference that arises from the initial recognition of the equity component separately from the liability component. The deferred tax is charged directly to the carrying amount of the equity component. Subsequent changes in the deferred tax liability are recognized through the consolidated statement of loss. | ||
|
Transaction costs are distributed between liability and equity on a pro-rata basis of their carrying amounts. | ||
| r) |
Share capital | |
|
Common shares are classified as equity. Incremental costs directly attributable to the issuance of shares are recognized as a deduction from the proceeds in equity in the period where the transaction occurs. | ||
| s) |
Warrants | |
|
Warrants are classified as equity. Incremental costs directly attributable to the issuance of warrants are recognized as a deduction from the proceeds in equity in the period where the transaction occurs. | ||
20
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) | |
| t) |
Revenue recognition | |
|
Revenue comprises revenues from the sale of commodities received and revenues directly earned from royalty, stream and other interests. | ||
|
For royalty and stream agreements paid in-kind and for offtake agreements, the Companys performance obligations relate primarily to the delivery of gold, silver or other products to the customers. Revenue is recognized when control is transferred to the customers, which is achieved when a product is delivered, the customer has full discretion over the product and there is no unfulfilled obligation that could affect the customers acceptance of the product. Control over the refined gold, silver and other products is transferred to the customers when the relevant product received (or purchased) from the operator is physically delivered and sold by the Company (or its agent) to the third party customers. For royalty and stream agreements paid in cash, revenue recognition will depend on the related agreement. | ||
|
Revenue is measured at fair value of the consideration received or receivable when management can reliably estimate the amount, pursuant to the terms of the royalty, stream and other interest agreements. In some instances, the Company will not have access to sufficient information to make a reasonable estimate of revenue and, accordingly, revenue recognition is deferred until management can make a reasonable estimate. Differences between estimates and actual amounts are adjusted and recorded in the period that the actual amounts are known. | ||
| u) |
Operating leases | |
|
Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to the consolidated income statement on a straight-line basis over the period of the lease. | ||
| v) |
Share-based compensation | |
|
Share option plan | ||
|
The Company offers a share option plan for its directors, officers, employees and consultants. Each tranche in an award is considered a separate award with its own vesting period and grant date fair value. Fair value of each tranche is measured at the date of grant using the Black-Scholes option pricing model. Compensation expense is recognized over the tranches vesting period by increasing contributed surplus based on the number of awards expected to vest. The number of awards expected to vest is reviewed at least annually, with any impact being recognized immediately. | ||
|
Any consideration paid on exercise of share options is credited to share capital. The contributed surplus resulting from share-based compensation is transferred to share capital when the options are exercised. | ||
21
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 4. |
Significant accounting policies (continued) | |
| v) |
Share-based compensation (continued) | |
|
Deferred and restricted share units | ||
|
Deferred share units (DSU) may be granted to directors as part of their long-term compensation package entitling them to receive a payment in cash (based on the Companys share price at the relevant time) and restricted share units (RSU) may be granted to employees and officers as part of their long-term compensation package entitling them to receive a payment in the form of common shares, cash (based on the Companys share price at the relevant time) or a combination of common shares and cash. The fair value of the RSU to be settled in common shares is measured on the grant date and is recognized over the vesting period under contributed surplus with a corresponding charge to share-based compensation. A liability for the DSU and RSU to be settled in cash is measured at fair value on the grant date and is subsequently adjusted at each balance sheet date for changes in fair value according to the estimation made by management of the number of DSU and RSU that will eventually vest. The liability is recognized over the vesting period with a corresponding charge to share-based compensation. | ||
| w) |
Earnings per share | |
|
The calculation of earnings per share (EPS) is based on the weighted average number of shares outstanding for each period. The basic EPS is calculated by dividing the profit or loss attributable to the equity owners of Osisko by the weighted average number of common shares outstanding during the period. | ||
|
The computation of diluted EPS assumes the conversion, exercise or contingent issuance of securities only when such conversion, exercise or issuance would have a dilutive effect on the income per share. It also includes shares issued and held in escrow. The treasury stock method is used to determine the dilutive effect of the warrants, share options and the if-converted method is used for convertible debentures. When the Company reports a loss, the diluted net loss per common share is equal to the basic net loss per common share due to the anti-dilutive effect of the shares held in escrow, the outstanding warrants, share options and convertible debentures. | ||
| x) |
Segment reporting | |
|
The operating segments are reported in a manner consistent with the internal reporting provided to the Chief Executive Officer (CEO) who fulfills the role of the chief operating decision-maker. The CEO is responsible for allocating resources and assessing performance of the Companys operating segments. The Company manages its business under a single operating segment, consisting of acquiring and managing precious metal and other high- quality royalties, streams and similar interests. | ||
| 5. |
Accounting standards issued but not yet effective |
|
The Company has not yet adopted certain standards, interpretations to existing standards and amendments which have been issued but have an effective date of later than December 31, 2018. Many of these updates are not relevant to the Company and are therefore not discussed herein. | |
|
IFRS 16, Leases (IFRS 16) | |
|
In January 2016, the IASB issued IFRS 16. IFRS 16 sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract, which is the customer (lessee) and the supplier (lessor). IFRS 16 replaces IAS 17, Leases (IAS 17), and related interpretations. All leases result in the lessee obtaining the right to use an asset at the start of the lease and incurring a financing obligation corresponding to the lease payments to be made over time. Accordingly, for lessees, IFRS 16 eliminates the classification of leases as either operating leases or finance leases as is required by IAS 17 and, instead, introduces a single lessee accounting model. |
22
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 5. |
Accounting standards issued but not yet effective (continued) |
|
IFRS 16, Leases (IFRS 16) (continued) | |
|
Applying that model, a lessee is required to recognize: |
| i) |
assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value; and | |
| ii) |
amortization of lease assets separately from interest on lease liabilities in the statement of loss. |
|
Management has reviewed all of the Companys leasing arrangements in light of the requirements of IFRS 16. The standard will affect primarily the accounting for the Companys operating leases. As at the reporting date, the Company has non-cancellable operating lease commitments of $13.0 million (Note 32). Of these commitments, approximately $0.6 million relate to short-term leases which will not be recognized as a right-of-use asset and will be recognized on a straight- line basis as expense in the consolidated statement of loss. | |
|
The new standard is effective for the Companys annual periods beginning on January 1, 2019. The Company intends to apply the simplified transition approach and will not restate comparative figures for the year prior to first adoption. Right-of- use assets for property leases will be measured on transition as if the new standard had been applied since the respective leases commencement date but using the Companys incremental borrowing rate on January 1, 2019. All other right-of- use assets will be measured at the amount of the lease liability on adoption (adjusted for any related prepaid or accrued amounts). | |
|
For the remaining lease commitments, the Company expects to recognize right-of-use assets of approximately $9.4 million on January 1, 2019, lease liabilities of $10.0 million and deferred tax assets of $0.1 million. Overall, net assets will be approximately $0.4 million lower, and net current assets will be $0.7 million lower due to the presentation of a portion of the lease liability as a current liability. The Company expects that the adoption of IFRS 16 will have the effect of reducing net income after tax by approximately $0.2 million for 2019 based on the leases in place on December 31, 2018. For the same period, operating cash flows will increase and financing cash flows decrease by approximately $0.7 million as repayment of the principal portion of the lease liabilities will be classified as cash flows from financing activities. | |
|
The Companys activities as a lessor are not material and hence the Company does not expect any significant impact on the consolidated financial statements. However, some additional disclosures will be required starting next year. | |
| 6. |
Critical accounting estimates and judgements |
|
The preparation of financial statements in conformity with IFRS requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company also makes estimates and assumptions concerning the future. The determination of estimates requires the exercise of judgement based on various assumptions and other factors such as historical experience and current and expected economic conditions. Actual results could differ from those estimates. | |
|
Estimates and assumptions are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. | |
|
Critical accounting estimates and assumptions | |
|
Mineral reserves and resources | |
|
Royalty, stream and other interests comprise a large component of the Companys assets and as such, the mineral reserves and resources of the properties to which the interests relate have a significant effect on the Companys consolidated financial statements. These estimates are applied in determining the depletion of the Companys royalty, stream and other interests and assessing the recoverability of the carrying value of royalty, stream and other interests. For royalty, stream and other interests, the public disclosures of mineral reserves and resources that are released by the operators of the properties involve assessments of geological and geophysical studies and economic data and the reliance on a number of assumptions, including commodity prices and production costs. These assumptions are, by their very nature, subject to interpretation and uncertainty. The estimates of mineral reserves and resources may change based on additional knowledge gained subsequent to the initial assessment. Changes in the estimates of mineral reserves and resources may materially affect the recorded amounts of depletion and the assessed recoverability of the carrying value of royalty, stream and other interests. |
23
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 6. |
Critical accounting estimates and judgements (continued) |
|
Critical accounting estimates and assumptions (continued) | |
|
Impairment of royalty, stream and other interests | |
|
The assessment of the fair values of royalty, stream and other interests requires the use of estimates and assumptions for recoverable production, long-term commodity prices, discount rates, mineral reserve/resource conversion, net asset value multiples, foreign exchange rates, future capital expansion plans and the associated production implications. In addition, the Company may use other approaches in determining fair value which may include estimates related to (i) dollar value per ounce of mineral reserve/resource; (ii) cash-flow multiples; and (iii) market capitalization of comparable assets. Changes in any of the estimates used in determining the fair value of the royalty, stream and other interests could impact the impairment analysis. | |
|
Impairment of goodwill | |
|
The Company performs goodwill impairment tests on an annual basis as at December 31 of each year. In addition, the Company assesses for indicators of impairment at each reporting period end and, if an indicator of impairment is identified, goodwill is tested for impairment at that time. For the purpose of impairment testing, goodwill is allocated to each CGU or group of CGUs expected to benefit from the synergies of the combination. When completing an impairment test, the Company calculates the estimated recoverable amount of CGU or group of CGUs, which requires management to make estimates and assumptions with respect to items such as future production levels, long-term commodity prices, foreign exchange rates, discount rates and exploration potential. | |
|
These estimates and assumptions are subject to risk and uncertainty. Therefore, there is a possibility that changes in circumstances will have an impact on these projections, which may impact the recoverable amount of the CGU or group of CGUs. Accordingly, it is possible that some or the entire carrying amount of the goodwill may be further impaired with the impact recognized in the consolidated statement of loss. | |
|
The Company performs annual impairment tests using the fair value less cost of disposal of the group of CGUs supporting the goodwill and using discounted cash flows with the most recent budgets and forecasts available, including information from external sources. The periods to be used for the projections are based on the expected production from the mines, the proven and probable mineral reserves and a portion of the resources. The discount rate to be used takes into consideration the different risk factors of the Company. | |
|
Critical judgements in applying the Companys accounting policies | |
|
Business combinations | |
|
The assessment of whether an acquisition meets the definition of a business, or whether assets are acquired is an area of key judgement. The assumptions and estimates with respect to determining the fair value of assets acquired and liabilities assumed, and of royalty, stream and other interests and exploration and evaluation properties in particular, generally requires a high degree of judgement. Changes in the judgements made could impact the amounts assigned to assets and liabilities. | |
|
Investee significant influence | |
|
The assessment of whether the Company has a significant influence over an investee requires the use of judgements when assessing factors that could give rise to a significant influence. Factors which could lead to the conclusion of having a significant influence over an investee include, but are not limited to, ownership percentage; representation on the board of directors; participation in the policy-making process; material transactions between the investor and the investee; interchange of managerial personnel; provision of essential technical information; and potential voting rights. | |
|
Changes in the judgements used in determining if the Company has a significant influence over an investee would impact the accounting treatment of the investment in the investee. |
24
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 6. |
Critical accounting estimates and judgements (continued) |
|
Critical judgements in applying the Companys accounting policies (continued) | |
|
Impairment of investments in associates | |
|
The Company follows the guidance of IAS 28, Investments in Associates and Joint Ventures to assess whether there are impairment indicators which may lead to the recognition of an impairment loss with respect to its net investment in an associate. This determination requires significant judgement in evaluating if a decline in fair value is significant or prolonged, which triggers a formal impairment test. In making this judgement, the Companys management evaluates, among other factors, the duration and extent to which the fair value of an investment is less than its carrying amount, the volatility of the investment and the financial health and business outlook for the investee, including factors such as the current and expected status of the investees exploration projects and changes in financing cash flows. | |
|
Impairment of exploration and evaluation assets and royalty, stream and other interests on exploration and evaluation properties | |
|
Assessment of impairment of exploration and evaluation assets (including exploration and evaluation assets under a farm- out agreement) and royalty, stream and other interests on exploration and evaluation properties requires the use of judgements when assessing whether there are any indicators that could give rise to the requirement to conduct a formal impairment test on the Companys exploration and evaluation assets and royalty, stream and other interests on exploration and evaluation properties. Factors which could trigger an impairment review include, but are not limited to, an expiry of the right to explore in the specific area during the period or will expire in the near future and is not expected to be renewed; substantive exploration and evaluation expenditures in a specific area, taking into consideration such expenditures to be incurred by a farmee, is neither budgeted nor planned; exploration for and evaluation of mineral resources in a specific area have not led to the discovery of commercially viable quantities of mineral resources and the Company has decided to discontinue such activities in the specific area; sufficient data exists to indicate that, although a development in a specific area is likely to proceed, the carrying amount of the assets is unlikely to be recovered in full from successful development or by sale; significant negative industry or economic trends; interruptions in exploration and evaluation activities by the Company or its farmee; and a significant drop in current or forecast commodity prices. | |
|
Changes in the judgements used in determining the fair value of the exploration and evaluation assets and royalty, stream and other interests on exploration and evaluation properties could impact the impairment analysis. | |
|
Impairment of development and producing royalty, stream and other interests and goodwill | |
|
Assessment of impairment of development and producing royalty, stream and other interests and goodwill requires the use of judgement when assessing whether there are any indicators that could give rise to the requirement to conduct a formal impairment test on the Companys development and producing royalty, stream and other interests or goodwill. Factors which could trigger an impairment review include, but are not limited to, a significant market value decline; net assets higher than the market capitalization; a significant reduction in mineral reserve and resources; significant negative industry or economic trends; interruptions in production activities; significantly lower production than expected; and a significant drop in current or forecast commodity prices. | |
|
Changes in the judgements used in determining the fair value of the producing royalty, stream and other interests or goodwill could impact the impairment analysis. | |
|
Deferred income tax assets | |
|
Management continually evaluates the likelihood that it is probable that its deferred tax assets will be realized. This requires management to assess whether it is probable that sufficient taxable income will exist in the future to utilize these losses within the carry-forward period. By its nature, this assessment requires significant judgement. |
25
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 7. |
Business combination |
|
On July 31, 2017, Osisko acquired a precious metals portfolio of assets from Orion Mine Finance Group (Orion) consisting of 61 royalties, 6 streams and 7 precious metal offtakes (Orions Portfolio) for $1.1 billion. The final acquisition price was comprised of US$504.8 million ($630.1 million) in cash consideration, representing the agreed upon purchase price of US$500.6 million ($625.0 million) plus US$4.2 million ($5.1 million) for the working capital acquired, and 30,906,594 common shares of Osisko issued to Orion (the Purchase Price) (the Transaction). Any sale of the shares issued to Orion is subject to certain restrictions, including a broad distribution requirement. | |
|
The combination of Osisko and Orions Portfolio resulted in Osisko holding a total of 131 royalties, streams and offtakes on July 31, 2017, including 16 revenue-generating assets. Through the Transaction, the Company acquired a 9.6% diamond stream on the Renard diamond mine and a 4% gold and silver stream on the Brucejack gold and silver mine (the operator exercised its right to buy-back the stream in December 2018 for US$118.5 million (Note 14)), both of which are new mines in Canada, in addition to a 100% silver stream on the Mantos Blancos copper mine in Chile. | |
|
As part of the Transaction, CDP Investissements Inc., an affiliate of Caisse de dépôt et placement du Québec (Caisse) and the Fonds de solidarité des travailleurs du Québec (F.T.Q.) (Fonds F.T.Q.) subscribed for $200.0 million and $75.0 million in common shares of Osisko, respectively, as part of a concurrent private placement (Private Placement) to fund a portion of the cash consideration and support the Transaction. A total of 18,887,363 common shares were issued at a price of $14.56 per share under the Private Placement. The Private Placement was subject to a 7% capital commitment payment payable partially in shares (2% representing 385,457 common shares) and in cash (5% representing $13.8 million). Additional fees of $0.4 million ($0.3 million net of income taxes) were incurred for the financing. | |
|
Additionally, Osisko drew US$118.0 million ($147.3 million) under its revolving credit facility, settled the foreign exchange forward contracts (Note 28) by disbursing $275.0 million to receive US$204.0 million and paid US$182.8 million ($228.9 million) from Osiskos cash and cash equivalents balance. | |
|
The acquisition of Orions Portfolio meets the definition of a business combination. Consequently, the transaction has been recorded as a business combination with Osisko as the acquirer. | |
|
The assets acquired and the liabilities assumed were recorded at their estimated fair market values at the time of the closing of the acquisition, being July 31, 2017. The transaction costs related to the acquisition were expensed under business development expenses and amounted to $8.9 million in 2017. | |
|
The table below presents the purchase price allocation: |
| Consideration paid | $ | |||
| Cash(1) | 648,385 | |||
| Issuance of 30,906,594 common shares(2) | 445,333 | |||
| 1,093,718 | ||||
| Net assets acquired | $ | |||
| Cash and cash equivalents | 8,707 | |||
| Other current assets | 1,217 | |||
| Royalty, stream and other interests | 1,116,115 | |||
| Current liabilities | (435 | ) | ||
| Deferred income tax liability | (31,886 | ) | ||
| 1,093,718 |
| (1) |
Including the loss on settlement of derivative financial instruments (cash flow hedges) of $18.2 million, net of income taxes of $2.8 million. | |
| (2) |
The fair value of the consideration paid in common shares represents the fair value of the shares on July 31, 2017 minus an illiquidity discount to take into account the twelve-month restrictions on their sales. |
For the year ended December 31, 2017, the revenues and net earnings of the acquiree included in the statement of loss amounted to $139.5 million and $0.2 million, respectively.
26
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 8. |
Cash and cash equivalents |
| December 31, | December 31, | ||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Cash | 174,265 | 266,785 | |||||
| Cash equivalents | - | 66,920 | |||||
| 174,265 | 333,705 |
|
As at December 31, 2018 and 2017, cash held in U.S. dollars amounted respectively to $71.9 million (US$52.7 million) and $69.5 million (US$55.4 million). As at December 31, 2017, cash equivalents were comprised of bankers acceptances bearing a weighted average interest rate of 1.25% and having maturity dates in January 2018. | |
| 9. |
Short-term investments |
|
As at December 31, 2018, short-term investment is comprised of a $10.0 million secured senior loan (Note 12) with Falco Resources Ltd. (Falco), an associate of Osisko. The loan bears interests at a rate of 7%, compounded quarterly. The principal amount and accrued interests shall be payable on the earliest of the closing date of the silver stream transaction described in Note 14 or February 28, 2019. | |
| 10. |
Amounts receivable |
| December 31, | December 31, | ||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Revenues receivable from royalty, stream and other interests | 6,643 | 924 | |||||
| Amounts receivable from associates(i) | 3,225 | 1,245 | |||||
| Interest income receivable | 1,991 | 1,508 | |||||
| Tax credits | 281 | 4,091 | |||||
| Sales taxes and other receivables | 181 | 617 | |||||
| 12,321 | 8,385 |
| (i) |
Amounts receivable from associates for cost recoveries are mainly related to professional services and office rent. |
| 11. |
Inventories |
|
As at December 31, 2017, inventories were mainly comprised of unsold ounces of gold bullion acquired from offtake agreements, which were sold in January 2018. |
27
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 12. |
Investments in associates |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Balance January 1 | 257,433 | 82,902 | |||||
| Acquisitions | 87,134 | 136,529 | |||||
| Exercise of warrants | - | 14,519 | |||||
| Transfer from other investments (Note 13) | 7,048 | - | |||||
| Share of loss, net | (9,013 | ) | (6,114 | ) | |||
| Share of other comprehensive income (loss), net | 433 | (537 | ) | ||||
| Net gain on ownership dilution | 1,545 | 30,560 | |||||
| Gain on deemed disposal (i) | 6,956 | - | |||||
| Transfer to other investments (i) (Note 13) | (46,625 | ) | - | ||||
| Disposals | - | (426 | ) | ||||
| Balance December 31 | 304,911 | 257,433 |
| (i) |
On September 7, 2018, Orion announced the completion of the acquisition and privatization of Dalradian Resources Inc. (Dalradian), an associate of Osisko, for cash consideration of $1.47 per common share. The common shares held by Osisko were not acquired in the transaction. Following the transaction, Osisko has a put right on its Dalradian shares, subject to certain restrictions, allowing Osisko to sell them at a price of $1.47 per share for a period of 180 days. Following the transaction, management has concluded that it has lost its significant influence over Dalradian and has transferred its investments from associates to other investments. This transfer from investments from associates to other investments resulted in a deemed disposal of the shares to recognize for the difference between the carrying amount of the Dalradian investment under the equity method before the transaction and the fair value of the other investment after the transaction. |
Material investments
Osisko Mining Inc.
Osisko Mining Inc. (Osisko Mining) is a Canadian focused gold exploration and development company. Osisko holds a 1.5% NSR royalty on the Windfall Lake gold project, for which a positive preliminary economic assessment was released in July 2018, and a 1% NSR royalty on other properties held by Osisko Mining. As part of a previous investment agreement with Osisko Mining, Osisko obtained the right to purchase Osisko Minings buy-back rights on existing royalties on the Windfall Lake property for $5.0 million (of which $2.0 million was paid in 2018), thus allowing it to increase its royalty by an additional 1-2% NSR royalty for a total potential NSR royalty of 2.5 -3.5% . The Company invested $40.1 million in Osisko Mining in 2017 and an additional $18.0 million in 2018.
As at December 31, 2018, the Company holds 42,890,269 common shares representing 16.7% interest in Osisko Mining (15.5% as at December 31, 2017). Based on the fact that some officers and directors of Osisko are also officers and directors of Osisko Mining, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Osisko Mining since 2014 and accounts for its investment using the equity method.
Barkerville Gold Mines Ltd.
Barkerville Gold Mines Ltd. (Barkerville) is focused on the development of its extensive land package located in the historical Cariboo Mining District of central British Columbia, Canada. In 2017 and 2018, Osisko acquired common shares of Barkerville for $52.1 million and $7.0 million, respectively. In April 2017 and September 2018, Osisko increased its NSR royalty on the Cariboo gold project by 0.75% and 1.75%, for cash consideration of $12.5 million and $20.0 million, respectively, increasing the total NSR royalty held by Osisko to 4.0% . Osisko has the option to acquire an additional 1% NSR royalty on the Cariboo property for additional cash consideration of $13.0 million. Osisko also holds a right of first refusal relating to any gold stream offer received by Barkerville with respect to the Cariboo gold project.
28
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 12. | Investments in associates (continued) |
| Material investments (continued) | |
| Barkerville Gold Mines Ltd. (continued) | |
|
As part of the 2018 NSR royalty transaction, Barkerville granted to Osisko 10.0 million common share purchase warrants, exchangeable for common shares of Barkerville at an exercise price of $0.75 per common share for a period of 36 months following the closing of the transaction. The warrants were accounted for at their fair value determined by the Black- Scholes option pricing model based on the following assumptions: risk-free interest rate of 2%, volatility of 65% and dividend yield of nil. A value of $0.9 million was attributed to the warrants, which were accounted for under other investments on the consolidated balance sheet, and the remaining acquisition price of $19.1 million was attributed to royalty, stream and other interests. | |
|
As at December 31, 2018, the Company holds 162,864,251 common shares representing a 32.2% interest in Barkerville (32.7% as at December 31, 2017). Based on the fact that the chair of the Board of Directors and chief executive officer of Osisko is also the chair of the Board of Directors of Barkerville, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Barkerville since 2016 and accounts for its investment using the equity method. | |
|
Victoria Gold Corp. | |
|
In April 2018, Osisko completed a $148.0 million financing transaction with Victoria Gold Corp. (Victoria), pursuant to which Osisko acquired from Victoria a 5% NSR royalty for $98.0 million on the Dublin Gulch property (Note 14) which hosts the Eagle Gold project located in Yukon, Canada, and acquired common shares of Victoria for $50.0 million. | |
|
As at December 31, 2018, the Company holds 120,427,087 common shares representing a 15.4% interest in Victoria (4.1% as at December 31, 2017). Based on the fact that the chair of the Board of Directors and Chief Executive Officer of Osisko is also a director of Victoria, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Victoria since the second quarter of 2018 and has started to account for its investment using the equity method. | |
|
Falco Resources Ltd. | |
|
Falcos main asset is the Horne 5 gold project, for which a positive feasibility study was released in October 2017. In 2016, Osisko entered into a financing agreement of $10.0 million with Falco, bearing an interest rate of 7%, which will be applied against a stream deposit to be negotiated. | |
|
In June 2018, Osisko entered into a binding term sheet to provide Falco with a senior secured silver stream credit facility of up to $180.0 million (the Silver Stream) with reference to up to 100% of the future silver produced from the Horne 5 property located in Rouyn-Noranda, Québec (Note 14). | |
|
Concurrent to the Silver Stream, Osisko purchased from Falco, on June 29, 2018, a secured debenture having a principal amount of $7.0 million (the Debenture). In November 2018, the Debenture was converted into 12,104,444 common shares and 6,052,222 common share purchase warrants following the approval of a majority of the disinterested shareholders of Falco. Each warrant entitles Osisko to purchase one common share of Falco, subject to customary anti- dilution clauses, at a price of $0.75 for a period of 36 months. The fair value of the common shares and the warrants were accounted for at their relative fair value determined by the Black-Scholes option pricing model based on the following assumptions: risk-free interest rate of 2.2%, volatility of 66% and dividend yield of nil. A value of $6.5 million was attributed to the common share (under investments in associates on the consolidated balance sheet) and a value of $0.5 million was attributed to the warrants (under other investments on the consolidated balance sheet). | |
|
In September 2018, Osisko entered into an agreement to provide Falco with a secured senior $10 million loan (Note 9). The loan bears interests at a rate of 7%, compounded quarterly. The principal amount and accrued interests shall be payable on the earliest of the closing date of the silver stream (Note 14) or February 28, 2019. |
29
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 12. | Investments in associates (continued) |
| Material investments (continued) | |
| Falco Resources Ltd. (continued) | |
|
In 2017, Osisko acquired common shares in Falco for $4.0 million. As at December 31, 2018, the Company holds 36,031,449 common shares representing a 17.8% interest in Falco (12.7% as at December 31, 2017). Based on the fact that some officers and directors of Osisko are also officers and directors of Falco, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Falco since 2014 and accounts for its investment using the equity method. | |
|
The financial information of the individually material associates is as follows and includes adjustments to the accounting policies of the associates to conform to those of Osisko (in thousands of dollars): |
| Osisko Mining | Barkerville | Victoria(v) | Falco | |||||||||||||||||||||
| 2018 | (i) | 2017 | (ii) | 2018 | (i) | 2017 | (ii) | 2018 | (iii) | 2017 | (iv) | 2018 | (i) | 2017 | (ii) | |||||||||
| Current assets | 121,424 | 108,439 | 32,533 | 67,162 | 50,084 | 30,822 | 9,209 | 45,654 | ||||||||||||||||
| Non-current assets | 411,548 | 290,332 | 166,995 | 106,851 | 427,529 | 179,260 | 132,255 | 66,430 | ||||||||||||||||
| Current liabilities | 13,540 | 23,657 | 17,196 | 15,709 | 90,527 | 16,895 | 40,415 | 21,846 | ||||||||||||||||
| Non-current liabilities | 29,434 | 15,941 | 14,172 | 15,634 | 87,811 | 2,375 | 9,758 | 8,380 | ||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net earnings (loss) from continuing operations and net income (loss) | (19,022 | ) | (19,741 | ) | 8,907 | (6,733 | ) | (1,278 | ) | (2,852 | ) | (6,713 | ) | (6,834 | ) | |||||||||
| Other comprehensive income (loss) | (7,843 | ) | (954 | ) | (181 | ) | 175 | (307 | ) | (160 | ) | - | - | |||||||||||
| Comprehensive income (loss) | (26,865 | ) | (20,695 | ) | 8,726 | (6,558 | ) | (1,585 | ) | (3,012 | ) | (6,713 | ) | (6,834 | ) | |||||||||
| Carrying value of investment(vi) | 89,766 | 73,635 | 95,695 | 89,556 | 56,972 | 12,681 | 21,128 | 15,652 | ||||||||||||||||
| Fair value of investment(vi) | 131,673 | 109,504 | 65,146 | 106,732 | 44,558 | 8,886 | 10,449 | 20,817 | ||||||||||||||||
| (i) |
Information is for the reconstructed twelve months ended September 30, 2018 and as at September 30, 2018. | |
| (ii) |
Information is for the reconstructed twelve months ended September 30, 2017 and as at September 30, 2017. | |
| (iii) |
Information is for the reconstructed twelve months ended November 30, 2018 and as at November 30, 2018. | |
| (iv) |
Information is for the reconstructed twelve months ended November 30, 2017 and as at November 30, 2017. | |
| (v) |
Victoria became an associate of Osisko in 2018. | |
| (vi) |
As at December 31, 2018 and 2017. |
Investments in immaterial associates
The Company has interests in a number of individually immaterial associates that are accounted for using the equity method. The aggregate financial information on these associates is as follows:
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Aggregate amount of the Companys share of net loss | (4,194 | ) | (2,725 | ) | |||
| Aggregate amount of the Companys share of other comprehensive income | 897 | 459 | |||||
| Aggregate carrying value of investments | 41,351 | 38,468 | |||||
| Aggregate fair value of investments | 41,198 | 53,061 |
30
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 13. |
Other investments |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Fair value through profit or loss (warrants) | |||||||
| Balance January 1 | 8,092 | 10,935 | |||||
| Acquisitions | 3,093 | 9,662 | |||||
| Exercise | - | (14,170 | ) | ||||
| Change in fair value | (7,837 | ) | 1,665 | ||||
| Balance December 31 | 3,348 | 8,092 | |||||
| Fair value through other comprehensive income (shares) | |||||||
| Balance January 1 | 106,841 | 97,274 | |||||
| Acquisitions | 14,453 | 72,719 | |||||
| Exercise of warrants | - | 500 | |||||
| Interests on financial assets at amortized cost paid in shares | - | 12 | |||||
| Transfer from associates (Note 12) | 46,625 | - | |||||
| Change in fair value | (29,773 | ) | 6,139 | ||||
| Transfer to associates (Note 12) | (7,048 | ) | - | ||||
| Disposals | (27,043 | ) | (69,803 | ) | |||
| Balance December 31 | 104,055 | 106,841 | |||||
| Amortized cost | |||||||
| Balance January 1 | 200 | 200 | |||||
| Acquisition | 2,000 | - | |||||
| Balance December 31 | 2,200 | 200 | |||||
| Total | 109,603 | 115,133 |
The investments comprise common shares, warrants and notes receivable, mostly from Canadian publicly traded companies, in addition to the common shares held in Dalradian, which is a private company since September 7, 2018 (Note 12).
31
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 14. |
Royalty, stream and other interests |
| 2018 | |||||||||||||
| Royalty | Stream | Offtake | |||||||||||
| interests | interests | interests | Total | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Balance Beginning of period | 770,530 | 700,078 | 105,164 | 1,575,772 | |||||||||
| Acquisitions | 109,670 | 31,431 | - | 141,101 | |||||||||
| Conversion | - | 4,278 | (4,278 | ) | - | ||||||||
| Disposal | - | (150,289 | ) | - | (150,289 | ) | |||||||
| Depletion | (26,972 | ) | (21,217 | ) | (4,423 | ) | (52,612 | ) | |||||
| Impairment | (153,639 | ) | - | (4,561 | ) | (158,200 | ) | ||||||
| Translation adjustments | 8,134 | 42,129 | 8,633 | 58,896 | |||||||||
| Balance End of period | 707,723 | 606,410 | 100,535 | 1,414,668 | |||||||||
| Producing | |||||||||||||
| Cost | 510,738 | 489,407 | 68,072 | 1,068,217 | |||||||||
| Accumulated depletion and impairment | (297,137 | ) | (33,502 | ) | (10,665 | ) | (341,304 | ) | |||||
| Net book value End of period | 213,601 | 455,905 | 57,407 | 726,913 | |||||||||
| Development | |||||||||||||
| Cost | 270,066 | 150,505 | 33,486 | 454,057 | |||||||||
| Accumulated depletion | - | - | - | - | |||||||||
| Net book value End of period | 270,066 | 150,505 | 33,486 | 454,057 | |||||||||
| Exploration and evaluation | |||||||||||||
| Cost | 224,056 | - | 9,642 | 233,698 | |||||||||
| Accumulated depletion | - | - | - | - | |||||||||
| Net book value End of period | 224,056 | - | 9,642 | 233,698 | |||||||||
| Total net book value End of period | 707,723 | 606,410 | 100,535 | 1,414,668 |
Main acquisitions 2018
Dublin Gulch property NSR royalty (Victoria)
On April 13, 2018, Osisko completed a $148.0 million financing transaction with Victoria, pursuant to which Osisko acquired from Victoria a 5% NSR royalty for $98.0 million on the Dublin Gulch property which hosts the Eagle Gold project located in Yukon, Canada, and acquired common shares of Victoria for $50.0 million. The 5% NSR royalty applies to all metals and minerals produced from the Dublin Gulch property, until an aggregate of 97,500 ounces of refined gold has been delivered to Osisko, and a 3% NSR royalty thereafter. The first tranche of the $98.0 million purchase price, representing $49.0 million, was paid on the closing of the transaction and the second tranche of $49.0 million will be funded pro rata to drawdowns under the subordinated debt facilities provided by Orion (or a third party). In September and December 2018, two payments of $14.7 million were made to Victoria as part of the second tranche of the royalty purchase price, for a remaining commitment of $19.6 million as at December 31, 2018.
32
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 14. |
Royalty, stream and other interests (continued) |
|
Main acquisitions 2018 (continued) | |
|
Cariboo property NSR royalty (Barkerville) | |
|
On September 6, 2018, Osisko entered into a second amended and restated royalty purchase agreement with Barkerville pursuant to which it has acquired an additional 1.75% NSR royalty for the aggregate purchase price of $20.0 million on the Cariboo property, increasing the total NSR royalty held by Osisko to 4%. | |
|
Under the terms of the agreement, Osisko has the option to acquire an additional 1% NSR royalty on the Cariboo property (the Royalty Option) for additional cash consideration of $13.0 million (the Royalty Option Period) as Osisko participated in an equity financing of Barkerville during the Royalty Option Period. | |
|
Osisko also holds a right of first refusal relating to any gold stream offer received by Barkerville with respect to the Cariboo gold project. | |
|
Renard mine diamond stream (Stornoway Diamond Corporation) | |
|
On October 2, 2018, Osisko announced that it has entered into an amended and restated purchase and sale agreement (the Amended Renard Streaming Agreement) with Stornoway Diamond Corporation (Stornoway) in relation to the Renard stream (Renard Stream Amendment). As part of the Amended Renard Streaming Agreement, Osisko, along with Caisse de dépôt et placement du Québec, Triple Flag Mining Finance Bermuda Ltd., Albion Exploration Fund, LLC and Washington State Investment Board (collectively, the Streamers), which collectively own a 20% diamond stream on the Renard mine (9.6% stream attributable to Osisko) (the Renard Stream), paid Stornoway the U.S. dollar equivalent of $45.0 million in cash ($21.4 million attributable to Osisko) as an additional up-front deposit to Stornoway. | |
|
The terms of the Amended Renard Streaming Agreement provide that the Streamers shall continue to hold a 20% undivided interest (9.6% stream attributable to Osisko) in all diamonds produced from the Renard mining property for the life of the mine (prior to the amendment, the stream was applicable to all diamonds produced from the first 5 project kimberlites to be mined at Renard for the life of mine, and the first 30 million carats from the property overall). Upon the completion of a sale of diamonds, the Streamers will remit to Stornoway a cash transfer payment which shall be the lesser of 40% of achieved sales price and US$40 per carat (prior to the amendment, the cash transfer was a fixed amount of US$50 per carat escalating at 1% per annum). | |
|
In addition, for the purpose of calculating stream remittances, Stornoway shall separately sell any diamonds smaller than the +7 DTC sieve size that are recovered in excess of the maximum agreed-upon proportion within a sale of run of mine (ROM) diamonds (the excess small diamonds or incidentals). In this manner, Stornoway shall restrict the proportion of small diamonds contained in a ROM sale such that the Streamers and Stornoway will be fully aligned on upside price exposure with downside protection on price and product mix. | |
|
Horne 5 property silver stream (Falco) | |
|
On June 28, 2018, Osisko entered into a binding term sheet to provide Falco, an associate of the Company, with a senior secured silver stream credit facility with reference to up to 100% of the future silver produced from the Horne 5 property located in Rouyn-Noranda, Québec. As part of the Silver Stream, Osisko will make staged upfront cash deposits to Falco of up to $180.0 million and will make ongoing payments equal to 20% of the spot price of silver, to a maximum of US$6 per ounce. The Silver Stream will be secured by a first priority lien on the project and all assets of Falco. | |
|
In November 2018, the disinterested shareholders of Falco approved the transaction, which was a requirement from the TSX. Closing of the Silver Stream is subject to the satisfaction of customary conditions, including the finalization of definitive documents, obtaining regulatory approvals and consents from third parties. | |
|
Pursuant to an agreement between Falco and Glencore Canada Corporation (Glencore), the Silver Stream is subject to a right of first refusal in favor of Glencore. Glencore shall have a period of 60 days from the receipt of all stream transaction documents to notify Falco in the event that it wishes to purchase the stream agreement in accordance with the terms described therein. |
33
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 14. |
Royalty, stream and other interests (continued) |
|
Disposal 2018 | |
|
Brucejack gold and silver stream (Pretium Resources Inc.) | |
|
On September 24, 2018, Osisko announced that Osisko Bermuda Limited (OBL), a wholly-owned subsidiary of Osisko, had received a notice from Pretium Resources Inc. (Pretium) in regards to its election to exercise its option to fully repurchase OBLs interest in the Brucejack gold and silver stream, as provided for in the purchase and sale agreement between the parties dated September 15, 2015 (the Stream Agreement). Under the Stream Agreement, Pretium had an option to repurchase 100% of OBLs share of the Brucejack gold and silver stream by making a payment of US$118.5 million to OBL on December 31, 2018. In order to exercise this option, Pretium had to provide 90 days prior written notice to OBL. | |
|
On December 18, 2018, OBL received the proceeds of US$118.5 million ($159.4 million) from Pretium. The book value of the Brucejack gold and silver stream was US$111.7 million ($150.3 million), which resulted in a gain on disposal of a stream interest of US$6.8 million ($9.1 million) presented on the consolidated statement of loss for the year ended December 31, 2018. | |
|
Buy-back and buy-down rights | |
|
Some royalty, stream and other interests are subject to buy-back and/or buy-down rights held by the operators. The significant buy-back and buy-down rights are described below. |
| Right | Description | Election dates | Cash payments |
| Mantos Blancos silver stream (Mantos Copper S.A.) | |||
| Buy-down | Right to reduce the stream percentage from 100% to 50% provided that not less than 1.99 million ounces of silver have been delivered. | September 11, 2019 and 2020 (4th and 5th anniversary of the agreement). | US$70.0 million ($95.5 million) |
| Amulsar silver stream (Lydian International Limited) | |||
| Buy-down (1st option) | Right to reduce the stream percentage from 4.22% to 2.11%. | 2nd anniversary of commercial production. | US$34.4 million ($46.9 million) |
| Buy-down (2nd option) | Right to reduce the stream percentage from 4.22% to 2.11%. | 3rd anniversary of commercial production. | US$31.3 million ($42.7 million) |
| Brucejack gold offtake (Pretium Resources Inc.) | |||
| Buy-down | Right to reduce the offtake obligation to either: | December 31, 2019. | Variable |
| (i) 50% by paying US$13 per
ounce multiplied by 0.50, on the remaining undelivered gold ounces, or |
(see description column) | ||
| (ii) 25% by paying US$13
per ounce multiplied by 0.75, on the remaining undelivered gold ounces. |
|||
| Lamaque NSR royalty (Eldorado Gold Corporation) | |||
| Buy-back | Right to buy-back 50% of the 2% NSR royalty (1.7% attributable to Osisko). | Within one year of the commencement of commercial production. | $2.0 million ($1.7 million attri- butable to Osisko) |
Impairments 2018
In 2018, the Company recorded impairment charges of $159.0 million ($118.3 million, net of income taxes), including $158.2 million ($117.5 million, net of income taxes) on royalty, stream and other interests and $0.8 million to write-off an amount receivable from the operator of an impaired asset.
Eleonore NSR royalty
In October 2018, the operator of the Éléonore gold mine in Québec, Canada, announced that it has updated its mineral reserve and resource estimates for the Éléonore mine as at June 30, 2018. As a result of the update, proven and probable gold mineral reserves and resources decreased by 21%. This was considered an indicator of impairment among other facts and circumstances and, accordingly, management performed an impairment assessment as at December 31, 2018. The Company recorded an impairment charge of $148.5 million ($109.1 million, net of income taxes) on the Éléonore NSR royalty for the year ended December 31, 2018.
34
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 14. |
Royalty, stream and other interests (continued) |
|
Impairments 2018 (continued) | |
|
Eleonore NSR royalty (continued) | |
|
On December 31, 2018, the Éléonore NSR royalty was written down to its estimated recoverable amount of $138.6 million, which was determined by the fair value less cost of disposal using a discounted cash-flows approach. The fair value of the Éléonore NSR royalty is classified as level 3 of the fair value hierarchy because the main valuation inputs used are significant unobservable inputs. The main valuation inputs used were the cash flows expected to be generated by the sale of gold received from the Éléonore NSR royalty based on the long-term annual gold production of 400,000 ounces over the estimated life of the Éléonore mine, the long-term gold price of US$1,300 per ounce and a post-tax real discount rate of 5.1%, adjusted for the decrease in reserves and resources. | |
|
A sensitivity analysis was performed by management for the long-term gold price and the post-tax real discount rate (in isolation). If the long-term gold price applied to the cash flow projections had been 10% lower than managements estimates (US$1,170 per ounce instead of US$1,300 per ounce), the Company would have recognized an additional impairment charge of $13.9 million. If the post-tax real discount rate applied to the cash flow projections had been 100 basis points higher than managements estimates (6.1% instead of 5.1%), the Company would have recognized an additional impairment charge of $7.8 million. | |
|
Other assets impaired | |
|
The Company recorded additional impairment charges on royalty and offtake interests of $9.7 million ($8.3 million net of income taxes) on assets for which the Company does not expect to receive future revenues, and on assets held by companies that have ceased or are expected to cease production or are in bankruptcy. |
| Year ended | |||||||||||||
| December 31, 2017 | |||||||||||||
| Royalty | Stream | Offtake | |||||||||||
| interests | interests | interests | Total | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Balance Beginning of period | 494,768 | - | - | 494,768 | |||||||||
| Acquisitions | 26,681 | 53,438 | - | 80,119 | |||||||||
| Business combination (Note 7) | 353,314 | 656,602 | 106,199 | 1,116,115 | |||||||||
| Depletion | (15,475 | ) | (11,283 | ) | (1,307 | ) | (28,065 | ) | |||||
| Impairment | (89,000 | ) | - | - | (89,000 | ) | |||||||
| Translation adjustments | 242 | 1,321 | 272 | 1,835 | |||||||||
| Balance End of period | 770,530 | 700,078 | 105,164 | 1,575,772 | |||||||||
| Producing | |||||||||||||
| Cost | 503,340 | 582,466 | 66,812 | 1,152,618 | |||||||||
| Accumulated depletion and impairment | (116,352 | ) | (11,242 | ) | (1,307 | ) | (128,901 | ) | |||||
| Net book value End of period | 386,988 | 571,224 | 65,505 | 1,023,717 | |||||||||
| Development | |||||||||||||
| Cost | 194,535 | 128,854 | 30,793 | 354,182 | |||||||||
| Accumulated depletion | - | - | - | - | |||||||||
| Net book value End of period | 194,535 | 128,854 | 30,793 | 354,182 | |||||||||
| Exploration and evaluation | |||||||||||||
| Cost | 189,007 | - | 8,866 | 197,873 | |||||||||
| Accumulated depletion | - | - | - | - | |||||||||
| Net book value End of period | 189,007 | - | 8,866 | 197,873 | |||||||||
| Total net book value End of period | 770,530 | 700,078 | 105,164 | 1,575,772 |
35
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 14. |
Royalty, stream and other interests (continued) |
|
Main acquisitions 2017 | |
|
Cariboo property NSR royalty (Barkerville) | |
|
On April 19, 2017, Osisko acquired an additional 0.75% NSR royalty on the Cariboo gold project from Barkerville for cash consideration of $12.5 million, increasing the total NSR royalty held by Osisko on the Cariboo gold project to 2.25%. The grant of the additional royalty cancelled Osiskos royalty acquisition right which was granted pursuant to an investment agreement between Osisko and Barkerville dated February 5, 2017. However, Osisko retained a right of first refusal relating to any gold stream offer received by Barkerville with respect to the Cariboo gold project. | |
|
Gibraltar silver stream (Gibraltar Mines Ltd.) | |
|
On March 3, 2017, Osisko acquired from Gibraltar Mines Ltd. (Gibco), a wholly-owned subsidiary of Taseko Mines Limited (Taseko) having a 75% interest in the Gibraltar copper mine (Gibraltar), a silver stream with reference to silver produced at Gibraltar, located in British Columbia, Canada. Osisko paid Taseko cash consideration of US$33.0 million ($44.3 million) to purchase a silver stream and 3.0 million warrants of Taseko. Each warrant allows Osisko to acquire one common share of Taseko at a price of $2.74 until April 1, 2020. The fair value of the warrants was evaluated at $1.8 million using the Black-Scholes option pricing model and the residual value of $42.7 million was attributed to the silver stream (including $0.2 million of transaction fees). | |
|
Orions Portfolio | |
|
On July 31, 2017, Osisko acquired a precious metals portfolio of assets from Orion consisting of 61 royalties, 7 precious metal offtakes and 6 streams (Note 7). | |
|
Impairment 2017 | |
|
In 2017, the operator of the Éléonore gold mine in Québec, Canada, reviewed its guidance on long-term annual gold production to 400,000 ounces, which was significantly lower compared to the design capacity of 600,000 ounces. This was considered an indicator of impairment among other facts and circumstances and, accordingly, management performed an impairment assessment as at December 31, 2017. The Company recorded an impairment charge of $89.0 million ($65.4 million net of income taxes) on the Éléonore NSR royalty for the year ended December 31, 2017. | |
|
On December 31, 2017, the Éléonore NSR royalty was written down to its estimated recoverable amount of $300.0 million, which was determined by the fair value less cost of disposal using a discounted cash-flows approach. The fair value of the Éléonore NSR royalty is classified as level 3 of the fair value hierarchy because the main valuation inputs used are significant unobservable inputs. The main valuation inputs used were the cash flows expected to be generated by the sale of gold received from the Éléonore NSR royalty based on the long-term annual gold production of 400,000 ounces over the estimated life of the Éléonore mine, the long-term gold price of US$1,300 per ounce and a post-tax real discount rate of 4.2%. | |
|
A sensitivity analysis was performed by management for the long-term gold price and the post-tax real discount rate (in isolation). If the long-term gold price applied to the cash flow projections had been 10% lower than managements estimates (US$1,170 per ounce instead of US$1,300 per ounce), the Company would have recognized an additional impairment charge of $30.0 million. If the post-tax real discount rate applied to the cash flow projections had been 100 basis points higher than managements estimates (5.2% instead of 4.2%), the Company would have recognized an additional impairment charge of $35.0 million. |
36
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 15. |
Exploration and evaluation |
| 2018 | 2017(i) | ||||||
| $ | $ | ||||||
| Net book value - January 1 | 102,182 | 100,038 | |||||
| Additions | 257 | 2,745 | |||||
| Investments tax credits | (93 | ) | (601 | ) | |||
| Impairments (i) | (7,344 | ) | - | ||||
| Net book value - December 31 (ii) | 95,002 | 102,182 | |||||
| Balance December 31 | |||||||
| Cost | 103,206 | 103,042 | |||||
| Accumulated impairment | (8,204 | ) | (860 | ) | |||
| Net book value - December 31 (ii) | 95,002 | 102,182 |
| (i) |
During the year ended December 31, 2018, the Company incurred an impairment charge of $7.3 million ($5.4 million, net of income taxes) on certain exploration and evaluation properties in Canada for which substantive exploration and evaluation expenditures (taking into consideration such expenditures to be incurred by a farmee) is neither budgeted nor planned or for which the Company (or the farmee) has decided to discontinue such activities. | |
| (ii) |
Effective October 4, 2016, Osisko entered into an earn-in agreement with Osisko Mining, which was subsequently amended to create two separate earn-in agreements. Under the first earn-in agreement, Osisko Mining may earn a 100% interest in 26 of Osiskos exploration properties located in the James Bay area and Labrador Trough (excluding the Coulon copper-zinc project and four other exploration properties) upon completing expenditures of $26.0 million over a 7-year period; Osisko Mining may earn a 50% interest upon completing expenditures totaling $15.6 million over a 4-year period. Under the second earn-in agreement, Osisko Mining may earn a 100% interest in the Kan property upon completing expenditures totaling $6.0 million over a 7-year period, which represents the guaranteed expenditures to be incurred by Barrick Gold Corporation (Barrick), following an earn-in agreement signed between Osisko Mining and Barrick where Barrick committed to spend $15.0 million on the Kan property; Osisko Mining may earn a 50% interest upon completing expenditures totaling $3.6 million over a 4-year period. Osisko will retain an escalating NSR royalty ranging from 1.5% to 3.5% on precious metals and a 2.0% NSR royalty on other metals and minerals produced from the 27 properties. New properties acquired by Osisko Mining in a designated area during the 7-year term will be subject to a royalty agreement in favour of Osisko with similar terms. As at December 31, 2018, the net book value of the properties under earn-in agreements amounted to $34.0 million. In 2018, Osisko Mining invested approximately $3.9 million on the properties subject to earn-in agreements for a total of $10.3 million. |
| 16. |
Goodwill |
|
The Companys goodwill is allocated to a group of cash generating units: the Éléonore NSR royalty and the Canadian Malartic NSR royalty (CGUs). | |
|
The Company tests whether goodwill has suffered any impairment on an annual basis. The recoverable amount of the CGUs is determined based on the fair value less costs of disposal calculations using a discounted cash-flows approach, which require the use of assumptions and unobservable inputs, and therefore is classified as level 3 of the fair value hierarchy. The calculations use cash flow projections expected to be generated by the sale of gold and silver received from the CGUs based on annual gold and silver production over their estimated life from publicly released technical information by the operators to predict future performance. | |
|
The following table sets out the key assumptions for the CGUs in addition to annual gold and silver production over the estimated life of the Éléonore and Canadian Malartic mines: |
| 2018 | 2017 | |||
| Long-term gold price (per ounce) | US$1,300 | US$1,300 | ||
| Long-term silver price (per ounce) | US$18 | US$18 | ||
| Post-tax real discount rate | 5.1% | 4.2% |
37
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 16. |
Goodwill (continued) |
|
Management has determined the values assigned to each of the above key assumptions as follows: |
| Assumption | Approach used to determining values | |
| Long-term gold price |
Based on current gold market trends consistent with external sources of information, such as long-term gold price consensus. | |
|
| ||
| Long-term silver price |
Based on current silver market trends consistent with external sources of information, such as long-term silver price consensus. | |
|
| ||
| Post-tax real discount rate |
Reflects specific risks relating to gold mines operating in Québec, Canada. |
|
The Companys management has considered and assessed reasonably possible changes for key assumptions and has not identified any instances that could cause the carrying amount of the CGUs to exceed their recoverable amounts. | |
| 17. |
Accounts payable and accrued liabilities |
| December 31, | December 31, | ||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Payables on metals received from offtakes | 5,190 | 3,710 | |||||
| Trade payables | 217 | 411 | |||||
| Accrued interests on long-term debt | 46 | 2,081 | |||||
| Other payables | 5,246 | 7,038 | |||||
| Other accrued liabilities | 1,033 | 2,070 | |||||
| 11,732 | 15,310 |
38
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 18. |
Provisions and other liabilities |
| 2018 | 2017 | ||||||||||||
| DSU and | Share exchange | DSU and | |||||||||||
| RSU(i) | rights(ii) | RSU(i) | Total | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Balance January 1 | 7,668 | 10,692 | 5,894 | 16,586 | |||||||||
| Accretion expense | - | 299 | - | 299 | |||||||||
| New liabilities | 3,229 | 988 | 7,053 | 8,041 | |||||||||
| Settlement of liabilities | (3,117 | ) | (11,979 | ) | (5,539 | ) | (17,518 | ) | |||||
| Transfer - RSU to be settled in equity (Note 22) | (2,426 | ) | - | - | - | ||||||||
| Extinguished liabilities | - | - | (59 | ) | (59 | ) | |||||||
| Revision of estimates | (1,860 | ) | - | 319 | 319 | ||||||||
| Balance December 31 | 3,494 | - | 7,668 | 7,668 | |||||||||
| Current portion | 3,494 | - | 5,632 | 5,632 | |||||||||
| Non-current portion | - | - | 2,036 | 2,036 | |||||||||
| 3,494 | - | 7,668 | 7,668 |
| (i) |
The Deferred Share Units and Restricted Share Units Plans are described in Note 22. | |
| (ii) |
The liability related to share exchange rights represented a put option held by the non-controlling shareholders in Mines Coulon Inc., a subsidiary of the Company. On October 20, 2017 (or before under certain conditions), the non-controlling shareholders had the option to convert their shares of Mines Coulon Inc. for an amount corresponding to 75% of the cost of their investment, such amount to be settled by the issuance of a variable number of common shares of the Company based on the fair market value of the Companys shares at the time of conversion. In October 2017, the exercise date of the option was postponed by one month to November 20, 2017. In November 2017, the share exchange rights were exercised by the non-controlling interests and 772,810 common shares were issued. The put option was initially measured at the present value of the redemption amount of the option. The financial liability was subsequently measured at amortized cost using the effective interest method with any differences recognized as finance costs in the consolidated statement of loss. In 2017, prior to the exercise of the share exchange rights, the non-controlling interests had invested $1.3 million in Mines Coulon Inc. |
| 19. |
Long-term debt |
|
The movements in the long-term debt are as follows: |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Balance - January 1 | 464,308 | 45,780 | |||||
| New debt convertible debentures(ii) | - | 279,469 | |||||
| Transaction costs convertible debentures(ii) | - | (10,735 | ) | ||||
| New debt revolving credit facility(iii) | - | 147,323 | |||||
| Repayment of debt revolving credit facility | (123,475 | ) | - | ||||
| Amortization of transaction costs | 2,036 | 427 | |||||
| Accretion expense | 4,456 | 1,336 | |||||
| Foreign exchange revaluation impact | 5,444 | 708 | |||||
| Balance - December 31 | 352,769 | 464,308 |
39
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 19. | Long-term debt (continued) |
| The summary of the long-term debt is as follows: |
| December 31, | December 31, | ||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Convertible debentures(i),(ii) | 350,000 | 350,000 | |||||
| Revolving credit facility(iii) | 30,000 | 148,031 | |||||
| Long-term debt | 380,000 | 498,031 | |||||
| Unamortized debt issuance costs | (8,867 | ) | (10,903 | ) | |||
| Unamortized accretion on convertible debentures | (18,364 | ) | (22,820 | ) | |||
| Long-term debt, net of issuance costs | 352,769 | 464,308 | |||||
| Current portion | - | - | |||||
| Non-current portion | 352,769 | 464,308 | |||||
| 352,769 | 464,308 |
| (i) |
Convertible debenture (2016) | |
|
In February 2016, the Company issued a senior non-guaranteed convertible debenture of $50.0 million to Ressources Québec, a wholly-owned subsidiary of Investissement Québec. The convertible debenture bears interest at a rate of 4.0% per annum payable on a quarterly basis and has a five-year term maturing on February 12, 2021. Ressources Québec will be entitled, at its option, to convert the debenture into common shares of the Company at a price of $19.08 at any time during the term of the debenture. | ||
|
At initial recognition, net proceeds after transaction costs of $0.8 million amounted to $49.2 million. Of this amount, the liability and equity components represented respectively $45.0 million (net of transaction costs of $0.7 million) and $3.1 million (net of transaction costs of $0.1 million and income taxes of $1.1 million). The effective interest rate used was 6% representing the estimated market rate at closing that the Company would obtain for similar financing without the conversion option. | ||
| (ii) |
Convertible debentures (2017) | |
|
In November 2017, the Company closed a bought-deal offering of convertible senior unsecured debentures (the Debentures) in an aggregate principal of $300.0 million (the Offering). The Offering was comprised of a public offering, by way of a short form prospectus, of $184.0 million aggregate principal amount of Debentures and a private placement offering of $116.0 million aggregate principal amount of Debentures. The underwriters have received a commission of 3.55% related to the Offering. | ||
|
The Debentures bear interest at a rate of 4.0% per annum, payable semi-annually on June 30 and December 31 of each year, commencing on June 30, 2018. The Debentures will be convertible at the holders option into common shares of the Company at a conversion price equal to $22.89 per common share. The Debentures will mature on December 31, 2022 and may be redeemed by Osisko, in certain circumstances, on or after December 31, 2020. The Debentures are listed for trading on the TSX under the symbol OR.DB. | ||
|
At initial recognition, net proceeds after transaction costs of $11.5 million amounted to $288.5 million. Of this amount, the liability and equity components represented respectively $268.7 million (net of transaction costs of $10.7 million) and $14.5 million (net of transaction costs of $0.8 million and income taxes of $5.3 million). The effective interest rate used was 5.5% representing the estimated market rate at closing that the Company would obtain for similar financing without the conversion option. |
40
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 19. |
Long-term debt (continued) | |
| (iii) |
Revolving credit facility | |
|
In November 2017, the Company amended its revolving credit facility (the Facility) increasing the amount from $150.0 million to $350.0 million, with an additional uncommitted accordion of up to $100.0 million, for a total availability of up to $450.0 million. The uncommitted accordion is subject to standard due diligence procedures and acceptance of the lenders. The Facility is to be used for general corporate purposes and investments in the mineral industry, including the acquisition of royalties, streams and other interests. The Facility is secured by the Companys assets, present and future (including the royalty, stream and other interests), and had an original four-year term (November 14, 2021), which can be extended by one year on each anniversary date. In October 2018, the Facility was extended by one year (November 14, 2022). The deferred financing costs are being amortized over the term of the facility. Amortization of the deferred financing costs related to the Facility on the consolidated statement of loss amounted to $0.4 million in 2018 ($0.2 million in 2017). | ||
|
The Facility is subject to standby fees. Funds drawn bear interest based on the base rate, prime rate or London Inter- Bank Offer Rate (LIBOR) plus an applicable margin depending on the Companys leverage ratio. As at December 31, 2018, the Facility was drawn for 30.0 million and the effective interest rate was 4.79%, including the applicable margin. The Facility includes covenants that require the Company to maintain certain financial ratios, including the Companys leverage ratios and meet certain non-financial requirements. As at December 31, 2018, all such ratios and requirements were met. | ||
| 20. |
Share capital |
Shares
Authorized
Unlimited number
of common shares, without par value
Unlimited
number of preferred shares, issuable in series
Issued and fully paid
155,443,351 common shares
Employee Share Purchase Plan
In October 2015, the Company established an employee share purchase plan. Under the terms of the plan, the Company contributes an amount equal to 60% of the eligible employees contribution towards the acquisition of common shares from treasury on a quarterly basis. A maximum of 1.0% of the issued and outstanding common shares are reserved for issuance under the current plan.
Issuances
Year ended December 31, 2017
On July 31, 2017, Osisko issued 30,906,594 common shares to Orion as part of the Transaction (Note 7). The shares were valued at $445.3 million, which represents the fair value of the shares on July 31, 2017 minus an illiquidity discount to take into account certain restrictions on the sales of the common shares by Orion, including a 12-month hold period and a broad distribution requirement.
Caisse and Fonds F.T.Q. also subscribed for $200.0 million and $75.0 million in common shares of Osisko, respectively, as part of a concurrent Private Placement to fund a portion of the cash consideration and support the Transaction. A total of 18,887,363 common shares were issued at a price of $14.56 per share under the Private Placement. The Private Placement was subject to a 7% capital commitment payment payable partially in shares (2% representing 385,457 common shares) and in cash (5% representing $13.8 million). Additional fees of $0.2 million ($0.1 million, net of income taxes) were incurred for the financing.
41
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 20. |
Share capital (continued) |
|
Shares (continued) | |
|
Issuances (continued) | |
|
Year ended December 31, 2017 (continued) | |
|
In November 2017, the non-controlling interests in Mines Coulon (Note 18) exercised their share exchange rights and converted their non-controlling interests into 772,810 common shares of Osisko. The number of common shares to be issued was based on 75% of the cost of their investment, being $12.0 million, and the fair market value of the Companys common shares at the time of conversion. | |
|
Normal Course Issuer Bid | |
|
In December 2017, the TSX approved the renewal of the Companys normal course issuer bid (the 2017 NCIB Program). Under the terms of the 2017 NCIB Program, Osisko may acquire up to 10,567,441 of its common shares from time to time in accordance with the normal course issuer bid procedures of the TSX. Repurchases under the 2017 NCIB Program were authorized until December 10, 2018. Daily purchases were limited to 95,695 common shares, other than block purchase exemptions, representing 25% of the average daily trading volume of the common shares on the TSX for the six month period ending November 30, 2017, being 382,781 common shares. | |
|
In December 2018, Osisko renewed its normal course issuer bid (the 2018 NCIB Program). Under the terms of the 2018 NCIB Program, Osisko could acquire up to 10,459,829 of its common shares from time to time in accordance with the normal course issuer bid procedures of the TSX. Repurchases under the 2018 NCIB Program are authorized until December 11, 2019. Daily purchases will be limited to 71,940 common shares, other than block purchase exemptions, representing 25% of the average daily trading volume of the common shares on the TSX for the six-month period ending November 30, 2018, being 287,760 Common Shares. | |
|
During the year ended December 31, 2018, the Company purchased for cancellation a total of 1,860,299 common shares under the 2017 NCIB Program for $23.1 million and a total of 849,480 common shares under the 2018 NCIB Program for $9.8 million (for a total of 2,709,779 common shares acquired for $32.9 million), of which an amount of $1.7 million was included in accounts payable and accrued liabilities on the consolidated balance sheet at December 31, 2018 (paid in January 2019). | |
|
Dividends | |
|
The following table provides details on the dividends declared for the years ended December 31, 2018 and 2017: |
| Dividend | |||||||||||||||
| Dividend | Dividend | reinvestment | |||||||||||||
| Declaration date | per share | Record date | Payment date | payable | plan(i) | ||||||||||
| $ | $ | ||||||||||||||
| February 16, 2018 | 0.05 | March 30, 2018 | April 16, 2018 | 7,811,000 | 27,302,917 | ||||||||||
| May 3, 2018 | 0.05 | June 29, 2018 | July 16, 2018 | 7,811,000 | 8,097,787 | ||||||||||
| August 2, 2018 | 0.05 | September 28, 2018 | October 15, 2018 | 7,812,000 | 28,065,085 | ||||||||||
| November 6, 2018 | 0.05 | December 31, 2018 | January 15, 2019 | 7,779,000 | 29,627,597 | ||||||||||
| Year 2018 | 0.20 | 31,213,000 | |||||||||||||
| March 15, 2017 | 0.04 | March 31, 2017 | April 17, 2017 | 4,264,000 | 8,024,301 | ||||||||||
| May 4, 2017 | 0.04 | June 30, 2017 | July 17, 2017 | 4,270,000 | 13,498,789 | ||||||||||
| August 3, 2017 | 0.05 | September 30, 2017 | October 16, 2017 | 7,850,000 | 5,683,585 | ||||||||||
| November 7, 2017 | 0.05 | December 29, 2017 | January 15, 2018 | 7,890,000 | 6,863,864 | ||||||||||
| Year 2017 | 0.18 | 24,274,000 |
| (i) |
Number of common shares held by shareholders participating to the dividend reinvestment plan described below. |
42
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 20. |
Share capital (continued) |
|
Dividends (continued) | |
|
Dividend reinvestment plan | |
|
In 2015, the Company implemented a dividend reinvestment plan (DRIP). The DRIP allows Canadian shareholders and U.S. shareholders (commencing with the dividend paid on October 16, 2017) to reinvest their cash dividends into additional common shares either purchased on the open market through the facilities of the TSX or the NYSE, or issued directly from treasury by the Company, or acquired by a combination thereof. In the case of a treasury issuance, the price will be the weighted average price of the common shares on the TSX or the NYSE during the five trading days immediately preceding the dividend payment date, less a discount, if any, of up to 5%, at the Companys sole election. | |
|
As at December 31, 2018, the holders of 29,627,597 common shares had elected to participate in the DRIP, representing dividends payable of $1.5 million. During the year ended December 31, 2018, the Company issued 310,492 common shares under the DRIP, at a discount rate of 3% (88,536 common shares in 2017 at a discount rate of 3%). On January 15, 2019, 126,933 common shares were issued under the DRIP at a discount rate of 3%. | |
|
Capital management | |
|
The Companys primary objective when managing capital is to maximize returns for its shareholders by growing its asset base, both organically through strategic investments in exploration and development companies and through accretive acquisitions of high-quality royalties, streams and other similar interests, while ensuring capital protection. The Company defines capital as long-term debt and total equity, including the undrawn portion of the revolving credit facility. Capital is managed by the Companys management and governed by the Board of Directors. |
| December 31, | December 31, | ||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Long-term debt | 352,769 | 464,308 | |||||
| Total equity | 1,771,595 | 1,894,405 | |||||
| Undrawn revolving credit facility(i) | 320,000 | 201,969 | |||||
| 2,444,364 | 2,560,682 |
| (i) |
Excluding the potential additional available credit (accordion) of $100.0 million as at December 31, 2018 and 2017 (Note 19). |
There were no changes in the Companys approach to capital management during the year ended December 31, 2018, compared to the prior year. The Company is not subject to material externally imposed capital requirements and is in compliance with all its covenants under its revolving credit facility (Note 19) as at December 31, 2018.
43
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 21. |
Warrants |
| 2018 | 2017 | ||||||||||||||||||
| Weighted | Weighted | ||||||||||||||||||
| average | average | ||||||||||||||||||
| Number of | exercise | Number of | exercise | ||||||||||||||||
| Warrants(i),(ii) | Amount | price | Warrants(i),(ii) | Amount | price | ||||||||||||||
| $ | $ | $ | $ | ||||||||||||||||
| Balance January 1 | 11,195,500 | 30,901 | 27.61 | 11,195,500 | 30,901 | 27.61 | |||||||||||||
| Issued | - | - | - | - | - | - | |||||||||||||
| Balance December 31 | 11,195,500 | 30,901 | 27.61 | 11,195,500 | 30,901 | 27.61 |
| (i) |
5,715,500 warrants entitling the holder to purchase one common share of Osisko at a price of $19.08 until February 26, 2019. | |
| (ii) |
5,480,000 warrants entitling the holder to purchase one common share of Osisko at a price of $36.50 until March 5, 2022. |
| 22. |
Share-based compensation |
|
Share options | |
|
In May 2014, the Company adopted a share option plan (the Plan) offered to its directors, officers, management, employees and consultants. Options may be granted at an exercise price determined by the Board of Directors but shall not be less than the closing market price of the common shares of the Company on the TSX on the day prior to their grant. No participant shall be granted an option which exceeds 5% of the issued and outstanding shares of the Company at the time of granting of the option. The number of common shares issued to insiders of the Company within one year and issuable to the insiders of the Company at any time under the Plan or combined with all other share compensation arrangements, cannot exceed 8% of the issued and outstanding common shares. The duration and the vesting period are determined by the Board of Directors. However, the expiry date may not exceed 7 years after the date of granting. | |
|
The following table summarizes information about the movement of the share options outstanding: |
| 2018 | 2017 | ||||||||||||
| Weighted | Weighted | ||||||||||||
| Number of | average | Number of | average | ||||||||||
| options | exercise price | options | exercise price | ||||||||||
| $ | $ | ||||||||||||
| Balance January 1 | 3,537,123 | 14.90 | 3,063,130 | 14.25 | |||||||||
| Granted(i) | 886,900 | 12.85 | 763,400 | 16.57 | |||||||||
| Exercised | - | - | (43,970 | ) | 14.22 | ||||||||
| Exercised Virginia replacement share options(ii) | (2,710 | ) | 13.93 | (190,471 | ) | 11.28 | |||||||
| Forfeited | (70,467 | ) | 14.43 | (50,633 | ) | 14.57 | |||||||
| Expired | (44,866 | ) | 15.15 | (4,333 | ) | 15.80 | |||||||
| Balance December 31 | 4,305,980 | 14.49 | 3,537,123 | 14.90 | |||||||||
| Options exercisable December 31 | 2,720,879 | 14.72 | 2,051,323 | 14.57 |
| (i) |
Options were granted to officers, management, employees and/or consultants. | |
| (ii) |
Share options issued as replacement share options following the acquisition of Virginia Mines Inc. in 2015. |
The weighted average share price when share options were exercised during the year ended December 31, 2018 was $14.71 ($15.83 for the year ended December 31, 2017).
44
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 22. |
Share-based compensation (continued) |
|
Share options (continued) | |
|
The following table summarizes the Companys share options outstanding as at December 31, 2018: |
| Options outstanding | Options exercisable | ||||||||||||||
| Weighted | |||||||||||||||
| average | |||||||||||||||
| Weighted | remaining | Weighted | |||||||||||||
| Exercise | average | contractual | average | ||||||||||||
| price range | Number | exercise price | life (years) | Number | exercise price | ||||||||||
| $ | $ | $ | |||||||||||||
| 8.35 9.98 | 57,391 | 9.77 | 3.1 | 57,391 | 9.77 | ||||||||||
| 10.58 12.97 | 932,175 | 12.69 | 4.3 | 72,075 | 10.66 | ||||||||||
| 13.38 14.78 | 966,983 | 13.49 | 2.5 | 706,016 | 13.48 | ||||||||||
| 14.90 15.80 | 1,642,931 | 15.31 | 1.1 | 1,642,931 | 15.31 | ||||||||||
| 16.66 17.84 | 706,500 | 16.68 | 3.4 | 242,466 | 16.69 | ||||||||||
| 4,305,980 | 14.49 | 2.5 | 2,720,879 | 14.72 | |||||||||||
Share options Fair value
The options, when granted, are accounted for at their fair value determined by the Black-Scholes option pricing model based on the vesting period and on the following weighted average assumptions:
| 2018 | 2017 | |||
| Dividend per share | 1% | 1% | ||
| Expected volatility | 35% | 38% | ||
| Risk-free interest rate | 2% | 1% | ||
| Expected life | 46 months | 45 months | ||
| Weighted average share price | $12.85 | $16.57 | ||
| Weighted average fair value of options granted | $3.37 | $4.58 |
The expected volatility was estimated using Osiskos historical data from the date of grant and for a period corresponding to the expected life of the options. Share options are exercisable at the closing market price of the common shares of the Company on the day prior to their grant.
The fair value of the share options is recognized as compensation expense over the vesting period. In 2018, the total share-based compensation related to share options on the statement of loss amounted to $3.1 million ($3.2 million in 2017).
Deferred and restricted share units
In April 2014, Osisko adopted a Deferred Share Unit Plan and a Restricted Share Unit Plan, which allow DSU and RSU to be granted to directors, officers and employees as part of their long-term compensation package and entitling them to receive payout in cash. On February 16, 2018, the Board of Directors has approved amendments to the Companys RSU plan, which now provides for the right of the Company to settle a payment in the form of common shares, cash or a combination of common shares and cash (the Amended RSU Plan). The Amended RSU Plan was approved by the shareholders at the Annual and Special Meeting of Shareholders on May 3, 2018.
45
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 22. |
Share-based compensation (continued) |
|
Deferred and restricted share units (continued) | |
|
The following table summarizes information about the DSU and RSU movements: |
| 2018 | 2017 | |||||||||||||||
| DSU (i) | RSU(ii) | RSU(iii) | DSU(i) | RSU(ii) | ||||||||||||
| (cash) | (cash) | (equity) | (cash) | (cash) | ||||||||||||
| Balance Beginning of period | 266,442 | 600,627 | - | 175,446 | 595,076 | |||||||||||
| Granted | 82,600 | 23,700 | 429,262 | 88,600 | 231,300 | |||||||||||
| Reinvested (dividends on common shares) | 4,696 | 7,064 | 6,277 | 2,396 | 7,260 | |||||||||||
| Settled | (36,529 | ) | (192,719 | ) | - | - | (225,429 | ) | ||||||||
| Transfer from cash-settled to equity-settled(iv) | - | (428,090 | ) | 428,090 | - | - | ||||||||||
| Forfeited | - | (7,536 | ) | (14,870 | ) | - | (7,580 | ) | ||||||||
| Balance End of period | 317,209 | 3,046 | 848,759 | 266,442 | 600,627 | |||||||||||
| Balance Vested | 233,883 | - | 69,257 | 177,405 | - |
| (i) |
The DSU granted vest the day prior to the next annual general meeting and are payable in cash to each director when he or she leaves the board or is not re-elected. The value of the payout will be determined by multiplying the number of DSU vested at the payout date by the closing price of the Companys shares on the day prior to the payout date. The value to be recognized at each reporting date is determined based on the closing price of the Companys shares and is recognized over the vesting period. | |
| (ii) |
The RSU granted prior to 2018 vest and are payable in cash three years after the grant date (except for those that were transferred from cash-settled to equity-settled in 2018, as described below), one half of which depends on the achievement of certain performance measures. The value of the payout will be determined by multiplying the number of RSU vested at the payout date by the closing price of the Companys shares on the day prior to the payout date. The value to be recognized at each reporting date is determined based on the closing price of the Companys shares and based on applicable terms for performance based and fixed components. The fair value is recognized over the vesting period. | |
| (iii) |
50% of the short-term incentive (2017 annual bonus) attributed to management in connection with the acquisition of Orions Portfolio was paid in RSU instead of cash representing a value at the date of grant of $1.0 million (representing 68,162 RSU). These RSU vested on the grant date and will be settled in equity on December 31, 2019. On the settlement date, one common share will be issued for each RSU, after deducting any income taxes payable on the benefit earned by the employee that must be remitted by the Company to the tax authorities. | |
|
The RSU granted in 2018 (other than the RSU granted for the 2017 annual bonus) vest and are payable in common shares, cash or a combination of common shares and cash, at the sole discretion of the Company, three years after the grant date, one half of which depends on the achievement of certain performance measures. The Company granted 361,100 RSU (with a weighted average value of $12.97 per RSU) in 2018 that it intends to settle in equity. The value of the payout is determined by multiplying the number of RSU expected to be vested at the payout date by the closing price of the Companys shares on the day prior to the grant date. The fair value is recognized over the vesting period and is adjusted in function of the applicable terms for the performance based components. | ||
| (iv) |
Following the approval of the Amended RSU Plan, 428,090 outstanding RSU have been transferred from cash-settled to equity- settled as the Company now intends to settle these RSU in equity instead of cash. The Company has reclassified the fair value at the date of transfer from provisions and other liabilities to contributed surplus. |
The total share-based compensation expense related to the DSU and RSU plans in 2018 amounted to $2.7 million ($7.3 million in 2017).
46
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 22. |
Share-based compensation (continued) |
|
Deferred and restricted share units Fair value | |
|
The following table summarizes the carrying value of the outstanding DSU and RSU (cash) and the fair value of the vested DSU and RSU (cash) as at December 31, 2018 and 2017: |
| December 31, 2018 | December 31, 2017 | ||||||||||||
| Carrying | Intrinsic value | Carrying | Intrinsic value | ||||||||||
| value | of vested units | value | of vested units | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Current portion | 3,494 | 2,800 | 5,632 | 2,576 | |||||||||
| Non-current portion | - | - | 2,036 | - | |||||||||
| 3,494 | 2,800 | 7,668 | 2,576 | ||||||||||
|
The carrying value of the DSU and RSU (cash) is included in provisions and other liabilities on the consolidated balance sheets (Note 18). | |
|
Based on the closing price of the common shares at December 31, 2018 ($11.97), and considering a marginal income tax rate of 53.3%, the estimated amount that the Company is expected to transfer to the tax authorities to settle the employees tax obligations related to the vested RSU to be settled in equity amounts to $0.4 million ($5.4 million for all outstanding RSU to be settled in equity). | |
| 23. |
Income taxes |
| (a) |
Income tax expense | |
|
The income tax recorded in the consolidated statements of loss for the years ended December 31, 2018 and 2017 is presented as follows: |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Current income tax | |||||||
| Expense for the year | 797 | 1,003 | |||||
| Adjustment in respect of prior years | 25 | - | |||||
| Current income tax expense | 822 | 1,003 | |||||
| Deferred income tax (Note 23 (b)): | |||||||
| Origination and reversal of temporary differences | (36,471 | ) | (28,128 | ) | |||
| Impact of changes in tax rates | 253 | 3,978 | |||||
| Change in unrecognized deductible temporary differences | 25 | - | |||||
| Adjustments in respect of prior years | 223 | - | |||||
| Deferred income tax recovery | (35,970 | ) | (24,150 | ) | |||
| Income tax recovery | (35,148 | ) | (23,147 | ) |
47
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 23. |
Income taxes (continued) | |
| (a) |
Income tax expense (continued) | |
|
The provision for income taxes presented in the consolidated statements of loss differs from the amount that would arise using the statutory income tax rate applicable to income of the consolidated entities, as a result of the following: | ||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Loss before income taxes | (140,735 | ) | (65,935 | ) | |||
| Income tax provision calculated using the combined Canadian federal and provincial statutory income tax rate | (37,576 | ) | (17,671 | ) | |||
| Increase (decrease) in income taxes resulting from: | |||||||
| Non-deductible (non-taxable) expenses (income), net | 719 | 1,606 | |||||
| Non-deductible (non-taxable) portion of capital losses (gains), net | 856 | (3,312 | ) | ||||
| Non-deductible foreign exchange loss | 787 | - | |||||
| Tax rate changes of deferred income taxes | 253 | 267 | |||||
| Impact of change in U.S. tax rate | - | (4,245 | ) | ||||
| Differences in foreign statutory tax rates | (1,043 | ) | (134 | ) | |||
| Foreign withholding taxes | 583 | - | |||||
| Other, net | 273 | 342 | |||||
| Total income tax recovery | (35,148 | ) | (23,147 | ) |
|
The 2018 effective tax rate reflects an income tax expense of $0.3 million relating to the reduction of the Québec tax rate from 11.7% to 11.5% in 2020. The 2017 effective tax rate reflects a net income tax recovery, relating to changes in income tax rates, of $4.0 million, including $4.2 million related to the reduction of the U.S. Federal income tax rate from 35% to 21% for fiscal year 2017 (enacted on December 22, 2017), and $0.3 million of income tax loss related to the reduction of the Québec income tax rate from 11.8% to 11.5% in 2020. | ||
| (b) |
Deferred income taxes | |
|
The components that give rise to deferred income tax assets and liabilities are as follows: |
| December 31, | December 31, | ||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Deferred tax assets: | |||||||
| Stream interests | 7,133 | 7,793 | |||||
| Deferred and restricted share units | 2,032 | 2,032 | |||||
| Share and debt issue expenses | 989 | 2,286 | |||||
| Other assets | 120 | 223 | |||||
| Non-capital losses | - | 1,015 | |||||
| 10,274 | 13,349 | ||||||
| Deferred tax liabilities: | |||||||
| Royalty interests and exploration and evaluation assets | (88,787 | ) | (123,772 | ) | |||
| Convertible debentures | (4,866 | ) | (6,047 | ) | |||
| Investments | (3,898 | ) | (10,054 | ) | |||
| Other liabilities | - | (238 | ) | ||||
| (97,551 | ) | (140,111 | ) | ||||
| Deferred tax liability, net | (87,277 | ) | (126,762 | ) |
Deferred tax assets and liabilities have been offset in the balance sheets where they relate to income taxes levied by the same taxation authority and the Company has the legal right and intent to offset.
48
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 23. |
Income taxes (continued) |
| (b) |
Deferred income taxes (continued) | |
|
The 2018 movement for deferred tax assets and deferred tax liabilities may be summarized as follows: |
| Other | |||||||||||||||||||
| Dec. 31, | Statement | comprehen- | Translation | Dec. 31, | |||||||||||||||
| 2017 | of loss | Equity | sive income | adjustments | 2018 | ||||||||||||||
| $ | $ | $ | $ |
$ |
$ | ||||||||||||||
| Deferred tax assets: | |||||||||||||||||||
| Stream interests | 7,793 | (660 | ) | - | - | - | 7,133 | ||||||||||||
| Share and debt issue expenses | 2,286 | (1,297 | ) | - | - | - | 989 | ||||||||||||
| Deferred and restricted share units | 2,032 | (140 | ) | 140 | - | - | 2,032 | ||||||||||||
| Non-capital losses | 1,015 | (1,015 | ) | - | - | - | - | ||||||||||||
| Other assets | 223 | (103 | ) | - | - | - | 120 | ||||||||||||
| Deferred tax liabilities: | |||||||||||||||||||
| Royalty interests and exploration
and evaluation assets |
(123,772 | ) | 37,574 | - | (2,038 | ) | (551 | ) | (88,787 | ) | |||||||||
| Investments | (10,054 | ) | 192 | - | 5,964 | - | (3,898 | ) | |||||||||||
| Convertible debentures | (6,047 | ) | 1,181 | - | - | - | (4,866 | ) | |||||||||||
| Other liabilities | (238 | ) | 238 | - | - | - | - | ||||||||||||
| (126,762 | ) | 35,970 | 140 | 3,926 | (551 | ) | (87,277 | ) |
The 2017 movement for deferred tax assets and deferred tax liabilities may be summarized as follows:
|
|
Benefit | Other | Business | Transla- | |||||||||||||||||||||
|
|
from flow- | compre- | combi- | tion | |||||||||||||||||||||
|
|
Dec. 31, | Statement | through | hensive | naison | adjust- | Dec. 31, | ||||||||||||||||||
|
|
2016 | of loss | shares | Equity | loss | (Note 7 | ) | ments | 2017 | ||||||||||||||||
|
|
$ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||
|
Deferred tax assets: |
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Stream interests |
- | 294 | - | - | - | 7,499 | - | 7,793 | |||||||||||||||||
|
Share and debt issue expenses |
3,824 | (1,639 | ) | - | 101 | - | - | - | 2,286 | ||||||||||||||||
|
Deferred and restricted share units |
1,562 | 470 | - | - | - | - | - | 2,032 | |||||||||||||||||
|
Non-capital losses |
- | - | - | - | - | 1,015 | - | 1,015 | |||||||||||||||||
|
Royalty interests and exploration and evaluation assets |
2,567 | (2,567 | ) | - | - | - | - | - | - | ||||||||||||||||
|
Other assets |
25 | 198 | - | - | - | - | - | 223 | |||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Deferred tax liabilities: |
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Royalty interests and exploration and evaluation assets |
(118,306 | ) | 29,041 | 6,416 | - | (3,241 | ) | (37,576 | ) | (106 | ) | (123,772 | ) | ||||||||||||
|
Investments |
(8,051 | ) | (2,167 | ) | (2,315 | ) | - | 2,479 | - | - | (10,054 | ) | |||||||||||||
|
Convertible debentures |
(975 | ) | 160 | - | (5,232 | ) | - | - | - | (6,047 | ) | ||||||||||||||
|
|
|||||||||||||||||||||||||
|
Other liabilities |
(598 | ) | 360 | - | - | - | - | - | (238 | ) | |||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
(119,952 | ) | 24,150 | 4,101 | (5,131 | ) | (762 | ) | (29,062 | ) | (106 | ) | (126,762 | ) |
49
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 23. |
Income taxes (continued) | |
| (c) |
Unrecognized deferred tax liabilities | |
|
The aggregate amount of taxable temporary differences associated with investments in subsidiaries, for which deferred tax liabilities have not been recognized as at December 31, 2018, is $76.8 million ($76.6 million as at December 31, 2017). No deferred tax liabilities are recognized on the temporary differences associated with investments in subsidiaries because the Company controls the timing of reversal and it is not probable that they will reverse in the foreseeable future. | ||
| 24. |
Additional information on the consolidated statements of loss |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Revenues | |||||||
| Royalty interests | 92,110 | 74,041 | |||||
| Stream interests | 35,457 | 19,751 | |||||
| Offtake interests | 362,905 | 119,424 | |||||
| 490,472 | 213,216 | ||||||
| Cost of sales | |||||||
| Royalty interests | 245 | 286 | |||||
| Stream interests | 13,181 | 7,385 | |||||
| Offtake interests | 357,879 | 117,974 | |||||
| 371,305 | 125,645 | ||||||
| Operating expenses by nature | |||||||
| Depletion and depreciation | 52,786 | 28,210 | |||||
| Impairment of assets | 166,316 | 89,000 | |||||
| Gain on disposal of assets | (9,094 | ) | (20 | ) | |||
| Employee benefit expenses (see below) | 14,015 | 22,432 | |||||
| Professional fees | 3,827 | 13,183 | |||||
| Rent and office expenses | 1,704 | 1,180 | |||||
| Travel expenses | 1,363 | 1,637 | |||||
| Communication and promotional expenses | 1,166 | 1,194 | |||||
| Public company expenses | 639 | 920 | |||||
| Cost recoveries from associates | (677 | ) | (532 | ) | |||
| Other expenses | 653 | 802 | |||||
| 232,698 | 158,006 | ||||||
| Employee benefit expenses | |||||||
| Salaries and wages | 12,705 | 15,501 | |||||
| Share-based compensation | 5,791 | 10,524 | |||||
| Cost recoveries from associates | (4,481 | ) | (3,593 | ) | |||
| 14,015 | 22,432 |
50
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 24. |
Additional information on the consolidated statements of loss (continued) |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Other gains, net | |||||||
| Change in fair value of financial assets at fair value through profit and loss | (7,837 | ) | 1,665 | ||||
| Net gain on dilution of investments in associates | 1,545 | 30,560 | |||||
| Gain (loss) on acquisition of investments(i) | 1,934 | (2,099 | ) | ||||
| Net gain on disposal of investments(ii) | 6,956 | 703 | |||||
| 2,598 | 30,829 |
| (i) |
Represents changes in the fair value of the underlying investments between the respective subscription dates and the closing dates. | |
| (ii) |
In 2018, the net gain on disposal of investments includes the gain realized on the deemed disposal of the Dalradian shares (Note 12). |
| 25. |
Key management |
|
Key management includes directors (executive and non-executive) and the executive management team. The compensation paid or payable to key management for employee services is presented below: |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Salaries and short-term employee benefits | 4,416 | 6,921 | |||||
| Share-based compensation | 3,086 | 7,731 | |||||
| Cost recoveries from associates | (490 | ) | (449 | ) | |||
| 7,012 | 14,203 |
|
Key management employees are subject to employment agreements which provide for payments on termination of employment without cause or following a change of control providing for payments of between once to twice base salary and bonus and certain vesting acceleration clauses on restricted and deferred share units and share options. | |
| 26. |
Net loss per share |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Net loss attributable to Osisko Gold Royalties Ltds shareholders | (105,587 | ) | (42,501 | ) | |||
| Basic weighted average number of common shares outstanding (in thousands) | 156,617 | 127,939 | |||||
| Dilutive effect of share options | - | - | |||||
| Dilutive effect of warrants | - | - | |||||
| Dilutive effect of convertible debentures | - | - | |||||
| Diluted weighted average number of common shares | 156,617 | 127,939 | |||||
| Net loss per share attributable to Osisko Gold Royalties Ltds shareholders | |||||||
| Basic | (0.67 | ) | (0.33 | ) | |||
| Diluted | (0.67 | ) | (0.33 | ) |
As a result of the net loss for the years ended December 31, 2018 and 2017, all potentially dilutive common shares are deemed to be antidilutive and thus diluted net loss per share is equal to the basic net loss per share.
51
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 27. |
Additional information on the consolidated statements of cash flows |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Interests received measured using the effective rate method | 3,944 | 3,384 | |||||
| Interests paid on long-term debt | 21,126 | 4,005 | |||||
| Dividends received | 328 | 215 | |||||
| Income taxes paid | 822 | 132 | |||||
| Changes in non-cash working capital items | |||||||
| Increase in amounts receivable | (8,613 | ) | (1,248 | ) | |||
| Decrease (increase) in inventory | 9,859 | (8,737 | ) | ||||
| Increase in other current assets | (31 | ) | (221 | ) | |||
| Increase (decrease) in accounts payable and accrued liabilities | (3,834 | ) | 9,766 | ||||
| (2,619 | ) | (440 | ) | ||||
| Tax credits receivable related to exploration and evaluation assets | |||||||
| Beginning of year | 4,091 | 6,238 | |||||
| End of year | 281 | 4,091 | |||||
| Normal course issuer bid purchase of common shares payable | |||||||
| Beginning of year | - | - | |||||
| End of year | 1,702 | - |
| 28. |
Financial risks |
|
The Companys activities expose it to a variety of financial risks: market risks (including interest rate risk, foreign currency risk and other price risk), credit risk and liquidity risk. The Companys overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on the Companys performance. | |
|
Risk management is carried out under policies approved by the Board of Directors. The Board of Directors provides principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, the use of derivative financial instruments and non-derivative financial instruments, and investment in excess liquidities. |
| (a) |
Market risks |
| (i) |
Interest rate risk | |
|
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate as a result of changes in market interest rates. | ||
|
The Companys interest rate risk on financial assets is primarily related to cash and cash equivalents, which bear interest at variable rates. However, as these investments come to maturity within a short period of time, the impact would likely be not significant. Short-term investments and other financial assets are not exposed to interest rate risk because they are non-interest bearing or bear interest at fixed rates, except for derivative financial instruments (warrants) and non-current notes receivable, for which a 0.5% increase (decrease) in interest rates would have resulted in an immaterial impact on net earnings for 2018 and 2017. |
52
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 28. |
Financial risks (continued) |
| (a) |
Market risks (continued) |
| (i) |
Interest rate risk (continued) | |
|
Financial liabilities are not exposed to interest rate risk because they are non-interest bearing or bear a fixed interest rate, except for the revolving credit facility which bears a variable interest rate. An increase (decrease) of 0.5% in the interest rates would have resulted in a variation of net earnings of approximately $0.4 million ($0.4 million) in 2018 ($0.3 million ($0.3 million) in 2017). The Company does not use derivatives to mitigate its exposure to interest rate risk. | ||
| (ii) |
Foreign exchange risk | |
|
The Company is exposed to foreign exchange risk arising from currency volatility, primarily with respect to the US dollar. | ||
|
The Company holds balances in cash and cash equivalents denominated in U.S. dollars and can draw on its credit facility in U.S. dollars and is therefore exposed to gains or losses on foreign exchange. | ||
|
In 2017, the Company, in connection with the business combination (Note 7), had entered in June into foreign exchange forward contracts to mitigate its exposure to foreign currency risks as the Company agreed to pay the cash portion of the acquisition in U.S. dollars for a fixed pre-determined amount of US$500.6 million. The Company entered into foreign exchange forward contracts to buy US$204.0 million at a weighted average rate of 1.3480 US$/CA$ and designated these contracts as cash flow hedges. These contracts were settled on July 31, 2017 (acquisition date of the business combination). The amount of ineffectiveness recorded in the consolidated statement of loss is insignificant. The balance of the cash portion of the acquisition price paid in U.S. dollars (approximately US$296.6 million) was paid from current cash and cash equivalent balances denominated in U.S. dollars and the available revolving credit facility. | ||
|
The current cash and cash equivalents balances denominated in U.S. dollars held by entities having the Canadian dollar as their functional currency (US$38.7 million as at December 31, 2018) are not part of any hedging relationship and, therefore, foreign exchange gains and losses on these balances continue to be presented in the consolidated statement of loss. | ||
|
As at December 31, 2018 and 2017, the balances in U.S. dollars held by entities having the Canadian dollar as their functional currency were as follows: |
| December 31, | |||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Cash and cash equivalents | 38,677 | 43,495 | |||||
| Amounts receivable | 1,011 | 493 | |||||
| Other assets | 641 | 412 | |||||
| Accounts payable and accrued liabilities | (22 | ) | (105 | ) | |||
| Revolving credit facility | - | (118,000 | ) | ||||
| Net exposure, in US dollars | 40,307 | (73,705 | ) | ||||
| Equivalent in Canadian dollars | 54,987 | (92,463 | ) |
Based on the balances as at December 31, 2018, a 5% fluctuation in the exchange rates on that date (with all other variables being constant) would have resulted in a variation of net earnings of approximately $2.1 million in 2018 ($5.4 million in 2017).
53
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 28. | Financial risks (continued) |
| (a) |
Market risks (continued) |
| (iii) | Other price risk | |
|
The Company is exposed to equity price risk as a result of holding long-term investments in other exploration and development mining companies. The equity prices of long-term investments are impacted by various underlying factors including commodity prices. Based on the Company's long-term investments held as at December 31, 2018, a 10% increase (decrease) in the equity prices of these investments would increase (decrease) net earnings by $0.5 million ($0.5 million) and other comprehensive income (loss) by $9.0 million ($9.0 million) for the year ended December 31, 2018. Based on the Company's long-term investments held as at December 31, 2017, a 10% increase (decrease) in the equity prices of these investments would have decreased (increased) net loss by $1.3 million ($1.2 million) and would have increased (decreased) other comprehensive income (loss) by $9.3 million ($9.3 million) for the year ended December 31, 2017. |
| (b) |
Credit risk | |
|
Credit risk is the risk that one party to a financial instrument will fail to discharge its obligation and cause the other party to incur a financial loss. Financial instruments that potentially subject the Company to credit risk consist of cash and cash equivalents, short- term investments, amounts receivable and notes receivable. The Company reduces its credit risk by investing its cash and cash equivalents in high interest savings accounts with Canadian and U.S. recognized financial institutions, in bankers acceptances and in guaranteed investments certificates issued by Canadian chartered banks. In the case of amounts receivable and notes receivable, the Company performs either a credit analysis or ensures that is has sufficient guaranties in case of a non-payment by the third party to cover the net book value of the note. | ||
|
The maximum credit exposure of the Company corresponds to the respective instruments carrying amount. | ||
| (c) |
Liquidity risk | |
|
Liquidity risk is the risk that the Company will not be able to meet the obligations associated with its financial liabilities. The Company manages the liquidity risk by continuously monitoring actual and projected cash flows, taking into account the requirements related to its investment commitments and mining properties and matching the maturity profile of financial assets and liabilities. The Board of Directors reviews and approves any material transaction out of the ordinary course of business, including proposals on mergers, acquisitions or other major investment or divestitures. The Company also manages liquidity risk through the management of its capital structure and financial leverage as outlined in Note 20. As at December 31, 2018, cash and cash equivalents are invested in high interest savings accounts held with Canadian and U.S. recognized financial institutions. The Company estimates that with the projected cash flows from operations and the current liquidity position, it has enough funds available to meet its financial liabilities for the next year. | ||
|
As at December 31, 2018, all financial liabilities to be settled in cash or by the transfer of other financial assets mature within 90 days, except for the convertible debentures and the revolving credit facility, which are described below: |
| As at December 31, 2018 | |||||||||||||||||||
| Amount | |||||||||||||||||||
| payable | Estimated annual interest payable | ||||||||||||||||||
| at maturity | Maturity | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||||||
| $ | $ | $ | $ | $ | $ | ||||||||||||||
| Conv. debenture (2016) | 50,000 | February 12, 2021 | 2,000 | 2,000 | 236 | - | - | ||||||||||||
| Conv. debentures (2017) | 300,000 | December 31, 2022 | 12,000 | 12,000 | 12,000 | 12,000 | - | ||||||||||||
| Revolving credit facility(i) | 30,000 | November 14, 2022 | 1,437 | 1,437 | 1,437 | 1,252 | - | ||||||||||||
| 380,000 | 15,437 | 15,437 | 13,673 | 13,252 | - | ||||||||||||||
| (i) |
The maturity date can be extended by one year on each anniversary date. The interest payable is based on the actual interest rate as at December 31, 2018. |
54
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 29. |
Fair value of financial instruments |
|
The following table provides information about financial assets and liabilities measured at fair value in the consolidated balance sheets and categorized by level according to the significance of the inputs used in making the measurements. |
Level 1 Unadjusted quoted prices in
active markets for identical assets or liabilities;
Level 2 Inputs other
than quoted prices included in Level 1 that are observable for the asset or
liability, either directly
(that is, as prices) or indirectly (that is, derived from prices); and
Level
3 Inputs for the asset or liability that are not based on observable market
data (that is, unobservable inputs).
|
December 31, 2018 |
|||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Recurring measurements | |||||||||||||
| Financial assets at fair value through profit or loss(i) | |||||||||||||
| Warrants on equity securities | |||||||||||||
| Publicly
traded mining exploration
and development companies |
|||||||||||||
| Precious metals | - | - | 3,322 | 3,322 | |||||||||
| Other minerals, oil and gas | - | - | 26 | 26 | |||||||||
| Financial assets at fair value through
other comprehensive income (loss)(i) |
|||||||||||||
| Equity securities | |||||||||||||
| Private mining exploration
and
development companies precious metals |
- | - | 56,252 | 56,252 | |||||||||
| Publicly
traded mining exploration
and development companies |
|||||||||||||
| Precious metals | 35,544 | - | - | 35,544 | |||||||||
| Other minerals, oil and gas | 12,259 | - | - | 12,259 | |||||||||
| 47,803 | - | 59,600 | 107,403 | ||||||||||
|
December 31, 2017 |
|||||||||||||
| Level 1 | Level 2 | Level 3 | Total | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Recurring measurements | |||||||||||||
| Financial assets at fair value through profit or loss(i) | |||||||||||||
| Warrants on equity securities | |||||||||||||
| Publicly
traded mining exploration
and development companies |
|||||||||||||
| Precious metals | - | - | 3,375 | 3,375 | |||||||||
| Other minerals, oil and gas | - | - | 4,717 | 4,717 | |||||||||
| Financial assets at fair value through
other comprehensive income (loss)(i) |
|||||||||||||
| Equity securities | |||||||||||||
| Publicly traded royalty companies | 25,392 | - | - | 25,392 | |||||||||
| Publicly
traded mining exploration
and development companies |
|||||||||||||
| Precious metals | 64,254 | - | - | 64,254 | |||||||||
| Other minerals, oil and gas | 17,195 | - | - | 17,195 | |||||||||
| 106,841 | - | 8,092 | 114,933 | ||||||||||
| (i) |
On the basis of its analysis of the nature, characteristics and risks of equity securities, the Company has determined that presenting them by industry and type of investment is appropriate. |
55
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 29. |
Fair value of financial instruments (continued) |
|
During the years ended December 31, 2018 and 2017, there were no transfers among Level 1, Level 2 and Level 3. | |
|
Financial instruments in Level 1 | |
|
The fair value of financial instruments traded in active markets is based on quoted market prices on a recognized securities exchange at the balance sheet dates. The quoted market price used for financial assets held by the Company is the last transaction price. Instruments included in Level 1 consist primarily of common shares trading on recognized securities exchanges, such as the TSX or the TSX Venture. | |
|
Financial instruments in Level 2 | |
|
The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. These valuation techniques maximize the use of observable market data where it is available and rely as little as possible on the Companys specific estimates. If all significant inputs required to measure the fair value of an instrument are observable, the instrument is included in Level 2. Instruments included in Level 2 consist of notes receivable and the liability related to share exchange rights. If one or more of the significant inputs are not based on observable market data, the instrument is included in Level 3. | |
|
Financial instruments in Level 3 | |
|
Financial instruments classified in Level 3 include investments in private companies and warrants held by the Company that are not traded on a recognized securities exchange. At each balance sheet date, the fair value of investments held in private companies is evaluated using a discounted cash-flows approach. The main valuation inputs used in the cash-flows models being significant unobservable inputs, these investments are classified in Level 3. The fair value of the investments in warrants is determined using the Black-Scholes option pricing model which includes significant inputs not based on observable market data. Therefore, investments in warrants are included in Level 3. | |
|
The following table presents the changes in the Level 3 investments (warrants and investments in private companies) for the years ended December 31, 2018 and 2017: |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Balance January 1 | 8,092 | 10,935 | |||||
| Acquisitions | 3,093 | 9,662 | |||||
| Deemed acquisition (Note 13) | 46,625 | - | |||||
| Exercised | - | (14,170 | ) | ||||
| Change in fair value - investments exercised(i) | - | 3,148 | |||||
| Change in fair value - investments expired(i) | (1,180 | ) | (30 | ) | |||
| Change in fair value - investments held at the end of the period(i) | 2,970 | (1,453 | ) | ||||
| Balance December 31 | 59,600 | 8,092 |
(i) Recognized in the consolidated statements of loss under other gains, net (warrants) and in the consolidated statements of other comprehensive loss under changes in fair value of financial assets at fair value through comprehensive income (loss) (investments in private companies).
56
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 29. |
Fair value of financial instruments (continued) |
|
The fair value of the financial instruments classified as Level 3 depends on the nature of the financial instruments. | |
|
The fair value of the warrants on equity securities of publicly traded mining exploration and development companies is determined using the Black-Scholes option pricing model. The main non-observable input used in the model is the expected volatility. An increase (decrease) in the expected volatility used in the models of 10% would lead to an increase (decrease) in the fair value of the warrants $0.4 million ($0.4 million) in 2018 and $0.7 million ($0.7 million) in 2017. | |
|
The fair value of the equity securities of private mining exploration and development companies is determined using a discounted cash flows. The main non-observable inputs used in the models are the expected price of metals and the discount rate. An increase (decrease) in the long-term gold price of 10%, (base price used in the discounted cash flow model is US$1,300 per ounce) would lead to an increase (decrease) in the fair value of the investments in private companies of $6.7 million in 2018 and an increase (decrease) of 100 basis points in the discount rate (the base discount rate used in the discounted cash flow model is 5.1%) would lead to an increase (decrease) in the fair value of the investment of $6.7 million. There were no significant investments in private companies as at December 31, 2017. | |
|
Financial instruments not measured at fair value on the consolidated balance sheets | |
|
Financial instruments that are not measured at fair value on the consolidated balance sheets are represented by cash and cash equivalents, short-term investments, trade receivables, amounts receivable from associates and other receivables, notes receivable, accounts payable and accrued liabilities and the long-term debt. The fair values of cash and cash equivalents, short-term investments, trade receivables, amounts receivable from associates and other receivables and accounts payable and accrued liabilities approximate their carrying values due to their short-term nature. The fair value of the non-current notes receivable approximate their carrying value as there were no significant changes in economic and risks parameters since the issuance/acquisition or assumptions of those financial instruments. | |
|
The following table presents the carrying amount and the fair value of long-term debt, categorized under Levels 1 and 2, as at December 31, 2018: |
| December 31, 2018 | |||||||
| Fair | Carrying | ||||||
| value | amount | ||||||
| $ | $ | ||||||
| Long-term debt | 375,264 | 352,769 |
57
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 30. |
Segment disclosure |
|
The chief operating decision-maker organizes and manages the business under a single operating segment, consisting of acquiring and managing precious metal and other high-quality royalties, streams and similar interests. All of the Companys assets and revenues are attributable to this single operating segment. | |
|
Geographic revenues | |
|
Geographic revenues from the sale of metals and diamonds received or acquired from in-kind royalties, streams and other interests are determined by the location of the mining operations giving rise to the royalty, stream or other interest. For the years ended December 31, 2018 and 2017, royalty, stream and other interest revenues were mainly earned from the following jurisdictions: |
| North | South | ||||||||||||||||||
| America(i) | America | Australia | Africa | Europe | Total | ||||||||||||||
| $ | $ | $ | $ | $ | $ | ||||||||||||||
| 2018 | |||||||||||||||||||
| Royalties | 87,141 | 538 | 31 | 4,400 | - | 92,110 | |||||||||||||
| Streams | 16,761 | 9,696 | 1,332 | - | 7,668 | 35,457 | |||||||||||||
| Offtakes | 339,074 | 943 | 22,888 | - | - | 362,905 | |||||||||||||
| 442,976 | 11,177 | 24,251 | 4,400 | 7,668 | 490,472 | ||||||||||||||
| 2017 | |||||||||||||||||||
| Royalties | 72,427 | 324 | - | 1,290 | - | 74,041 | |||||||||||||
| Streams | 11,321 | 5,045 | - | - | 3,385 | 19,751 | |||||||||||||
| Offtakes | 96,941 | 8 | 22,475 | - | - | 119,424 | |||||||||||||
| 180,689 | 5,377 | 22,475 | 1,290 | 3,385 | 213,216 |
| (i) |
94% of revenues from North America were generated from Canada and the United States in 2018 and 2017. |
For the year ended December 31, 2018, one royalty interest generated revenues of $58.5 million ($53.8 million for the year ended December 31, 2017), which represented 46% of revenues (57% of revenues for the year ended December 31, 2017) (excluding revenues generated from the offtake interests).
For the year ended December 31, 2018, revenues generated from precious metals and diamonds represented 96% and 3%, respectively, of total revenues (85% and 11% excluding offtakes, respectively). For the year ended December 31, 2017, revenues generated from precious metals and diamonds represented 96% and 4%, respectively, of total revenues (90% and 8% excluding offtakes, respectively).
58
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 30. |
Segment disclosure (continued) |
|
Royalty, stream and other interests, net | |
|
The following table summarizes the royalty, stream and other interests by country, as at December 31, 2018 and 2017, which is based on the location of the property related to the royalty, stream or other interests: |
| North | South | |||||||||||||||||||||
| America(i) | America | Australia | Africa | Asia | Europe | Total | ||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
| December 31, 2018 | ||||||||||||||||||||||
| Royalties | 643,193 | 27,133 | 10,002 | 12,180 | - | 15,215 | 707,723 | |||||||||||||||
| Streams | 269,257 | 181,681 | 3,524 | - | 85,544 | 66,404 | 606,410 | |||||||||||||||
| Offtakes | 58,145 | - | 8,904 | - | 33,486 | - | 100,535 | |||||||||||||||
| 970,595 | 208,814 | 22,430 | 12,180 | 119,030 | 81,619 | 1,414,668 | ||||||||||||||||
| December 31, 2017 | ||||||||||||||||||||||
| Royalties | 713,376 | 27,047 | 10,024 | 12,040 | - | 8,043 | 770,530 | |||||||||||||||
| Streams | 382,686 | 173,591 | - | - | 78,665 | 65,136 | 700,078 | |||||||||||||||
| Offtakes | 56,698 | 5,109 | 12,606 | - | 30,751 | - | 105,164 | |||||||||||||||
| 1,152,760 | 205,747 | 22,630 | 12,040 | 109,416 | 73,179 | 1,575,772 |
| (i) |
97% of net interests from North America are located in Canada and the United States as at December 31, 2018 (98% as at December 31, 2017). |
| 31. |
Related party transactions |
|
During the years ended December 31, 2018 and 2017, the following amounts were invoiced by Osisko to associates for recoveries of costs related to professional services and rental of offices and are reflected as a reduction of general and administrative expenses and business development expenses in the consolidated statements of loss: |
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Amounts invoiced to associates as a reduction of: | |||||||
| General and administrative expenses | 1,409 | 1,618 | |||||
| Business development expenses | 3,749 | 2,507 | |||||
| Total amounts invoiced to associates | 5,158 | 4,125 |
An amount of $3.2 million (including sales taxes) is receivable from associates and included in amounts receivable as at December 31, 2018 ($1.2 million as at December 31, 2017).
In 2018, interest revenues of $0.5 million ($0.7 million in 2017) were accounted for with regards to notes receivable from associates. As at December 31, 2018, interests receivable from associates of $1.7 million are included in amounts receivable ($1.2 million as at December 31, 2017).
During the years ended December 31, 2018 and 2017, certain directors and officers of Osisko have participated in financings completed by certain associates.
Additional transactions with related parties are described under Notes 9, 12, 14 and 15.
59
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 32. |
Commitments |
|
Offtake and stream purchase agreements | |
|
The following table summarizes the significant commitments to pay for gold, silver and diamonds to which Osisko has the contractual right pursuant to the associated precious metals and diamond purchase agreements: |
| Attributable payable production | Per ounce/carat | ||||||||
| to be purchased | cash payment (US$) | Term of | Date of contract | ||||||
| Interest | Gold | Silver | Diamond | Gold | Silver | Diamond | agreement | ||
| Amulsar stream(1) | 4.22% | 62.5% | $400 | $4 | 40 years | Nov. 30, 2015 | |||
| Amulsar offtake (2) | 81.91% | Based on quotational period | Until delivery of 2,110,425 ounces Au | Nov. 30, 2015 | |||||
| Back Forty stream | 18.5% (3) | 75% | 30% spot price (max $600) | $4 | Life of mine | Mar. 31, 2015 | |||
| Brucejack offtake | 50% | Based on quotational period | Until delivery of 3,533,500 ounces Au(4) | Sep. 21, 2015 | |||||
| Mantos stream(5) | 100% | 25% spot | Life of mine | Sep. 11, 2015 | |||||
| Renard stream(6) | 9.6% | Higher of 40% of sales price or $40 | 40 years | Jul. 8, 2014 | |||||
| Sasa stream(7) | 100% | $5 | 40 years | Nov. 3, 2015 | |||||
| Gibraltar stream(8) | 75% | $2.75 | Life of mine | Mar. 3, 2017 | |||||
| (1) |
Stream capped at 89,034 ounces of gold and 434,093 ounces of silver delivered. Subject to multiple buy-down options: 50% for $34.4 million and $31.3 million on 2nd and 3rd anniversary of commercial production, respectively. | |
| (2) |
Offtake percentage will increase to 84.87% if Lydian elects to reduce the gold stream as outlined above. The Amulsar offtake applies to the sales from the first 2,110,425 ounces of refined gold, of which 1,853,751 ounces are attributable to OBL (less any ounces delivered pursuant to the Amulsar stream). | |
| (3) |
The gold stream will be reduced to 9.25% after the delivery of 105,000 gold ounces. | |
| (4) |
The Brucejack offtake applies to the sales from the first 7,067,000 ounces of refined gold, of which 3,533,500 ounces are attributable to OBL. | |
| (5) |
The stream percentage shall be payable on 100% of silver until 19,300,000 ounces have been delivered, after which the stream percentage will be 30%. | |
| (6) |
The stream term shall be automatically extended beyond the initial term for successive 10-year periods. The Renard stream was amended in October 2018 (Note 14). | |
| (7) |
The stream term shall be automatically extended beyond initial term for successive 10-year periods. 3% or consumer price index (CPI) per ounce price escalation after 2016. | |
| (8) |
Under the silver stream, Osisko will make ongoing payments of US$2.75 per ounce of silver delivered. Osisko will receive from Taseko an amount equal to 100% of Gibcos share of silver production, which represents 75% of Gibraltar mines production, until reaching the delivery to Osisko of 5.9 million ounces of silver, and 35% of Gibcos share of silver production thereafter. |
60
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 32. |
Commitments (continued) |
|
Investments in royalty and stream interests | |
|
As at December 31, 2018, the Company had commitments related to the acquisition of royalties and streams as detailed in the following table: |
| Company | Project (asset) | Installments | Triggering events | |
| Aquila Resources Inc. | Back Forty project | US$10.0 million | Positive construction decision. | |
| (gold stream) | US$30.0 million | First drawdown on debt finance facility. | ||
| Victoria Gold Corp. | Eagle Gold project (5% NSR royalty) | $19.6 million |
Funded pro rata to drawdowns under the subordinated debt facilities. | |
| Falco Resources Ltd. | Horne 5 project (silver stream) | $25.0 million |
Closing of the Silver Stream agreement, net of any amounts owing by Falco to Osisko (Note 12). | |
| $20.0 million |
Receipt of all necessary material third-party approvals, | |||
|
licenses, rights of way and surface rights on the property. | ||||
| $35.0 million |
Receipt of all material construction permits, positive construction decision, and raising a minimum of $100.0 million in non-debt financing. | |||
| $60.0 million |
Upon total projected capital expenditure having been demonstrated to be financed. | |||
| $40.0 million (optional) |
Payable with fourth installment, at sole election of Osisko, to increase the silver stream to 100% of payable silver (from 90%). | |||
| Barkerville Gold Mines Ltd. | Cariboo Gold project (NSR royalty) | $13.0 million |
Osisko has the option to acquire an additional 1% NSR royalty for $13.0 million. | |
Long-term lease agreements
The Company is committed to minimum amounts under long-term lease agreements for office space, which expire at the latest in 2029. As at December 31, 2018, minimum commitments remaining under these leases were approximately $13.0 million over the following years:
| $ | ||||
| 2019 | 1,542 | |||
| 2020 | 1,267 | |||
| 2021 | 1,120 | |||
| 2022 | 1,120 | |||
| 2023 | 1,124 | |||
| 2024-2029 | 6,876 | |||
| 13,049 |
61
| Osisko Gold Royalties Ltd |
| Notes to the Consolidated Financial Statements |
| For the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
| 33. |
Subsequent events |
|
Credit facility | |
|
In January 2019, the Company repaid the remaining outstanding amount of $30.0 million under its revolving credit facility. | |
|
2018 NCIB Program | |
|
Between January 1 and February 20, 2019, the Company purchased for cancellation a total of 852,500 common shares under the 2018 NCIB Program for a total of $10.2 million. | |
|
Dividends | |
|
On February 20, 2019, the Board of Directors declared a quarterly dividend of $0.05 per common share payable on April 15, 2019 to shareholders of record as of the close of business on March 29, 2019. |
62
| Management's Discussion and Analysis |
| For the year ended December 31, 2018 |
|
The following management discussion and analysis (MD&A) of the consolidated operations and financial position of Osisko Gold Royalties Ltd (Osisko or the Company) and its subsidiaries for the year ended December 31, 2018 should be read in conjunction with the Companys audited consolidated financial statements and related notes for the year ended December 31, 2018. The audited consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). Management is responsible for the preparation of the consolidated financial statements and other financial information relating to the Company included in this report. The Board of Directors is responsible for ensuring that management fulfills its responsibilities for financial reporting. In furtherance of the foregoing, the Board of Directors has appointed an Audit Committee composed of independent directors. The Audit Committee meets with management and the auditors in order to discuss results of operations and the financial condition of the Company prior to making recommendations and submitting the consolidated financial statements to the Board of Directors for its consideration and approval for issuance to shareholders. The information included in this MD&A is as of February 20, 2019, the date when the Board of Directors has approved the Company's audited consolidated financial statements for the year ended December 31, 2018 following the recommendation of the Audit Committee. All monetary amounts included in this report are expressed in Canadian dollars, the Companys reporting and functional currency, unless otherwise noted. Assets and liabilities of the subsidiaries that have a functional currency other than the Canadian dollar are translated into Canadian dollars at the exchange rate in effect on the consolidated balance sheet date and revenues and expenses are translated at the average exchange rate over the reporting period. This MD&A contains forward-looking statements and should be read in conjunction with the risk factors described in the Forward-Looking Statements section. |
Table of Contents
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Description of the Business
Osisko Gold Royalties Ltd is incorporated under the Business Corporations Act (Québec) and is focused on acquiring and managing precious metal and other high-quality royalties, streams and similar interests in Canada and worldwide. The Company owns a portfolio of royalties, streams, offtakes, options on royalty/stream financings and exclusive rights to participate in future royalty/stream financings on various projects, mainly in Canada. The Company owns a North American focused portfolio of 136 royalty, stream and offtake interests, including the following cornerstone assets: a 5% net smelter return (NSR) royalty on the Canadian Malartic mine, a sliding scale 2.0% - 3.5% NSR royalty on the Éléonore mine and a 9.6% diamond stream on the Renard diamond mine, all located in Canada, as well as a 100% silver stream on the Mantos Blancos copper mine in Chile. Furthermore, the Company invests in equities of exploration and development companies.
Business Model and Strategy
Osisko is a growth-oriented and Canadian-focused precious metal royalty and streaming company that is focused on maximizing returns for its shareholders by growing its asset base, both organically and through accretive acquisitions of precious metal and other high-quality royalties, streams and similar interests, and by returning capital to its shareholders through a quarterly dividend payment and share repurchases. Osisko has a unique growth strategy that consists not only of acquiring and structuring both producing and late-stage development royalty and stream products, but also of investing in longer term assets where the Company feels it is uniquely positioned to create value and realize returns through the development of these assets. The Company has a successful track-record of strong technical capabilities, which it puts to work creating its own pipeline of organic growth opportunities that provide exposure to the upside of commodity prices and to the optionality of mineral reserve and resource growth.
Osiskos main focus is on high quality, long-life precious metals assets located in favourable jurisdictions and operated by established mining companies, as these assets provide the best risk/return profile. The Company also evaluates and invests in opportunities in other commodities and jurisdictions. Given that a core aspect of the Companys business is the ability to compete for investment opportunities, Osisko plans to maintain a strong balance sheet and ability to deploy capital.
Highlights 2018
- Record gold equivalent ounces (GEOs) earned of 80,5531 (37% increase compared to 2017);
- Record revenues from royalties and streams of $127.6 million (compared to $93.8 million in 2017, an increase of 36%);
- Record cash flows provided by operating activities of $82.2 million (compared to $48.7 million in 2017, an increase of 69%);
- Net loss attributable to Osiskos shareholders of $105.6 million, $0.67 per basic share (compared to $42.5 million, $0.33 per basic share in 2017), reflecting impairment charges of $166.3 million ($123.7 million, net of income taxes), including $148.5 million on the Éléonore royalty interest (109.1 million, net of income taxes);
- Adjusted earnings2 of $31.4 million, $0.20 per basic share (compared to $22.7 million, $0.18 per basic share in 2017);
- Repaid $123.5 million on the revolving credit facility and extended the maturity date by one year to November 14, 2022;
- Received payment from Pretium Exploration Inc. in regards to its election to exercise its option to fully repurchase Osisko Bermuda Limiteds interest in the Brucejack gold and silver stream for US$118.5 million ($159.4 million).
- Delivered shares of AuRico Metals Inc. to Centerra Gold Inc. for a $1.80 cash consideration per share and for total proceeds of $25.5 million, generating a gain3 of $15.5 million, based on the cash cost of the shares;
- Acquired from Victoria Gold Corp. (Victoria) a 5% net smelter return (NSR) royalty for $98.0 million on the Dublin Gulch property which hosts the Eagle Gold project located in Yukon, Canada, and subscribed to common shares of Victoria for $50.0 million;
- Amended the Renard stream, thereby investing an additional $21.6 million and improving the cash margin on this stream;
| 1 |
GEOs are calculated on a quarterly basis and include royalties, streams and offtakes. Silver earned from royalty and stream agreements was converted to gold equivalent ounces by multiplying the silver ounces by the average silver price for the period and dividing by the average gold price for the period. Diamonds, other metals and cash royalties were converted into gold equivalent ounces by dividing the associated revenue by the average gold price for the period. Offtake agreements were converted using the financial settlement equivalent divided by the average gold price for the period. Refer to the portfolio of royalty, stream and other interests section for average metal prices used. |
| 2 |
Adjusted earnings and Adjusted earnings per basic share are non-IFRS financial performance measures which have no standard definition under IFRS. Refer to the non-IFRS measures provided under the Non-IFRS Financial Performance Measures section of this Managements Discussion and Analysis. |
| 3 |
The cash cost of an investment is a non-IFRS measure representing the cash paid on the acquisition of an investment. The gain or the loss is calculated by subtracting the cash cost from the cash proceeds on the sale of an investment. |
2
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
- Acquired an additional 1.75% NSR royalty on the Cariboo property held by Barkerville Gold Mines Ltd. (Barkerville) for $20.0 million, thus increasing Osiskos NSR royalty to a total of 4% (Osisko has the option to acquire an additional 1% NSR royalty for $13.0 million);
- Announced a binding term sheet to provide Falco Resources Ltd. (Falco) with a senior secured silver stream credit facility with reference to up to 100% of the future silver produced from the Horne 5 property located in Rouyn-Noranda, Québec. As part of the silver stream, Osisko will make staged upfront cash deposits to Falco of up to $180.0 million;
- Converted the gold offtake agreement on the Matilda property operated by Blackham Resources Limited into a 1.65% gold stream, effective April 1, 2018;
- Maintained ownership and financing rights in respect to the Curraghinalt Gold project through the take-private acquisition of Dalradian Resources Inc. by Orion Mine Finance (Orion); Osisko holds a put option, subject to certain restrictions, to sell its shares for a period of 180 days at $1.47 per share;
- Announced a share buyback program of up to $100.0 million;
- Acquired for cancellation 2,709,779 of its common shares for $32.9 million (average acquisition cost of $12.15 per share), including $9.8 million under the current share buyback program; and
- Declared quarterly dividends totaling $0.20 per common share for 2018.
Highlights Subsequent to December 31, 2018
- Repaid the remaining $30.0 million under the credit facility;
- Acquired for cancellation 852,500 common shares for $10.2 million (average acquisition cost of $11.95 per share); and
- Declared a quarterly dividend of $0.05 per common share payable on April 15, 2019 to shareholders of record as of the close of business on March 29, 2019.
Portfolio of Royalty, Stream and Offtake Interests
The following table details the GEOs earned from Osiskos producing royalty, stream and other interests:
| Three months ended | Years ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| Gold | ||||||||||||
| Canadian Malartic royalty | 8,835 | 10,177 | 34,853 | 33,136 | ||||||||
| Éléonore royalty | 2,103 | 1,532 | 7,540 | 6,390 | ||||||||
| Seabee royalty | 789 | 619 | 3,299 | 1,310 | ||||||||
| Brucejack offtake | 521 | 321 | 1,783 | 536 | ||||||||
| Bald Mountain royalty | 467 | 98 | 1,771 | 98 | ||||||||
| Island Gold royalty | 301 | 379 | 1,406 | 1,706 | ||||||||
| Vezza royalty | 337 | 274 | 1,357 | 1,253 | ||||||||
| Matilda stream/offtake | 353 | 66 | 1,102 | 182 | ||||||||
| Pan royalty | 178 | 80 | 780 | 98 | ||||||||
| Bonanza Ledge royalty | 282 | 3 | 676 | 3 | ||||||||
| Other | 118 | 83 | 1,281 | 488 | ||||||||
| 14,284 | 13,632 | 55,848 | 45,200 | |||||||||
| Silver | ||||||||||||
| Mantos stream | 1,125 | 1,910 | 5,962 | 3,060 | ||||||||
| Sasa stream | 1,201 | 1,229 | 4,707 | 2,074 | ||||||||
| Gibraltar stream | 527 | 665 | 1,769 | 2,303 | ||||||||
| Canadian Malartic royalty | 129 | 138 | 533 | 479 | ||||||||
| Other | 32 | 78 | 287 | 129 | ||||||||
| 3,014 | 4,020 | 13,258 | 8,045 | |||||||||
| Diamonds | ||||||||||||
| Renard stream | 1,902 | 2,839 | 8,425 | 4,686 | ||||||||
| Other | 104 | 88 | 326 | 201 | ||||||||
| 2,006 | 2,927 | 8,751 | 4,887 | |||||||||
| Other metals | ||||||||||||
| Kwale royalty | 701 | 411 | 2,678 | 801 | ||||||||
| Other | - | - | 18 | - | ||||||||
| 701 | 411 | 2,696 | 801 | |||||||||
| Total GEOs | 20,005 | 20,990 | 80,553 | 58,933 |
3
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |

The following table details the gold and silver ounces and the diamond carats attributable to Osisko for its main producing royalty, stream and other interests:
| Three months ended | Years ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| Royalties and streams Gold | ||||||||||||
| (in ounces) | ||||||||||||
| Canadian Malartic royalty | 8,835 | 10,177 | 34,853 | 33,136 | ||||||||
| Éléonore royalty | 2,103 | 1,532 | 7,540 | 6,390 | ||||||||
| Seabee royalty (1) | 789 | - | 2,731 | - | ||||||||
| Island Gold royalty | 301 | 379 | 1,406 | 1,706 | ||||||||
| Vezza royalty | 337 | 274 | 1,357 | 1,253 | ||||||||
| Matilda stream (2) | 353 | - | 826 | - | ||||||||
| Bonanza Ledge royalty | 282 | 3 | 676 | 3 | ||||||||
| Royalties and streams Silver | ||||||||||||
| (in ounces) | ||||||||||||
| Mantos stream | 94,839 | 145,660 | 480,339 | 232,903 | ||||||||
| Sasa stream | 101,287 | 93,686 | 380,671 | 157,806 | ||||||||
| Gibraltar stream | 44,448 | 50,694 | 143,399 | 170,855 | ||||||||
| Canadian Malartic royalty | 10,894 | 10,534 | 43,082 | 35,372 | ||||||||
| Streams Diamonds | ||||||||||||
| (in carats) | ||||||||||||
| Renard stream (3) | 29,975 | 43,550 | 115,516 | 71,150 |
| (1) |
The Seabee royalty was paid in cash up to the first quarter of 2018 | |
| (2) |
The Matilda offtake was converted in a stream effective April 1, 2018 | |
| (3) |
Including the incidental carats sold outside of the run of mine sales |
Average Metal Prices and Exchange Rate
| Three months ended | Years ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| Gold(1) | $ | 1,226 | $ | 1,275 | $ | 1,268 | $ | 1,257 | ||||
| Silver(2) | $ | 14.54 | $ | 16.73 | $ | 15.70 | $ | 17.05 | ||||
| Exchange rate (US$/Can$)(3) | 1.3204 | 1.2713 | 1.2957 | 1.2986 |
| (1) |
The London Bullion Market Associations pm price in U.S. dollars | |
| (2) |
The London Bullion Market Associations price in U.S. dollars | |
| (3) |
Bank of Canada daily rate |
4
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Royalty, Stream and Offtake Portfolio Overview
Osisko owns a portfolio of 135 royalties, streams and offtakes assets, as well as 40 royalty options. The portfolio consists of 122 royalties, 8 streams and 5 offtakes. Currently, the Company has 18 producing assets.
Portfolio by asset stage
| Asset stage | Royalties | Streams | Offtakes | Total number | ||||||||
| of assets | ||||||||||||
| Producing | 11 | 5 | 2 | 18 | ||||||||
| Development (construction) | 8 | 3 | 2 | 13 | ||||||||
| Exploration and evaluation | 103 | - | 1 | 104 | ||||||||
| 122 | 8 | 5 | 135 |
Producing assets
| Asset | Operator | Interest | Commodity | Jurisdiction |
| North America | ||||
| Canadian Malartic | Agnico Eagle Mines Limited Yamana Gold Inc. | 5% NSR royalty | Au | Canada |
| Éléonore | Goldcorp Inc. | 2.0-3.5% NSR royalty | Au | Canada |
| Renard | Stornoway Diamond Corporation | 9.6% stream | Diamonds | Canada |
| Gibraltar | Taseko Mines Limited | 75% stream | Ag | Canada |
| Seabee | SSR Mining Inc. | 3% NSR royalty | Au | Canada |
| Island Gold | Alamos Gold Inc. | 1.38-2.55% NSR royalty(1) | Au | Canada |
| Brucejack | Pretium Resources Inc. | 50% offtake | Au | Canada |
| Vezza | Ressources Nottaway Inc. | 5% NSR royalty & 40% NPI | Au | Canada |
| Bald Mtn. Alligator Ridge / Duke & Trapper | Kinross Gold Corporation | 1% / 4% NSR royalty | Au | USA |
| Pan | Fiore Gold Ltd. | 4% NSR royalty | Au | USA |
| Parral | GoGold Resources Inc. | 100% offtake | Au, Ag | Mexico |
| Lamaque South | Eldorado Gold Corp. | 1.7% NSR royalty(1), (7) | Au | Canada |
| Holloway | Kirkland Lake Gold | $8.50/ounce | Au | Canada |
| Outside of North America | ||||
| Mantos Blancos | Mantos Copper S.A. | 100% stream | Ag | Chile |
| Sasa | Central Asia Metals plc | 100% stream | Ag | Macedonia |
| Kwale | Base Resources Limited | 1.5% GRR(2) | Rutile, Ilmenite, Zircon | Kenya |
| Brauna | Lipari Mineração Ltda | 1% GRR(2) | Diamonds | Brazil |
| Matilda (3) | Blackham Resources Limited | 1.65% stream | Au | Australia |
5
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Key development / exploration and evaluation assets
| Asset | Operator | Interest | Commodities | Jurisdiction |
| Amulsar | Lydian International Ltd. | 4.22% Au / 62.5% Ag stream | Au, Ag | Armenia |
| Amulsar | Lydian International Ltd. | 81.9% offtake | Au | Armenia |
| Eagle | Victoria Gold Corp. | 5% NSR royalty | Au | Canada |
| Back Forty | Aquila Resources Inc. | 18.5% Au / 75% Ag stream | Au, Ag | USA |
| Horne 5(4) | Falco Resources Ltd. | 90%-100% stream | Ag | Canada |
| Malartic Odyssey South | Agnico Eagle Mines Limited Yamana Gold Inc. | 5% NSR royalty | Au | Canada |
| Malartic Odyssey North | Agnico Eagle Mines Limited Yamana Gold Inc. | 3% NSR royalty | Au | Canada |
| Cariboo | Barkerville Gold Mines Ltd. | 4% NSR royalty(5),(6) | Au | Canada |
| Windfall Lake | Osisko Mining Inc. | 1.5% NSR royalty | Au | Canada |
| Hermosa | South 32 Limited | 1% NSR royalty | Zn, Pb, Ag | USA |
| Spring Valley | Waterton Global Resource Management | 0.5% NSR royalty | Au | USA |
| Upper Beaver | Agnico Eagle Mines Limited | 2% NSR royalty | Au, Cu | Canada |
| Copperwood | Highland Copper Company Inc. | 3% NSR royalty(8) | Ag, Cu | USA |
| Marban | Osisko Mining Inc. | 0.425% NSR royalty | Au | Canada |
| Ollachea | Kuri Kullu / Minera IRL | 1% NSR royalty | Au | Peru |
| Casino | Western Copper & Gold Corporation | 2.75% NSR royalty | Au, Ag, Cu | Canada |
| Altar | Sibanye-Stillwater | 1% NSR royalty | Cu, Au | Argentina |
| (1) |
After the sale of a 15% interest in the royalties acquired from Teck Resources Limited to Caisse de dépôt et placement du Québec. | |
| (2) |
Gross revenue royalty (GRR). | |
| (3) |
In March 2018, Osisko and Blackham Resources Limited entered into an agreement to restructure the gold offtake (which was applicable on 55% of the gold production from the Matilda mine) into a 1.65% gold stream, effective April 1, 2018. | |
| (4) |
On June 18, 2018, Osisko entered into a binding term sheet to provide Falco with a senior secured silver stream credit facility with reference to up to 100% of the future silver produced from the Horne 5 property. This transaction is subject to Glencore Canada Corporations right of first refusal and is further described in the Portfolio of Investments section of this MD&A. | |
| (5) |
Osisko has the option to acquire an additional 1% NSR royalty on the Cariboo property for additional cash consideration of $13.0 million. | |
| (6) |
Including the Bonanza Ledge mine that has produced gold in 2018. | |
| (7) |
Eldorado Gold Corpation has an option to buy back 50% of the NSR royalty for $1.7 million within one year of the commencement of commercial production. . | |
| (8) |
3.0% NSR royalty on the Copperwood project. Upon closing of the acquisition of the White Pine project, Highland Copper Company will grant Osisko a 1.5% NSR royalty on all metals produced from the White Pine project, and Osisko's royalty on Copperwood will be reduced to 1.5%. |
6
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Producing Assets
7
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Canadian Malartic Royalty (Agnico Eagle Mines Limited and Yamana Gold Inc.)
One of the Companys cornerstone assets is a 5% NSR royalty on the Canadian Malartic property which is located in Malartic, Québec, and operated by the Canadian Malartic General Partnership (the Partnership) formed by Agnico Eagle Mines Limited (Agnico Eagle) and Yamana Gold Inc. (Yamana) (together the Partners). Canadian Malartic is Canadas largest and the worlds 14th largest producing gold mine.
Osisko also holds a 3% NSR royalty on the Odyssey North zone and a 5% NSR royalty on the Odyssey South zone, which are located adjacent to the Canadian Malartic mine on Osiskos royalty ground.
On February 14, 2019, Agnico Eagle reported that the Partnership is evaluating the potential for underground mining of the Odyssey deposit and East Malartic deposit, which lies on the Canadian Malartic mine property, from surface to a depth of 600 metres. These deposits could provide higher grade tonnes that could potentially supplement open pit production at Canadian Malartic. The Partners reported that Odyssey contains inferred mineral resources of 809,000 ounces of gold (11.5 million tonnes grading 2.19 g/t Au); and East Malartic has indicated mineral resources of 361,000 ounces gold (5.3 million tonnes grading 2.13 g/t Au) and inferred mineral resources of 1.4 million ounces of gold (22.0 million tonnes grading 1.98 g/t Au). Drilling is ongoing to extend and upgrade the mineral resources in these zones. The permit and Certificate of Authorization was received in December 2018, which allows for the development of an underground ramp at Odyssey .
Update on operations
In February 2019, Agnico Eagle released its increased guidance for gold production at the Canadian Malartic mine to 660,000 ounces in 2019, and 690,000 to 710,000 in 2020 and 2021, as higher grades from the Barnat pit are expected to increase production.
On February 14, 2019, Agnico Eagle reported that gold production in the fourth quarter of 2018 increased to 169,464 ounces when compared to the prior-year period due to higher grades. Gold production for the full year 2018 increased to 698,000 ounces when compared to the prior-year period due to record annual mill throughput levels and higher grades.
Work on the Barnat extension project is proceeding on budget and on schedule. Work is primarily focused on the Highway 117 road deviation, overburden stripping and tailings expansion. The highway deviation is expected to be completed in late 2019. Production activities at Barnat are scheduled to begin in late 2019, following completion of the highway deviation.
Exploration programs are ongoing to evaluate several deposits to the east of the Canadian Malartic open pit, including the Odyssey, East Malartic, Sladen and Sheehan zones. These opportunities have the potential to provide new sources of ore for the Canadian Malartic mill. In the fourth quarter of 2018, 14 drill holes (5,460 metres) were completed at the Odyssey Zone and an additional 13 drill holes (17,416 metres) were completed at the East Malartic area. Additional exploration will be carried out in 2019 to assess the potential of these zones.
For more information, refer to Agnico Eagles press release dated February 14, 2019 entitled Agnico Eagle Reports Fourth Quarter and Full Year 2018 Results - Three-Year Guidance Outlines Growing Production with Stable to Declining Unit Costs; Meliadine Mill Commissioning Underway with Project Ahead of Schedule and Under Budget; Year-Over-Year Increase in Mineral Reserves and Mineral Resources; Quarterly Dividend Increased, filed on www.sedar.com.
Éléonore Royalty (Goldcorp Inc.)
Osisko owns a sliding scale 2.0% to 3.5% NSR royalty on the Éléonore gold property located in the Province of Québec and operated by Goldcorp. Osisko currently receives an NSR royalty of 2.2% on production at Éléonore.
Update on operations
On February 13, 2019, Goldcorp released its results for the fourth quarter and fiscal year 2018 and reported that gold production for the three months ended December 31, 2018 was higher than the same period in the prior year at 104,000 ounces, reflecting the completion of the ramp up and contribution of higher grade ore during the fourth quarter of 2018 in line with the planned mining sequence. The mine achieved sustainable mining rates of over 6,100 tonnes per day in November and 6,600 tonnes per day in December of 2018, in line with targeted annual gold production of 400,000 ounces. Gold production for the year ended December 31, 2018 was higher than the prior year at 342,000 ounces due primarily to an expected increase in grade and mined tonnes as Éléonore completed its ramp up to optimized production levels.
8
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Goldcorp also mentioned that the expected future cash flows of Éléonore were negatively impacted due to a decrease in mineral reserves and mineral resources that impacted the estimated recoverable value. Mineral resources decreased by 2.23 million ounces due to a change in the geologic modeling methodology, which reduced the expected life of mine future cash flows. Additionally, the recoverable amount of Éléonore was negatively impacted by a reduction in the estimated fair value of Éléonore's exploration potential. As a result, Goldcorp recognized an impairment expense of US$1.6 billion (US$1.4 billion, net of income taxes) against the carrying value of the Éléonore mine at December 31, 2018.
On October 24, 2018, Goldcorp had updated its mineral reserve and resource estimates for the Éléonore mine as at June 30, 2018. Proven and probable gold mineral reserves as of June 30, 2018 totaled 3.3 million ounces (17.8 million tonnes grading 5.69 g/t Au), compared to 3.8 million ounces (19.6 million tonnes grading 6.02 g/t Au) as of June 30, 2017. Production depletion accounted for a decrease of 0.3 million ounces, while the balance of the adjustments to the geologic models was part of a continued effort to ensure only profitable ounces were included in the reserve model. Measured and indicated gold mineral resources as of June 30, 2018 were estimated at 0.5 million ounces (3.2 million tonnes grading 5.03 g/t Au) compared to 1.3 million ounces (7.2 million tonnes grading 5.81 g/t Au) as of June 30, 2017. Inferred gold mineral resources as of June 30, 2018 were estimated at 0.59 million ounces (3.2 million tonnes grading 5.76 g/t Au) compared to 1.99 million ounces (8.45 million tonnes grading 7.31 g/t Au) as of June 30, 2017. Goldcorp stated that mineral resources were negatively impacted as the geologic modelling methodology that has been applied to the mineral reserves has been applied to mineral resources, in addition to economic stope optimization. Exploration continued to delineate and expand the Main Ore Shoot and South Ore Shoot depth extensions. Goldcorp further stated that the Éléonore mineralized horizon remains open down dip where it has been drill tested 200 metres below the current mineral reserves to date and exploration is ongoing to test for extensions and structural repetitions.
For the year ended December 31, 2018, Osisko incurred an impairment charge of $148.5 million ($109.1 million, net of income taxes) on its Éléonore NSR royalty (refer to section Impairment of Assets).
For additional information, please refer to Goldcorps Management and Discussion Analysis of Financial Condition and Results of Operations for the year ended December 31, 2018, and Goldcorps press release dated October 24, 2018 entitled Goldcorp Reports 2018 Reserve And Resource Estimates And Provides Exploration Update, and Goldcorps press realease dated February 13, 2019 entitled Goldcorp Reports Fourth Quarter 2018 Results, all filed on SEDAR at www.sedar.com.
Renard Stream (Stornoway Diamond Corporation)
Osisko owns a 9.6% diamond stream on the Renard diamond mine, operated by Stornoway Diamond Corporation (Stornoway) and located approximately 350 kilometres north of Chibougamau in the James Bay region of north-central Québec.
On October 2, 2018, Osisko announced that it has entered into an amended and restated purchase and sale agreement (the Amended Renard Streaming Agreement) with Stornoway in relation to the Renard stream (Stream Amendment). As part of the Amended Renard Streaming Agreement, Osisko, along with Caisse de dépôt et placement du Québec, Triple Flag Mining Finance Bermuda Ltd., Albion Exploration Fund, LLC and Washington State Investment Board (collectively, the Streamers), which collectively own a 20% diamond stream on the Renard mine (9.6% stream attributable to Osisko) (the Renard Stream), paid Stornoway the U.S. dollar equivalent of $45.0 million in cash ($21.6 million attributable to Osisko) as an additional up-front deposit to Stornoway.
The terms of the Amended Renard Streaming Agreement provide that the Streamers shall continue to hold a 20% undivided interest (9.6% stream attributable to Osisko) in all diamonds produced from the Renard mining property for the life of the mine (prior to the amendment, the stream was applicable to all diamonds produced from the first 5 project kimberlites to be mined at Renard for the life of mine, and the first 30 million carats from the property overall). Upon the completion of a sale of diamonds, the Streamers will remit to Stornoway a cash transfer payment which shall be the lesser of 40% of achieved sales price and US$40 per carat (prior to the amendment, the cash transfer was a fixed amount of US$50 per carat escalating at 1% per annum).
In addition, for the purpose of calculating stream remittances, Stornoway shall separately sell any diamonds smaller than the +7 DTC sieve size that are recovered in excess of the maximum agreed-upon proportion within a sale of run of mine (ROM) diamonds (the excess small diamonds, or incidentals). In this manner, Stornoway shall restrict the proportion of small diamonds contained in a ROM sale such that the Streamers and Stornoway will be fully aligned on upside price exposure with downside protection on price and product mix.
The Stream Amendment is part of a series of financing transactions with Stornoways lenders and key stakeholders that provide Stornoway with greater financial and operational flexibility representing up to $129.0 million in additional liquidity in the near term as the mine ramps up its operations.
9
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Update on operations
On January 16, 2019, Stornoway reported fourth quarter mine production 485,616 carats recovered from the processing of 605,960 tonnes of ore at an attributable grade of 80 carats per hundred tonnes (cpht). During the fourth quarter, mill feed was derived from the Renard 2 underground mine (92%), the Renard 65 open pit (6%), and Renard 3 underground development (1%). Processing rates in the quarter averaged 6,600 tonnes per day, compared to an annual plan of 7,000 tonnes per day. Processing rates were affected by the oversized material coming from the underground mine, and are expected to increase to nameplate capacity with the improvement of rockbreaking capacity on the primary crusher pad.
Stornoway further reported that mine production for 2018 reached 1.32 million carats recovered from the processing of 2.33 million tonnes of ore at an attributable grade of 57 cpht. Carats recovered and processed were below the low end of the revised guidance, due to lower tonnages processed in the second half of November and December resulting from technical issues with the front-end of the process plant. Carat recoveries in 2018 were affected by delays in the ramp-up of the Renard 2 underground mine, the processing of low grade stockpiles to curtail the shortfall in mined tonnes during the transition from open pit to underground operations, and the mining of lower than expected grades at the margin of the orebody during the initial phase of the underground ramp-up. By the end of the third quarter, the ramp-up of underground production at Renard 2 was completed, and a steady feed was achieved from underground operations. Recovered grade improved by 39% and 45% in the third and fourth quarters, respectively. Carat recoveries improved by 47% in both the third and fourth quarters. Carat recoveries missed the bottom end of the guidance range due to the process plant performing at lower than nameplate capacity in the second half of November and in December, due to the aforementioned factors.
During the fourth quarter of 2018, Stornoway reported sales of 253,929 carats of run-of-mine production sold at an average price of US$92 per carat ($122 per carat) from two tender sales. Fourth quarter diamond sales represent diamonds recovered between July 21 and October 5, 2018. For 2018, a total of 1.04 million carats of ROM production were sold at an average price of US$105 per carat ($136 per carat).
In 2019, Stornoway expects to produce between 1.80 and 2.10 million carats from the processing of 2.40 to 2.55 million tonnes of ore. Ore will be derived primarily from the 290 meter level of the Renard 2 underground mine, with additional production from the Renard 65 open pit. Starting in the second quarter, Renard 3 underground ore is expected to be available to supplement Renard 2 production. 2019 production guidance reflects the steady-state operations at the 290 meter level of Renard 2 underground mine and improvement in grades demonstrated in the fourth quarter of 2018, with further operational flexibility and grade increases expected once Renard 3 underground ore becomes available. Between 1.80 and 2.10 million carats are expected to be sold in 8 tender sales at prices between US$80 and US$105 per carat.
For additional information, please refer to Stornoways press release dated January 16, 2019 entitled Stornoway Announces Fourth Quarter and 2018 Production and Sales Results, and 2019 Guidance, filed on SEDAR at www.sedar.com.
Mantos Blancos Stream (Mantos Copper S.A.)
Osisko owns a 100% silver stream on the Mantos Blancos mine, which is owned and operated by Mantos Copper S.A. (Mantos), a private mining company focused on the extraction and sale of copper. The company owns and operates the Mantos Blancos mine and Mantoverde project, located in the Antofagasta and Atacama regions in northern Chile.
Under the Mantos stream agreement, Osisko will receive 100% of the payable silver from the Mantos Blancos copper mine until 19.3 million ounces have been delivered, after which the stream percentage will be 30%. The purchase price for the silver under the Mantos stream is 25% of the monthly average silver market price for each ounce of refined silver sold and delivered and/or credited by Mantos to Osisko Bermuda Limited (OBL), a subsidiary of Osisko. Mantos may elect to reduce the amount of refined silver to be delivered and sold to OBL by 50% in 2018, 2019 or 2020, provided that Mantos has delivered no less than 1.99 million ounces of silver under the stream agreement in which case Mantos shall make a cash payment of US$70.0 million ($95.5 million) to OBL. As of December 31, 2018, a total of 1.76 million ounces of silver have been delivered under the stream agreement. Osisko expects that Mantos will reach the 1.99 million ounces of silver threshold by the end of the second quarter of 2019, based on expected production. The buy-down payment of US$70.0 million can be exercised in September 2019 or September 2020.
10
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Update on operations
As per Mantos, production of silver at the Mantos Blancos mine and concentrator plant for the fourth quarter of 2018 was 137,534 ounces of payable silver for a total of 557,347 ounces for 2018.
Work on the Mantos Blancos Concentrator Debottlenecking Project (MB-CDP) is expected to commence during the second quarter of 2019. The MB-CDP project will increase processing capacity at the concentrator by approximately 70%. The key environmental permits are in place.
Brucejack Stream (Pretium Resources Inc.)
Osisko owned a 4% gold and silver stream on Pretium Resources Inc.s (Pretium) Brucejack gold mine (Brucejack) following the acquisition of Orions portfolio of assets in July 2017. In September 2018, OBL received a notice from Pretium in regards to its election to exercise its option to fully repurchase OBLs interest in the Brucejack gold and silver stream, as provided for in the purchase and sale agreement between the parties dated September 15, 2015 (the Stream Agreement). Under the Stream Agreement, Pretium had an option to repurchase 100% of OBLs share of the Brucejack gold and silver stream by making a payment of US$118.5 million to OBL by December 31, 2018. The payment of US$118.5 million ($159.4 million) was received by OBL on December 18, 2018.
Brucejack Offtake (Pretium Resources Inc.)
Osisko owns a 50% gold offtake on the Brucejack gold mine. The Brucejack offtake agreement applies to the sales from the first 7,067,000 ounces (of which 3,533,500 ounces are attributable to OBL) of refined gold (less any delivered ounces pursuant to the Brucejack stream agreement described above). OBL is required to pay for refined gold based on a market referenced gold price in U.S. dollars per ounce during a defined pricing period before and after the date of each sale. The offtake obligation applies to 100% (50% attributable to OBL) of refined gold produced at the Brucejack mine less the percentage of refined gold to be delivered pursuant to the Brucejack stream agreement (being between 0% and 4% attributable to OBL), subject to the reduction election described above. On December 31, 2019, Pretium has the option to reduce the offtake obligation to either (i) 50% (25% attributable to OBL) by paying US$13 per ounce multiplied by 0.50, on the remaining undelivered gold ounces, or (ii) 25% (12.5% attributable to OBL) by paying US$13 per ounce multiplied by 0.75, on the remaining undelivered gold ounces.
Update on operations
On January 9, 2019, Pretium reported gold production of 96,342 ounces for the fourth quarter of 2018 for a total of 376,012 ounces for 2018, achieving 97% of the lower bracket of its last guidance of 387,000 ounces.
On December 14, 2018, Pretium reported reception of amended permits to increase production rates. The amended permits allow for a production increase to an annual rate of 1.387 million tonnes from 0.99 million tonnes (daily average of 3,800 tonnes from 2,700 tonnes). Minor mill upgrades to support the production rate increase are required and will be completed during regularly scheduled mill shutdowns. A specific timeline for ramp-up to the 3,800 tonnes per day production rate along with an updated mine plan is expected in the first quarter of 2019.
For more information on Brucejack, refer to Pretiums press release dated December 14, 2018 entitled Pretium Resources Inc.: Brucejack approved for production increase to 3,800 tonnes per day and Pretiums press release dated January 9, 2019, entitled Pretium Resources Inc.: Brucejack Mine 2018 Production Update filed on www.sedar.com.
Sasa Stream (Central Asia Metals plc)
Osisko owns a 100% silver stream on the Sasa mine, operated by Central Asia Metals plc (Central Asia) and located in Macedonia. The Sasa mine is one of the largest zinc, lead and silver mines in Europe, producing approximately 30,000 tonnes of lead, 22,000 tonnes of zinc and 400,000 ounces of silver in concentrates per annum. OBLs entitlement under the Sasa stream applies to 100% of the payable silver production in exchange for US$5 per ounce (plus refining costs) of refined silver increased annually from 2017, based on inflation.
Update on operations
On January 9, 2019, Central Asia reported sales of 375,366 ounces of payable silver for 2018, including 97,263 ounces of payable silver for the fourth quarter of 2018.
For more information on the Sasa mine, refer to Central Asias press release dated January 9, 2019, entitled 2018 Operations Update available on their website at www.centralasiametals.com.
11
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Seabee Royalty (SSR Mining Inc.)
Osisko holds a 3% NSR royalty on the Seabee gold operations operated by SSR Mining Inc. (SSR Mining) and located in Saskatchewan, Canada.
Update on operations
On January 15, 2019, SSR Mining reported that the Seabee gold operations achieved the highest annual production in its history producing 95,602 ounces of gold in 2018, due to an improved milling rate and higher gold grade, exceeding the top end of the upwardly revised annual guidance of 85,000 to 92,000 ounces. The Santoy mine supplied 93% of ore milled, predominantly from long hole stopes; the remaining ore was sourced from the Seabee mine, which was closed in the second quarter of 2018.
At Seabee gold operations, management expects to continue increasing mining and milling rates to deliver another record gold production year in 2019. SSR Minings guidance for gold production in 2019 is estimated between 95,000 to 110,000 ounces. The plan includes investment of $7.0 million in underground mining equipment to increase capacity and reliability. Due to continued exploration success at Seabee, SSR Mining is embarking on an expansion to tailings capacity in excess of that contemplated in the 2017 Technical Report. The first phase is expected to be completed in 2019. Exploration expenditures at Seabee total $6.0 million to continue underground exploration at depth, expansion of Santoy Gap hanging wall and continued testing of surface targets.
For more information, refer to SSR Minings press release dated January 15, 2019, entitled SSR Mining Reports Fourth Quarter and Year-End 2018 Production Results and 2019 Guidance filed on www.sedar.com.
Kwale Royalty (Base Resources Limited)
Osisko holds a 1.5% gross return royalty on the rutile, ilmenite and zircon produced from the Kwale mine, operated by Base Resources Limited (Base Resources) and located 10 kilometres inland from the Kenyan coast and 50 kilometres south of Mombasa.
Update on operations
On January 17, 2019, Base Resources reported highlights of its fourth quarter operations and noted an increase of 5% in tonnes of ore mined after a 35% increase in the third quarter following the successful implementation of the Kwale Phase 2 mine optimization project. Production in the fourth quarter reached 108,465 tonnes of ilmenite, 24,505 tonnes of rutile and 8,252 tonnes of zircon. Base Resources also noted continued strengthening of rutile and zircon prices with the ilmenite price remaining stable.
Production for 2019 is estimated at 385,000 to 415,000 tonnes of ilmenite, 88,000 to 94,000 tonnes of rutile and 31,000 to 34,000 tonnes of zircon.
For more information on the Kwale mine, refer to Base Resources quarterly activities report dated January 17, 2019 available on their website at www.baseresources.com.au.
Gibraltar Stream (Taseko Mines Limited)
Osisko owns a 100% silver stream on Taseko Mines Limiteds (Taseko) attributable portion of the Gibraltar copper mine (Gibraltar), held by Gibraltar Mines Ltd. (Gibco) and located in British Columbia, Canada. Under the stream agreement, Osisko will receive from Taseko an amount equal to 100% of Gibcos share of silver production until the delivery to Osisko of 5.9 million ounces of silver to Osisko and 35% of Gibcos share of silver production thereafter. Osisko will make ongoing payments under the stream of US$2.75 per ounce of silver delivered. Gibraltar is the second largest open pit copper mine in Canada and fourth largest in North America.
Island Gold Royalty (Alamos Gold Inc.)
Osisko owns NSR royalties ranging from 1.38% to 2.55% on the Island Gold mine, operated by Alamos Gold Inc. (Alamos) and located in Ontario, Canada.
On January 14, 2019, Alamos announced gold production at Island Gold for 2018 of 105,800 ounces, including record gold production of 29,000 ounces in the fourth quarter.
12
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Alamos announced expected gold production at Island Gold for 2019 to increase 32% to reach 135,000 to 145,000 ounces. Higher grades and higher throughput are expected as a result of the completion of the Phase I expansion in September 2018, which expanded the mill to a design capacity of approximately 1,200 tones per day (tpd). The current mine infrastructure can support similar mining rates; however, the operation is currently permitted to operate at an average annual rate of 1,100 tpd. With a mine and mill that can support higher throughput rates, the company is in the process of permitting an amendment to 1,200 tpd which is expected to be received by the end of 2019 as part of a Phase II expansion. In parallel, the company has started an evaluation of a potential Phase III expansion of the operations.
For more information, refer to Alamos press release dated January 14, 2019, entitled Alamos Reports Fourth Quarter 2018 Production and Provides 2019 Outlook filed on www.sedar.com.
Amulsar Stream (Lydian International Ltd.)
Osisko owns a 4.22% gold stream and 62.5% silver stream on the Amulsar project, owned by Lydian International Ltd. (Lydian) and located in southern Armenia. The Amulsar project is in the development and construction stage and Amulsar is expected to be Armenia's largest gold mine, with estimated mineral resources containing 3.5 million measured and indicated gold ounces and 1.3 million inferred gold ounces. The details of the mineral inventory can be found under Lydian International Ltd.s profile on SEDAR at www.sedar.com. Gold production is targeted to average approximately 225,000 ounces annually over an initial 10-year mine life. OBLs entitlement under the Amulsar stream applies to 4.22% of refined gold production and 62.5% of refined silver until 89,034 ounces of refined gold and 434,093 ounces of refined silver are delivered to OBL. The stream agreement includes ongoing transfer payments by OBL to Lydian of US$400 per ounce of refined gold and US$4.00 per ounce of refined silver delivered under the stream subject to a 1% annual increase starting on the third anniversary of commercial production. Lydian has the option to buy back a portion of the stream by one of the following options:
| (i) |
the stream percentage may be reduced by 50% on the second anniversary of commercial production for US$55.0 million (US$34.4 million attributable to OBL); or | |
| (ii) |
the stream percentage may be reduced by 50% on the third anniversary of commercial production for US$50.0 million (US$31.3 million attributable to OBL). |
Update on development and construction activities
On December 24, 2018, Lydian announced that it has entered into an amended and restated forbearance agreement with its senior lenders, stream financing providers, and equipment financiers (the A&R Forbearance Agreement), pursuant to which they have agreed to: (a) continue to temporarily suspend all principal and interest payments due and payable, and (b) continue to forbear from declaring or acting upon, or exercising default-related rights or remedies under such creditors financing agreement with respect to certain events of default, in each case, until the earlier of (a) June 30, 2019, (b) the occurrence of an additional event of default under such creditors financing agreement, or (c) any breach by the company of the A&R Forbearance Agreement.
Orion CO IV (ED) Limited (Orion CO IV), Resource Capital Fund VI L.P. (RCF) and OBL have committed to make available up to US$18.6 million (OBLs commitment is US$5.0 million) to fund Lydian during the forbearance period through an amendment to the companys existing credit agreement (the Forbearance Facility).
The Forbearance Facility will be available to be drawn in multiple advances from January 1, 2019 through June 30, 2019, and has a maturity date of June 30, 2019. The Forbearance Facility will bear interest at a rate of 15% per annum and includes a further 3% fee paid by original issue discount at each drawdown.
If Orion CO IV and either RCF or OBL reasonably determine that the Lydians pursuit of strategic alternatives will not be completed by June 30, 2019, they will be entitled to terminate the A&R Forbearance Agreement at the end of the calendar month in which such determination is made.
The A&R Forbearance Agreement continues to be required as a result of the previously announced illegal blockades that have prevented Lydian and its contractors from entering the Amulsar site since late June 2018. During the period of forbearance, Lydian has continued to petition local and national government officials to enforce the rule of law by removing the illegal blockades.
For more information on the Amulsar project, refer to Lydians press release dated December 24, 2018, entitled Lydian Announces Extension of Forbearance Period and Additional Sources of Liquidity, filed on www.sedar.com.
13
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Back Forty Stream (Aquila Resources Inc.)
Osisko owns a 18.5% gold stream (reduced to 9.25% after the delivery of 105,000 gold ounces) and a 75% silver stream on the Back Forty project, owned by Aquila Resources Inc. (Aquila), and located along the mineral-rich Penokean Volcanic Belt in Michigans Upper Peninsula, USA. Aquila has completed a preliminary economic assessment in 2014 that demonstrated strong economics and has published results of an open pit feasibility study on August 1, 2018. Aquila has been granted all final permits by the Michigans Department of Environmental Quality and has received all State and Federal permissions required for the construction and commencement of operations at the Back Forty project. Gold production is targeted to reach a total of 468,000 ounces over the seven-year mine life, including 135,000 ounces in the first year. The stream agreement includes ongoing transfer payments to Aquila of 30% of the gold spot price (with a maximum of US$600 per ounce) and US$4 per ounce of silver.
For more information on the Back Forty project, refer to Aquilas web site (aquilaresources.com) and press releases filed on www.sedar.com.
Impairment of assets
In 2018, the Company recorded impairment charges of $166.3 million ($123.7 million, net of income taxes), including $158.2 million ($117.5 million, net of income taxes) on royalty, stream and other interests , $0.8 million to write-off an amount receivable from the operator of an impaired asset and $7.3 million ($5.4 million, net of income taxes) on exploration and evaluation assets.
Impairment Éléonore NSR royalty
In February 2015, Osisko acquired all of the outstanding common shares of Virginia Mines Inc. (Virginia). The assets acquired included a 2.0 -3.5% NSR royalty on the Eléonore mine discovered by Virginia and owned by Goldcorp Inc. (Goldcorp). Through the combination of the two companies, Osisko achieved its objective of creating a new intermediate royalty company with two world-class gold royalty assets in Québec. Operations started at the Eléonore mine in October 2014 and commercial production was declared in April 2015.
Gold production for the year ended December 31, 2018 reached 342,000 ounces compared to 305,000 ounces in 2017 and 274,000 ounces in 2016 due to increase in grade and tonnes mined as Éléonore continued to optimize production levels. For 2019, the operators guidance is at 400,000 ounces.
Gold ounces earned from the Éléonore NSR royalty per year is as follows:
| 2016 | 2017 | 2018 | 2019 Guidance | 2020+ Guidance(1) | ||||
| 6,568 | 6,390 | 7,540 | 8,800 | 8,800 |
| (1) |
Based on operators guidance of 400,000 sustainable annual gold production. As per the sliding scale schedule of up to 3.5%, Osisko could potentially receive up to 14,000 ounces annually once 8 million ounces have been produced. |
On October 24, 2018, Goldcorp updated its mineral reserve and resource estimates for the Éléonore mine as at June 30, 2018. Proven and probable gold mineral reserves as of June 30, 2018 totaled 3.3 million ounces (17.8 million tonnes grading 5.69 g/t Au), compared to 3.8 million ounces (19.6 million tonnes grading 6.02 g/t Au) as of June 30, 2017. Production depletion accounted for a decrease of 0.3 million ounces, while the balance of the adjustments to the geologic models was part of a continued effort to ensure only profitable ounces were included in the reserve model. Measured and indicated gold mineral resources as of June 30, 2018 were estimated at 0.5 million ounces (3.2 million tonnes grading 5.03 g/t Au) compared to 1.3 million ounces (7.2 million tonnes grading 5.81 g/t Au) as of June 30, 2017. Inferred gold mineral resources as of June 30, 2018 were estimated at 0.59 million ounces (3.2 million tonnes grading 5.76 g/t Au) compared to 1.99 million ounces (8.45 million tonnes grading 7.31 g/t Au) as of June 30, 2017. Goldcorp stated that mineral resources were negatively impacted as the geologic modelling methodology that has been applied to the mineral reserves has been applied to mineral resources, in addition to economic stope optimization. Exploration continued to delineate and expand the Main Ore Shoot and South Ore Shoot depth extensions. Goldcorp further stated that the Éléonore mineralized horizon remains open down dip where it has been drill tested 200 metres below the current mineral reserves to date and exploration is ongoing to test for extensions and structural repetitions. In January 2019, Newmont Mining Corp. announced the acquisition of Goldcorp in a deal valued at about US$10 billion.
The significant decrease in mineral reserves and resources was considered an indicator of impairment among other facts and circumstances and, accordingly, management performed an impairment assessment as at December 31, 2018. As a result, the Company recorded an impairment charge of $148.5 million ($109.1 million, net of income taxes) on the Éléonore NSR royalty for the year ended December 31, 2018.
14
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
The Éléonore NSR royalty was written down to its estimated recoverable value of $138.6 million, which was determined by the fair value less cost of disposal using a discounted cash-flows approach. The main valuation inputs used were the cash flows expected to be generated by the sale of gold received from the Éléonore NSR royalty based on the long-term annual gold production of 400,000 ounces over the estimated life of the Éléonore mine, the long-term gold price of US$1,300 per ounce and a post-tax real discount rate of 5.1%, adjusted for the decrease in reserves and resources.
Other royalty and offtake interests
The Company recorded additional impairment charges on royalty and offtake interests of $9.7 million ($8.3 million, net of income taxes) on royalty and offtake assets for which the Company does not expect to receive future revenues, and on assets held by companies that have ceased or are expected to cease production or are in bankruptcy.
Exploration and evaluation assets
The Company incurred an impairment charge of $7.3 million ($5.4 million, net of income taxes) on certain exploration and evaluation properties in Canada for which substantive exploration and evaluation expenditures (taking into consideration such expenditures to be incurred by a farmee) are neither budgeted nor planned or for which the Company (or the farmee) has decided to discontinue such activities.
Equity Investments
The Companys assets include a portfolio of shares, mainly of publicly traded exploration and development mining companies. Osisko invests, and intends to continue to invest, from time to time in companies where it holds a royalty, stream or similar interest and in various companies within the mining industry for investment purposes and with the objective of improving its ability to acquire future royalties, revenue streams or similar interests. In addition to investment objectives, in some cases, the Company may decide to take a more active role, including providing management personnel, technical and/or administrative support, as well as nominating individuals to the investees board of directors. These investments are reflected in investments in associates in the consolidated financial statements and include mainly Osisko Mining Inc. (Osisko Mining), Barkerville, Falco and Victoria. Following the acquisition of Dalradian Resources Inc. (Dalradian) by Orion in September 2018, where Orion acquired all of the outstanding shares of Dalradian other than the shares owned by Osisko and other parties, Dalradian has ceased to be considered an associate.
Osisko may, from time to time and without further notice except as required by law or regulations, increase or decrease its investments at its discretion.
During the year ended December 31, 2018, Osisko acquired investments for $104.7 million and disposed investments for $27.0 million. Acquisitions include investments of $50.0 million in Victoria, $18.0 million in Osisko Mining, $7.0 million in Barkerville as well as the acquisition of a $7.0 million convertible debenture from Falco (converted into common shares of Falco in November 2018). Dispositions include proceeds of $25.5 million in the first quarter from the delivery of its AuRico Metals Inc. shares following the acquisition of the company by Centerra Gold Inc.
Dalradian Resources Inc.
Dalradian is focused on advancing its high-grade Curraghinalt Gold project located in Northern Ireland.
On September 7, 2018, Orion announced the completion of the acquisition and privatization of Dalradian for cash consideration of $1.47 per common share. The common shares held by Osisko were not acquired in the transaction. Following the transaction, Osisko has a put right on its Dalradian shares, subject to certain restrictions, allowing Osisko to sell them at a price of $1.47 per share for a period of 180 days. If Osisko does not exercise its put right, the Company will maintain its existing financing rights, including rights to match other offers for project financing.
For more information, refer to Dalradians press release dated September 7, 2018 entitled: Orion completes acquisition of Dalradian and filed on www.sedar.com.
As at December 31, 2018, Osisko holds a 10.7% interest in Dalradian (8.9% as at December 31, 2017). Prior to the acquisition and privatization of Dalradian by Orion in September 2018, Osisko accounted for its investment in Dalradian using the equity method. Following the transaction, management has concluded that it has lost its significant influence over Dalradian and has transferred its investments from associates to other investments.
15
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Fair value of marketable securities
The following table presents the carrying value and fair value of the investments in marketable securities and private companies (excluding notes and warrants) as at December 31, 2018 (in thousands of dollars):
| Marketable securities | Carrying value(i) | Fair value(ii) | ||||
| $ | $ | |||||
| Associates | 304,911 | 293,023 | ||||
| Other | 104,055 | 104,055 | ||||
| 408,966 | 397,078 |
|
(i) |
The carrying value corresponds to the amount recorded on the balance sheet, which is the equity method for the investments in marketable securities of associates and the fair value for the other investments in marketable securities, as per IFRS 9, Financial Instruments. | |
| (ii) |
The fair value corresponds to the quoted price of the investments in a recognized stock exchange as at December 31, 2018. For private investments, an internal or external evaluation is used to determine the fair value. |
Main Strategic Investments
The following table presents the main strategic investments of the Company in marketable securities as at December 31, 2018 (in thousands of dollars):
| Number of | Cash | Fair | ||||||||||
| Company | shares held(i) | Ownership(i) | cost(iii) | value(i),(ii) | ||||||||
| % | $ | $ | ||||||||||
| Osisko Mining Inc. | 42,890,269 | 16.7 | 91,383 | 131,673 | ||||||||
| Barkerville Gold Mines Ltd. | 162,864,251 | 32.2 | 78,274 | 65,146 | ||||||||
| Victoria Gold Corp. | 120,427,087 | 15.4 | 65,939 | 44,558 | ||||||||
| Falco Resources Ltd. | 36,031,449 | 17.8 | 22,432 | 10,449 |
| (i) |
As at December 31, 2018. | |
| (ii) |
See table above for definition of fair value. | |
| (iii) |
The cash cost of an investment is a non-IFRS measure representing the cash paid on the acquisition of an investment. |
Osisko Mining Inc.
Osisko Mining is a Canadian focused gold exploration and development company. Osisko holds a 1.5% NSR royalty on the Windfall Lake gold project, for which a positive preliminary economic assessment was released in July 2018, and 1% NSR royalty on other properties held by Osisko Mining. As part of a previous investment agreement with Osisko Mining, Osisko obtained the right to purchase Osisko Minings buy-back rights on existing royalties on the Windfall Lake property for $5.0 million (of which $2.0 million were paid in 2018), thus allowing it to increase its royalty by an additional 1-2% NSR royalty for a total potential NSR royalty of 2.5 -3.5% .
In May 2018, Osisko Mining released a first mineral resources estimate on Windfall Lake gold deposit. Osisko Mining indicated that mineral resources were estimated at 601,000 ounces of gold in the measured and indicated category (2,382,000 tonnes grading 7.85 grams per tonne (g/t) Au) and 2,284,000 ounces of gold in the inferred category (10,605,000 tonnes grading 6.70 g/t Au). In November 2018, Osisko Mining released a mineral resource update including the mineral resource update for the Lynx zone. Estimated measured and indicated resources were increased to 754,000 ounces of gold (2,874,000 tonnes grading 8.17 g/t Au) and inferred mineral resources were increased to 2,366,000 ounces of gold (10,352,000 tonnes grading 7.11 g/t Au).
For more information, refer to Osisko Minings press release dated May 14, 2018 entitled: Osisko Releases Its First Mineral Resource Estimate For Windfall Gold Deposit and Osisko Minings press release dated November 27, 2018 entitled Osisko Releases Mineral Resource Update for Lynx, both filed on www.sedar.com.
In addition, a positive preliminary economic assessment on the Windfall Lake project was released in July 2018 with an after-tax internal rate of return of 33%. Osisko Mining is also pursuing an 800,000 meter drilling program on the Windfall Lake property as well as a metallurgical program. In October 2018, through the construction of an exploration ramp, Osisko achieved access to Zone 27, wireframe 115, which was selected for the initial 5,000 tonne bulk sample to be processed in the fourth quarter of 2018. In December 2018, Osisko Mining released preliminary results from the first 2,078 tonnes mined. The average head grade obtained is 9.7 g/t Au and 5.5 g/t Ag, which is 39% higher than indicated
16
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
in the resource block model for this area. The balance of 2,922 tonnes will be processed in 2019 and results are expected in March 2019.
For more information, refer to Osisko Minings press release dated July 17, 2018 entitled: Osisko Delivers Positive PEA For Windfall Project and Osisko Minings press release dated December 18, 2018 entitled Osisko Windfall Initial Bulk Sample Returns 9.7 g/t Au Head Grade, both filed on www.sedar.com.
During the fourth quarter of 2018, Osisko Mining closed the acquisition of Beaufield Resources Inc. and a $76.4 million private placement (Osisko subscribed for $18.0 million). Kirkland Lake Gold Ltd. (Kirkland Lake) acquired 32,627,632 common shares of Osisko Mining in the public market. Kirkland Lake became the beneficially owner of approximately 13.6% of the issued and outstanding shares on a non-diluted basis. On October 30, 2018, Osisko Mining announced a private placement with Caisse de dépôt et placement du Québec (CDPQ) where CDPQ acquired 9,259,260 common shares of Osisko Mining at a price of $2.70 per common share for a total investment of approximately $25.0 million.
For more information, refer to Osisko Minings press releases dated August 15, 2018 entitled Osisko Mining To Acquire Beaufield Resources and Osisko Mining Announces $68 Million Bought Deal Private Placement Of Flow-Through Shares, Osisko Minings press release dated October 30, 2018 entitled Osisko Mining Announces $25 Million Private Placement By La Caisse De Dépôt Et Placement Du Québec and Kirkland Lakes press release dated September 18, 2018 entitled Kirkland Lake Gold Acquires Shares of Osisko Mining Inc., all filed on www.sedar.com.
In 2016 and 2017, Osisko entered into earn-in agreements with Osisko Mining on properties held by Osisko in the James Bay area. The transactions are detailed in the Exploration and Evaluation Activities section of this MD&A.
The Company invested $40.1 million in Osisko Mining in 2017 and $18.0 million in 2018. As at December 31, 2018, the Company holds 42,890,269 common shares representing 16.7% interest in Osisko Mining (15.5% as at December 31, 2017). Based on the fact that some officers and directors of Osisko are also officers and directors of Osisko Mining, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Osisko Mining since 2014 and accounts for its investment using the equity method.
Barkerville Gold Mines Ltd.
Osisko holds a 4% NSR royalty on the Cariboo gold project following the acquisition of an additional 1.75% NSR royalty during the third quarter of 2018 for $20.0 million. Osisko has the option to acquire an additional 1% NSR royalty on the Cariboo property for additional cash consideration of $13.0 million. Osisko also holds a right of first refusal relating to any gold stream offer received by Barkerville with respect to the Cariboo gold project. Barkerville is focused on the development of its extensive land package located in the historical Cariboo Mining District of central British Columbia, Canada, where it has completed a 157,000 meter drilling program.
On May 2, 2018, Barkerville announced the maiden mineral resource estimate for Cow and Island Mountain deposits at its 100% owned Cariboo gold project. The underground mineral resource estimate incorporates the Cow Mountain and Valley Zones on Cow Mountain and Shaft Zone and Mosquito Creek on Island Mountain at a cut-off grade of 3.0 g/t Au. A mineral resource on Bonanza Ledge and BC Vein is also included. The resource is defined over 6 kilometers of Barkervilles 67-kilometer-long land package. Infill and exploration drilling is ongoing and resource updates will be presented annually. Barkerville indicated that mineral resources at the Cariboo gold project was estimated at 1.60 million ounces of gold in the measured and indicated category (8.1 million tonnes grading 6.1 g/t Au) and 2.16 million ounces of gold in the inferred category (12.7 million tonnes grading 5.2 g/t Au).
For more information, refer to Barkervilles press release dated May 2, 2018 entitled: BGM Defines Cow and Island Mountains Maiden Underground Resource and Barkerville Mountain Update and filed on www.sedar.com.
In September 2018, Barkerville announced positive results from its initial test mining of 80,000 tonnes at Bonanza Ledge. Barkervilles Bonanza Ledge mine has allowed the company to assess mining methods, understand what ground conditions to expect in different lithological units, train a local workforce, and generate cash flows to offset some exploration expenditures. Test mining at Bonanza Ledge was completed in December 2018 on Barkerville Mountain. A total of 1,400 meters of development took place at the Bonanza Ledge and BC Vein test mine. Approximately 122,000 tonnes were extracted and processed at a grade of 5.98 g/t Au and 21,125 ounces of gold were poured in 2018. The company has also applied for permit amendment to extend the test mining for BC vein ore bodies on Barkerville Mountain.
The 2019 exploration program will include a total of 50,000 meters planned for the initial phase and an additional 40,000 meters will be proposed following results of Phase 1.
For more information, refer to Barkervilles press release dated September 11, 2018 entitled: Barkerville Gold Mines Reports Positive Results From Initial Test Mining Of 80,000 Tonnes At Bonanza Ledge, Better Mine Grades And Solid
17
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Mill Performance and Barkervilles press release dated January 17, 2019 entitled: Barkerville Gold Mines Defines Significant Exploration Potential and Provides Corporate Update and 2019 Catalysts, both filed on www.sedar.com.
As at December 31, 2018, the Company holds 162,864,251 common shares representing a 32.2% interest in Barkerville (32.7% as at December 31, 2017). The Company concluded that it exercises significant influence over Barkerville and accounts for its investment using the equity method.
Victoria Gold Corp.
On April 13, 2018, Osisko completed a $148.0 million financing transaction with Victoria, pursuant to which Osisko acquired from Victoria a 5% NSR royalty for $98.0 million on the Dublin Gulch property which hosts the Eagle Gold project located in Yukon, Canada, and acquired common shares of Victoria for $50.0 million. The 5% NSR royalty applies to all metals and minerals produced from the Dublin Gulch property, until an aggregate of 97,500 ounces of refined gold has been delivered to Osisko, and a 3% NSR royalty thereafter. The first tranche of the $98.0 million purchase price, representing $49.0 million, was paid on the closing of the transaction, and the second tranche of $49.0 million will be funded pro rata to drawdowns under the subordinated debt facilities provided by Orion Mine Finance Group (or a third party). In September and December 2018, two payments of $14.7 million were made to Victoria as part of the second tranche of the royalty purchase price, for a remaining commitment of $19.6 million as at December 31, 2018.
This financing was part of a comprehensive $500.0 million construction financing package with Orion Mine Finance Group, Osisko and Caterpillar Financial Services Limited that will fully fund the development of the Eagle Gold project through to commercial production. The financing was comprised of two credit facilities totalling US$175.0 million, an equipment financing facility for up to US$50.0 million, the $98.0 million NSR royalty acquired by Osisko and a private placement of Victoria common shares of $125.0 million, including $50.0 million from Osisko.
The Dublin Gulch property is located approximately 85 kilometres by road north northeast of the village of Mayo, in central Yukon, Canada. The property hosts the Eagle gold deposit, the Wolf tungsten deposit and a 13 kilometres-long belt of gold and silver mineralization known as the Potato Hills Trend. The Eagle Gold Project is the most advanced project in the region and is on track to be the largest gold mine in Yukon history. The proposed Eagle gold mine will produce doré from a conventional open pit operation with a three-stage crushing plant, in-valley heap leach and carbon-in-leach adsorption-desorption gold recovery plant. The company currently has year-round road access to the site, and a fully operational 250-person all-season camp on site. Commercial grid power is available approximately 45 kilometres by road from the site, and an airstrip suitable for commercial planes is located 80 kilometres to the south. The project will employ 350 to 400 people and will be a significant economic contributor to Yukon. The Eagle Gold project has received all major permits for construction and operations, completed the Environmental Assessment process and has a signed Comprehensive Cooperation and Benefits Agreement with the local Nacho Nyak Dun First Nation, whose traditional territory the project is located within.
In December 2018, Victoria announced that mine construction was 60% complete and remained on track for delivery of first gold in the second semester of 2019.
For more information, refer to Victorias press release dated December 4, 2018 entitled: Victoria Gold: Eagle Mine Construction is 60% Complete and filed on www.sedar.com.
As at December 31, 2018, the Company holds 120,427,087 common shares representing a 15.4% interest in Victoria (4.1% as at December 31, 2017). Based on the fact that the chair of the Board of Directors and Chief Executive Officer of Osisko is also a director of Victoria, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Victoria since the second quarter of 2018 and has started to account for its investment using the equity method.
Falco Resources Ltd.
Falcos main asset is the Horne 5 gold project, for which a positive feasibility study was released in October 2017. For more information, refer to Falcos press release dated October 16, 2017, titled: Falco Announces Positive Feasibility Study Results on Horne 5 Gold Project and filed on www.sedar.com.
On June 18, 2018, Osisko entered into a binding term sheet to provide Falco with a senior secured silver stream credit facility (Silver Stream) with reference to up to 100% of the future silver produced from the Horne 5 property (Horne 5 or the Project) located in Rouyn-Noranda, Québec. As part of the Silver Stream, Osisko will make staged upfront cash deposits to Falco of up to $180.0 million and will make ongoing payments equal to 20% of the spot price of silver, to a maximum of US$6 per ounce. The Silver Stream will be secured by a first priority lien on the Project and all assets of Falco.
18
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Osisko is working towards closing the Silver Stream in the first quarter of 2019. Closing is subject to the satisfaction of customary conditions, including the finalization of definitive documents, obtaining regulatory approvals and consents from third parties. Pursuant to an agreement between Falco and Glencore Canada Corporation (Glencore), the Silver Stream is subject to a right of first refusal in favor of Glencore. Glencore shall have a period of 60 days following receipt of all transaction documents to notify Falco in the event that it wishes to purchase the stream agreement in accordance with the terms described therein.
Concurrent to the Silver Stream, Osisko purchased from Falco, on June 29, 2018, a secured debenture having a principal amount of $7.0 million (the Debenture). In November 2018, the Debenture was converted into 12,104,444 common shares and 6,052,222 common share purchase warrants following the approval of a majority of the disinterested shareholders of Falco. Each warrant entitles Osisko to purchase one common share of Falco, subject to customary anti-dilution clauses, at a price of $0.75 for a period of 36 months.
On September 11, 2018, Osisko entered into an agreement to provide Falco with a secured senior $10.0 million loan (the Loan Agreement). The loan bears interests at a rate of 7%, compounded quarterly. The principal amount and accrued interests shall be payable on the earliest of the closing date of the Silver Stream or February 28, 2019. The loan will be used for the advancement of Falcos Horne 5 Project and for general corporate purposes.
In 2017, Osisko acquired common shares in Falco for $4.0 million. As at December 31, 2018, the Company holds 36,031,449 common shares representing a 17.8% interest in Falco (12.7% as at December 31, 2017). Based on the fact that some officers and directors of Osisko are also officers and directors of Falco, and because of other facts and circumstances, the Company concluded that it exercises significant influence over Falco since 2014 and accounts for its investment using the equity method.
Sustainability Activities
Osisko views sustainability as a key part of its strategy to create value for its shareholders and other stakeholders.
The Company focuses on the following key areas:
- Promoting the mining industry and its benefits to society;
- Maintaining strong relationships with the Federal government and the Provincial, Municipal and First Nations governments in Québec;
- Supporting the economic development of regions where Osisko operates (directly or indirectly through its interests);
- Supporting university education in mining fields and employee development;
- Promoting diversity throughout the organization and the mining industry; and
- Encouraging investee companies to adhere to the same areas of focus in sustainability.
As part of its investment analysis process, the Company evaluates the risk and performance of the investee companies in the sustainability areas on projects where Osisko has a direct or indirect interest.
Exploration and Evaluation Activities
In 2016, Osisko entered into earn-in agreements with Osisko Mining. Under the first earn-in agreement, Osisko Mining may earn a 100% interest in 26 of Osiskos exploration properties located in the James Bay area and Labrador Trough (excluding the Coulon copper-zinc project and four other exploration properties) upon completing expenditures of $26.0 million over a 7-year period; Osisko Mining may earn a first 50% interest upon completing expenditures totaling $15.6 million over a 4-year period. Under the second earn-in agreement, Osisko Mining may earn a 100% interest in the Kan property (comprised of the Kan and Fosse Au properties) upon completing expenditures totaling $6.0 million over a 7-year period; Osisko Mining may earn a first 50% interest upon completing expenditures totaling $3.6 million over a 4-year period. Osisko will retain an escalating NSR royalty ranging from 1.5% to 3.5% on precious metals and a 2.0% NSR royalty on other metals and minerals produced from the 27 properties. New properties acquired by Osisko Mining in a designated area during the 7-year term will be subject to a royalty agreement in favour of Osisko with similar terms. As at December 31, 2018, the net book value of the properties under earn-in agreements amounted to $34.0 million. In 2018, Osisko Mining invested approximately $3.9 million on the properties subject to earn-in agreements for a total of $10.3 million.
19
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
As a result of the earn-in agreements with Osisko Mining, the exploration and evaluation activities have been significantly reduced. During the year ended December 31, 2018, investments amounted to $0.3 million and the Company received previously claimed tax credits of $4.0 million. As at December 31, 2018, the carrying value of the Coulon project was $59.9 million ($59.9 million as at December 31, 2017) and the carrying value of other properties, including those under the earn-in agreements with Osisko Mining, was $35.1 million ($42.3 million as at December 31, 2017).
The Company incurred an impairment charge of $7.3 million ($5.4 million, net of income taxes) on certain exploration and evaluation properties for which substantive exploration and evaluation expenditures (taking into consideration such expenditures to be incurred by a farmee) are neither budgeted nor planned or for which the Company (or the farmee) has decided to discontinue such activities.
Quarterly Dividends
The Board of Directors has approved the initiation of the Companys quarterly dividend program on November 16, 2014.
The following table provides details on the dividends declared and paid or payable:
| Dividend | Dividends paid or | |||||||||||
| Declaration date | per share | Record date(i) | Payment date(i) | payable | ||||||||
| $ | ||||||||||||
| Year 2014 | 0.03 | n/a | n/a | 1,551,000 | ||||||||
| Year 2015 | 0.13 | n/a | n/a | 12,229,000 | ||||||||
| Year 2016 | 0.16 | n/a | n/a | 17,037,000 | ||||||||
| Year 2017 | 0.18 | n/a | n/a | 24,275,000 | ||||||||
| February 16, 2018 | 0.05 | March 30, 2018 | April 16, 2018 | 7,811,000 | ||||||||
| May 3, 2018 | 0.05 | June 29, 2018 | July 16, 2018 | 7,811,000 | ||||||||
| August 2, 2018 | 0.05 | September 28, 2018 | October 15, 2018 | 7,812,000 | ||||||||
| November 6, 2018 | 0.05 | December 31, 2018 | January 15, 2019 | 7,779,000 | ||||||||
| Year 2018 | 0.20 | 31,213,000 | ||||||||||
| February 20, 2019 | 0.05 | March 29, 2019 | April 15, 2019 | tbd(ii) |
| (i) |
Not applicable (n/a) for annual summaries. | |
| (ii) |
To be determined (tbd) on March 29, 2019 based on the number of shares outstanding and the number of shares participating in the dividend reinvestment plan on the record date. |
Dividend Reinvestment Plan
The Company has a dividend reinvestment plan (DRIP) that allows Canadian shareholders and U.S. shareholders (commencing with the dividend paid on October 16, 2017) to reinvest their cash dividends into additional common shares either purchased on the open market through the facilities of the TSX or the NYSE, or issued directly from treasury by the Company, or acquired by a combination thereof. In the case of a treasury issuance, the price will be the weighted average price of the common shares on the TSX or the NYSE during the five (5) trading days immediately preceding the dividend payment date, less a discount, if any, of up to 5%, at the Companys sole election. No commissions, service charges or brokerage fees are payable by shareholders who elect to participate in the DRIP.
As at December 31, 2018, the holders of 29,627,597 common shares had elected to participate in the DRIP, representing dividends payable of $1.5 million. During the year ended December 31, 2018, the Company issued 310,492 common shares under the DRIP, at a discount rate of 3% (88,536 common shares in 2017 at a discount rate of 3%). On January 15, 2019, 126,933 common shares were issued under the DRIP at a discount rate of 3%.
20
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Normal Course Issuer Bid
In October 2016, the TSX approved the Companys notice of intention to make a normal course issuer bid (the 2016 NCIB Program). Under the terms of the 2016 NCIB Program, Osisko could acquire up to 5,330,217 of its common shares from time to time in accordance with the normal course issuer bid procedures of the TSX. Repurchases under the 2016 NCIB Program were authorized until October 23, 2017. During the year ended December 31, 2016, the Company purchased for cancellation a total of 150,000 common shares under the 2016 NCIB Program for $1,823,000, which were paid in 2017.
In December 2017, the TSX approved the renewal of the Companys normal course issuer bid (the 2017 NCIB Program). Under the terms of the 2017 NCIB Program, Osisko could acquire up to 10,567,441 of its common shares from time to time in accordance with the normal course issuer bid procedures of the TSX. Repurchases under the 2017 NCIB Program were authorized until December 10, 2018. Daily purchases were limited to 95,695 common shares, other than block purchase exemptions, representing 25% of the average daily trading volume of the common shares on the TSX for the six month period ending November 30, 2017, being 382,781 common shares.
In December 2018, Osisko renewed its normal course issuer bid (the 2018 NCIB Program). Under the terms of the 2018 NCIB Program, Osisko could acquire up to 10,459,829 of its common shares from time to time in accordance with the normal course issuer bid procedures of the TSX. Repurchases under the 2018 NCIB Program are authorized until December 11, 2019. Daily purchases will be limited to 71,940 common shares, other than block purchase exemptions, representing 25% of the average daily trading volume of the common shares on the TSX for the six-month period ending November 30, 2018, being 287,760 common shares.
In December 2018, Osisko announced that it could deploy up to $100.0 million under the 2018 NCIB program, based on market conditions, share price, best use of available cash and other factors.
During the year ended December 31, 2018, the Company purchased for cancellation a total of 1,860,299 common shares under the 2017 NCIB Program for $23.1 million and a total of 849,480 common shares under the 2018 NCIB Program for $9.8 million (for a total of 2,709,779 common shares acquired for $32.9 million), of which an amount of $1.7 million was paid in January 2019.
Between January 1 and February 20, 2019, the Company purchased for cancellation a total of 852,500 additional common shares under the 2018 NCIB Program for a total of $10.2 million.
The Company expects to maintain active NCIB programs in the next few years.
Gold Market and Currency
Gold Market
Commodity prices increased in early 2018 supported by a boost in global economic growth and depreciation in the U.S. dollar. Gold had a positive start building on gains made in late December 2017 with the prices rising above US$1,366 in January 2018 surpassing the previous high of US$1,357 reached in September 2017. The price of gold recorded its best-performing quarter in the first quarter since the third quarter of 2016.
During the second quarter of 2018, precious metals were under pressure on the back of a stronger U.S. dollar, firmer U.S. treasury yields and low levels of investor interest for safe-haven investments. After trading above US$1,300 since the start of the year, prices have dropped in mid-May erasing the years gains as the U.S. dollar index climbed to an eleven-month high and 10-year bond yields pushed above 3% for the first time since 2011, despite geopolitical and trade tensions.
During the third quarter of 2018, the gold price dropped to a 20-month low of US$1,160 per ounce before a slight recovery towards the end of August, bringing the prices to their levels of the first quarter of 2017. Despite numerous escalations in the geopolitical tensions, U.S. trade disputes and potential trade wars, gold continued to be under pressure during the third quarter on the back of a stronger U.S. dollar, firmer U.S. treasury yields and low levels of investor interest for safe-haven investment. Gold prices finally increased over US$1,200 per ounce in October reaching almost to US$1,240 per ounce.
During the fourth quarter of 2018, gold has recovered with strong gains and prices continued to increase in 2019 to reach US$1,300 per ounce, its highest level since mid-June 2018. Sentiment towards gold has turned more favorable reflecting increased concern about global economic slowdown and volatility in equities. Gold prices gained 7.8% in the fourth quarter of 2018 or US$92 per ounce on the London fix to close at US$1,279 per ounce. The average price was higher by US$13 per ounce at US$1,226 per ounce in the fourth quarter compared to the third quarter of 2018 and lower
21
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
by US$49 on a year over year basis. Prices were volatile during the fourth quarter with a trading range of US$93 per ounce.
The historical price is as follows:
| (US$/ounce of gold) | High | Low | Average | Close |
| 2018 | $1,355 | $1,178 | $1,268 | $1,279 |
| 2017 | 1,346 | 1,151 | 1,257 | 1,291 |
| 2016 | 1,366 | 1,077 | 1,251 | 1,146 |
| 2015 | 1,296 | 1,049 | 1,160 | 1,060 |
| 2014 | 1,385 | 1,142 | 1,266 | 1,206 |
In Canadian dollar terms, the average price per ounce of gold averaged $1,619 per ounce in the fourth quarter of 2018 compared to $1,586 in the third quarter of 2018. The gold price closed at $1,745 per ounce on December 31, 2018 compared to $1,537 as at September 30, 2018 as a result of a higher gold price in U.S. dollars and a weaker Canadian currency. The average gold price in Canadian dollars in 2018 was $1,644 per ounce compared to $1,633 per ounce in 2017.
Currency
The Canadian dollar continued its appreciation versus the U.S. dollar in January 2018 after the Bank of Canada increased the overnight rate to 1.25%, but lost momentum since then. The U.S. dollar has increased from February 2018, after declining in 2017. The U.S. currency appears to have profited primarily as a safe haven in renewed risk in emerging countries and Europe. The escalating trade wars have created tensions in commodity and equity markets and the Canadian dollar has been negatively affected by the potential outcome of negotiations on NAFTA until early October, when it surged to fresh four-month highs the first week of October in response to the new trade agreement between Canada and the United States of America. Later in the fall, renewed concerns about oil price outlook and wider interest rate spreads between Canada and the U.S. added uncertainties to the currency.
The dollar traded between a range of 1.3642 and 1.2288 in 2018 to close at 1.3642. The Canadian dollar averaged 1.2957 in 2018 compared to 1.2986 in 2017.
In July and October, the Bank of Canada increased the overnight rate for a second and third time in 2018 to a target of 1.75% . The Bank of Canada stated that the economy is operating close to full capacity and inflation pressure is on the rise.
The exchange rate for the U.S./Canadian dollar is outlined below:
| High | Low | Average | Close | |
| 2018 | 1.3642 | 1.2288 | 1.2957 | 1.3642 |
| 2017 | 1.3743 | 1.2128 | 1.2986 | 1.2545 |
| 2016 | 1.4589 | 1.2544 | 1.3248 | 1.3427 |
| 2015 | 1.3990 | 1.1728 | 1.2787 | 1.3840 |
| 2014 | 1.1643 | 1.0614 | 1.1045 | 1.1601 |
22
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Selected Financial Information(1)
(in thousands of dollars, except figures for ounces and amounts per
ounce and per share)
| 2018 | 2017 | 2016 | |||||||
| $ | $ | $ | |||||||
| Revenues | 490,472 | 213,216 | 62,677 | ||||||
| Cash margin(2) | 119,167 | 87,571 | 62,534 | ||||||
| Gross profit | 66,555 | 59,506 | 51,243 | ||||||
| Impairment of assets | (166,316 | ) | (89,000 | ) | - | ||||
| Operating income (loss) | (113,531 | ) | (70,435 | ) | 29,089 | ||||
| Net earnings (loss)(3) | (105,587 | ) | (42,501 | ) | 42,113 | ||||
| Basic net earnings (loss) per share(3) | (0.67 | ) | (0.33 | ) | 0.40 | ||||
| Diluted net earnings (loss) per share(3) | (0.67 | ) | (0.33 | ) | 0.40 | ||||
| Total assets | 2,234,646 | 2,516,343 | 1,416,304 | ||||||
| Total long-term debt | 352,769 | 464,308 | 45,780 | ||||||
| Average selling price of gold (per ounce sold) | |||||||||
| In C$(4) | 1,649 | 1,627 | 1,643 | ||||||
| In US$ | 1,273 | 1,277 | 1,245 | ||||||
| Operating cash flows | 82,158 | 48,761 | 53,444 | ||||||
| Weighted average shares outstanding (in thousands) | |||||||||
| Basic | 156,617 | 127,939 | 104,671 | ||||||
| Diluted(5) | 156,617 | 127,939 | 104,824 |
| (1) |
Unless otherwise noted, financial information is in Canadian dollars and prepared in accordance with IFRS. | |
| (2) |
Cash margin is a non-IFRS financial performance measure which has no standard definition under IFRS. It is calculated by deducting the cost of sales from the revenues. Please refer to the Overview of Financial Results section of this MD&A for a reconciliation of the cash margin per interest. | |
| (3) |
Attributable to Osiskos shareholders. | |
| (4) |
Using actual exchange rates at the date of the transactions. | |
| (5) |
As a result of the net loss for the years ended December 31, 2018 and 2017, all potentially dilutive common shares are deemed to be antidilutive and thus diluted net loss per share is equal to the basic net loss per share. |
Overview of Financial Results
Financial Summary 2018
-
Record revenues from royalties and streams of $127.6 million ($490.5 million including offtakes) compared to $93.8 million ($213.2 million including offtakes) in 2017;
-
Record gross profit of $66.6 million compared to $59.5 million in 2017;
-
Impairment charges of $166.3 million ($123.7 million, net of income taxes), including $148.5 million on the Éléonore NSR royalty interest ($109.1 million, net of income taxes), compared to $89.0 in 2017 on the Éléonore NSR royalty interest ($65.4 million, net of income taxes);
-
Gain of $9.1 million on the repurchase by the operator of the Brucejack gold and silver stream;
-
Operating loss of $113.5 million compared to $70.4 million in 2017;
-
Net loss attributable to Osiskos shareholders of $105.6 million or $0.67 per basic and diluted share, compared to $42.5 million or $0.33 per basic and diluted share in 2017;
-
Adjusted earnings1 of $31.4 million or $0.20 per basic share1 compared to $22.7 million or $0.18 per basic share in 2017; and
-
Record cash flows provided by operating activities of $82.2 million compared to $48.7 million in 2017.
| 1 |
Adjusted earnings and Adjusted earnings per basic share are non-IFRS financial performance measures which have no standard definition under IFRS. Refer to the non-IFRS measures provided under the Non-IFRS Financial Performance Measures section of this Management and Discussion Analysis. |
23
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Revenues increased in 2018 mainly as a result of the acquisition of Orions portfolio on July 31, 2017 and strong results from the NSR royalty on the Canadian Malartic mine.
Gross profit reached $66.6 million in 2018 compared to $59.5 million in 2017 as a result of higher revenues, partially offset by higher cost of sales and depletion of royalty, stream and other interests. Cost of sales increased from $125.6 million to $371.3 million mainly as a result of the offtake and stream agreements acquired through the acquisition of the portfolio of assets from Orion in July 2017. Only five months of production were included in 2017 compared to twelve months in 2018. Under the offtake agreements, the metal is acquired from the producers at the lowest market price over a certain period of time (quotational period), and is subsequently sold by Osisko, resulting in a net profit that will usually vary between 0% and 5% of the sales proceeds. The depletion expense increased mainly as a result of the producing assets acquired in 2017 which are depleted using the units-of-production method.
In 2018, the Company incurred an operating loss as a result of impairment charges of $166.3 million, including $148.5 million on the Éléonore royalty interest. Excluding the impairment charges, operating income would have been $52.8 million compared to $18.6 million in 2017. The increase in operating income in 2018 of $34.2 million, excluding the impairment charges, is mainly the result of a gain of $9.1 million on the repurchase of the Brucejack stream by the operator, higher gross profit and lower general and administrative (G&A) expenses and business development expenses. The decrease in G&A expenses is mainly due to a lower share-based compensation expense, mainly related to the deferred and restricted share units, resulting from the lower share price in 2018 and lower annual bonuses. The decrease in business development expenses is mainly due to the transaction costs of $8.9 million related to the acquisition of Orions portfolio of assets in July 2017 and higher cost recoveries from associates in 2018.
The net loss attributable to Osiskos shareholders in 2018 is mainly the result of the impairment charges of $123.7 million, net of income taxes. Excluding the impact of the impairment charges (net of income taxes), net earnings in 2018 would have been $18.1 million compared to 22.9 million in 2017. The decrease is mainly the result of higher finance costs ($26.0 million in 2018 compared to $8.4 million in 2017), which are related to the convertible debentures of $300.0 million issued in November 2017 and the average outstanding revolving credit facility, which was drawn to finance the acquisition of Orions portfolio of assets in July 2017, lower other net gains on financial assets ($2.6 million in 2018 compared to $30.8 million in 2017) and a share of loss of associates of $9.0 million in 2018 compared to $6.1 million in 2017, partially offset by higher operating profit of $34.2 million (excluding the impact of the impairment charges; see explanations in previous paragraph), a gain on foreign exchange of $0.5 million in 2018 compared to a loss on foreign exchange of $16.1 million in 2017.
Adjusted earnings were $31.4 million in 2018 compared to $22.7 million in 2017. The increase was mainly the result of a $9.1 million gain on the repurchase by the operator of the Brucejack gold and silver stream, higher gross profit before impairment charges and lower G&A expenses and business development expenses, partially offset by higher finance costs.
Net cash flows provided by operating activities in 2018 amounted to $82.2 million compared to $48.7 million in 2017, as a result of higher gross profit before depletion of royalty, stream and other interest, lower G&A and business development expenses and lower payments on settlement of restricted and deferred share units, partially offset by higher finance costs paid.
24
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Consolidated Statements of Loss
The following table presents summarized consolidated statements of loss for the years ended December 31, 2018 and 2017 (in thousands of dollars, except amounts per share):
| 2018 | 2017 | ||||||||
| $ | $ | ||||||||
| Revenues | (a) | 490,472 | 213,216 | ||||||
| Cost of sales | (b) | (371,305 | ) | (125,645 | ) | ||||
| Depletion of royalty, stream and offtake interests | (c) | (52,612 | ) | (28,065 | ) | ||||
| Gross profit | (d) | 66,555 | 59,506 | ||||||
| Other operating expenses | |||||||||
| General and administrative | (e) | (18,156 | ) | (26,176 | ) | ||||
| Business development | (f) | (4,525 | ) | (18,706 | ) | ||||
| Gain on disposal of a stream interest | (g) | 9,094 | - | ||||||
| Impairment of assets | (h) | (166,316 | ) | (89,000 | ) | ||||
| Exploration and evaluation, net of tax credits | (183 | ) | (184 | ) | |||||
| Operating loss | (113,531 | ) | (70,435 | ) | |||||
| Other revenues (expenses), net | (i) | (27,204 | ) | 4,500 | |||||
| Loss before income taxes | (140,735 | ) | (65,935 | ) | |||||
| Income tax recovery | (j) | 35,148 | 23,147 | ||||||
| Net loss | (105,587 | ) | (42,788 | ) | |||||
| Net loss attributable to: | |||||||||
| Osiskos shareholders | (105,587 | ) | (42,501 | ) | |||||
| Non-controlling interests | - | (287 | ) | ||||||
| Net loss per share attributable to | |||||||||
| Osiskos shareholders | |||||||||
| Basic | (0.67 | ) | (0.33 | ) | |||||
| Diluted | (0.67 | ) | (0.33 | ) |
| (a) |
Revenues are comprised of the following: |
| Years ended December 31, | ||||||||||||||||||
| 2018 | 2017 | |||||||||||||||||
| Average | Average | |||||||||||||||||
| selling price | Ounces / | Total | selling price | Ounces | Total | |||||||||||||
| per ounce / | carats sold | revenues | per ounce | Sold | revenues | |||||||||||||
| carat ($) | ($000s | ) | ($) | ($000s | ) | |||||||||||||
| Gold sold | 1,649 | 260,286 | 429,243 | 1,627 | 111,501 | 181,390 | ||||||||||||
| Silver sold | 20 | 1,729,433 | 35,307 | 22 | 887,760 | 19,216 | ||||||||||||
| Diamonds sold(i) | 136 | 115,516 | 13,907 | 106 | 71,150 | 7,560 | ||||||||||||
| Other (paid in cash) | - | - | 12,015 | - | - | 5,050 | ||||||||||||
| 490,472 | 213,216 | |||||||||||||||||
| (i) |
The diamonds are sold by an agent for Osisko. The average selling price excludes the incidental carats sold outside of the run of mine sales (15,775 incidental carats in 2018 and nil in 2017). |
| (b) |
Cost of sales represents mainly the acquisition price of the metals and diamonds under the offtake and stream agreements, as well as minimal refining, insurance and transportation costs related to the metals received under royalty agreements. The significant increase in 2018 is mainly the result of the offtake and stream interests acquired from Orion on July 31, 2017. | |
| (c) |
The royalty, stream and other interests are depleted using the units-of-production method over the estimated life of the properties or the life of the agreement. The significant increase in 2018 is mainly the result of the offtakes and streams acquired from Orion on July 31, 2017. |
25
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
| (d) |
The breakdown of gross profit per nature of interest is as follows (in $000s): |
| Years ended | |||||||
| December 31, | |||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Royalty interests | |||||||
| Revenues | 92,110 | 74,040 | |||||
| Cost of sales | (245 | ) | (286 | ) | |||
| Cash margin | 91,865 | 73,754 | |||||
| Depletion | (26,972 | ) | (15,475 | ) | |||
| Gross profit | 64,893 | 58,279 | |||||
| Stream interests | |||||||
| Revenues | 35,457 | 19,752 | |||||
| Cost of sales | (13,181 | ) | (7,385 | ) | |||
| Cash margin | 22,276 | 12,367 | |||||
| Depletion | (21,218 | ) | (11,283 | ) | |||
| Gross profit | 1,058 | 1,084 | |||||
| Royalty and stream interests | |||||||
| Cash margin | 114,141 | 86,121 | |||||
| 89.5% | 91.8% | ||||||
| Offtake interests | |||||||
| Revenues | 362,905 | 119,424 | |||||
| Cost of sales | (357,879 | ) | (117,974 | ) | |||
| Cash margin | 5,026 | 1,450 | |||||
| 1.4% | 1.2% | ||||||
| Depletion | (4,422 | ) | (1,307 | ) | |||
| Gross profit | 604 | 143 | |||||
| Total Gross profit | 66,555 | 59,506 |
| (e) |
In 2018, G&A expenses decreased to $18.2 million (net of cost recoveries from associates of $1.4 million) compared to $24.6 million in 2017 (net of cost recoveries from associates of $1.6 million). The decrease is mainly due to a reduction in the share-based compensation expense by $4.6 million mainly related to the deferred and restricted share units resulting from the lower share price in 2018 and a reduction in annual bonuses. | |
| (f) |
In 2018, business development expenses decreased to $4.5 million (net of cost recoveries from associates of $3.7 million) compared to $16.2 million in 2017 (net of cost recoveries from associates of $2.5 million). The decrease is mainly due to transaction costs of $8.9 million in 2017 related to the acquisition of the Orion portfolio of assets and to higher costs recoveries from associates of $1.2 million. | |
| (g) |
On December 18, 2018, OBL received the proceeds of US$118.5 million ($159.4 million) from Pretium in regards to its election to exercise its option to fully repurchase OBLs interest in the Brucejack gold and silver stream. The book value of the Brucejack gold and silver stream was US$111.7 million ($150.3 million), which resulted in a gain on disposal of a stream interest of US$6.8 million ($9.1 million) on the consolidated statement of loss for the year ended December 31, 2018. | |
| (h) |
In 2018, the Company recorded impairment charges of $166.3 million ($123.7 million, net of income taxes), including $158.2 million ($117.5 million, net of income taxes) on royalty, stream and other interests, $0.8 million to write-off an amount receivable from the operator of an impaired asset and $7.3 million ($5.4 million, net of income taxes) on exploration and evaluation assets. | |
|
The impairment charges for 2018 are detailed in the Impairment of Assets section of this MD&A. | ||
| In 2017, the operator of the Éléonore gold mine in Québec, Canada reviewed its guidance on long-term annual gold production to 400,000 ounces, which is significantly lower compared to the design capacity of 600,000 ounces. This was considered an indicator of impairment among other facts and circumstances and, accordingly, management performed an impairment assessment as at December 31, 2017. As a result, the Company recorded an impairment charge of $89.0 million ($65.4 million net of income taxes) on the Éléonore NSR royalty for the year ended December 31, 2017. |
26
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
| (i) |
Other expenses, net, of $27.2 million in 2018 include finance costs of $26.0 million and a share of loss of associates of $9.0 million, partially offset by interest income of $4.4 million and a net gain on investments of $2.6 million. | |
|
Other revenues, net, amounted to $4.5 million in 2017 and include a net gain on investments of $30.8 million (comprised of a net gain on dilution of investments in associates of $30.6 million) and interest revenues of $4.3 million, partially offset by a loss on foreign exchange of $16.1 million, a share of loss of associates of $6.1 million and finance costs of $8.4 million. | ||
| (j) |
The effective income tax rate in 2018 is 25.0% compared to 35.1% in 2017. The statutory rate is 26.7% in 2018 and 26.8% in 2017. The elements that impacted the effective income taxes are the non-taxable (or deductible) part of capital gains (or losses) (50%) and non-deductible expenses. In 2018, cash taxes amounted to $0.8 million compared to $1.0 million in 2017 and were related to taxes on royalties earned in foreign jurisdictions. |
Liquidity and Capital Resources
As at December 31, 2018, the Companys cash and cash equivalents amounted to $174.3 million compared to $333.7 million as at December 31, 2017. Significant variations in the liquidity and capital resources for the year 2018 are explained below under the Cash Flows section.
The Company has a credit facility of $350.0 million (with an additional uncommitted accordion of up to $100.0 million, for a total availability of up to $450.0 million) as at December 31, 2018, of which $30.0 million was drawn at an effective interest rate of 4.79%, including the applicable margins (the remaining $30.0 million was repaid in January 2019). The credit facility includes covenants that require the Company to maintain certain financial ratios, including the Companys leverage ratios and meet certain non-financial requirements. As at December 31, 2018, all such ratios and requirements were met.
Cash Flows
The following table summarizes the cash flows (in thousands of dollars):
| Years ended | ||||||
| December 31, | ||||||
| 2018 | 2017 | |||||
| $ | $ | |||||
| Cash flows | ||||||
| Operations | 84,777 | 49,156 | ||||
| Working capital items | (2,619 | ) | (440 | ) | ||
| Operating activities | 82,158 | 48,716 | ||||
| Investing activities | (65,635 | ) | (877,515 | ) | ||
| Financing activities | (183,146 | ) | 678,937 | |||
| Effects of exchange rate changes on cash and cash equivalents | 7,183 | (15,682 | ) | |||
| Decrease in cash and cash equivalents | (159,440 | ) | (165,544 | ) | ||
| Cash and cash equivalents beginning of year | 333,705 | 499,249 | ||||
| Cash and cash equivalents end of year | 174,265 | 333,705 |
Operating Activities
Cash flows provided by operating activities in 2018 amounted to $82.2 million compared to $48.7 million in 2017.
Net cash flows provided by operating activities increased in 2018 as a result of higher revenues, lower G&A and business development expenses and lower payments on the settlement of restricted and deferred share units, partially offset by higher cost of sales and interests paid on long-term debt. Interests paid on long-term debt increased by $17.1 million as a result of the payment of interests on the senior unsecured convertible debentures of $13.9 million (June and December 2018) and the interests payment on the credit facility.
27
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Investing Activities
Cash flows used in investing activities amounted to $65.6 million in 2018 compared to $877.5 million in 2017.
In 2018, Osisko invested $104.7 million in marketable securities and notes receivable, including $50.0 million for additional shares of Victoria, $18.0 million for additional shares of Osisko Mining, $7.0 million for additional shares of Barkerville and an additional $7.0 million for a convertible debenture with Falco (which was converted in shares in November 2018), $141.1 million in royalty and stream interests, including $78.6 million to acquire a 5% NSR royalty on the Dublin Gulch property (Victoria), $21.6 million to amend the Renard stream with Stornoway, $20.0 million to increase the NSR royalty on the Cariboo gold property held by Barkerville, and $10.0 million in short-term investments for a secured senior note with Falco. Proceeds from the repurchase by Pretium of the Brucejack gold and silver stream generated $159.4 million (US$118.5 million). Proceeds on the sale of investments generated $27.0 million, mainly from the disposal of the AuRico Metals Inc. shares to Centerra Gold Inc. for a $1.80 cash consideration per share for proceeds of $25.5 million. Exploration and evaluation activities generated $3.9 million as the Company received payments of previously claimed governmental tax credits.
In 2017, Osisko paid $621.4 million, net of cash acquired of $8.7 million, for the acquisition of Orions portfolio of assets, settled foreign exchange forward contracts which generated a cash loss of $21.1 million, invested $226.8 million in marketable securities, including $52.1 million for additional shares of Barkerville , $40.1 million for additional shares of Osisko Mining, $34.7 million for additional shares of Dalradian and $4.0 million for additional shares of Falco. Osisko also invested $80.1 million in royalty and stream interests, including $42.7 million to acquire a silver stream on the Gibraltar mine (including transaction costs and net of the fair value of the warrants received as part of the transaction) and $12.5 million to acquire a 0.75% NSR royalty on the Cariboo project held by Barkerville, and $1.1 million on exploration and evaluation assets, net of tax credits. Proceeds on the sale of investments generated $71.1 million and short-term investments were reduced by $2.0 million.
Financing Activities
In 2018, cash flows used in financing activities amounted to $183.1 million compared to cash flow provided by financing activities of $678.9 million in 2017.
In 2018, the Company repaid $123.5 million on its revolving credit facility, paid $27.8 million in dividends to its shareholders and acquired common shares under the 2017 and 2018 NCIB Programs for $31.2 million to acquire for cancellation 2,709,779 common shares at an average costs of $12.15.
In 2017, cash flows provided by financing activities amounted to $678.9 million. During the year 2017, Osisko completed an equity financing with Caisse de dépôt et placement du Québec and Fonds de solidarité FTQ for $200.0 million and $75.0 million in common shares of Osisko, respectively, as part of a concurrent private placement to fund a portion of the cash consideration and support the acquisition of Orions portfolio of assets. A total of 18,887,363 common shares were issued at a price of $14.56 per share. The financing was subject to a 7% capital commitment payment payable partially in shares (2% representing 385,457 common shares) and in cash (5% representing $13.8 million). On November 3, 2017, Osisko closed a bought deal offering of convertible senior unsecured debentures for net proceeds of $288.5 million. Osisko also drew US$118.0 million ($147.3 million based on the Bank of Canada daily exchange rate of July 31, 2017) under its revolving credit facility, also to fund a portion of the acquisition price of Orions portfolio of assets. The Company paid $19.3 million in dividends to its shareholders and $1.8 million under the 2016 NCIB Program. Investments of non-controlling interests in Mines Coulon Inc. increased liquidities by $1.3 million and the exercise of share options and the employee share purchase plan that generated $3.0 million.
28
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
The following table summarizes the financings completed since the creation of Osisko Gold Royalties Ltd:
| No of Shares/ | Price | Gross | Net Cash | |||||||||
| Units | ($) | Proceeds | Proceeds | |||||||||
| ($000s) | ($000s) | |||||||||||
| 2018 | ||||||||||||
| Exercise of replacement share options(vi) | 2,710 | 13.93 | 38 | 38 | ||||||||
| Employee share purchase plan | 26,709 | 12.00 | 320 | 320 | ||||||||
| Total | 29,419 | 358 | 358 | |||||||||
| 2017 | ||||||||||||
| Bought deal convertible debentures(i) | n/a | n/a | 300,000 | 288,476 | ||||||||
| Private placement(ii) | 19,272,820 | 14.27 | 275,000 | 261,060 | ||||||||
| Revolving credit facility(ii) | n/a | n/a | 147,323 | 147,323 | ||||||||
| Exercise of share options | 43,970 | 14.21 | 625 | 625 | ||||||||
| Exercise of replacement share options(vi) | 190,471 | 11.28 | 2,148 | 2,148 | ||||||||
| Employee share purchase plan | 15,426 | 15.04 | 233 | 233 | ||||||||
| Total | 19,522,687 | 725,329 | 699,865 | |||||||||
| 2016 | ||||||||||||
| Convertible debenture(iii) | n/a | n/a | 50,000 | 49,225 | ||||||||
| Issuance of Units (bought-deal financing)(iv) | 11,431,000 | 15.10 | 172,608 | 164,543 | ||||||||
| Exercise of share options | 12,335 | 15.22 | 188 | 188 | ||||||||
| Exercise of replacement share options(vi) | 505,756 | 9.50 | 4,806 | 4,806 | ||||||||
| Employee share purchase plan | 21,762 | 15.27 | 332 | 332 | ||||||||
| Total | 11,970,853 | 227,934 | 219,094 | |||||||||
| 2015 | ||||||||||||
| Issuance of special warrants(v) | 10,960,000 | 18.25 | 200,020 | 189,158 | ||||||||
| Exercise of replacement share options(vi) | 750,837 | 6.51 | 4,887 | 4,887 | ||||||||
| Total | 11,710,837 | 204,907 | 194,045 | |||||||||
| 2014 from June 16 | ||||||||||||
| Private placements(vii) | 2,794,411 | 15.03 | 42,000 | 39,173 | ||||||||
| Total | 2,794,411 | 42,000 | 39,173 | |||||||||
| Cumulative cash proceeds | 1,200,528 | 1,152,535 |
| (i) |
On November 3, 2017, Osisko closed a bought deal offering of convertible senior unsecured debentures for net proceeds of $288.5 million. The debentures bear interest at a rate of 4.0% per annum, payable semi-annually on June 30 and December 31 of each year, commencing on June 30, 2018. The Debentures are convertible at the holders option into Osisko common shares at a conversion price of $22.89 per share. The Debentures will mature on December 31, 2022 and may be redeemed by Osisko, in certain circumstances, on or after December 31, 2020. | |
| (ii) |
On July 31, 2017, Osisko closed a private placement with Caisse de dépôt et placement du Québec and Fonds de solidarité FTQ to fund a portion of the acquisition price of Orions portfolio of assets. A total of 18,887,363 common shares were issued at a price of $14.56 per common share plus a 7% capital commitment payment payable partially in shares (2% representing 385,457 common shares) and in cash (5% representing $13.8 million). Additionally, Osisko drew US$118.0 million ($147.3 million based on the Bank of Canada daily exchange rate of July 31, 2017) under its revolving credit facility with the National Bank of Canada and Bank of Montreal. | |
| (iii) |
On February 12, 2016, Osisko closed a convertible debenture with Investissement Québec, maturing in February 2021 and bearing interest at an annual rate of 4% payable quarterly. The debenture is convertible at the holder option into common shares of the Company at a price of $19.08 at any time during the term. | |
| (iv) |
On February 26, 2016, Osisko closed a bought deal public offering of 11,431,000 Units, including the full exercise of the over- allotment option by the underwriters, at a price of $15.10 per Unit for aggregate gross proceeds of $172.6 million (net proceeds of $164.5 million). | |
| (v) |
On March 5, 2015, the special warrants were converted into 10,960,000 common shares and 5,480,000 warrants exercisable at a price of $36.50 for a period of 7 years. | |
| (vi) |
On the date of acquisition of Virginia, the Virginia share options were converted into Osisko replacement share options using the same exchange rate than for the common shares (0.92 replacement share option for each Virginia share option). | |
| (vii) |
On November 17, 2014, Osisko closed two private placements whereby Osisko issued a total of 2,794,411 common shares to Caisse de dépôt et placement du Québec and Fonds de solidarité FTQ at a price of $15.03 per common share for total gross proceeds of $42.0 million. |
29
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Quarterly Information
The selected quarterly financial
information(1) for the past eight financial quarters is
outlined below:
(in thousands of dollars, except for amounts per share)
| 2018 | 2017 | |||||||||||||||||||||||
| Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||
| GEOs | 20,005 | 20,006 | 20,506 | 20,036 | 20,990 | 16,664 | 10,863 | 10,416 | ||||||||||||||||
| Cash and cash equivalents | 174,265 | 137,188 | 188,631 | 332,617 | 333,705 | 108,902 | 348,642 | 423,567 | ||||||||||||||||
| Short-term investments | 10,000 | 10,000 | 1,000 | 500 | - | 1,447 | 1,547 | 2,547 | ||||||||||||||||
| Working capital | 174,596 | 281,858 | 180,605 | 325,206 | 324,101 | 113,689 | 329,927 | 419,325 | ||||||||||||||||
| Total assets | 2,234,646 | 2,441,668 | 2,458,641 | 2,502,233 | 2,516,343 | 2,320,930 | 1,438,511 | 1,421,569 | ||||||||||||||||
| Total long-term debt | 352,769 | 419,680 | 419,228 | 467,483 | 464,308 | 193,738 | 46,236 | 46,005 | ||||||||||||||||
| Equity | 1,771,595 | 1,868,196 | 1,884,101 | 1,878,405 | 1,894,405 | 1,931,759 | 1,218,302 | 1,218,717 | ||||||||||||||||
| Revenues | 115,337 | 111,702 | 137,819 | 125,614 | 109,552 | 68,179 | 18,359 | 17,126 | ||||||||||||||||
| Net cash flows from operating activities | 18,559 | 20,636 | 19,660 | 23,303 | 21,523 | 1,094 | 14,082 | 12,013 | ||||||||||||||||
| Impairment of assets, net of income taxes | (123,655 | ) | - | - | - | (65,415 | ) | - | - | - | ||||||||||||||
| Net earnings (loss) attributable to Osiskos shareholders | (113,882 | ) | 5,474 | 511 | 2,310 | (64,348 | ) | 6,728 | 11,043 | 4,076 | ||||||||||||||
| Basic and diluted net earnings (loss) per share | (0.73 | ) | 0.04 | - | 0.01 | (0.41 | ) | 0.05 | 0.10 | 0.04 | ||||||||||||||
| Weighted average shares outstanding (000s) | ||||||||||||||||||||||||
| - Basic | 156,336 | 156,252 | 156,232 | 157,665 | 157,256 | 140,605 | 106,656 | 106,543 | ||||||||||||||||
| - Diluted | 156,336 | 156,263 | 156,257 | 157,695 | 157,256 | 140,837 | 106,771 | 106,628 | ||||||||||||||||
| Share price TSX - closing(2) | 11.97 | 9.80 | 12.45 | 12.44 | 14.52 | 16.10 | 16.85 | 14.78 | ||||||||||||||||
| Share price NYSE closing(3) | 8.78 | 7.59 | 9.47 | 9.67 | 11.56 | 12.91 | 12.22 | 11.10 | ||||||||||||||||
| Warrant price TSX - closing(4) | ||||||||||||||||||||||||
| OR.WT | 0.37 | 0.70 | 1.06 | 1.50 | 2.40 | 2.80 | 2.75 | 2.80 | ||||||||||||||||
| OR.WT.A | 0.01 | 0.10 | 0.39 | 0.61 | 1.41 | 2.45 | 2.65 | 2.20 | ||||||||||||||||
| Debenture price TSX closing(5) | ||||||||||||||||||||||||
| OR.DB | 98.99 | 99.00 | 100.25 | 100.00 | 104.50 | - | - | - | ||||||||||||||||
| Price of gold (average US$) | 1,226 | 1,213 | 1,306 | 1,329 | 1,275 | 1,278 | 1,257 | 1,219 | ||||||||||||||||
| Closing exchange rate(6) | ||||||||||||||||||||||||
| (US$/Can$) | 1.3642 | 1.2945 | 1.3168 | 1.2894 | 1.2713 | 1.2480 | 1.3449 | 1.3322 |
| (1) |
Unless otherwise noted, financial information in Canadian dollars and prepared in accordance with IFRS. |
| (2) |
Osisko common shares began officially trading on the TSX on June 16, 2014. |
| (3) |
In US$. Osisko common shares began officially trading on the NYSE on July 6, 2016. US$13.35 was the opening price on July 6, 2016. |
| (4) |
Osisko warrants began trading on March 5, 2015 and February 26, 2016. |
| (5) |
Osisko 4% convertible debentures began trading on November 3, 2017 by tranche of nominal value of $100.00. |
| (6) |
Bank of Canada Daily Rate in 2017 and 2018. |
During the fourth quarter of 2018, Osisko received the payment of US$118.5 million ($159.4 million) from Pretium in regards to its election to exercise its option to fully repurchase by December 31, 2018 OBLs interest in the Brucejack gold and silver stream. The Company recorded impairment charges of $166.3 million ($123.7 million, net of income taxes) including $148.5 million on the Éléonore NSR royalty ($109.1 million, net of income taxes) and reimbursed $71.7 million on its credit facility.
During the second quarter of 2018, Osisko acquired from Victoria a 5% NSR royalty for $98.0 million on the Dublin Gulch property, of which a first $48.0 million was paid in the second quarter and $14.7 million in the third quarter, and acquired common shares of Victoria for $50.0 million.
During the fourth quarter of 2017, the Company recorded an impairment charge of $89.0 million ($65.4 million, net of income taxes) on the Éléonore NSR royalty.
30
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Fourth Quarter Results
- Revenues from royalties and streams of $30.7 million ($115.3 million including offtakes) compared to $32.2 million ($109.6 million including offtakes) in the fourth quarter of 2017;
- Gross profit of $15.8 million compared to $15.7 million in the fourth quarter of 2017;
- Impairment charges of $166.3 million ($123.7 million, net of income taxes), including $148.5 million on the Éléonore NSR royalty interest ($109.1 million, net of income taxes), compared to $89.0 in the fourth quarter of 2017 on the Éléonore NSR royalty interest ($65.4 million, net of income taxes);
- Gain of $9.1 million on the repurchase by the operator of the Brucejack gold and silver stream;
- Operating loss of $147.2 million compared to $83.5 million in the fourth quarter of 2017;
- Net loss attributable to Osiskos shareholders of $113.9 million or $0.73 per basic and diluted share, compared to $64.3 million or $0.41 per basic and diluted share in the fourth quarter of 2017;
- Adjusted earnings1 of $13.0 million or $0.08 per basic share1 compared to $1.0 million or $0.01 per basic share in the fourth quarter of 2017; and
- Cash flows provided by operating activities of $18.6 million compared to $21.5 million in the fourth quarter of 2017.
Revenues from royalties and streams decreased slightly in the fourth quarter of 2018 compared to the comparative period of 2017 mainly as a result of lower silver deliveries from the operators under the stream agreements partially offset by higher sales from royalty agreements. Revenues from offtake agreements increased in the fourth quarter of 2018 as a result of higher deliveries by the operators.
Gross profit amounted to $15.8 million in the fourth quarter of 2018 compared to $15.7 million in the fourth quarter of 2017. Revenues increased in 2018, but were partly offset by higher cost of sales. Cost of sales increased from $81.1 million to $86.6 million mainly as a result of the increase in sales related to the offtake and stream agreements acquired through the acquisition of the portfolio of assets from Orion in July 2017.
In 2018, the Company incurred an operating loss as a result of impairment charges of $166.3 million, including $148.5 million on the Éléonore royalty interest. Excluding the impairment charges, operating income would have been $19.1 million in the fourth quarter of 2018 compared to $5.5 million in the fourth quarter of 2017. The increase in operating income in 2018 of $13.5 million, excluding the impairment charges, is mainly the result of a gain of $9.1 million on the repurchase of the Brucejack stream by the operator and lower G&A expenses and business development expenses. The decrease in G&A expenses is mainly due to a lower share-based compensation expense, mainly related to the deferred and restricted share units, resulting from the lower share price in 2018 and lower annual bonuses. The decrease in business development expenses is mainly due to lower professional fees in the fourth quarter of 2018.
The net loss attributable to Osiskos shareholders in the fourth quarter of 2018 is mainly the result of the impairment charges of $123.7 million, net of income taxes. Excluding the impact of the impairment charges (net of income taxes), net earnings in the fourth quarter of 2018 would have been $9.8 million compared to $1.1 million in the fourth quarter of 2017. The increased is mainly the result of higher operating income of $13.5 million (explained above), partially offset by higher finance costs ($6.7 million in 2018 compared to $4.8 million in 2017), which are related to the convertible debentures of $300.0 million issued in November 2017 and the average outstanding revolving credit facility, which was drawn to finance the acquisition of Orions portfolio of assets in July 2017, a net gain on financial assets of $1.0 million in 2018 compared to a loss of $0.5 million in 2017 and a lower share of loss of associates ($2.5 million in 2018 compared to $3.5 million in 2017).
Adjusted earnings increased to $13.0 million in the fourth quarter of 2018 compared to $1.0 million in the fourth quarter of 2017. The increase was mainly the result of a $9.1 million gain on the repurchase by the operator of the Brucejack gold and silver stream, lower G&A expenses and business development expenses, partially offset by higher finance costs.
Net cash flows provided by operating activities in the fourth quarter of 2018 amounted to $18.6 million compared to $21.5 million in the fourth quarter of 2017, as a result of lower G&A and business development expenses, partially offset by a negative working capital impact.
_________________________________________
| 1 |
Adjusted earnings and Adjusted earnings per basic share are non-IFRS financial performance measures which have no standard definition under IFRS. Refer to the non-IFRS measures provided under the Non-IFRS Financial Performance Measures section of this Management and Discussion Analysis. |
31
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Consolidated Statements of Loss
The following table presents summarized consolidated statements of loss for the three months ended December 31, 2018 and 2017 (in thousands of dollars, except amounts per share):
| Three months ended | |||||||||
| December 31, | |||||||||
| 2018 | 2017 | ||||||||
| $ | $ | ||||||||
| Revenues | (a) | 115,337 | 109,552 | ||||||
| Cost of sales | (b) | (86,600 | ) | (81,058 | ) | ||||
| Depletion of royalty, stream and offtake interests | (c) | (12,975 | ) | (12,747 | ) | ||||
| Gross profit | (d) | 15,762 | 15,747 | ||||||
| Other operating expenses | |||||||||
| General and administrative | (e) | (4,912 | ) | (7,010 | ) | ||||
| Business development | (f) | (805 | ) | (3,126 | ) | ||||
| Gain on disposal of a stream interest | |||||||||
| (g) | 9,094 | - | |||||||
| Impairment of assets | (h) | (166,316 | ) | (89,000 | ) | ||||
| Exploration and evaluation, net of tax credits | (55 | ) | (63 | ) | |||||
| Operating loss | (147,232 | ) | (83,452 | ) | |||||
| Other expenses, net | (i) | (6,886 | ) | (8,351 | ) | ||||
| Loss before income taxes | (154,118 | ) | (91,803 | ) | |||||
| Income tax recovery | (j) | 40,236 | 27,450 | ||||||
| Net loss | (113,882 | ) | (64,353 | ) | |||||
| Net loss attributable to: | |||||||||
| Osiskos shareholders | (113,882 | ) | (64,348 | ) | |||||
| Non-controlling interests | - | (5 | ) | ||||||
| Net loss per share attributable to | |||||||||
| Osiskos shareholders | |||||||||
| Basic | (0.73 | ) | (0.41 | ) | |||||
| Diluted | (0.73 | ) | (0.41 | ) | |||||
| (a) |
Revenues are comprised of the following: |
|
Three months ended December 31, |
||||||||||||||||||
| 2018 | 2017 | |||||||||||||||||
| Average | Average | |||||||||||||||||
| selling price | Ounces / | Total | selling price | Ounces | Total | |||||||||||||
| per ounce / | carats sold | revenues | per ounce | Sold | revenues | |||||||||||||
| carat ($) | ($000s) | ($) | ($000s) | |||||||||||||||
| Gold sold | 1,638 | 63,065 | 103,298 | 1,623 | 56,708 | 92,043 | ||||||||||||
| Silver sold | 19 | 337,325 | 6,477 | 21 | 483,192 | 10,411 | ||||||||||||
| Diamonds sold(i) | 122 | 29,975 | 3,078 | 106 | 43,550 | 4,603 | ||||||||||||
| Other (paid in cash) | - | - | 2,484 | - | - | 2,495 | ||||||||||||
| 115,337 | 109,552 | |||||||||||||||||
| (i) |
The diamonds are sold by an agent for Osisko. The average selling price excludes the incidental carats sold outside of the run of mine sales (5,598 incidental carats for the fourth quarter of 2018 and nil in 2017). |
| (b) |
Cost of sales represents mainly the acquisition price of the metals and diamonds under the offtake and stream agreements, as well as minimal refining, insurance and transportation costs related to the metals received under royalty agreements. The increase in the fourth quarter of 2018 is mainly the result of the increase in sales related to the offtake agreements. |
32
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
| (c) |
The royalty, stream and other interests are depleted using the units-of-production method over the estimated life of the properties or the life of the agreement. The depletion expense in the fourth quarter of 2018 was stable compared to the comparative period in 2017. | |
| (d) |
The breakdown of gross profit per nature of interest is as follows (in $000s): |
| Three months ended | |||||||
| December 31, | |||||||
| 2018 | 2017 | ||||||
| $ | $ | ||||||
| Royalty interests | |||||||
| Revenues | 22,456 | 21,359 | |||||
| Cost of sales | (118 | ) | (130 | ) | |||
| Cash margin | 22,338 | 21,229 | |||||
| Depletion | (6,799 | ) | (4,305 | ) | |||
| Gross profit | 15,539 | 16,924 | |||||
| Stream interests | |||||||
| Revenues | 8,282 | 10,855 | |||||
| Cost of sales | (2,823 | ) | (4,378 | ) | |||
| Cash margin | 5,459 | 6,477 | |||||
| Depletion | (5,365 | ) | (7,452 | ) | |||
| Gross profit (loss) | 94 | (975 | ) | ||||
| Royalty and stream interests | |||||||
| Cash margin | 27,797 | 27,706 | |||||
| 90.4% | 86.0% | ||||||
| Offtake interests | |||||||
| Revenues | 84,599 | 77,338 | |||||
| Cost of sales | (83,659 | ) | (76,550 | ) | |||
| Cash margin | 940 | 788 | |||||
| 1.1% | 1.0% | ||||||
| Depletion | (811 | ) | (990 | ) | |||
| Gross profit (loss) | 129 | (202 | ) | ||||
| Total Gross profit | 15,762 | 15,747 |
| (e) |
In the fourth quarter of 2018, G&A expenses decreased to $4.9 million (net of cost recoveries from associates of $0.3 million) compared to $7.0 million in the fourth quarter of 2017 (net of cost recoveries from associates of $0.3 million). The decrease is mainly due to a reduction in annual bonuses and a reduction in the share-based compensation expense related to the deferred and restricted share units resulting from the lower share price in 2018. | |
| (f) |
In the fourth quarter of 2018, business development expenses decreased to $0.8 million (net of cost recoveries from associates of $0.8 million) compared to $3.1 million in the fourth quarter of 2017 (net of cost recoveries from associates of $0.9 million). The decrease is mainly due to a reduction in professional fees and lower annual bonuses. | |
| (g) |
On December 18, 2018, OBL received the proceeds of US$118.5 million ($159.4 million) from Pretium in regards to its election to exercise its option to fully repurchase OBLs interest in the Brucejack gold and silver stream. The book value of the Brucejack gold and silver stream was US$111.7 million ($150.3 million), which resulted in a gain on disposal of a stream interest of US$6.8 million ($9.1 million) on the consolidated statement of loss for the year ended December 31, 2018. | |
| (h) |
In the fourth quarter of 2018, the Company recorded impairment charges of $166.3 million ($123.7 million, net of income taxes), including $158.2 million ($117.5 million, net of income taxes) on royalty, stream and other interests, $0.8 million to write-off an amount receivable from the operator of an impaired asset and $7.3 million ($5.4 million, net of income taxes) on exploration and evaluation assets. | |
|
The impairment charges for 2018 are detailed in the Impairment of Assets section of this MD&A. |
33
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
|
In the fourth quarter of 2017, the operator of the Éléonore gold mine in Québec, Canada reviewed its guidance on long-term annual gold production to 400,000 ounces, which is significantly lower compared to the design capacity of 600,000 ounces. This was considered an indicator of impairment among other facts and circumstances and, accordingly, management performed an impairment assessment as at December 31, 2017. As a result, the Company recorded an impairment charge of $89.0 million ($65.4 million net of income taxes) on the Éléonore NSR royalty for the fourth quarter of 2017. | ||
| (i) |
Other expenses, net, of $6.9 million in the fourth quarter of 2018 include finance costs of $6.7 million and a share of loss of associates of $2.5 million, partially offset by interest income of $0.8 million and a net gain on investments of $1.0 million. | |
|
Other expenses, net, amounted to $8.4 million in the fourth quarter of 2017 and include finance costs of $4.8 million, a share of loss of associates of $3.5 million and a loss on foreign exchange of $0.6 million, partially offset by interest income of $1.1 million and finance costs of $4.8 million. | ||
| (j) |
The effective income tax rate in the fourth quarter of 2018 is 26.1% compared to 29.9% in the fourth quarter of 2017. The statutory rate is 26.7% in 2018 and 26.8% in 2017. The elements that impacted the effective income taxes are the non- taxable (or deductible) part of capital gains (or losses) (50%) and non-deductible expenses. In the fourth quarter of 2018, cash taxes amounted to $0.2 million compared to $1.0 million in the fourth quarter of 2017 and were related to taxes on royalties earned in foreign jurisdictions. |
Outlook
Osiskos 2019 outlook on royalty, stream and offtake interests is based on publicly available forecasts, in particular the forecasts for the Canadian Malartic mine published by Yamana and Agnico Eagle, for the Éléonore mine published by Goldcorp, for the Renard mine published by Stornoway, and for the Island Gold mine published by Alamos. When publicly available forecasts on properties are not available, Osisko obtains internal forecasts from the producers, which is the case for the Sasa mine and the Mantos Blancos mine, or uses managements best estimate.
Attributable GEOs for 2019, estimated between 85,000 and 95,000, and cash margin by interest are as follows:
| Low | High | Cash margin | |||||||
| (GEOs) | (GEOs) | (%) | |||||||
| Royalty interests | 54,700 | 61,100 | 99.9 | ||||||
| Stream interests | 28,000 | 31,300 | 65.5 | ||||||
| Offtake interests | 2,300 | 2,600 | 1.2 | ||||||
| 85,000 | 95,000 |
For the 2019 guidance, silver, diamonds and cash royalties have been converted to GEOs using commodity prices of US$1,300 per ounce of gold, US$15.50 per ounce of silver and US$95 per carat for diamonds from the Renard mine (blended sales price) and an exchange rate (US$/C$) of 1.30.
Related Party Transactions
During the years ended December 31, 2018 and 2017, the following amounts were invoiced by Osisko to associates for recoveries of costs related to professional services and rental of offices and are reflected as a reduction of general and administrative expenses and business development expenses in the consolidated statements of loss:
| 2018 | 2017 | |||||
| $ | $ | |||||
| Amounts invoiced to associates as a reduction of: | ||||||
| General and administrative expenses | 1,409 | 1,618 | ||||
| Business development expenses | 3,749 | 2,507 | ||||
| Total amounts invoiced to associates | 5,158 | 4,125 |
An amount of $3.2 million (including sales taxes) is receivable from associates and included in amounts receivable as at December 31, 2018 ($1.2 million as at December 31, 2017).
In 2018, interest revenues of $0.5 million ($0.7 million in 2017) were accounted for with regards to notes receivable from associates. As at December 31, 2018, interests receivable from associates of $1.7 million are included in amounts receivable ($1.2 million as at December 31, 2017).
34
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
During the years ended December 31, 2018 and 2017, certain directors and officers of Osisko have participated in financings completed by certain associates.
Additional transactions with related parties are described under the sections Portfolio of Royalty, Stream and Other Interests and Portfolio of investments.
Contractual Obligations and Commitments
Offtake and stream purchase agreements
The following table summarizes the significant commitments to pay for gold, silver and diamonds to which Osisko has the contractual right pursuant to the associated precious metals and diamond purchase agreements:
| Attributable payable production | Per ounce/carat | |||||||
| to be purchased | cash payment (US$) | Term of | Date of contract | |||||
| Interest | Gold | Silver | Diamond | Gold | Silver | Diamond | agreement | |
| Amulsar stream(1) | 4.22% | 62.5% | $400 | $4 | 40 years | Nov. 30, 2015 | ||
| Amulsar offtake (2) | 81.91% | Based on quotational period | Until delivery of 2,110,425 ounces Au | Nov. 30, 2015 | ||||
| 30% spot price | ||||||||
| Back Forty stream | 18.5%(3) | 75% | (max $600) | $4 | Life of mine | Mar. 31, 2015 | ||
| Based on | Until delivery of 3,533,500 | |||||||
| Brucejack offtake | 50% | quotational period | ounces Au(4) | Sep. 21, 2015 | ||||
| Mantos stream(5) | 100% | 25% spot | Life of mine | Sep. 11, 2015 | ||||
| Renard stream(6) | 9.6% | Higher of 40% of sales price or $40 | 40 years | Jul. 8, 2014 | ||||
| Sasa stream(7) | 100% | $5 | 40 years | Nov. 3, 2015 | ||||
| Gibraltar stream(8) | 75% | $2.75 | Life of mine | Mar. 3, 2017 | ||||
| (1) |
Stream capped at 89,034 ounces of gold and 434,093 ounces of silver delivered. Subject to multiple buy-down options: 50% for $34.4 million and $31.3 million on 2nd and 3rd anniversary of commercial production, respectively. |
| (2) |
Offtake percentage will increase to 84.87% if Lydian elects to reduce the gold stream as outlined above. The Amulsar offtake applies to the sales from the first 2,110,425 ounces of refined gold, of which 1,853,751 ounces are attributable to OBL (less any ounces delivered pursuant to the Amulsar stream). |
| (3) |
The gold stream will be reduced to 9.25% after the delivery of 105,000 gold ounces. |
| (4) |
The Brucejack offtake applies to the sales from the first 7,067,000 ounces of refined gold, of which 3,533,500 ounces are attributable to OBL. |
| (5) |
The stream percentage shall be payable on 100% of silver until 19,300,000 ounces have been delivered, after which the stream percentage will be 30%. |
| (6) |
The stream term shall be automatically extended beyond the initial term for successive 10-year periods. The Renard stream was amended in October 2018. |
| (7) |
The stream term shall be automatically extended beyond initial term for successive 10-year periods. 3% or consumer price index (CPI) per ounce price escalation after 2016. |
| (8) |
Under the silver stream, Osisko will make ongoing payments of US$2.75 per ounce of silver delivered. Osisko will receive from Taseko an amount equal to 100% of Gibcos share of silver production, which represents 75% of Gibraltar mines production, until reaching the delivery to Osisko of 5.9 million ounces of silver, and 35% of Gibcos share of silver production thereafter. |
35
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Investments in royalty and stream interests
As at December 31, 2018, the Company had commitments related to the acquisition of royalties and streams as detailed in the following table:
| Company | Project (asset) | Installments | Triggering events |
| Aquila Resources Inc. | Back Forty project | US$10.0 million | Positive construction decision. |
| (gold stream) | US$30.0 million | First drawdown on debt finance facility. | |
| Victoria Gold Corp. | Eagle Gold project | $19.6 million | Funded pro rata to drawdowns under the subordinated |
| (5% NSR royalty) | debt facilities. | ||
| Falco Resources Ltd. | Horne 5 project | $25.0 million | Closing of the Silver Stream agreement, net of any |
| (silver stream) | amounts owing by Falco to Osisko. | ||
| $20.0 million | Receipt of all necessary material third-party approvals, | ||
| licenses, rights of way and surface rights on the property. | |||
| $35.0 million | Receipt of all material construction permits, positive | ||
| construction decision, and raising a minimum of | |||
| $100.0 million in non-debt financing. | |||
| $60.0 million | Upon total projected capital expenditure having been | ||
| demonstrated to be financed. | |||
| $40.0 million | Payable with fourth installment, at sole election of Osisko, | ||
| (optional) | to increase the silver stream to 100% of payable silver | ||
| (from 90%). | |||
| Barkerville Gold Mines | Cariboo Gold project | $13.0 million | Osisko has the option to acquire an additional 1% NSR |
| Ltd. | (NSR royalty) | royalty for $13.0 million. | |
Long-term lease agreements
The Company is committed to minimum amounts under long-term lease agreements for office space, which expire at the latest in 2029. As at December 31, 2018, minimum commitments remaining under these leases were approximately $13.0 million over the following years:
| $ | |||
| (000 | ) | ||
| 2019 | 1,542 | ||
| 2020 | 1,267 | ||
| 2021 | 1,120 | ||
| 2022 | 1,120 | ||
| 2023 | 1,124 | ||
| 2024-2029 | 6,876 | ||
| 13,049 |
Off-balance Sheet Items
There are no significant off-balance sheet arrangements, other than the contractual obligations and commitments mentioned above.
36
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Outstanding Share Data
As of February 20, 2019, 154,739,510 common shares were issued and outstanding. A total of 4,295,031 share options and 11,195,500 warrants were outstanding to purchase common shares. A convertible debenture of $50.0 million with Ressources Québec entitles the holder to convert the debenture, at its option, into 2,620,545 common shares of the Company (conversion price of $19.08) at any time during the term of the debenture. Convertible senior unsecured debentures of $300.0 million are outstanding and convertible at the holders option into Osisko common shares at a conversion price of $22.89 per common share, representing a total of 13,106,160 common shares if all the debentures were converted.
Subsequent Events to December 31, 2018
Credit facility
In January 2019, the Company repaid the remaining outstanding amount of $30.0 million under its revolving credit facility.
NCIB
Between January 1 and February 20, 2019, the Company purchased for cancellation a total of 852,500 common shares under the 2018 NCIB Program for a total of $10.2 million.
Dividends
On February 20, 2019, the Board of Directors declared a quarterly dividend of $0.05 per common share payable on April 15, 2019 to shareholders of record as of the close of business on March 29, 2019.
Risks and Uncertainties
The Company is a royalty, stream, and offtake interests holder and investor that operates in an industry that is dependent on a number of factors that include environmental, legal and political risks, the discovery of economically recoverable resources and the conversion of these mineral resources to mineral reserves and the ability of third-party partners to maintain an economic production. An investment in the Companys securities is subject to a number of risks and uncertainties. An investor should carefully consider the risks described in Osiskos most recent Annual Information Form and the other information filed with the Canadian securities regulators and the U.S Securities and Exchange Commission (SEC) before investing in the Company's securities. If any of such described risks occur, or if others occur, the Company's business, operating results and financial condition could be seriously harmed and investors may lose a significant proportion of their investment.
There are important risks which management believes could impact the Companys business. For information on risks and uncertainties, please also refer to the Risk Factors section of Osiskos most recent Annual Information Form filed on SEDAR at www.sedar.com and on EDGAR at www.sec.gov.
Disclosure Controls and Procedures and Internal Control over Financial Reporting
Disclosure Controls and Procedures
The Chief Executive Officer (the CEO) and the Chief Financial Officer (the CFO) of the Company are responsible for establishing and maintaining the Companys disclosure controls and procedures (DCP) including adherence to the Disclosure Policy adopted by the Company. The Disclosure Policy requires all staff to keep senior management fully apprised of all material information affecting the Company so that they may evaluate and discuss this information and determine the appropriateness and timing for public disclosure.
The Company maintains DCP designed to ensure that information required to be disclosed in reports filed under applicable Canadian securities laws and the U.S. Securities Exchange Act of 1934, as amended, (the Exchange Act), is recorded, processed, summarized and reported within the appropriate time periods and that such information is accumulated and communicated to the Companys management, including the CEO and CFO, to allow for timely decisions regarding required disclosure.
37
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
The CEO and CFO have evaluated whether there were changes to the DCP during the three months and the year ended December 31, 2018 that have materially affected, or are reasonably likely to materially affect, the DCP. No such changes were identified through their evaluation.
In designing and evaluating DCP, the Company recognizes that any disclosure controls and procedures, no matter how well conceived or operated, can only provide reasonable, not absolute, assurance that the objectives of the control system are met, and management is required to exercise its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Internal Control over Financial Reporting
The Companys management, including the CEO and the CFO, are responsible for establishing and maintaining adequate internal control over financial reporting (ICFR) for the Company to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS. The fundamental issue is ensuring all transactions are properly authorized and identified and entered into a well-designed, robust and clearly understood accounting system on a timely basis to minimize risk of inaccuracy, failure to fairly reflect transactions, failure to fairly record transactions necessary to present financial statements in accordance with IFRS, unauthorized receipts and expenditures, or the inability to provide assurance that unauthorized acquisitions or dispositions of assets can be detected.
The CEO and CFO have evaluated whether there were changes to the ICFR during the three months and the year ended December 31, 2018 that have materially affected, or are reasonably likely to materially affect, the ICFR. No such changes were identified through their evaluation.
The CEO and CFO have also evaluated the effectiveness of the Companys ICFR as required by National Instrument 52-109 issued by the Canadian Securities Administrators and rules 13a-15 and 15d-15 under the Exchange Act based on the framework and criteria established in Internal Control Integrated Framework (2013) as issued by the Committee of Sponsoring Organizations (COSO) of the Treadway Commission. Based on this evaluation, the CEO and CFO concluded that the Companys ICFR was effective as of December 31, 2018.
The Companys ICFR may not prevent or detect all misstatements because of inherent limitations. Additionally, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because changes in conditions or deterioration in the degree of compliance with the Companys policies and procedures.
The Company's independent registered public accounting firm, PricewaterhouseCoopers LLP, have audited the Companys consolidated financial statements for the year ended December 31, 2018 and have issued an audit report dated February 20, 2019 on the Company's ICFR based on the framework and criteria established in Internal Control Integrated Framework (2013) as issued by COSO of the Treadway Commission.
Basis of Presentation of Consolidated Financial Statements
The consolidated financial statements for the year ended December 31, 2018 have been prepared in accordance with the IFRS as issued by the IASB. The accounting policies, methods of computation and presentation applied in the consolidated financial statements are consistent with those of the previous financial year, except for the adoption of new accounting standards (presented below) and the presentation of the general and administrative expenses and the business development expenses, which are now presented net of the cost recoveries from associates instead of the cost recoveries from associates being presented on a separate line on the consolidated statements of loss (cost recoveries from associates). The comparative figures have been reclassified to conform to the presentation adopted in the current fiscal year.
The significant accounting policies of Osisko are detailed in the notes to the audited consolidated financial statements for the year ended December 31, 2018, filed on SEDAR at www.sedar.com, EDGAR at www.sec.gov and on Osiskos website at www.osiskogr.com.
38
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
New accounting standards
IFRS 15, Revenue from contracts with customers (IFRS 15)
IFRS 15 replaces all previous revenue recognition standards, including IAS 18, Revenue, and related interpretations. The standard sets out the requirements for recognizing revenue. Specifically, the new standard introduces a comprehensive framework with the general principle being that an entity recognizes revenue to depict the transfer of promised goods and services in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard introduces more prescriptive guidance than was included in previous standards and may result in changes to the timing of revenue for certain types of revenues. The new standard will also result in enhanced disclosures about revenue that would result in an entity providing comprehensive information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entitys contracts with customers. As of January 1, 2018, the Company has adopted IFRS 15 on a full retrospective basis and as such, has revised its revenue recognition policy based on the requirements of IFRS 15 (see below). Management has concluded that, based on its current operations, the adoption of IFRS 15 had no significant impact on the Companys consolidated financial statements.
IFRIC 22, Foreign currency transactions and advance consideration (IFRIC 22)
IFRIC 22 addresses foreign currency transactions or parts of transactions where there is consideration that is denominated or priced in a foreign currency and where the entity recognizes a non-monetary asset or liability in respect of that consideration, in advance of the recognition of the related asset, expense or income. The date of the transaction, for the purpose of determining the exchange rate, is the date of initial recognition of the non-monetary asset or liability. If there are multiple payments or receipts in advance, a date of transaction is established for each payment or receipt. As of January 1, 2018, the Company has adopted IFRIC 22 retrospectively and has concluded that, based on its current operations, it had no significant impact on the Companys consolidated financial statements.
New significant accounting policy
Revenue recognition
Revenue comprises revenues from the sale of commodities received and revenues directly earned from royalty, stream and other interests.
For royalty and stream agreements paid in-kind and for offtake agreements, the Companys performance obligations relate primarily to the delivery of gold, silver or other products to the customers. Revenue is recognized when control is transferred to the customers, which is achieved when a product is delivered, the customer has full discretion over the product and there is no unfulfilled obligation that could affect the customers acceptance of the product. Control over the refined gold, silver and other products is transferred to the customers when the relevant product received (or purchased) from the operator is physically delivered and sold by the Company (or its agent) to the third party customers. For royalty and stream agreements paid in cash, revenue recognition will depend on the related agreement.
Revenue is measured at fair value of the consideration received or receivable when management can reliably estimate the amount, pursuant to the terms of the royalty, stream and other interest agreements. In some instances, the Company will not have access to sufficient information to make a reasonable estimate of revenue and, accordingly, revenue recognition is deferred until management can make a reasonable estimate. Differences between estimates and actual amounts are adjusted and recorded in the period that the actual amounts are known.
Accounting standards issued but not yet effective
The Company has not yet adopted certain standards, interpretations to existing standards and amendments which have been issued but have an effective date of later than December 31, 2018. Many of these updates are not relevant to the Company and are therefore not discussed herein.
IFRS 16, Leases (IFRS 16)
In January 2016, the IASB issued IFRS 16. IFRS 16 sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract, which is the customer (lessee) and the supplier (lessor). IFRS 16 replaces IAS 17, Leases (IAS 17), and related interpretations. All leases result in the lessee obtaining the right to use an asset at the start of the lease and incurring a financing obligation corresponding to the lease payments to be made over time. Accordingly, for lessees, IFRS 16 eliminates the classification of leases as either operating leases or finance leases as is required by IAS 17 and, instead, introduces a single lessee accounting model.
39
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Applying that model, a lessee is required to recognize:
| i) |
assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value; and | |
| ii) |
amortization of lease assets separately from interest on lease liabilities in the statement of loss. |
Management has reviewed all of the Companys leasing arrangements in light of the requirements of IFRS 16. The standard will affect primarily the accounting for the Companys operating leases. As at the reporting date, the Company has non-cancellable operating lease commitments of $13.0 million. Of these commitments, approximately $0.6 million relate to short-term leases which will not be recognized as a right-of-use asset and will be recognized on a straight-line basis as expense in the consolidated statement of loss.
The new standard is effective for the Companys annual periods beginning on January 1, 2019. The Company intends to apply the simplified transition approach and will not restate comparative figures for the year prior to first adoption. Right-of-use assets for property leases will be measured on transition as if the new standard had been applied since the respective leases commencement date but using the Companys incremental borrowing rate on January 1, 2019. All other right-of-use assets will be measured at the amount of the lease liability on adoption (adjusted for any related prepaid or accrued amounts).
For the remaining lease commitments, the Company expects to recognize right-of-use assets of approximately $9.4 million on January 1, 2019, lease liabilities of $10.0 million and deferred tax assets of $0.1 million. Overall, net assets will be approximately $0.4 million lower, and net current assets will be $0.7 million lower due to the presentation of a portion of the lease liability as a current liability. The Company expects that the adoption of IFRS 16 will have the effect of reducing net income after tax by approximately $0.2 million for 2019 based on the leases in place on December 31, 2018. For the same period, operating cash flows will increase and financing cash flows decrease by approximately $0.7 million as repayment of the principal portion of the lease liabilities will be classified as cash flows from financing activities.
The Companys activities as a lessor are not material and hence the Company does not expect any significant impact on the consolidated financial statements. However, some additional disclosures will be required starting next year.
Critical Accounting Estimates and Judgements
Estimates and assumptions are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The determination of estimates requires the exercise of judgement based on various assumptions and other factors such as historical experience and current and expected economic conditions. Actual results could differ from those estimates.
Critical accounting estimates and assumptions as well as critical judgements in applying the Companys accounting policies are detailed in the audited consolidated financial statements for the year ended December 31, 2018, filed on SEDAR at www.sedar.com, EDGAR at www.sec.gov and on Osiskos website at www.osiskogr.com.
Financial Instruments
All financial instruments are required to be measured at fair value on initial recognition. The fair value is based on quoted market prices, unless the financial instruments are not traded in an active market. In this case, the fair value is determined by using valuation techniques like discounted cash flows, the Black-Scholes option pricing model or other valuation techniques. Measurement in subsequent periods depends on the classification of the financial instrument. A description of financial instruments and their fair value is included in the audited consolidated financial statements for the year ended December 31, 2018, filed on SEDAR at www.sedar.com, EDGAR at www.sec.gov and on Osiskos website at www.osiskogr.com.
40
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Non-IFRS Financial Performance Measures
The Company has included certain non-IFRS measures including Adjusted Earnings and Adjusted Earnings per basic share to supplement its consolidated financial statements, which are presented in accordance with IFRS.
The Company believes that these measures, together with measures determined in accordance with IFRS, provide investors with an improved ability to evaluate the underlying performance of the Company. Non-IFRS measures do not have any standardized meaning prescribed under IFRS, and therefore they may not be comparable to similar measures employed by other companies. The data 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.
Adjusted Earnings and Adjusted Earnings per Basic Share
Adjusted earnings is defined as Net earnings (loss) attributable to Osiskos shareholders less certain items: Foreign exchange gain (loss), Impairment charges, Gains (losses) on disposal of exploration and evaluation assets, Unrealized gain (loss) on investments, Impairment on financial assets and investments in associates, Share of income (loss) of associates, Deferred income tax expense and other unusual items such as transaction costs.
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 | Years ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| (in thousands of dollars, except per share amounts) | $ | $ | $ | $ | ||||||||
| Net loss attributable to Osiskos shareholders | (113,882 | ) | (64,348 | ) | (105,587 | ) | (42,501 | ) | ||||
| Adjustments: | ||||||||||||
| Foreign exchange loss (gain) | (385 | ) | 763 | 179 | 16,211 | |||||||
| Unrealized loss (gain) on investments | (1,018 | ) | 507 | (2,598 | ) | (30,829 | ) | |||||
| Share of loss of associates | 2,455 | 3,482 | 9,013 | 6,114 | ||||||||
| Impairment of assets | 166,316 | 89,000 | 166,316 | 89,000 | ||||||||
| Gain on disposal of exploration and evaluation asset | - | - | - | (20 | ) | |||||||
| Deferred income tax recovery | (17,505 | ) | (28,453 | ) | (13,021 | ) | (24,150 | ) | ||||
| Transaction costs acquisition of Orions | ||||||||||||
| Portfolio | - | - | - | 8,870 | ||||||||
| Adjusted earnings | 13,032 | 951 | 31,353 | 22,695 | ||||||||
| Weighted average number of common shares outstanding (000s) | 156,336 | 157,256 | 156,617 | 127,939 | ||||||||
| Adjusted earnings per basic share | 0.08 | 0.01 | 0.20 | 0.18 | ||||||||
41
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Forward-looking Statements
Certain statements contained in this MD&A may be deemed "forward-looking statements" within the meaning of applicable Canadian and U.S. securities laws. All statements in this MD&A, other than statements of historical fact, that address future events, developments or performance that Osisko expects to occur including managements expectations regarding Osiskos growth, results of operations, estimated future revenues, requirements for additional capital, mineral reserve and mineral resource estimates, production estimates, production costs and revenue estimates, future demand for and prices of commodities, business prospects and opportunities and outlook on gold, silver, diamonds, other commodities and currency markets are forward-looking statements. In addition, statements (including data in tables) relating to mineral reserves and resources and gold equivalent ounces are forward-looking statements, as they involve implied assessment, based on certain estimates and assumptions, and no assurance can be given that the estimates will be realized. Forward-looking statements are statements that are not historical facts and are generally, but not always, identified by the words "expects", "plans", "anticipates", "believes", "intends", "estimates", "projects", "potential", "scheduled" and similar expressions or variations (including negative variations), or that events or conditions "will", "would", "may", "could" or "should" occur including, without limitation, the performance of the assets of Osisko, the estimate of gold equivalent ounces to be received in 2019, the realization of the anticipated benefits deriving from Osiskos investments and transactions, including the realization of all conditions precedent to the closing of the investment in Falco Resources Ltd.s Horne 5 gold project, and Osiskos ability to seize future opportunities. Although Osisko believes the expectations expressed in such forward-looking statements are based on reasonable assumptions, such statements involve known and unknown risks, uncertainties and other factors, most of which are beyond the control of Osisko, and are not guarantees of future performance and actual results may accordingly differ materially from those in forward-looking statements. Factors that could cause the actual results to differ materially from those in forward-looking statements include, without limitation: fluctuations in the prices of the commodities that drive royalties, streams, offtakes and investments held by Osisko; fluctuations in the value of the Canadian dollar relative to the U.S. dollar; regulatory changes by national and local governments, including permitting and licensing regimes and taxation policies; regulations and political or economic developments in any of the countries where properties in which Osisko holds a royalty, stream or other interest are located or through which they are held; risks related to the operators of the properties in which Osisko holds a royalty, stream or other interests; the unfavorable outcome of litigation relating to any of the properties in which Osisko holds a royalty, stream or other interests; business opportunities that become available to, or are pursued by Osisko; continued availability of capital and financing and general economic, market or business conditions; litigation; title, permit or license disputes related to interests on any of the properties in which Osisko holds a royalty, stream or other interest; development, permitting, infrastructure, operating or technical difficulties on any of the properties in which Osisko holds a royalty, stream or other interest; rate and timing of production differences from resource estimates or production forecasts by operators of properties in which Osisko holds a royalty, stream or other interest; risks and hazards associated with the business of exploring, development and mining on any of the properties in which Osisko holds a royalty, stream or other interest, including, but not limited to unusual or unexpected geological and metallurgical conditions, slope failures or cave-ins, flooding and other natural disasters or civil unrest or other uninsured risks. The forward-looking statements contained in this MD&A are based upon assumptions management believes to be reasonable, including, without limitation: the ongoing operation of the properties in which Osisko holds a royalty, stream or other interest by the owners or operators of such properties in a manner consistent with past practice; the accuracy of public statements and disclosures made by the owners or operators of such underlying properties; no material adverse change in the market price of the commodities that underlie the asset portfolio; no adverse development in respect of any significant property in which Osisko holds a royalty, stream or other interest; the accuracy of publicly disclosed expectations for the development of underlying properties that are no t yet in production; and the absence of any other factors that could cause actions, events or results to differ from those anticipated, estimated or intended. For additional information on risks, uncertainties and assumptions, please refer to the Annual Information Form of Osisko filed on SEDAR at www.sedar.com and EDGAR at www.sec.gov which also provides additional general assumptions in connection with these statements. Osisko cautions that the foregoing list of risk and uncertainties is not exhaustive. Investors and others should carefully consider the above factors as well as the uncertainties they represent and the risk they entail. Osisko believes that the assumptions reflected in those forward-looking statements are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking statements included in this MD&A should not be unduly relied upon. These statements speak only as of the date of this MD&A. Osisko undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, other than as required by applicable law.
42
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Cautionary Note to U.S. Investors Regarding the Use of Mineral Reserve and Mineral Resource Estimates
Osisko is subject to the reporting requirements of the applicable Canadian securities laws, and as a result reports its mineral reserves according to Canadian standards. Canadian reporting requirements for disclosure of mineral properties are governed by National Instrument 43-101, Standards of Disclosure for Mineral Properties (NI 43-101"). The definitions of NI 43-101 are adopted from those given by the Canadian Institute of Mining, Metallurgy and Petroleum (CIM). U.S. reporting requirements are currently governed by the SECs Industry Guide 7 (Guide 7). This MD&A includes estimates of mineral reserves and mineral resources reported in accordance with NI 43-101. These reporting standards have similar goals in terms of conveying an appropriate level of confidence in the disclosures being reported, but embody different approaches and definitions. For example, under Guide 7, mineralization may not be classified as a reserve unless the determination has been made that the mineralization could be economically and legally produced or extracted at the time the reserve determination is made. Consequently, the definitions of Proven Mineral Reserves and Probable Mineral Reserves under CIM standards differ in certain respects from the standards of Guide 7. Osisko also reports estimates of mineral resources in accordance with NI 43-101. While the terms Mineral Resource, Measured Mineral Resource, Indicated Mineral Resource and Inferred Mineral Resource are recognized by NI 43-101, they are not defined terms under Guide 7 and, generally, U.S. companies reporting pursuant to Guide 7 are not permitted to report estimates of mineral resources of any category in documents filed with the SEC. As such, certain information contained in this MD&A concerning descriptions of mineralization and estimates of mineral reserves and mineral resources under Canadian standards is not comparable to similar information made public by United States companies subject to the reporting and disclosure requirements of the SEC pursuant to Guide 7. Readers are cautioned not to assume that all or any part of Measured Mineral Resources or Indicated Mineral Resources will ever be converted into Mineral Reserves. Readers are also cautioned not to assume that all or any part of an Inferred Mineral Resource exists, or is economically or legally mineable. Further, an Inferred Mineral Resource has a great amount of uncertainty as to its existence and as to its economic and legal feasibility, and a reader cannot assume that all or any part of an Inferred Mineral Resource will ever be upgraded to a higher category. Under Canadian rules, estimates of Inferred Mineral Resources may not form the basis of feasibility or other economic studies.
| (Signed) Sean Roosen | (Signed) Elif Lévesque |
| Sean Roosen | Elif Lévesque |
| Chair and Chief Executive Officer | Vice President, Finance and Chief Financial Officer |
| February 20, 2019 |
43
| Osisko Gold Royalties Ltd | Managements Discussion and Analysis |
| 2018 Annual Report |
Corporate Information
| Corporate Office | Osisko Bermuda Limited |
| 1100 av. des Canadiens-de-Montréal | Cumberland House |
| Suite 300 | 1 Victoria Street |
| Montréal, Québec, Canada H3B 2S2 | Hamilton HM11 |
| Tel.: (514) 940-0670 | Bermuda |
| Fax: (514) 940-0669 | Tel.: (441) 824-7474 |
| Email: [email protected] | Fax: (441) 292-6140 |
| Web site: www.osiskogr.com | |
| Michael Spencer, Managing Director | |
| Directors | Officers |
| Sean Roosen, Chair and Chief Executive Officer | Sean Roosen, Chair and Chief Executive Officer |
| Joanne Ferstman, Lead Director | Bryan A. Coates, President |
| Françoise Bertrand | Luc Lessard, Senior Vice President, Technical Services |
| John Burzynski | Elif Lévesque, Vice President, Finance and Chief |
| Pierre D. Chenard | Financial Officer |
| Christopher C. Curfman | Joseph de la Plante, Vice President, Corporate Development |
| André Gaumond | André Le Bel, Vice President, Legal Affairs and |
| Pierre Labbé | Corporate Secretary |
| Oskar Lewnowski | Frédéric Ruel, Vice President and Corporate Controller |
| Charles E. Page | François Vézina, Vice President, Technical Services |
Qualified Person (as defined by NI 43-101)
Guy Desharnais, Director of Mineral Resources Evaluation
| Exchange listings | |
| Toronto Stock Exchange | |
| - Common shares: | OR |
| - Warrants: | OR.WT (Exercise price: $36.50 / Expiry date: March 5, 2022) |
| OR.WT.A (Exercise price: $19.08 / Expiry date: February 26, 2019) | |
| - Convertible debentures: | OR.DB (Conversion price: $22.89 / Maturity date: December 31, 2022) |
| New York Stock Exchange | |
| - Common shares: | OR |
Dividend Reinvestment Plan
Information available at
http://osiskogr.com/en/dividends/drip/
Transfer Agents
Canada: AST Trust Company (Canada)
United States of America: American Stock Transfer & Trust Company, LLC
Auditors
PricewaterhouseCoopers
LLP/s.r.l./s.e.n.c.r.l.
44
FORM 52-109F1 CERTIFICATION OF ANNUAL FILINGS FULL
CERTIFICATE
I, Sean Roosen, Chair and Chief Executive Officer of Osisko Gold Royalties Ltd, certify the following:
1. Review: I have reviewed the AIF, if any, annual financial statements and annual MD&A, including, for greater certainty, all documents and information that are incorporated by reference in the AIF (together, the "annual filings") of Osisko Gold Royalties Ltd (the "issuer") for the financial year ended December 31, 2018.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the annual filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, for the period covered by the annual filings.
3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the annual financial statements together with the other financial information included in the annual filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the annual filings.
4. Responsibility: The issuers other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in Regulation 52-109 respecting Certification of Disclosure in Issuers Annual and Interim Filings (c. V-1.1, r. 27), for the issuer.
5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuers other certifying officer(s) and I have, as at the financial year end
(a) designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
(i) material information relating to the issuer is made known to us by others, particularly during the period in which the annual filings are being prepared; and
(ii) information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
(b) designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuers GAAP.
5.1 Control framework: The control framework the issuers other certifying officer(s) and I used to design the issuers ICFR is Internal Control-Integrated Framework (2013) (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 ICFR material weakness relating to design: N/A
5.3 Limitation on scope of design: N/A
6. Evaluation: The issuers other certifying officer(s) and I have
(a) evaluated, or caused to be evaluated under our supervision, the effectiveness of the issuers DC&P at the financial year end and the issuer has disclosed in its annual MD&A our conclusions about the effectiveness of DC&P at the financial year end based on that evaluation; and
(b) evaluated, or caused to be evaluated under our supervision, the effectiveness of the issuers ICFR at the financial year end and the issuer has disclosed in its annual MD&A
(i) our conclusions about the effectiveness of ICFR at the financial year end based on that evaluation; and
(ii) N/A
7. Reporting changes in ICFR: The issuer has disclosed in its annual MD&A any change in the issuers ICFR that occurred during the period beginning on October 1st, 2018 and ended on December 31, 2018 that has materially affected, or is reasonably likely to materially affect, the issuers ICFR.
8. Reporting to the issuers auditors and board of directors or audit committee: The issuers other certifying officer(s) and I have disclosed, based on our most recent evaluation of ICFR, to the issuers auditors, and the board of directors or the audit committee of the board of directors any fraud that involves management or other employees who have a significant role in the issuers ICFR.
Date: February 20, 2019
(s) Sean
Roosen
Sean Roosen
Chair and Chief Executive Officer
FORM 52-109F1 CERTIFICATION OF ANNUAL FILINGS FULL
CERTIFICATE
I, Elif Lévesque, Chief Financial Officer and Vice President, Finance of Osisko Gold Royalties Ltd, certify the following:
1. Review: I have reviewed the AIF, if any, annual financial statements and annual MD&A, including, for greater certainty, all documents and information that are incorporated by reference in the AIF (together, the "annual filings") of Osisko Gold Royalties Ltd (the "issuer") for the financial year ended December 31, 2018.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the annual filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, for the period covered by the annual filings.
3. Fair presentation: Based on my knowledge, having exercised reasonable diligence, the annual financial statements together with the other financial information included in the annual filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the annual filings.
4. Responsibility: The issuers other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in Regulation 52-109 respecting Certification of Disclosure in Issuers Annual and Interim Filings (c. V-1.1, r. 27), for the issuer.
5. Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuers other certifying officer(s) and I have, as at the financial year end
(a) designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
(i) material information relating to the issuer is made known to us by others, particularly during the period in which the annual filings are being prepared; and
(ii) information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
(b) designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuers GAAP.
5.1 Control framework: The control framework the issuers other certifying officer(s) and I used to design the issuers ICFR is Internal Control-Integrated Framework (2013) (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 ICFR material weakness relating to design: N/A
5.3 Limitation on scope of design: N/A
6. Evaluation: The issuers other certifying officer(s) and I have
(a) evaluated, or caused to be evaluated under our supervision, the effectiveness of the issuers DC&P at the financial year end and the issuer has disclosed in its annual MD&A our conclusions about the effectiveness of DC&P at the financial year end based on that evaluation; and
(b) evaluated, or caused to be evaluated under our supervision, the effectiveness of the issuers ICFR at the financial year end and the issuer has disclosed in its annual MD&A
(i) our conclusions about the effectiveness of ICFR at the financial year end based on that evaluation; and
(ii) N/A
7. Reporting changes in ICFR: The issuer has disclosed in its annual MD&A any change in the issuers ICFR that occurred during the period beginning on October 1st, 2018 and ended on December 31, 2018 that has materially affected, or is reasonably likely to materially affect, the issuers ICFR.
8. Reporting to the issuers auditors and board of directors or audit committee: The issuers other certifying officer(s) and I have disclosed, based on our most recent evaluation of ICFR, to the issuers auditors, and the board of directors or the audit committee of the board of directors any fraud that involves management or other employees who have a significant role in the issuers ICFR.
Date: February 20, 2019
(s) Elif
Lévesque
Elif Lévesque
Chief Financial Officer and Vice President,
Finance

OSISKO REPORTS 2018 RESULTS AND PROVIDES 2019 GUIDANCE
RECORD GEOs OF 80,553 AND
CASH FLOWS FROM
OPERATING ACTIVITIES OF $82.2 MILLION IN 2018
Montréal, February 20, 2019 Osisko Gold Royalties Ltd (the Company or Osisko) (OR: TSX & NYSE) today announced its consolidated financial results for the fourth quarter and full year ended December 31, 2018 and provides guidance for 2019.
Highlights
- Earned 20,005 gold equivalent ounces1 (GEOs) in the fourth quarter, for record annual GEOs of 80,553 in 2018, an increase of 37% compared to 2017;
- Generated cash flows from operating activities of $18.6 million for the quarter and $82.2 million for the year 2018, an increase of 69% compared to 2017;
- Recorded adjusted earnings2 of $13.0 million, $0.08 per basic share2 ($31.4 million for the year 2018, $0.20 per basic share), compared to $1.0 million, $0.01 per basic share in the fourth quarter of 2017 ($22.7 million for the year 2017, $0.18 per basic share);
- Recorded cash operating margins3 of 90% from royalty and stream interests in the fourth quarter and for the full year 2018, maintaining the highest margin in the metals and mining sector, generating $27.8 million in operating cash flow in the fourth quarter ($114.1 million for the year 2018), in addition to a quarterly cash operating margin of $0.9 million from offtake interests in the fourth quarter ($5.0 million for the year 2018);
- Fully repaid its credit facility in January 2019 ($71.7 million in the fourth quarter 2018 for a total of $123.5 million for the year 2018, in addition to a payment of $30.0 million in January 2019), and extended the maturity date by one year to November 14, 2022; Osisko now has up to $450.0 million available under the credit facility;
- Incurred impairment charges of $166.3 million ($123.7 million, net of income taxes), including $148.5 million on the Éléonore NSR royalty interest ($109.1 million, net of income taxes), compared to $89.0 million in 2017 on the Éléonore NSR royalty interest ($65.4 million, net of income taxes). On February 13, 2019, Goldcorp Inc. announced an impairment expense of US$1.4 billion, net of income taxes, against the carrying value of the Éléonore mine, as a result of the previously announced acquisition of the company by Newmont Mining Corporation and due to the decrease in mineral reserves and resources and the reduction in the estimated fair value of Éléonores exploration potential;
- Received payment from Pretium Exploration Inc. for the repurchase of Osisko Bermudas interest in the Brucejack gold and silver stream for US$118.5 million ($159.4 million), generating a gain of $9.1 million;
- Maintained ownership and financing rights in respect to the Curraghinalt Gold project through the take-private acquisition of Dalradian Resources Inc. by Orion Mine Finance. Osisko holds a put option, subject to certain restrictions, to sell its shares for a period of 180 days at $1.47 per share;
1
- Amended the Renard diamond stream, thereby investing an additional $21.6 million and improving the cash margin on this stream;
- Acquired for cancellation 2,709,779 of our common shares for $32.9 million in the year 2018, in addition to 852,500 common shares acquired in 2019 for $10.2 million (total of $20.0 million under the $100.0 million buyback program announced in December 2018);
- Held $174.3 million in cash and cash equivalents and $397.1 million in equity investments4 as at December 31, 2018;
- Declared a quarterly dividend of $0.05 per common share payable on January 15, 2019 to shareholders of record as at December 31, 2018; and
- Declared quarterly dividends totaling $0.20 per common share for the year 2018 for $31.2 million, bringing the total to $86.3 million since inception in 2014.
For more details, please refer to the Managements Discussion and Analysis for the year ended December 31, 2018.
Recent Performance
Sean Roosen, Chair and Chief Executive Officer commented on the 2018 activities: We achieved record revenues and cash flow with the full year production from our portfolio of assets acquired from Orion in 2017. During the year, we continued to build on our asset base to position our shareholders to benefit from increasing production and favorable precious metal prices. In less than 5 years we have invested over $2.5 billion in royalty, streaming and offtake assets, as well as in our mining equity portfolio of emerging producers.
We would also like to thank all our operating partners for their contribution to our success. We would particularly highlight the strong performance of Canadian Malartic, our flagship 5% NSR royalty asset, which achieved record gold production of 698,000 ounces in 2018.
Outlook
Osiskos 2019 outlook on royalty, stream and offtake interests is based on publicly available forecasts, in particular the forecasts for the Canadian Malartic mine published by Yamana and Agnico Eagle, for the Éléonore mine published by Goldcorp, for the Renard mine published by Stornoway, and for the Island Gold mine published by Alamos. When publicly available forecasts on properties are not available, Osisko obtains internal forecasts from the producers, which is the case for the Sasa mine and the Mantos Blancos mine, or uses managements best estimate.
Attributable GEOs for 2019, estimated between 85,000 and 95,000, and cash margin by interest are as follows:
| Cash | |||||||||
| Low | High | margin | |||||||
| (GEOs) | (GEOs) | (%) | |||||||
| Royalty interests | 54,700 | 61,100 | 99.9 | ||||||
| Stream interests | 28,000 | 31,300 | 65.5 | ||||||
| Offtake interests | 2,300 | 2,600 | 1.2 | ||||||
| 85,000 | 95,000 |
For the 2019 guidance, silver, diamonds and cash royalties have been converted to GEOs using commodity prices of US$1,300 per ounce of gold, US$15.50 per ounce of silver and US$95 per carat for diamonds from the Renard mine (blended sales price) and an exchange rate (US$/C$) of 1.30.
2
Board of Directors
Messrs. Pierre Chenard and André Gaumond have advised the Company that they will not be standing for re-election at the next Annual General Meeting of Osisko to be held on May 1, 2019.
Sean Roosen, Chair and CEO noted: André has been a leading explorationist in Québec and a visionary in seeing the potential of mine development in the Northern region of Québec. He has also been a key industry member that worked on a collaborative effort with all stakeholders, especially in the James Bay region, to ensure the sustainable development of the region under Québecs Plan Nord. André will continue to be a friend to the Osisko Board and we will take advantage of his experience and knowledge when we can. André led the team and investment required for the discovery of Éléonore, which is a great example of development in the north, providing high quality jobs in an area that will continue for many years to come.
Mr. Roosen also noted: Pierre provided great insights to our Board and Management over his tenure on the Board and we look forward to working with him in his new functions with a major gold producer and wish him best success in his new functions.
Q4 and Full Year 2018 Results Conference Call
Osisko will host a conference call on Thursday, February 21, 2019 at 10:00 am EST to review and discuss its Q4 2018 and full year results.
Those interested in participating in the conference call should dial in at 1 (877) 223-4471 (North American toll free), or 1 (647) 788-4922 (international). An operator will direct participants to the call.
The conference call replay will be available from 1:00 pm EST on February 21, 2019 until 11:59 pm EST on February 29, 2019 with the following dial in numbers: 1-(800) 585-8367 (North American toll free) or 1 (416) 621-4642, access code 3138878.
About Osisko Gold Royalties Ltd
Osisko Gold Royalties Ltd is an intermediate precious metal royalty company that holds a North American focused portfolio of over 130 royalties, streams and precious metal offtakes. Osiskos portfolio is anchored by its 5% NSR royalty on the Canadian Malartic Mine, which is the largest gold mine in Canada. Osisko also owns a portfolio of publicly held resource companies, including a 32.2% interest in Barkerville Gold Mines Ltd., a 16.7% interest in Osisko Mining Inc., a 15.4% interest in Victoria Gold Corp., a 17.8% interest in Falco Resources Ltd and a 10.6% interest in Osisko Metals Incorporated.
Osiskos head office is located at 1100 Avenue des Canadiens-de Montréal, Suite 300, Montréal, Québec, H3B 2S2.
For further information, please contact Osisko Gold Royalties Ltd:
Joseph de la Plante
Vice President, Corporate Development
Tel. (514) 940-0670
[email protected]
3
Notes:
| (1) |
GEOs are calculated on a quarterly basis and include royalties, streams and offtakes. Silver earned from royalty and stream agreements was converted to gold equivalent ounces by multiplying the silver ounces by the average silver price for the period and dividing by the average gold price for the period. Diamonds, other metals and cash royalties were converted into gold equivalent ounces by dividing the associated revenue by the average gold price for the period. Offtake agreements were converted using the financial settlement equivalent divided by the average gold price for the period. |
Average Metal Prices and Exchange Rate
| Three months ended | Years ended | ||||||||||||
| December 31, | December 31, | ||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||
| Gold(i) | $ | 1,226 | $ | 1,275 | $ | 1,268 | $ | 1,257 | |||||
| Silver(ii) | $ | 14.54 | $ | 16.73 | $ | 15.70 | $ | 17.05 | |||||
| Exchange rate (US$/Can$)(3) | 1.3204 | 1.2713 | 1.2957 | 1.2986 | |||||||||
| (i) |
The London Bullion Market Associations pm price in U.S. dollars | |
| (ii) |
The London Bullion Market Associations price in U.S. dollars | |
| (iii) |
Bank of Canada daily rate |
| (2) |
Adjusted earnings and Adjusted earnings per basic share are not recognized measures under the International Financial Reporting Standards (IFRS). Refer to the non-IFRS measures provided under the Non-IFRS Financial Performance Measures section of the Managements Discussion and Analysis for the year ended December 31, 2018. |
4
| (3) |
Cash operating margin, which represents revenues less cost of sales, is a non-IFRS measure. The Company believes that this non-IFRS generally accepted industry measure provides a realistic indication of operating performance and provides a useful comparison with its peers. The following table reconciles the cash margin to the revenues and cost of sales presented in the consolidated statements of income and related notes: |
| Three months ended | Years ended | ||||||||||||
| (In thousands of dollars) | December 31, | December 31, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||
| $ | $ | $ | $ | ||||||||||
| Revenues | 115,337 | 109,552 | 490,472 | 213,216 | |||||||||
| Less: Revenues from offtake interests | (84,599 | ) | (77,338 | ) | (362,905 | ) | (119,424 | ) | |||||
| Revenues from royalty and stream interests | 30,738 | 32,214 | 127,567 | 93,792 | |||||||||
| Cost of sales | (86,600 | ) | (81,058 | ) | (371,305 | ) | (125,645 | ) | |||||
| Less: Cost of sales of offtake interests | 83,659 | 76,550 | 357,879 | 117,974 | |||||||||
| Cost of sales of royalty and stream interests | (2,941 | ) | (4,508 | ) | (13,426 | ) | (7,671 | ) | |||||
| Revenues from royalty and stream interests | 30,738 | 32,214 | 127,567 | 93,792 | |||||||||
| Less: Cost of sales of royalty and stream interests | (2,941 | ) | (4,508 | ) | (13,426 | ) | (7,671 | ) | |||||
| Cash margin from royalty and stream interests | 27,797 | 27,706 | 114,141 | 86,121 | |||||||||
| 90.4% | 86.0% | 89.5% | 91.8% | ||||||||||
| Revenues from offtake interests | 84,599 | 77,338 | 362,905 | 119,424 | |||||||||
| Less: Cost of sales of offtake interests | (83,659 | ) | (76,550 | ) | (357,879 | ) | (117,974 | ) | |||||
| Cash margin from offtake interests | 940 | 788 | 5,026 | 1,450 | |||||||||
| 1.1% | 1.0% | 1.4% | 1.2% | ||||||||||
| (4) |
Represents the estimated fair value based on the quoted prices of the investments in a recognized stock exchange as at December 31, 2018. For private investments, an internal or external evaluation is prepared. |
5
Forward-looking Statements
This news release contains forward-looking information and forward-looking statements (together, "forward-looking statements") within the meaning of applicable Canadian securities laws and the United States Private Securities Litigation Reform Act of 1995. All statements in this release, other than statements of historical fact, that address future events, developments or performance that Osisko expects to occur including managements expectations regarding Osiskos growth, results of operations, estimated future revenue, requirements for additional capital, production estimates, production costs and revenue, business prospects and opportunities are forward-looking statements. In addition, statements relating to gold equivalent ounces ("GEOs") are forward-looking statements, as they involve implied assessment, based on certain estimates and assumptions, and no assurance can be given that the GEOs will be realized. Forward-looking statements are statements that are not historical facts and are generally, but not always, identified by the words "expects", "is expected" "plans", "anticipates", "believes", "intends", "estimates", "projects", "potential", "scheduled" and similar expressions or variations (including negative variations of such words and phrases), or may be identified by statements to the effect that certain actions, events or conditions "will", "would", "may", "could" or "should" occur including, without limitation, the performance of the assets of Osisko, the realization of the anticipated benefits deriving from Osiskos investments and transactions, including the realization of all conditions precedent to the closing of the investment in Falco Resources Ltd.s Horne 5 Gold project, the estimate of GEOs to be received in 2019, and Osiskos ability to seize future opportunities. Although Osisko believes the expectations expressed in such forward-looking statements are based on reasonable assumptions, such statements involve known and unknown risks, uncertainties and other factors and are not guarantees of future performance and actual results may accordingly differ materially from those in forward-looking statements. Factors that could cause the actual results deriving from Osiskos royalties, streams and other interests to differ materially from those in forward-looking statements include, without limitation: influence of political or economic factors including fluctuations in the prices of the commodities and in value of the Canadian dollar relative to the U.S. dollar, continued availability of capital and financing and general economic, market or business conditions; regulations and regulatory changes in national and local government, including permitting and licensing regimes and taxation policies; whether or not Osisko is determined to have passive foreign investment company (PFIC) status as defined in Section 1297 of the United States Internal Revenue Code of 1986, as amended; potential changes in Canadian tax treatments of offshore streams or other interests, litigation, title, permit or license disputes; risks and hazards associated with the business of exploring, development and mining on the properties in which Osisko holds a royalty, stream or other interest including, but not limited to development, permitting, infrastructure, operating or technical difficulties, unusual or unexpected geological and metallurgical conditions, slope failures or cave-ins, flooding and other natural disasters or civil unrest, rate, grade and timing of production differences from mineral resource estimates or production forecasts or other uninsured risks; risk related to business opportunities that become available to, or are pursued by Osisko and exercise of third party rights affecting proposed investments. The forward-looking statements contained in this press release are based upon assumptions management believes to be reasonable, including, without limitation: the ongoing operation of the properties in which Osisko holds a royalty, stream or other interest by the owners or operators of such properties in a manner consistent with past practice; the accuracy of public statements and disclosures made by the owners or operators of such underlying properties; no material adverse change in the market price of the commodities that underlie the asset portfolio; Osiskos ongoing income and assets relating to the determination of its PFIC status, no material changes to existing tax treatments; no adverse development in respect of any significant property in which Osisko holds a royalty, stream or other interest; the accuracy of publicly disclosed expectations for the development of underlying properties that are not yet in production; and the absence of any other factors that could cause actions, events or results to differ from those anticipated, estimated or intended. However, there can be no assurance that forward-looking statements wi ll prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Investors are cautioned that forward-looking statements are not guarantees of future performance. Osisko cannot assure investors that actual results will be consistent with these forward-looking statements and investors should not place undue reliance on forward-looking statements due to the inherent uncertainty therein.
For additional information with respect to these and other factors and assumptions underlying the forward-looking statements made in this press release, see the section entitled "Risk Factors" in the most recent Annual Information Form of Osisko which is filed with the Canadian securities commissions and available electronically under Osisko's issuer profile on SEDAR at www.sedar.com and with the U.S. Securities and Exchange Commission on EDGAR at www.sec.gov. The forward-looking information set forth herein reflects Osiskos expectations as at the date of this press release and is subject to change after such date. Osisko disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, other than as required by law.
6
| Osisko Gold Royalties Ltd |
| Consolidated Balance Sheets |
| As at December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars) |
|
|
December 31, | December 31, | ||||
|
|
2018 | 2017 | ||||
|
|
$ | $ | ||||
|
Assets |
||||||
|
Current assets |
||||||
|
Cash and cash equivalents |
174,265 | 333,705 | ||||
|
Short-term investment |
10,000 | - | ||||
|
Amounts receivable |
12,321 | 8,385 | ||||
|
Inventories |
- | 9,859 | ||||
|
Other assets |
1,015 | 984 | ||||
|
|
197,601 | 352,933 | ||||
|
Non-current assets |
||||||
|
Investments in associates |
304,911 | 257,433 | ||||
|
Other investments |
109,603 | 115,133 | ||||
|
Royalty, stream and other interests |
1,414,668 | 1,575,772 | ||||
|
Exploration and evaluation |
95,002 | 102,182 | ||||
|
Goodwill |
111,204 | 111,204 | ||||
|
Other assets |
1,657 | 1,686 | ||||
|
|
2,234,646 | 2,516,343 | ||||
|
Liabilities |
||||||
|
Current liabilities |
||||||
|
Accounts payable and accrued liabilities |
11,732 | 15,310 | ||||
|
Dividends payable |
7,779 | 7,890 | ||||
|
Provisions and other liabilities |
3,494 | 5,632 | ||||
|
|
23,005 | 28,832 | ||||
|
Non-current liabilities |
||||||
|
Long-term debt |
352,769 | 464,308 | ||||
|
Provisions and other liabilities |
- | 2,036 | ||||
|
Deferred income taxes |
87,277 | 126,762 | ||||
|
|
463,051 | 621,938 | ||||
|
Equity attributable to Osisko Gold Royalties Ltds shareholders |
||||||
|
Share capital |
1,609,162 | 1,633,013 | ||||
|
Warrants |
30,901 | 30,901 | ||||
|
Contributed surplus |
21,230 | 13,265 | ||||
|
Equity component of convertible debentures |
17,601 | 17,601 | ||||
|
Accumulated other comprehensive income (loss) |
23,499 | (2,878 | ) | |||
|
Retained earnings |
69,202 | 202,503 | ||||
|
|
1,771,595 | 1,894,405 | ||||
|
|
2,234,646 | 2,516,343 |
7
| Osisko Gold Royalties Ltd |
| Consolidated Statements of Loss |
| For the three months and the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
|
|
Three months ended | Years ended | ||||||||||
|
|
December, 31 | December 31, | ||||||||||
|
|
(unaudited) | |||||||||||
|
|
2018 | 2017 | 2018 | 2017 | ||||||||
|
|
$ | $ | $ | $ | ||||||||
|
|
||||||||||||
|
Revenues |
115,337 | 109,552 | 490,472 | 213,216 | ||||||||
|
|
||||||||||||
|
Cost of sales |
(86,600 | ) | (81,058 | ) | (371,305 | ) | (125,645 | ) | ||||
|
Depletion of royalty, stream and other interests |
(12,975 | ) | (12,747 | ) | (52,612 | ) | (28,065 | ) | ||||
|
Gross profit |
15,762 | 15,747 | 66,555 | 59,506 | ||||||||
|
|
||||||||||||
|
Other operating expenses |
||||||||||||
|
General and administrative |
(4,912 | ) | (7,010 | ) | (18,156 | ) | (24,558 | ) | ||||
|
Business development |
(805 | ) | (3,126 | ) | (4,525 | ) | (16,199 | ) | ||||
|
Gain on disposal of a stream interest |
9,094 | - | 9,094 | - | ||||||||
|
Impairment of assets |
(166,316 | ) | (89,000 | ) | (166,316 | ) | (89,000 | ) | ||||
|
Exploration and evaluation, net of tax credits |
(55 | ) | (63 | ) | (183 | ) | (184 | ) | ||||
|
Operating loss |
(147,232 | ) | (83,452 | ) | (113,531 | ) | (70,435 | ) | ||||
|
Interest income |
847 | 1,098 | 4,428 | 4,255 | ||||||||
|
Dividend income |
50 | - | 328 | - | ||||||||
|
Finance costs |
(6,708 | ) | (4,825 | ) | (25,999 | ) | (8,384 | ) | ||||
|
Foreign exchange gain (loss) |
362 | (635 | ) | 454 | (16,086 | ) | ||||||
|
Share of loss of associates |
(2,455 | ) | (3,482 | ) | (9,013 | ) | (6,114 | ) | ||||
|
Other gains (losses), net |
1,018 | (507 | ) | 2,598 | 30,829 | |||||||
|
Loss before income taxes |
(154,118 | ) | (91,803 | ) | (140,735 | ) | (65,935 | ) | ||||
|
Income tax recovery |
40,236 | 27,450 | 35,148 | 23,147 | ||||||||
|
Net loss |
(113,882 | ) | (64,353 | ) | (105,587 | ) | (42,788 | ) | ||||
|
|
||||||||||||
|
Net loss attributable to: |
||||||||||||
|
Osisko Gold Royalties Ltds shareholders |
(113,882 | ) | (64,348 | ) | (105,587 | ) | (42,501 | ) | ||||
|
Non-controlling interests |
- | (5 | ) | - | (287 | ) | ||||||
|
|
||||||||||||
|
Net loss per share attributable to Osisko Gold Royalties Ltds shareholders |
||||||||||||
|
Basic |
(0.73 | ) | (0.41 | ) | (0.67 | ) | (0.33 | ) | ||||
|
Diluted |
(0.73 | ) | (0.41 | ) | (0.67 | ) | (0.33 | ) | ||||
8
| Osisko Gold Royalties Ltd |
| Consolidated Statements of Cash Flows |
| For the three months and the years ended December 31, 2018 and 2017 |
| (tabular amounts expressed in thousands of Canadian dollars, except per share amounts) |
|
|
Three months ended | Years ended | ||||||||||
|
|
December 31, | December 31, | ||||||||||
|
|
(unaudited) | |||||||||||
|
|
2018 | 2017 | 2018 | 2017 | ||||||||
|
|
$ | $ | $ | $ | ||||||||
|
Operating activities |
||||||||||||
|
Net loss |
(113,882 | ) | (64,353 | ) | (105,587 | ) | (42,788 | ) | ||||
|
Adjustments for: |
||||||||||||
|
Share-based compensation |
2,241 | 1,267 | 5,791 | 10,524 | ||||||||
|
Depletion and amortization |
13,020 | 12,787 | 52,786 | 28,210 | ||||||||
|
Finance costs |
1,793 | 1,183 | 6,864 | 2,281 | ||||||||
|
Gain on disposal of a stream interest |
(9,094 | ) | - | (9,094 | ) | - | ||||||
|
Impairment of assets |
166,316 | 89,000 | 166,316 | 89,000 | ||||||||
|
Share of loss of associates |
2,455 | 3,482 | 9,013 | 6,114 | ||||||||
|
Net (gain) loss on acquisition of investments |
(26 | ) | (36 | ) | (1,934 | ) | 2,099 | |||||
|
Net gain on disposal of investments |
- | - | (6,956 | ) | (703 | ) | ||||||
|
Net gain on dilution of investments in associates |
(1,798 | ) | (241 | ) | (1,545 | ) | (30,560 | ) | ||||
|
Change in fair value of financial assets at fair value through profit and loss |
806 | 784 | 7,837 | (1,665 | ) | |||||||
|
Deferred income tax recovery |
(40,454 | ) | (28,453 | ) | (35,970 | ) | (24,150 | ) | ||||
|
Unrealized foreign exchange (gain) loss |
(385 | ) | 763 | 179 | 16,211 | |||||||
|
Settlement of deferred and restricted share units |
(30 | ) | - | (3,117 | ) | (5,539 | ) | |||||
|
Other |
52 | 42 | 194 | 122 | ||||||||
|
Net cash flows provided by operating activities before changes in non-cash working capital items |
21,014 | 16,225 | 84,777 | 49,156 | ||||||||
|
Changes in non-cash working capital items |
(2,455 | ) | 5,298 | (2,619 | ) | (440 | ) | |||||
|
Net cash flows provided by operating activities |
18,559 | 21,523 | 82,158 | 48,716 | ||||||||
|
|
||||||||||||
|
Investing activities |
||||||||||||
|
Net (increase) decrease in short-term investments |
- | 1,447 | (10,000 | ) | 2,047 | |||||||
|
Business combination, net of cash acquired |
- | 990 | - | (621,430 | ) | |||||||
|
Settlement of derivative financial instruments |
- | - | - | (21,072 | ) | |||||||
|
Acquisition of investments |
(9,989 | ) | (76,678 | ) | (104,746 | ) | (226,766 | ) | ||||
|
Proceeds on disposal of investments |
- | 21,613 | 27,043 | 71,090 | ||||||||
|
Acquisition of royalty and stream interests |
(48,131 | ) | (23,455 | ) | (141,101 | ) | (80,119 | ) | ||||
|
Proceeds on sale of a stream interest |
159,383 | - | 159,383 | - | ||||||||
|
Property and equipment |
(13 | ) | (48 | ) | (105 | ) | (137 | ) | ||||
|
Exploration and evaluation tax credits (expenses), net |
688 | (247 | ) | 3,891 | (1,128 | ) | ||||||
|
Net cash flows provided by (used in) investing activities |
101,938 | (76,378 | ) | (65,635 | ) | (877,515 | ) | |||||
|
|
||||||||||||
|
Financing activities |
||||||||||||
|
Issuance of long-term debt |
- | 300,000 | - | 447,323 | ||||||||
|
Issuance of common shares |
86 | 77 | 358 | 264,278 | ||||||||
|
Issue expenses |
- | - | (186 | ) | (190 | ) | ||||||
|
Financing fees |
(412 | ) | (12,619 | ) | (791 | ) | (12,619 | ) | ||||
|
Investment from non-controlling interests |
- | - | - | 1,292 | ||||||||
|
Repayment of long-term debt |
(71,655 | ) | - | (123,475 | ) | - | ||||||
|
Normal course issuer bid purchase of common shares |
(9,257 | ) | - | (31,243 | ) | (1,822 | ) | |||||
|
Dividends paid |
(6,410 | ) | (7,566 | ) | (27,809 | ) | (19,325 | ) | ||||
|
Net cash flows used in by financing activities |
(87,648 | ) | 279,892 | (183,146 | ) | 678,937 | ||||||
|
Increases (decrease) in cash and cash equivalents before effects of exchange rate changes on cash and cash equivalents |
32,849 | 225,037 | (166,623 | ) | (149,862 | ) | ||||||
|
Effects of exchange rate changes on cash and cash equivalents |
4,228 | (234 | ) | 7,183 | (15,682 | ) | ||||||
|
|
||||||||||||
|
Increase (decrease) in cash and cash equivalents |
37,077 | 224,803 | (159,440 | ) | (165,544 | ) | ||||||
|
Cash and cash equivalents beginning of period |
137,188 | 108,902 | 333,705 | 499,249 | ||||||||
|
Cash and cash equivalents end of period |
174,265 | 333,705 | 174,265 | 333,705 | ||||||||
9

OSISKO DECLARES 18TH CONSECUTIVE QUARTERLY DIVIDEND
(Montreal, February 20, 2019) Osisko Gold Royalties Ltd ("Osisko" or the "Company") (TSX: OR) (NYSE: OR) is pleased to announce a first quarter 2019 dividend of C$0.05 per common share. The dividend will be paid on April 15, 2019 to shareholders of record as of the close of business on March 29, 2019.
For shareholders residing in the United States, the U.S. dollar equivalent will be determined based on the daily rate published by the Bank of Canada on March 29, 2019. This dividend is an "eligible dividend" as defined in the Income Tax Act (Canada).
The Company also wishes to remind its shareholders that it has implemented a dividend reinvestment plan (the Plan). Shareholders who are residents of Canada and the United States may elect to participate in the Plan in connection with the dividend to be paid on April 15, 2019 to shareholders on record as of March 29, 2019. If a shareholder elects to participate in the Plan, the Company will issue to the shareholder, in lieu of a cash dividend, common shares from treasury at a 3% discount to the weighted average price of the common shares during the five (5) trading days immediately preceding the dividend payment date. Participation in the Plan is optional and will not affect a shareholders cash dividends if the shareholder elects not to participate in the Plan. Quarterly dividends are only payable as and when declared by Osiskos Board of Directors.
A complete copy of the Plan and the enrolment form are available on Osiskos website at http://osiskogr.com/en/dividends/drip/. Shareholders should carefully read the complete text of the Plan before making any decisions regarding their participation in the Plan.
Non-registered beneficial shareholders who wish to participate in the Plan should contact their financial advisor, broker, investment dealer, bank or other financial institution that holds their common shares to inquire about the applicable enrolment deadline and to request enrolment in the Plan. For more information on how to enroll or any other inquiries, contact the Agent at 1-800-387-0825 (toll-free in Canada) or [email protected].
Participation in the Plan does not relieve shareholders of any liability for taxes that may be payable in respect of dividends that are reinvested in common shares under the Plan. Shareholders should consult their tax advisors concerning the tax implications of their participation in the Plan having regard to their particular circumstances.
This press release is not an offer or a solicitation of an offer of securities.
1
About Osisko Gold Royalties Ltd
Osisko Gold Royalties Ltd is an intermediate precious metal royalty company that holds a North American focused portfolio of over 130 royalties, streams and precious metal offtakes. Osiskos portfolio is anchored by its 5% NSR royalty on the Canadian Malartic Mine, which is the largest gold mine in Canada. Osisko also owns a portfolio of publicly held resource companies, including a 32.2% interest in Barkerville Gold Mines Ltd., a 16.7% interest in Osisko Mining Inc., a 15.4% interest in Victoria Gold Corp., a 17.8% interest in Falco Resources Ltd and a 10.6% interest in Osisko Metals Incorporated.
Osisko is incorporated under the laws of the Province of Québec, with its head office located at 1100 avenue des Canadiens-de-Montréal, Suite 300, Montréal, Québec, H3B 2S2.
Forward-looking statements
Certain statements contained in this press release may be deemed "forward-looking statements" within the meaning of applicable Canadian and U.S. securities laws. These forward-looking statements, by their nature, require the Company to make certain assumptions and necessarily involve known and unknown risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these forward-looking statements. Forward-looking statements are not guarantees of performance. In this news release, these forward-looking statements may involve, but are not limited to, comments with respect to the directors and officers of the Company, information pertaining to the fact that all conditions for payment of the dividend will be met and that such dividend will continue to be an eligible dividend as defined in the Income Tax Act (Canada). Words such as "may", "will", "would", "could", "expect", "believe", "plan", "anticipate", "intend", "estimate", "continue", or the negative or comparable terminology, as well as terms usually used in the future and the conditional, are intended to identify forward-looking statements. Information contained in forward-looking statements is based upon certain material assumptions that were applied in drawing a conclusion or making a forecast or projection, including that the financial situation of the Company will remain favourable. The Company considers its assumptions to be reasonable based on information currently available, but cautions the reader that its assumptions regarding future events, many of which are beyond the control of the Company, may ultimately prove to be incorrect since they are subject to risks and uncertainties that affect the Company and its business.
For additional information with respect to these and other factors and assumptions underlying the forward-looking statements made in this press release, see the section entitled Risk Factors in the most recent Annual Information Form of Osisko which is filed with the Canadian securities commissions and available electronically under Osiskos issuer profile on SEDAR at www.sedar.com and with the U.S. Securities and Exchange Commission and available electronically under Osiskos issuer profile on EDGAR at www.sec.gov. The forward-looking information set forth herein reflects Osiskos expectations as at the date of this press release and is subject to change after such date. Osisko disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, other than as required by law.
For further information, please contact Osisko Gold Royalties Ltd:
Joseph de la Plante
Vice President, Corporate Development
Tel. (514) 940-0670
[email protected]
2
