All financial figures are in Canadian dollars
unless otherwise stated.
Q4 2019 Highlights
- Production of 3,011 (6.6 million
lbs1) tonnes of V2O5
in Q4 2019, a 16% increase over Q4 2018
- Record monthly V2O5 production of
1,162 tonnes in December
2019
- Cash operating costs excluding royalties2 of
US$2.48 ($3.28) per lb V2O5, a
decrease of 29% over Q4 2018
- Revenues of $34.1 million in
Q4 2019 (net of the re-measurement of trade receivables / payables
of $13.5 million on vanadium sales
from a contract with a customer of $47.6
million)
Full Year 2019 Highlights
- Record FY 2019 production, achieving midpoint production
guidance: 10,577 tonnes (23.3 million lbs1) of
V2O5 produced in 2019, an increase of 8% over
FY 2018
- Cash operating costs excluding royalties2 of
US$2.95 ($3.92) per lb V2O5, 12%
lower than 2019 cost guidance; 13% lower than 2018
- Revenues of $140.0 million in
FY 2019 (net of the re-measurement of trade receivables / payables
of $137.3 million on vanadium sales
from a contract with a customer of $277.3
million)
- Net loss of $36.2 million and
a loss per share of $0.07
- Cash balance of $166.1 million
exiting 2019
- New safety record in 2019: 238 days (1.5 million man-hours
worked) without a Lost Time Injury
Other Significant Updates
- Strategic sales and marketing transition proven successful:
90% committed on guided annual sales for 2020
- New 2020 total cash cost8 guidance of
US$3.45 – 3.65/lb
V2O5
- 2020 total cash cost8, cash operating costs
excluding royalties2, sales and production guidance
maintained on a "business as usual" basis
- Board approval for the construction of a vanadium trioxide
("V2O3") processing plant in Maracás,
Brazil
- Ilmenite flotation pilot plant proven successful;
TiO2 chemical pilot plant tests and study expected to
commence in April 2020
TORONTO, March 20, 2020 /CNW/ - Largo Resources Ltd.
("Largo" or the "Company") (TSX: LGO)
(OTCQX: LGORF) announces its 2019 financial results
highlighted by record annual production of 10,577 tonnes of
vanadium pentoxide ("V2O5") and the
lowest annual cash operating costs excluding
royalties2 achieved to date of US$2.95 per pound of V2O5.
The Company recorded a net loss of $36.2
million in 2019 largely due to lower vanadium prices and the
re-measurement of trade receivables / payables as part of its
offtake agreement which expires on April 30,
2020.
Paulo Misk, President and Chief
Executive Officer for Largo, stated: "Profitability was impacted
in Q4 2019 and in 2019 as a consequence of lower vanadium prices
and largely due to a total re-measurement of trade receivables /
payables during the year of $137.3
million as part of the Company's off-take agreement.
Following the expiration of the off-take agreement next month, the
Company remains focused on maximizing value through its sales and
marketing business, which includes a focus on high purity vanadium
sales with price premiums. I am very pleased to report that the
Company is approximately 90% committed on its annual guided sales
for 2020."
He continued: "On the operational front, the Company
performed extremely well in 2019 achieving cash operating costs
excluding royalties2 of US$2.95 per pound of V2O5
in addition to setting a new V2O5 production
record of 10,577 tonnes. I am very proud of the entire Largo team
who have consistently demonstrated their ability to achieve new
production records while maintaining cost discipline. In addition
to the ferrovanadium conversion plant approval, the Board of
Directors has also approved the construction of a
V2O3 processing plant at the Maracás Menchen
Mine. Once completed, the Company expects to increase its premium
yielding high purity sales in the vanadium-titanium-aluminum
alloying market which is required for aerospace manufacturing,
chemical industry and vanadium electrolyte used for vanadium redox
flow batteries."
He concluded: "The Company is continuing to monitor the
rapidly developing impacts of the COVID-19 ("coronavirus") pandemic
and will take all possible actions to help minimize the impact on
the Company and its people. Our thoughts are with all of those
affected by this virus. To date, there has been no impact on our
production or on our shipment of product out of Maracás. At this
time, there has been no significant disruption to the Company's
supply chain for its operations and the level of critical
consumables continues to be at normal levels. Additionally, not a
single employee or contractor has tested positive for the virus and
given its relative isolation, we believe that the risk to our
operating team in Maracás remains relatively low. Largo continues
to monitor and will, if and when required, implement business
continuity measures to mitigate and minimize any potential impacts
of the global pandemic on our operations, supply chain, and
commercial and financial activities. The Company continues to
follow best practices as provided by the World Health Organization
and will provide additional updates as they are needed."
A summary of the operational and financial performance for the
fourth quarter Q4 and full year 2019 is provided below:
Financial
|
|
|
|
|
|
|
Three months
ended
|
Year
ended
|
|
|
December 31,
|
|
December
31,
|
|
December
31,
|
|
December
31,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Revenues
|
$
|
34,118
|
$
|
177,543
|
$
|
140,012
|
$
|
521,415
|
Direct mine and mill
costs
|
|
(20,025)
|
|
(21,332)
|
|
(84,252)
|
|
(82,037)
|
Operating
costs
|
|
(29,980)
|
|
(37,637)
|
|
(123,841)
|
|
(135,746)
|
Net income (loss)
before tax
|
|
(2,544)
|
|
131,091
|
|
(31,259)
|
|
322,654
|
Income tax (expense)
recovery
|
|
(1,190)
|
|
(11,694)
|
|
(1,144)
|
|
(27,467)
|
Deferred income tax
(expense) recovery
|
|
(1,219)
|
|
(11,436)
|
|
(3,809)
|
|
20,769
|
Net income
(loss)
|
|
(4,953)
|
|
107,961
|
|
(36,212)
|
|
315,956
|
Basic earnings (loss)
per share
|
|
(0.01)
|
|
0.21
|
|
(0.07)
|
|
0.61
|
Diluted earnings
(loss) per share
|
|
(0.01)
|
|
0.16
|
|
(0.07)
|
|
0.49
|
|
|
|
|
|
|
|
|
|
Cash provided (used)
before non-cash
|
|
|
|
|
|
|
|
|
working capital
items
|
$
|
16,507
|
$
|
134,357
|
$
|
28,630
|
$
|
403,157
|
Net cash provided by
operating activities
|
|
10,445
|
|
144,165
|
|
139,282
|
|
352,074
|
Net cash (used in)
financing activities
|
|
12,206
|
|
(64,811)
|
|
(115,226)
|
|
(177,786)
|
Net cash (used in)
investing activities
|
|
(7,472)
|
|
(6,198)
|
|
(50,386)
|
|
(18,989)
|
Net change in
cash
|
|
11,262
|
|
78,127
|
|
(40,111)
|
|
151,463
|
|
|
|
|
|
|
|
|
As
at
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
|
|
|
|
|
2019
|
|
2018
|
Cash
|
|
|
|
|
$
|
166,077
|
|
206,188
|
Working
capital3
|
|
|
|
|
|
102,013
|
|
135,258
|
Trade
payables
|
|
|
|
|
|
87,782
|
|
-
|
Operational
|
|
|
|
|
|
|
2019
|
2018
|
|
Q4
|
Q3
|
Q2
|
Q1
|
Full
Year
|
Q4
|
Full
Year
|
|
|
|
|
|
|
|
|
Total Ore Mined
(tonnes)
|
329,792
|
267,257
|
308,858
|
250,109
|
1,156,016
|
256,436
|
822,795
|
Ore Grade Mined -
Effective Grade (%)6
|
1.36
|
1.52
|
1.21
|
1.29
|
1.34
|
1.33
|
1.30
|
|
|
|
|
|
|
|
|
Effective Grade of
Ore Milled (%)6
|
1.57
|
1.44
|
1.49
|
1.51
|
1.50
|
1.53
|
1.68
|
Concentrate Produced
(tonnes)
|
100,879
|
92,629
|
102,320
|
86,673
|
382,501
|
92,190
|
343,126
|
Grade of Concentrate
(%)
|
3.28
|
3.26
|
3.30
|
3.32
|
3.29
|
3.27
|
3.41
|
Contained
V2O5 (tonnes)
|
3,310
|
3,016
|
3,380
|
2,874
|
12,580
|
3,016
|
11,718
|
|
|
|
|
|
|
|
|
Crushing Recovery
(%)
|
96.6
|
96.5
|
98.0
|
97.0
|
97.0
|
97.4
|
97.2
|
Milling Recovery
(%)
|
96.0
|
97.0
|
97.9
|
96.8
|
96.9
|
97.9
|
96.9
|
Kiln Recovery
(%)
|
89.7
|
88.8
|
88.8
|
89.2
|
89.1
|
84.3
|
86.6
|
Leaching Recovery
(%)
|
96.7
|
97.2
|
95.7
|
97.7
|
96.8
|
96.5
|
97.2
|
Chemical Plant
Recovery (%)
|
96.1
|
96.7
|
97.1
|
97.7
|
96.8
|
97.2
|
97.0
|
Global Recovery
(%)7
|
77.3
|
78.1
|
79.1
|
80.0
|
78.5
|
75.3
|
77.0
|
|
|
|
|
|
|
|
|
V2O5 produced
(tonnes)
|
3,011
|
2,952
|
2,515
|
2,099
|
10,577
|
2,595
|
9,830
|
V2O5 produced (equivalent
pounds1)
|
6,638,111
|
6,508,038
|
5,544,619
|
4,627,497
|
23,318,266
|
5,720,989
|
21,671,415
|
Fourth Quarter and Full Year 2019 Financial Results
The Company recorded a net loss of $36.2
million in 2019 compared to net income of $316.0 million in 2018. This movement was
primarily due to a decrease in revenues during the year and was
partially offset by a decrease in operating costs of $11.9 million, a decrease in finance costs of
$21.4 million and an increase in
interest income of $5.7 million. In
Q4 2019, the Company recorded a net loss of $5.0 million compared to net income of
$108.0 million in Q4 2018.
The Company's total sales of V2O5 in 2019
were 10,160 tonnes which includes 1,640 tonnes of high purity
V2O5. Total high purity sales in 2019
increased 14% over the 1,440 tonnes sold in 2018. Total sales of
V2O5 in Q4 2019 were 2,860 tonnes which
includes 480 tonnes of high purity V2O5.
Following the $137.3 million
reduction in revenues as a result of the re-measurement of trade
receivables / payables under the Glencore contract, the Company
recognized revenues of $140.0 million
in 2019 compared with revenues of $521.4
million in 2018. Revenues per pound sold4 in
2019 were $6.25 (US$4.70) compared with $24.33 (US$18.68)
per pound in 2018. For Q4 2019, the Company recognized revenues of
$34.1 million compared with revenues
of $177.5 million in Q4 2018.
Revenues per pound sold4 in Q4 2019 were $5.41 (US$4.09)
compared with $31.96 (US$24.19) per pound in Q4 2018.
Vanadium sales from a contract with a customer was $277.3 million in 2019, compared with
$455.4 million in 2018. Vanadium
sales per pound sold4 in 2019 was $12.38 (US$9.32)
compared to $21.25 (US$16.32) per pound in 2018. This decrease is
primarily attributable to a decrease in the
V2O5 price, with the average price per lb of
V2O5 of approximately US$9.36 for 2019, compared with approximately
US$18.30 for 2018. Vanadium sales
from a contract with a customer was $47.6
million in Q4 2019, compared with $167.6 million in Q4 2018. Vanadium sales per
pound sold4 in Q4 2019 was $7.54 (US$5.70)
compared to $30.17 (US$22.84) per pound in Q4 2018. This decrease is
primarily attributable to a decrease in the
V2O5 price, with the average price per lb of
V2O5 of approximately US$5.37 for Q4 2019, compared with approximately
US$24.53 for 2018.
|
Three months
ended
|
Year
ended
|
December
31,
2019
|
December
31, 2018
|
December
31,
2019
|
December
31, 2018
|
Vanadium sales from a
contract with a customer
|
$
|
47,568
|
167,639
|
277,285
|
455,368
|
Vanadium sales per
pound sold4 ($/lb)
|
$
|
7.54
|
30.17
|
12.38
|
21.25
|
Vanadium sales per
pound sold4 (US$/lb)
|
$
|
5.70
|
22.84
|
9.32
|
16.32
|
|
|
|
|
|
|
Re-measurement of
trade receivables / payables
|
$
|
(13,450)
|
9,904
|
(137,273)
|
66,047
|
Revenue adjustment
per pound5 ($/lb)
|
$
|
(2.26)
|
3.65
|
(6.05)
|
3.53
|
Revenue adjustment
per pound5 (US$/lb)
|
$
|
(1.71)
|
2.76
|
(4.55)
|
2.71
|
|
|
|
|
|
|
Revenues
|
$
|
34,118
|
177,543
|
140,012
|
521,415
|
Revenues per pound
sold4 ($/lb)
|
$
|
5.41
|
31.96
|
6.25
|
24.33
|
Revenues per pound
sold4 ($US/lb)
|
$
|
4.09
|
24.19
|
4.70
|
18.68
|
As a consequence of the negative revenue adjustment per
pound5 realized in Q4 2019 and in 2019, the Company's
trade payables balance at December 31,
2019 was $87.8 million and the
revenue adjustment payable5 was $95.7 million (US$73.6
million). Assuming V2O5 prices
remain the same as at December 31,
2019, the Company's estimated revenue adjustment
payable5 for V2O5 sold
to December 31, 2019 is $96.2 million (US$74.0
million). At the date of this press release, the Company's
estimated revenue adjustment payable for
V2O5 sold5 to February 29, 2019 is approximately $94.4 million (US$72.6
million).
The Company has forecast its expected cash balance and the
estimated revenue adjustment payable5 at April 30, 2020 under three different vanadium
price scenarios. Each scenario assumes that the vanadium price
shown in the table below applies from January 1, 2020 to April
30, 2020 and constant foreign exchange rates and cash
operating costs per pound produced2 consistent with the
guidance released. The forecast balances, which constitute
forward-looking information, are shown in the table below.
The Company is continuing to monitor the rapidly developing
impacts of the COVID-19 pandemic and will take all possible actions
to help minimize the impact on the Company and its people. Given
these uncertainties, the Company is actively working to secure
credit facilities to provide it with additional cash resources
should the impacts be significant. In March
2020, the Company secured a US$13.0
million credit facility in Brazil. All amounts drawn under the facility
are due to be repaid as a lump sum at maturity in 359 days.
|
|
|
|
|
|
|
|
|
US$5.00/lb
|
|
US$6.00/lb
|
|
US$7.00/lb
|
Forecast cash at
April 30, 2020
|
$
|
165,295
|
$
|
165,464
|
$
|
165,949
|
Estimated revenue
adjustment payable5 at April 30, 2020
|
|
93,281
|
|
84,474
|
|
75,826
|
Net
|
$
|
72,014
|
$
|
80,990
|
$
|
90,123
|
Operating costs in 2019 were $123.8
million compared to $135.7
million in 2018 and include direct mine and mill costs of
$84.3 million ($82.0 million in 2018), depreciation and
amortization of $31.7 million
($31.0 million in 2018) and royalties
of $7.9 million ($22.7 million in 2018). For Q4 2019, operating
costs were $30.0 million compared to
$37.6 million in Q4 2018 and include
direct mine and mill costs of $20.0
million ($21.3 million in Q4
2018), depreciation and amortization of $8.0
million ($7.3 million in Q4
2018) and royalties of $2.0 million
($9.0 million in Q4 2018). The
decrease in direct mine and mill costs in Q4 2019 is primarily
attributable to the recovery of operating cost related tax credits
totaling R$12.3 million.
Additionally, the decrease in royalties in 2019 from 2018 is due to
a decrease in V2O5 price.
Cash operating costs excluding royalties2
in 2019 were $3.92 (US$2.95) per pound compared to $4.41 (US$3.38) in
2018, representing a decrease of 13%. Cash operating costs
excluding royalties2 in Q4 2019 were $3.28 (US$2.48) per
pound compared to $4.60 (US$3.48) in Q4 2018 which represents the lowest
unit costs achieved since commencement of operations in 2014. The
decrease seen in Q4 2019 compared with Q4 2018 is largely due to
the Q4 2019 production of 3,011 tonnes of
V2O5 being 416 tonnes higher than the
2,595 tonnes produced in Q4 2018, as well as an improvement in the
global recovery level and the recovery of tax credits.
Interest income in 2019 was $6.6
million representing an increase of $5.7 million over 2018. For Q4 2019, interest
income was $1.1 million compared to
$0.6 million in Q4 2018. This is due
to the Company's increased cash position during Q4 2019 and in 2019
which has enabled it to benefit from greater deposit interest
rates.
Fourth Quarter and Full Year 2019 Operational Results
Total V2O5 production of 3,011 tonnes
during Q4 2019 was 16% higher than Q4 2018. Production in
December 2019 achieved a new monthly
record with 1,162 tonnes of V2O5 produced,
which contributed to the total V2O5
production in 2019 of 10,577 tonnes being 747 tonnes higher than in
2018. In October, 946 tonnes of V2O5 was
produced, with 903 tonnes produced in November. Q4 2019 production
was 2% higher than in Q3 2019, primarily due to the successful
completion of the expansion in the milling and evaporation areas,
which enabled the full plant to achieve its expanded design
capacity.
In Q4 2019, 329,792 tonnes of ore were mined with an effective
grade6 of 1.36% of V2O5. The
Company produced 100,879 tonnes of concentrate ore with an
effective V2O5 grade of 3.28%, compared with
92,190 tonnes produced in Q4 2018 with a grade of 3.27%. The
Company uses production drilling prior to blasting to better define
the ore and waste material being mined. This dilution control
procedure has enabled the Company to avoid mining waste rock inside
the ore block, resulting in less ore being mined, but with a higher
grade than expected. The effective grade milled reports higher than
the effective grade mined as a result of dry magnetic separation
which occurs between the two processes. The Company's crushing and
milling costs have benefited from the implementation of these
procedures as a result of lower throughput of material in these
sections of the plant.
The Q4 2019 global recovery7 of 77.3% was
impacted by the lower global recovery7 achieved in
October 2019 (72.9%) through the
commissioning and ramp-up activities in the milling area. The 2019
global recovery7 of 78.5% is higher than the 77.0%
achieved in 2018, primarily due to the improved performance of the
kiln, which increased its recovery from 86.6% in 2018 to 89.1% in
2019.
V2O3 Processing Plant Approval
In addition to the previously approved ferrovanadium conversion
plant, the Company's Board of Directors has also approved the
construction of a V2O3 processing plant at
the Maracás Menchen Mine, which is expected to increase sales in
the high purity aerospace market, chemical industry and vanadium
electrolyte used for vanadium redox flow batteries. The Company
expects the construction of the V2O3 plant to
begin in Q1 2021 and subsequent ramp up and commissioning of the
plant to conclude in Q3 2021. Total capital expenditures are
expected to be in the range of approximately US$10 to 11 million.
Ilmenite Flotation Pilot Plant Study Proven Successful – Next
Step: TiO2 Chemical Pilot Plant Study
The Company continues to evaluate the economic feasibility of
extracting ilmenite concentrate and titanium dioxide
(TiO2) from its non-magnetic tailings at the Maracás
Menchen Mine. To date, the Company has successfully proven its
ability to produce ilmenite concentrate using an ilmenite flotation
pilot plant. The Company is expected to commence the next phase of
testing in April 2020 to further
upgrade its ilmenite concentrate into TiO2 using an
additional chemical pilot plant. The Company will continue to
provide updates as these studies progress.
Q1 2020 Operational Update and Q2 2020 Financial Results
Outlook
Subsequent to Q4 2019, production in January 2020 was 956 tonnes of
V2O5, with 915 tonnes of
V2O5 produced in February 2020. Production in January 2020 was impacted by shutdowns of the
kiln and cooler to fix the refractory and maintenance to correct an
instability in the kiln feed. February
2020 production was impacted by a kiln shutdown to fix a hot
spot in the refractory. In April 2020
the Company is planning an upgrade to the kiln burner and
improvements in the cooler with the aim of increasing kiln capacity
by 10%. This will require the kiln and cooler to be shut down for
approximately 15 days. During this period, the Company will replace
approximately 15 to 20 metres of the cooler refractory. The Company
estimates that production in April
2020 will be approximately 500 tonnes of
V2O5.
In addition to the impact on production as a result of kiln
upgrades and cooler maintenance in April
2020, the Company expects its Q2 2020 financial results to
be impacted by lower sales realized in the quarter as a consequence
of inventory working capital due to shipping and ferrovanadium
conversion lead times. Assuming an increase or decrease in the
V2O5 price of US$1.00/lb after April 1,
2020, the Company expects the revenue adjustment
payable8 to impact future periods (positively or
negatively) by approximately US$7.4
million ($10,730 using a
foreign exchange rate of 1.45).
2020 Guidance Update
The Company's 2020 guidance presented in the following table is
prepared on a "business as usual" basis. Notwithstanding the
Company's production, cost and sales guidance for 2020, Largo is
conscious of the rapid expansion of the COVID-19 pandemic and the
evolving measures being imposed by governments globally to reduce
its spread and the impact that this may have on our guidance. To
date, the restrictions imposed by the government in Brazil have not impacted our operations but
the potential future impact of these restrictions and other
restrictions globally on our operations, sales efforts and
logistics is unknown but could be significant. The Company will
continue to monitor the situation and will, if and when necessary,
update the market.
In addition, the Company has introduced a new non-GAAP cost
measure it will use to measure its cost performance. This decision
was taken in light of the anticipated difference between production
and sales volumes in 2020. Following the end of the Company's
off-take agreement on April 30, 2020,
the Company will incur its own sales and distribution costs, which
will be included as a component of operating costs going forward.
Costs associated with the off-take agreement were included in the
commissions that were included in the measurement of revenues.
Total cash costs8 include direct mine and mill costs,
sales and distribution costs and the Company's professional,
consulting and management fees and other general and administrative
expenses. Total cash costs8 exclude royalties,
depreciation and amortization, share-based payments, foreign
exchange gains or losses, reclamation costs, exploration and
evaluation costs and capital expenditures. These costs are then
divided by the pounds of V2O5 sold by the
Company to arrive at total cash costs8. The Company has
also adjusted its previously stated cash operating costs excluding
royalties2 guidance for 2020 as a result of movements in
Brazilian foreign exchange rates.
The Company's 2020 guidance highlighted below:
|
|
|
|
|
2020
Guidance
|
Annual
V2O5 production
|
tonnes
|
11,750 –
12,250
|
Annual
V2O5 sales
|
tonnes
|
9,500 –
10,000
|
|
|
|
Cash operating costs
excluding royaltiesi
|
US$/lb
|
3.05 –
3.25
|
Total cash
costs8,ii, iii
|
US$/lb
|
3.45 –
3.65
|
|
|
|
Sustaining capital
expenditures (excluding capitalized stripping
costs)
|
$
|
11,500 –
14,500
|
US$
|
9,000 –
11,000
|
Ferrovanadium
conversion plant capital expenditures
|
$
|
6,500 –
9,500
|
US$
|
5,000 –
7,000
|
i.
|
The cash operating
costs reported are on a non-GAAP basis. Refer to the "Non-GAAP
Measures" section of this press release. However, for 2020 onwards,
this measure will be reported on a per pounds sold basis rather
than per pounds produced. The estimated average annual R$/US$ and
$/US$ exchange rates used are approximately 4.50 and 1.30,
respectively.
|
ii.
|
The total cash costs
reported are on a non-GAAP basis. Refer to the "Non-GAAP Measures"
section of this press release. The estimated average annual R$/US$
and $/US$ exchange rates used are approximately 4.00 and 1.30,
respectively.
|
iii.
|
These measures
exclude royalties. Every US$1/lb in the V2O5
price realized by the Company in revenues adds approximately
US$0.05/lb in royalties.
|
Conference Call
Largo Resources management will host a conference call on
Monday, March 23, at 10:00 a.m. EST, to discuss the Company's annual
operational and financial results for 2019.
Conference Call
Details:
|
|
|
Date:
|
Monday, March 23,
2020
|
Time:
|
10:00 a.m.
EST
|
|
|
Dial-in
Number:
|
Local /
International: +1 (416) 764-8688
|
|
North American Toll
Free: (888) 390-0546
|
|
Brazil Toll
Free: 08007621359
|
|
|
Conference
ID:
|
43872339
|
|
Monday, March 23,
2020
|
|
|
Replay
Number:
|
Local /
International: + 1 (416) 764-8677
|
|
North American Toll
Free: (888) 390-0541
|
|
Replay Passcode:
872339#
|
|
|
Website:
|
To view press
releases or any additional financial information, please visit our
Investor Relations section of the Largo Resources website
at: www.largoresources.com/investors
|
A playback recording will be available on the Company's website
for a period of 60-days following the conference call.
The information provided within this release should be read in
conjunction with Largo's annual consolidated financial statements
for the year ended December 31, 2019
and 2018 and its management's discussion and analysis for the year
ended December 31, 2019 which are
available on our website at www.largoresources.com and on
SEDAR.
About Largo Resources
Largo Resources is an industry preferred producer and supplier
of vanadium. Largo's VPURE™ and VPURE+™ products are sourced from
one of the world's highest-grade vanadium deposits at the Maracás
Menchen Mine located in Brazil.
The Company's common shares are principally listed on the Toronto
Stock Exchange under the symbol "LGO". For more information on
Largo and VPURE™, please visit www.largoresources.com and
www.largoVPURE.com.
Neither the Toronto Stock Exchange (nor its regulatory
service provider) accepts responsibility for the adequacy or
accuracy of this release.
Forward Looking Information
This press release contains forward-looking information under
Canadian securities legislation, some of which may be considered
"financial outlook" for the purposes of application Canadian
securities legislation ("forward-looking statements").
Forward‐looking information in this press release
includes, but is not limited to, statements with respect to timing
for and completion of the Maracás Menchen Mine expansion project
and the costs associated therewith; the timing and amount of
estimated future production; costs of future activities and
operations; and the extent of capital and operating.
Forward-looking statements can be identified by the use of
forward-looking terminology such as "plans", "expects" or "does not
expect", "is expected", "budget", "scheduled", "estimates",
"forecasts", "intends", "anticipates" or "does not anticipate", or
"believes", or variations of such words and phrases or statements
that certain actions, events or results "may", "could", "would",
"might" or "will be taken", "occur" or "be achieved". All
information contained in this news release, other than statements
of current and historical fact, is forward looking information.
Forward-looking statements are subject to known and unknown risks,
uncertainties and other factors that may cause the actual results,
level of activity, performance or achievements of the Largo to be
materially different from those expressed or implied by such
forward-looking statements, including but not limited to those
risks described in the annual information form of Largo and in its
public documents filed on SEDAR from time to time. Forward-looking
statements are based on the opinions and estimates of management as
of the date such statements are made. Although management of Largo
has attempted to identify important factors that could cause actual
results to differ materially from those contained in
forward-looking statements, there may be other factors that cause
results not to be as anticipated, estimated or intended. There can
be no assurance that such statements will prove to be accurate, as
actual results and future events could differ materially from those
anticipated in such statements. Accordingly, readers should not
place undue reliance on forward-looking statements. Largo does not
undertake to update any forward-looking statements, except in
accordance with applicable securities laws. Readers should also
review the risks and uncertainties sections of Largo's annual and
interim MD&As which also apply.
Non-GAAP9 Measures
The Company uses certain non-GAAP financial performance
measures in its Management's Discussion and Analysis for the year
ended December 31, 2019, which are
described in the following section.
Revenues Per
Pound
The Company's press release refers to revenues per pound
sold, including vanadium sales per pound sold and revenue
adjustment per pound sold. These are non-GAAP performance
measures and are used to provide investors with information about
key measures used by management to monitor performance of the
Maracás Menchen Mine.
These measures, along with cash operating costs per pound
produced, are considered to be one of the key indicators of the
Company's ability to generate operating earnings and cash flow from
its Maracás Menchen Mine. These revenues per pound measures do not
have any standardized meaning prescribed by IFRS and differ from
measures determined in accordance with IFRS. These measures are
intended to provide additional information and should not be
considered in isolation or as a substitute for measures of
performance prepared in accordance with IFRS. These measures are
not necessarily indicative of net earnings or cash flow from
operating activities as determined under IFRS.
The following tables provide a reconciliation of these
measures per pound sold for the Maracás Menchen Mine to revenues as
per the 2019 annual consolidated financial statements.
|
|
|
|
|
Three months
ended
|
|
|
|
December
31, 2019
|
|
December
31, 2018
|
Revenuesi
|
|
$
|
34,118
|
$
|
177,543
|
V2O5 sold (000s lb)
|
|
|
6,305
|
|
5,556
|
Revenues per pound
sold ($/lb)
|
|
$
|
5.41
|
$
|
31.96
|
Revenues per pound
sold (US$/lb)iv
|
|
$
|
4.09
|
$
|
24.19
|
|
|
|
|
|
|
Vanadium sales from a
contract with a customerii
|
|
$
|
47,568
|
$
|
167,639
|
V2O5 sold (000s lb)
|
|
|
6,305
|
|
5,556
|
Vanadium sales per
pound sold ($/lb)
|
|
$
|
7.54
|
$
|
30.17
|
Vanadium sales per
pound sold (US$/lb)iv
|
|
$
|
5.70
|
$
|
22.84
|
|
|
|
|
|
|
Re-measurement of
trade receivables / payablesiii
|
|
$
|
(13,450)
|
$
|
9,904
|
V2O5 sold subject to
re-measurement (000s lb)
|
|
|
5,952
|
|
2,712
|
Revenue adjustment
per pound ($/lb)
|
|
$
|
(2.26)
|
$
|
3.65
|
Revenue adjustment
per pound (US$/lb)iv
|
|
$
|
(1.71)
|
$
|
2.76
|
i.
|
Calculated as the
amount per note 22 of the Company's annual consolidated financial
statements for the years ended December 31, 2019 and 2018 less the
amount disclosed for the nine-month period in note 20 of the
Company's unaudited condensed interim consolidated financial
statements for the three and nine months ended September 30, 2019:
$140,012 – $105,894 = $34,118.
|
|
Calculated as the
amount per note 22 of the Company's annual consolidated financial
statements for the years ended December 31, 2019 and 2018 less the
amount disclosed for the nine-month period in note 20 of the
Company's unaudited condensed interim consolidated financial
statements for the three and nine months ended September 30, 2019:
$521,415 – $343,872 = $177,543.
|
ii.
|
Calculated as the
amount per note 22 of the Company's annual consolidated financial
statements for the years ended December 31, 2019 and 2018 less the
amount disclosed for the nine-month period in note 20 of the
Company's unaudited condensed interim consolidated financial
statements for the three and nine months ended September 30, 2019:
$277,285 – $229,717 = $47,568.
|
|
Calculated as the
amount per note 22 less the amount disclosed for the nine-month
period in note 20 of the Company's unaudited condensed interim
consolidated financial statements for the three and nine months
ended September 30, 2019: $455,368 – $287,729 =
$167,639.
|
iii.
|
Calculated as the
amount per note 22 of the Company's annual consolidated financial
statements for the years ended December 31, 2019 and 2018 less the
amount disclosed for the nine-month period in note 20 of the
Company's unaudited condensed interim consolidated financial
statements for the three and nine months ended September 30, 2019:
$(137,273) – $(123,823) = $(13,450).
|
|
Calculated as the
amount per note 22 less the amount disclosed for the nine-month
period in note 20 of the Company's unaudited condensed interim
consolidated financial statements for the three and nine months
ended September 30, 2019: $66,047 – $56,143 = $9,904.
|
iv.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rates of 1.32 and 1.32
for Q4 2019 and Q4 2018, respectively.
|
|
|
|
|
|
Year
ended
|
|
|
|
December
31, 2019
|
|
December
31, 2018
|
Revenuesi
|
|
$
|
140,012
|
$
|
521,415
|
V2O5 sold (000s lb)
|
|
|
22,399
|
|
21,427
|
Revenues per pound
sold ($/lb)
|
|
$
|
6.25
|
$
|
24.33
|
Revenues per pound
sold (US$/lb)ii
|
|
$
|
4.70
|
$
|
18.68
|
|
|
|
|
|
|
Vanadium sales from a
contract with a customeri
|
|
$
|
277,285
|
$
|
455,368
|
V2O5 sold (000s lb)
|
|
|
22,399
|
|
21,427
|
Vanadium sales per
pound sold ($/lb)
|
|
$
|
12.38
|
$
|
21.25
|
Vanadium sales per
pound sold (US$/lb)ii
|
|
$
|
9.32
|
$
|
16.32
|
|
|
|
|
|
|
Re-measurement of
trade receivables / payablesi
|
|
$
|
(137,273)
|
$
|
66,047
|
V2O5 sold subject to
re-measurement (000s lb)
|
|
|
22,686
|
|
18,717
|
Revenue adjustment
per pound ($/lb)
|
|
$
|
(6.05)
|
$
|
3.53
|
Revenue adjustment
per pound (US$/lb)ii
|
|
$
|
(4.55)
|
$
|
2.71
|
i.
|
As per note 22 the
Company's annual consolidated financial statements for the years
ended December 31, 2019 and 2018..
|
ii.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rates of 1.33 and 1.30
for the years ended December 31, 2019 and 2018,
respectively.
|
Cash Operating Costs Per Pound Produced
The Company's press release refers to cash operating costs
per pound produced, a non-GAAP performance measure, in order to
provide investors with information about a key measure used by
management to monitor performance. This information is used to
assess how well the Maracás Menchen Mine is performing compared to
plan and prior periods, and also to assess its overall
effectiveness and efficiency.
Cash operating costs includes mine site operating costs such
as mining costs, plant and maintenance costs, sustainability costs,
mine and plant administration costs, royalties and sales, general
and administrative costs (all for the mine properties segment), but
excludes depreciation and amortization, share-based payments,
foreign exchange gains or losses, commissions, reclamation, capital
expenditures and exploration and evaluation costs. These
costs are then divided by the pounds of production from the Maracás
Menchen Mine to arrive at the cash operating costs per pound
produced. This measure differs to the new cash cost non-GAAP
measure the Company will use to measure its performance starting in
2020 – refer to the details on page 12 of this press
release.
These measures, along with revenues, is considered to be one
of the key indicators of the Company's ability to generate
operating earnings and cash flow from its Maracás Menchen Mine.
These cash operating costs measures do not have any standardized
meaning prescribed by IFRS and differ from measures determined in
accordance with IFRS. These measures are intended to provide
additional information and should not be considered in isolation or
as a substitute for measures of performance prepared in accordance
with IFRS. These measures are not necessarily indicative of net
earnings or cash flow from operating activities as determined under
IFRS.
In addition, the Company's press release refers to cash
operating costs excluding royalties. This is a non-GAAP performance
measure and is calculated as cash operating costs less royalties,
as disclosed in the following tables.
The following tables provide a reconciliation of cash
operating costs per pound produced for the Maracás Menchen Mine to
operating costs, excluding depreciation expense as per the 2019
annual consolidated financial statements.
|
|
|
Three months
ended
|
|
|
December
31,
2019
|
|
December
31,
2018
|
Operating
costsi
|
$
|
29,980
|
$
|
37,637
|
Professional,
consulting and management feesii
|
|
1,382
|
|
2,612
|
Other general and
administrative expensesiii
|
|
340
|
|
2,348
|
Less: depreciation
and amortization expenseiv
|
|
(7,979)
|
|
(7,347)
|
Cash operating
costs
|
$
|
23,723
|
$
|
35,250
|
Less:
royaltiesv
|
|
(1,976)
|
|
(8,958)
|
Cash operating costs
excluding royalties
|
$
|
21,747
|
$
|
26,292
|
V2O5 produced (000s
lb)
|
|
6,638
|
|
5,721
|
Cash operating costs
per pound produced ($/lb)
|
$
|
3.57
|
$
|
6.16
|
Cash operating costs
per pound produced (US$/lb)vi
|
US$
|
2.70
|
US$
|
4.66
|
Cash operating costs
excluding royalties per pound produced ($/lb)
|
$
|
3.28
|
$
|
4.60
|
Cash operating costs
excluding royalties per pound produced
(US$/lb)vi
|
US$
|
2.48
|
US$
|
3.48
|
i.
|
Calculated as the
amount for the Company's Mine properties segment in note 18, less
the amount disclosed for the Mine properties segment for the
nine-month period in note 17 of the Company's unaudited condensed
interim consolidated financial statements for the three and nine
months ended September 30, 2019: $123,841 – $93,861 =
$29,980.
|
ii.
|
Calculated as the
amount for the Company's Mine properties segment in note 18, less
the amount disclosed for the Mine properties segment for the
nine-month period in note 17 of the Company's unaudited condensed
interim consolidated financial statements for the three and nine
months ended September 30, 2019: $6,013 – $4,631 =
$1,382.
|
iii.
|
Calculated as the
amount for the Company's Mine properties segment in note 18, less
the amount disclosed for the Mine properties segment for the
nine-month period in note 17 of the Company's unaudited condensed
interim consolidated financial statements for the three and nine
months ended September 30, 2019: $1,145 – $805 = $340.
|
iv.
|
Calculated as the
amount per note 23, less the amount disclosed for the nine-month
period in note 21 of the Company's unaudited condensed interim
consolidated financial statements for the three and nine months
ended September 30, 2019: $31,668 – $23,689 = $7,979.
|
v.
|
Calculated as the
amount per note 23, less the amount disclosed for the nine-month
period in note 21 of the Company's unaudited condensed interim
consolidated financial statements for the three and nine months
ended September 30, 2019: $7,921 – $5,945 = $1,976.
|
vi.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rates of 1.32 and 1.32
for Q4 2019 and Q4 2018, respectively.
|
|
|
|
Year
ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2019
|
|
2018
|
Operating
costsi
|
$
|
123,841
|
$
|
135,746
|
Professional,
consulting and management feesii
|
|
6,013
|
|
9,680
|
Other general and
administrative expensesii
|
|
1,145
|
|
3,759
|
Less: depreciation
and amortization expensei
|
|
(31,668)
|
|
(31,031)
|
Cash operating
costs
|
$
|
99,331
|
$
|
118,154
|
Less:
royaltiesi
|
|
(7,921)
|
|
(22,678)
|
Cash operating costs
excluding royalties
|
$
|
91,410
|
$
|
95,476
|
V2O5 produced (000s
lb)
|
|
23,318
|
|
21,671
|
Cash operating costs
per pound produced ($/lb)
|
$
|
4.26
|
$
|
5.45
|
Cash operating costs
per pound produced (US$/lb)iii
|
US$
|
3.21
|
US$
|
4.19
|
Cash operating costs
excluding royalties per pound produced ($/lb)
|
$
|
3.92
|
$
|
4.41
|
Cash operating costs
excluding royalties per pound produced
(US$/lb)iii
|
US$
|
2.95
|
US$
|
3.38
|
i.
|
As per note 23 of the
Company's annual consolidated financial statements for the years
ended December 31, 2019 and 2018.
|
ii.
|
As per the Mine
properties segment in note 18 of the Company's annual consolidated
financial statements for the years ended December 31, 2019 and
2018.
|
iii.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rates of 1.33 and 1.30
for the years ended December 31, 2019 and 2018,
respectively.
|
Revenue Adjustment Payable
The Company's press release refers to revenue adjustment
payable, a non-GAAP performance measure used to provide investors
with information about a key measure used by management as part of
its monitoring of the financial liquidity of the Company.
This measure is considered to be one of the key components
monitored relating to the Company's projected financial liquidity
and capital resources. This revenue adjustment payable does not
have any standardized meaning prescribed by IFRS and differs from
measures determined in accordance with IFRS. This measure is
intended to provide additional information and should not be
considered in isolation or as a substitute for measures of
performance, financial liquidity or capital resources prepared in
accordance with IFRS. This measure is not necessarily indicative of
cash flow from operating activities or disclosed commitments as
determined and presented under IFRS.
The following table provides a reconciliation of this measure
to trade receivables / payables as per the 2019 annual consolidated
financial statements. At December 31,
2018, the Company had a trade receivable of $55,011, with a revenue adjustment payable of
$nil.
|
|
|
|
|
|
|
December
31,
2019
|
Trade
payablesi
|
|
$
|
87,782
|
Add: amounts to be
received included in trade payables
|
|
|
7,901
|
Revenue adjustment
payable
|
|
$
|
95,683
|
Add: estimated future
re-measurement for V2O5
soldii
|
|
|
556
|
Estimated revenue
adjustment payable for V2O5 sold at December
31, 2019
|
|
$
|
96,239
|
Revenue adjustment
payable
|
|
$
|
95,683
|
Add: estimated future
re-measurement for V2O5
soldiii
|
|
|
(1,295)
|
Estimated revenue
adjustment payable for V2O5 sold at the date
of this press release
|
|
$
|
94,388
|
i.
|
As per note 10 of the
Company's annual consolidated financial statements for the years
ended December 31, 2019 and 2018.
|
ii.
|
Estimated based on
the quantity of V2O5 sold in the year ended
December 31, 2019 that is subject to re-measurement. The estimate
assumes there is no change in the price per pound of
V2O5 for the remainder of the duration of the
Company's off-take agreement from that stated as being the price at
December 31, 2019 in the "Liquidity and Capital Resources" section
of the Company's management discussion and analysis for the year
ended December 31, 2019 and it assumes no receipt or payment of
cash in relation to any amount in this table.
|
iii.
|
Estimated based on
the quantity of V2O5 sold in the year ended
December 31, 2019 and in the two months ended February 29, 2020
that is subject to re-measurement. The estimate assumes there is no
change in the price per pound of V2O5 for the
remainder of the duration of the Company's off-take agreement from
that stated as being the price at the date of this press
release in the "Liquidity and Capital Resources" section of
the Company's management discussion and analysis for the year ended
December 31, 2019 and it assumes no receipt or payment of cash in
relation to any amount in this table.
|
Total Cash Costs
Total cash costs are on a non-GAAP performance measure that
includes direct mine and mill costs, sales and distribution costs
and the Company's professional, consulting and management fees and
other general and administrative expenses. Total cash costs exclude
royalties, depreciation and amortization, share-based payments,
foreign exchange gains or losses, reclamation costs, exploration
and evaluation costs and capital expenditures. These costs are then
divided by the pounds of V2O5 sold by the Company to arrive at
total cash costs.
This measure differs from cash operating costs per pound
produced in that it includes all sales and distribution costs,
professional, consulting and management fees and other general and
administrative expenses, rather than just those from the Mine
properties segment, and is calculated on pounds sold rather than
pounds produced. The Company believes this will be a more accurate
reflection of its unit costs given the anticipated difference
between pounds produced and pounds sold after the end of the
Company's off-take agreement on April
30, 2020.
This total cash costs measure does not have any standardized
meaning prescribed by IFRS and differs from measures determined in
accordance with IFRS. This measure 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. This measure is not necessarily indicative of net
earnings or cash flow from operating activities as determined under
IFRS.
________________________________
|
1
|
Conversion of
tonnes to pounds, 1 tonne = 2,204.62 pounds or lbs.
|
2
|
The cash operating
costs per pound produced and cash operating costs excluding
royalties per pound produced reported are on a non-GAAP basis.
Refer to the "Non-GAAP Measures" section of this press
release.
|
3
|
Defined as current
assets less current liabilities per the consolidated statements of
financial position.
|
4
|
Revenues per pound
sold and vanadium sales per pound sold are calculated based on the
quantity of V2O5 sold during the stated
period. Revenue adjustment per pound is calculated based on the
quantity of V2O5 sold that is subject to
re-measurement. This may or may not differ to the quantity sold.
Accordingly, these three measures may not, and are not intended to,
sum.
|
5
|
The revenue
adjustment payable and revenue adjustment per pound is on a
non-GAAP basis. Refer to the "Non-GAAP Measures" section of this
press release.
|
6
|
Effective grade
represents the percentage of magnetic material mined multiplied by
the percentage of V2O5 in the magnetic concentrate.
|
7
|
Global recovery is
the product of crushing recovery, milling recovery, kiln recovery,
leaching recovery and chemical plant recovery.
|
8
|
Total cash costs
are on a non-GAAP basis. Refer to the "Non-GAAP Measures"
section of this press release.
|
9
|
GAAP – Generally
Accepted Accounting Principles.
|
SOURCE Largo Resources Ltd.