All financial figures are in Canadian dollars
unless otherwise stated.
Q1 2020 Highlights
- Net income of $5.7 million and
basic earnings per share of $0.01
- Cash operating costs excluding
royalties1 of US$2.79 ($3.69) per
lb of V2O5, a decrease of 18% over Q1
2019
- Production of 2,831 tonnes (6.2 million
pounds2) of V2O5, a
35% increase over Q1 2019
- V2O5 sales of 3,170 tonnes, a 51%
increase over Q1 2019
- Revenues of $58.2 million
(after a positive re-measurement of trade receivables / payables of
$2.4 million on vanadium sales from a
contract with a customer of $55.8
million), an increase of 31% over Q1 2019
- Cash balance of $206.1 million
exiting Q1 2020
- Commercial independence: Over 85% committed on annual guided
sales for 2020
- COVID-19 Update: The Maracás Menchen Mine continued
operations during Q1 2020 and the Company is maintaining it's 2020
guidance on a "business as usual" basis
- Q1 2020 operational and financial results conference call:
Wednesday, May 13th, 2020 at
10:00 a.m. EST
TORONTO, May 12, 2020 /CNW/ - Largo Resources Ltd.
("Largo" or the "Company") (TSX: LGO)
(OTCQX: LGORF) is pleased to report its first quarter 2020
results highlighted by net income of $5.7
million or basic earnings per share of $0.01, cash operating costs excluding
royalties1 of US$2.79 per
pound V2O5, and vanadium pentoxide
("vanadium" or "V2O5")
production of 2,831 tonnes.
Paulo Misk, President and Chief
Executive Officer for Largo, stated: "Despite production impacts
during the quarter, I am pleased to report the Company generated
net income of $5.7 million in Q1 2020
following a new quarterly sales record of 3,170 tonnes of
V2O5. The Company also performed well on a
unit cost basis, achieving a cash operating cost excluding
royalties1 of US$2.79 per
pound in Q1 2020 – a decrease of 18% over Q1 2019. Our financial
position continues to remain solid with a cash balance of
US$147.5 million ($204.6 million) as of April 30, 2020 and a final revenue adjustment
payable of US$64.4 million due to the
Company's former off-take partner. Following the offset against
receivable amounts due to the Company, we expect the net trade
payables payment of US$57.4 million
will be settled between May 15 and 25,
2020. The Company is also evaluating the timing for the
construction of the ferrovanadium conversion plant, including the
deferral of planned 2020 capital expenditures due to precautionary
measures associated with our employees and contractors in light of
COVID-19."
He continued: "I am also very pleased to report that
Largo has commenced full commercial control of its vanadium output
following the expiration of the Company's off-take agreement on
April 30, 2020. The Company's
sales and trading team continues its dedication to the promotion
and sales of Largo's products and have committed over 85% of the
Company's annual guided sales for 2020. This strategic transition
marks a transformative moment in Largo's history and we expect our
commercial independence will prove beneficial both economically and
strategically going forward. Largo is now an even more important
player in the global vanadium industry and we look to continue
maximizing value for all of our shareholders as the industry
preferred producer and supplier of vanadium."
A summary of the operational and financial performance for Q1
2020 is provided in the tables below:
Financial
|
|
|
Three months
ended
|
|
March
31,
2020
|
March 31,
2019
|
Revenues
|
$
|
58,186
|
$
|
44,314
|
Operating
costs
|
(36,423)
|
(29,071)
|
Direct mine and
mill costs
|
(24,288)
|
(19,464)
|
Net income before
tax
|
5,092
|
1,414
|
Income tax
expense
|
-
|
(1,114)
|
Deferred income tax
expense
|
642
|
(2,468)
|
Net income
(loss)
|
5,734
|
(2,168)
|
Basic earnings (loss)
per share
|
0.01
|
(0.00)
|
Diluted earnings
(loss) per share
|
0.01
|
(0.00)
|
|
|
|
Cash provided before
non-cash working capital items
|
$
|
11,634
|
$
|
21,688
|
Net cash provided by
operating activities
|
11,622
|
95,416
|
Net cash provided by
(used in) financing activities
|
35,770
|
(92,359)
|
Net cash (used in)
investing activities
|
(4,424)
|
(8,202)
|
Net change in
cash
|
40,060
|
(15,488)
|
|
|
As
at
|
|
March 31,
2020
|
December
31,
2019
|
Cash
|
$
|
206,137
|
166,077
|
Revenue adjustment
payable3
|
91,933
|
95,683
|
Working
capital4
|
116,742
|
102,013
|
Operational
|
|
|
|
Maracás Menchen
Mine Production
|
|
Q1
2020
|
Q1 2019
|
|
|
|
|
Total Ore Mined
(tonnes)
|
|
203,966
|
250,109
|
Ore Grade Mined -
Effective Grade5 (%)
|
|
1.61
|
1.29
|
|
|
|
|
Effective Grade of
Ore Milled5 (%)
|
|
1.59
|
1.51
|
Concentrate Produced
(tonnes)
|
|
100,072
|
86,673
|
Grade of Concentrate
(%)
|
|
3.36
|
3.32
|
Contained
V2O5 (tonnes)
|
|
3,365
|
2,874
|
|
|
|
|
Crushing Recovery
(%)
|
|
98.3
|
97.0
|
Milling Recovery
(%)
|
|
98.4
|
96.8
|
Kiln Recovery
(%)
|
|
88.3
|
89.2
|
Leaching Recovery
(%)
|
|
96.6
|
97.7
|
Chemical Plant
Recovery (%)
|
|
96.8
|
97.7
|
Global
Recovery6 (%)
|
|
79.9
|
80.0
|
|
|
|
|
V2O5 produced (Flake + Powder)
(tonnes)
|
|
2,831
|
2,099
|
V2O5 produced (equivalent
pounds)2
|
|
6,241,279
|
4,627,497
|
Cash operating costs
excluding royalties1 per pound produced
|
CAD$
|
$3.69
|
$4.54
|
US$7
|
$2.79
|
$3.41
|
Total cash
costs1
|
CAD$
|
$3.97
|
|
US$7
|
$3.01
|
|
Revenues per pound
sold8
|
CAD$
|
$8.33
|
$9.57
|
US$7
|
$6.31
|
$7.19
|
Vanadium sales per
pound sold8
|
CAD$
|
$7.99
|
$21.90
|
US$7
|
$6.05
|
$16.46
|
First Quarter 2020 Financial Results
The Company reported net income of $5.7
million in Q1 2020 compared to a net loss of $2.2 million in Q1 2019. This movement was
primarily due to an increase in revenues, a decrease in finance
costs and a decrease in the total tax expense. This was partially
offset by an increase in operating costs and an increase in the
foreign exchange loss.
Total sales of V2O5 in Q1 2020 were 3,170
tonnes (including 340 tonnes of high purity
V2O5) compared to 2,100 (including 440 tonnes
of high purity V2O5) tonnes sold in Q1 2019.
This represents an increase of 51% and a new quarterly sales record
for the Company.
The Company recognized revenues of $58.2
million in Q1 2020 after a positive re-measurement of trade
receivables / payables of $2.4
million under the Glencore contract. This compares with
revenues of $44.3 million in Q1 2019
and represents an increase of 31%. Revenues per pound
sold8 in Q1 2020 were $8.33 (US$6.31)
compared with $9.57 (US$7.19) per pound in Q1 2019.
Vanadium sales from a contract with a customer was $55.8 million in Q1 2020, compared with
$101.4 million in Q1 2019. Vanadium
sales per pound sold8 in Q1 2020 was $7.99 (US$6.05)
compared to $21.90 (US$16.46) per pound in Q1 2019. This decrease is
primarily attributable to a decrease in the
V2O5 price, with the average price per lb of
V2O5 of approximately US$6.07 for Q1 2020, compared with approximately
US$16.34 for Q1 2019.
|
Three months
ended
|
March
31,
|
March 31,
|
2020
|
2019
|
Vanadium sales from a
contract with a customer
|
$
|
55,809
|
101,403
|
Vanadium sales per
pound sold8 ($/lb)
|
$
|
7.99
|
21.90
|
Vanadium sales per
pound sold8 (US$/lb)
|
$
|
6.05
|
16.46
|
Re-measurement of
trade receivables / payables
|
$
|
2,377
|
(57,089)
|
Revenue adjustment
per pound9 ($/lb)
|
$
|
0.28
|
(10.32)
|
Revenue adjustment
per pound9 (US$/lb)
|
$
|
0.21
|
(7.75)
|
Revenues
|
$
|
58,186
|
44,314
|
Revenues per pound
sold8 ($/lb)
|
$
|
8.33
|
9.57
|
Revenues per pound
sold8 ($US/lb)
|
$
|
6.31
|
7.19
|
As a consequence of the increase in the
V2O5 price since Q4 2019 and the
positive revenue adjustment per pound9 realized in Q1
2020, the Company's trade payables balance at March 31, 2020 was $75.8
million and the Company's revenue adjustment
payable9 was US$64.8
million ($91.9 million). The
Company's revenue adjustment payable9 at April 30, 2020 was US$64.4
million ($89.3 million).
Operating costs for Q1 2020 were $36.4
million compared to $29.1
million in Q1 2019 and include direct mine and mill costs of
$24.3 million ($19.5 million in Q1 2019), depreciation and
amortization of $8.9 million
($7.3 million in Q1 2019) and
royalties of $3.2 million
($2.3 million in Q1 2019). The
increase in direct mine and mill costs is primarily attributable to
the increase in production and sales during the quarter.
Cash operating costs excluding royalties1, which are
now calculated on pounds sold, were US$2.79 ($3.69) per
pound in Q1 2020 compared to US$3.41
($4.54) in Q1 2019, representing a
decrease of 18%. The decrease seen in Q1 2020 compared with Q1 2019
is largely due to the increased sales and was partially offset by a
slight decrease in the global recovery6 level to 79.9%
from 80.0% in Q1 2019.
For Q1 2020, total cash costs1 were US$3.01 ($3.97).
Total cash costs1 are calculated on pounds sold, exclude
royalties and include the Company's total professional, consulting
and management fees and other general and administrative
expenses.
Cash provided by operating activities decreased from Q1 2019 by
$83.8 million. This is primarily due
to the total change in amounts receivable and accounts payable of
$80.2 million in Q1 2019 when the
Company's trade receivables were first classified as trade
payables. Revenues exceeded direct mine and mill costs and
royalties by $30.7 million in Q1
2020, compared with $22.5 million in
Q1 2019.
In March 2020, the Company secured
two credit facilities in Brazil,
for a total of US$24.8 million. These
facilities were fully drawn down and are due for repayment as a
lump sum, together with accrued interest, in March 2021. Cash provided by financing activities
changed from cash used in Q1 2019 by $128.1
million and is primarily due to the receipt of funds from
the credit facilities and the repayment of the Company's Senior
Secured Notes in Q1 2019. In addition, $1.7
million was received in Q1 2020 from the issuance of shares
compared to $0.4 million in Q1
2019.
The Company's foreign exchange loss in Q1 2020 increased by
$11.9 million over Q1 2019 and is
primarily attributable to a strengthening of the U.S. dollar
against the Brazilian real by approximately 29% since December 31, 2019 on U.S. dollar denominated
costs and liabilities. This was partially offset by a strengthening
of the U.S. dollar against the Canadian dollar by approximately 9%
since December 31, 2019 on U.S.
dollar denominated assets.
First Quarter 2020 Operational Results
Total production in Q1 2020 from the Maracás Menchen Mine was
2,831 tonnes of V2O5 representing an increase
of 35% over Q1 2019. Production in Q1 2020 was impacted by hot
spots in the cooler's shell, which required stoppages for
maintenance on the refractory. In January
2020, 956 tonnes of V2O5 was
produced, with 915 tonnes produced in February and 960 tonnes in
March.
The Q1 2020 global
V2O5 recovery6 of 79.9% is in
line with both Q1 2019 and the budget, with strong recovery levels
seen in both the crushing and milling areas of the plant.
In Q1 2020, 203,966 tonnes of ore were mined with an effective
grade5 of 1.61% of V2O5 and
the Company produced 100,072 tonnes of concentrate with an
effective grade5 of 3.36%. The decrease in total ore
mined when compared to Q1 2019 is due to operational adjustments to
limit the mine site contractor workforce during the COVID-19
pandemic as well as operational restrictions due to the rainy
season. The Company used available stocks to feed the crushing
plant in order to mitigate the impact on
V2O5 production.
The annual kiln and cooler shutdown to replace the refractory
and the planned improvements to the kiln and cooler to increase
capacity that was scheduled for April
2020 have been deferred to later in 2020 as a result of
precautionary measures taken by the Company in light of the
COVID-19 pandemic. This work is not expected to have an impact on
the Company's production. The Company instead performed an enhanced
preventative maintenance program in the chemical plant for
approximately 15 days and, as a result, production in April 2020 was 480 tonnes of
V2O5.
Commercial Independence Achieved: Internal Sales and Trading
Business Proven Successful
- Over 85% committed on annual guided sales for 2020
- Sales and trading team fully operational out of its two
commercial offices in Dublin,
Ireland and Washington DC,
USA
- The Company announced the launch of VPURE™ and VPURE+™,
newly developed brands for the Company's vanadium products in
January 2020
Following the election by the Company on August 20, 2019, the Company's off-take agreement
with Glencore International AG expired on April 30, 2020. The Company has assembled a very
strong commercial team who have committed approximately 85% of the
Company's annual guided sales for 2020. The Company expects the
balance of production will be sold in the spot market and be used
to build safety stocks in strategic regional hubs. The Company also
expects Q2 2020 to be a transition quarter where sales will be
lower and inventory may increase mainly due to a longer period of
time between production and revenue recognition as compared to
terms under our previous off-take agreement. The Maracás Menchen
Mine has a proven track record of premium product quality and
operational stability, which allows the Company to provide its
customers with a reliable source of vanadium pentoxide for the
global steel and high purity markets. As a result of the downturn
in global demand within the aerospace industry due to the COVID-19
pandemic, the Company anticipates lower high purity
V2O5 sales during the 2020. The Company
does not expect this to impact its total guided
V2O5 sales for 2020.
2020 Guidance Maintained – Additional Precautionary Measures
Taken due to COVID-19
The Company continues to maintain it's 2020 guidance on a
"business as usual" basis. The Company's guidance is highly
dependent on there being no disruptions or interruptions to the
Company's supply chain and logistics, which are critical to the
Company's operations and sales. Notwithstanding the Company's
production, cost and sales guidance for 2020, the Company 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 the Company's
guidance. To date, the restrictions imposed by the government in
Brazil have not significantly
impacted the Company's operations but the potential future impact
of these restrictions and other restrictions globally on the
Company's operations, sales efforts and logistics is unknown but
could be significant. The Brazilian government has declared mining
operations, including activities of mining, ore treatment,
production, sales, transportation and the supply of mineral goods
as essential to the country. These activities are considered
essential by the federal government and will continue despite local
government restrictions on business activity and the circulation of
people.
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. In light
on this, the Company is evaluating the timing for the construction
of the ferrovanadium conversion plant, including the deferral of
planned 2020 capital expenditures. This deferral will not impact
the Company's commercial strategy in 2020. Further, precautionary
measures regarding COVID-19 has caused delays in the start of the
Company's 2020 drilling program and work will commence as soon as
the drill contractor and the Company are able to mobilise people
and equipment to the mine site based on government recommendations
and policy and safety concerns for mine site personnel and
contractors.
The Company continues the necessary work required for the
construction of its V2O3 processing plant
which is expected to commence in Q1 2021. The Company's
V2O3 processing plant at the Maracás Menchen
Mine is expected to increase its sales in the high purity aerospace
market, chemical industry and vanadium electrolyte used for
vanadium redox flow batteries. The Company expects the ramp up and
commissioning of the plant to conclude in Q3 2021 and total capital
expenditures to be in the range of approximately US$10.0 to 11.0 million, with US$8.0 to $10.0
million being incurred in 2020.
Change in Company's Denominated Currency
In connection with the Company managing its own sales
activities, the Company and a number of its subsidiaries will
generate U.S. dollar denominated revenues and incur U.S. dollar
denominated costs from May 1, 2020
onwards. Considering the significance of these revenues and costs
to the Company's activities, the Company determined that the
currency of the primary economic environment in which three of the
Company's entities operate will change to the U.S. dollar on
May 1, 2020.
Virtual Annual and Special Meeting of Shareholders
Due to restrictions relating the global COVID-19 pandemic, and
to mitigate risks to the health and safety of our communities,
shareholders, employees and other stakeholders, the Company is
holding its Annual and Special Meeting of Shareholders (the
"Meeting") as a completely virtual meeting. The Meeting will
be held by way of live webcast on June 8,
2020 at 11:00 a.m. and the
specific details of the matters to be considered at the Meeting,
including specific instructions to access the webcast are set
forth in the Company's management information circular which is
available online and accessible on the Company's website within the
Investor section or via the Company's SEDAR profile. Registered
shareholders and duly appointed proxyholders will be able to
attend, participate and vote at the Meeting while non-registered
shareholders (being shareholders who hold their shares through a
broker, investment dealer, bank, trust company, custodian, nominee
or other intermediary) will be able attend the Meeting as guests
and participate, however they will not be able to vote at the
Meeting. Largo intends to resume its normal practice of holding
in-person meetings and expects that it will do so for its next
annual meeting to be held in 2021.
Conference Call
Largo Resources management will host a conference call on
Wednesday, May 13, 2020, at
10:00 a.m. EST, to discuss the
Company's first quarter 2020 operational and financial results.
Conference Call Details:
Date:
|
Wednesday, May 13,
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:
|
80011471
|
|
|
Replay
Number:
|
Local /
International: + 1 (416) 764-8677
|
|
North American Toll
Free: (888) 390-0541
|
|
Replay Passcode:
011471#
|
|
|
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 unaudited condensed interim consolidated
financial statements for the three months ended March 31, 2020 and 2019 and its management's
discussion and analysis for the three ended March 31, 2020, 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 the
timing and amount of estimated future production and sales; costs
of future activities and operations; the extent of capital and
operating expenditures; and the extent and overall impact of the
COVID-19 pandemic in Brazil and
globally. 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-GAAP10 Measures
The Company uses certain non-GAAP financial performance
measures in its press release which are described in the following
section and can be found in its Management's Discussion and
Analysis for the three months ended March
31, 2020.
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 Q1 2020 unaudited condensed interim consolidated financial
statements.
|
|
|
|
|
Three months
ended
|
|
|
|
March
31,
|
|
March 31,
|
|
|
|
2020
|
|
2019
|
Revenuesi
|
|
$
|
58,186
|
$
|
44,314
|
V2O5 sold (000s lb)
|
|
|
6,989
|
|
4,630
|
Revenues per pound
sold ($/lb)
|
|
$
|
8.33
|
$
|
9.57
|
Revenues per pound
sold (US$/lb)ii
|
|
$
|
6.31
|
$
|
7.19
|
|
|
|
|
|
|
Vanadium sales from a
contract with a customeri
|
|
$
|
55,809
|
$
|
101,403
|
V2O5 sold (000s lb)
|
|
|
6,989
|
|
4,630
|
Vanadium sales per
pound sold ($/lb)
|
|
$
|
7.99
|
$
|
21.90
|
Vanadium sales per
pound sold (US$/lb)ii
|
|
$
|
6.05
|
$
|
16.46
|
|
|
|
|
|
|
Re-measurement of
trade receivables / payablesi
|
|
$
|
2,377
|
$
|
(57,089)
|
V2O5 sold subject to
re-measurement (000s lb)
|
|
|
8,598
|
|
5,534
|
Revenue adjustment
per pound ($/lb)
|
|
$
|
0.28
|
$
|
(10.32)
|
Revenue adjustment
per pound (US$/lb)ii
|
|
$
|
0.21
|
$
|
(7.75)
|
i.
|
As per note 19
of the Company's unaudited, condensed interim consolidated
financial statements for the three months ended March 31, 2020 and
2019.
|
ii.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rates of 1.32 and 1.33
for Q1 2020 and Q1 2019, respectively.
|
Cash Operating Costs Per Pound
The Company's press release refers to cash operating costs
per pound, 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 vanadium sold from the
Maracás Menchen Mine to arrive at the cash operating costs per
pound. Prior to 2020, these costs were divided by the pounds of
production from the Maracás Menchen Mine, rather than pounds sold.
These periods have been recalculated using pounds sold in the
following table. This measure differs to the new total cash costs
non-GAAP measure the Company will use to measure its performance
starting in 2020 (see later in this section).
These measures, along with revenues, 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 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 table.
The following table provides a reconciliation of cash
operating costs per pound for the Maracás Menchen Mine to operating
costs as per the Q1 2020 unaudited condensed interim consolidated
financial statements.
|
|
|
Three months
ended
|
|
|
March
31,
|
|
March 31,
|
|
|
2020
|
|
2019
|
Operating
costsi
|
$
|
36,423
|
|
29,071
|
Professional,
consulting and management feesii
|
|
1,159
|
|
1,270
|
Other general and
administrative expensesii
|
|
329
|
|
268
|
Less: depreciation
and amortization expensei
|
|
(8,933)
|
|
(7,281)
|
Cash operating
costs
|
$
|
28,978
|
|
23,328
|
Less:
royaltiesi
|
|
(3,202)
|
|
(2,326)
|
Cash operating costs
excluding royalties
|
$
|
25,776
|
|
21,002
|
V2O5 sold (000s
lb)3
|
|
6,989
|
|
4,630
|
Cash operating costs
per pound ($/lb)iii
|
$
|
4.15
|
|
5.04
|
Cash operating costs
per pound (US$/lb)iii, iv
|
US$
|
3.14
|
|
3.79
|
Cash operating costs
excluding royalties per pound ($/lb)iii
|
$
|
3.69
|
|
4.54
|
Cash operating costs
excluding royalties per pound (US$/lb)iii, iv
|
US$
|
2.79
|
|
3.41
|
i.
|
As per note 20
of the Company's unaudited, condensed interim consolidated
financial statements for the three months ended March 31, 2020 and
2019.
|
ii.
|
As per the Mine
properties segment in note 16.
|
iii.
|
Cash operating
costs per pound and cash operating costs excluding royalties per
pound for Q1 2019 were previously calculated and presented on a
pounds produced basis (V2O5 produced
(000s lb) = 4,627; V2O5 sold (000s lb) =
4,630). These measures have been calculated and presented on a
pounds sold basis in this press release, with no difference in the
amounts calculated.
|
iv.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rates of 1.32 and 1.33
for Q1 2020 and Q1 2019, respectively.
|
Total Cash Costs
The Company's press release refers to total cash costs, 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
Company is performing at producing and selling vanadium products
compared to plan and prior periods, and also to assess its overall
effectiveness and efficiency.
Total cash costs are a non-GAAP performance measure that
includes mine site operating costs (as for cash operating costs),
sales and distribution costs and the Company's total 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, commissions, reclamation costs, exploration and evaluation
costs and capital expenditures. These costs are then divided by the
pounds of vanadium sold by the Company to arrive at total cash
costs.
This measure differs from cash operating costs per pound 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.
The following table provides a reconciliation of total cash
costs to operating costs as per the Q1 2020 unaudited condensed
interim consolidated financial statements.
|
|
|
Three months
ended
|
|
|
March
31,
|
|
|
2020
|
Operating
costsi
|
$
|
36,423
|
Professional,
consulting and management feesii
|
|
2,289
|
Other general and
administrative expensesii
|
|
1,175
|
Less: depreciation
and amortization expensei
|
|
(8,933)
|
Less:
royaltiesi
|
|
(3,202)
|
|
$
|
27,752
|
V2O5 sold (000s lb)
|
|
6,989
|
Total cash costs
($/lb)
|
$
|
3.97
|
Total cash costs
(US$/lb)3
|
US$
|
3.01
|
i.
|
As per note 20
of the Company's unaudited, condensed interim consolidated
financial statements for the three months ended March 31, 2020 and
2019.
|
ii.
|
As per the
condensed interim consolidated statement of income (loss) and
comprehensive income (loss).
|
iii.
|
Calculated from
"$/lb" using average $/US$ foreign exchange rate of 1.32 for Q1
2020.
|
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 Q1 2020 unaudited
condensed interim consolidated financial statements.
|
|
|
|
|
|
March
31,
|
December
31,
|
|
|
2020
|
2019
|
Trade
payablesi
|
|
$
|
75,843
|
$
|
87,782
|
Add: amounts to be
received included in trade payables
|
|
|
16,090
|
|
7,901
|
Revenue adjustment
payable
|
|
$
|
91,933
|
$
|
95,683
|
i.
|
As per note 9 of the
Company's unaudited, condensed interim consolidated financial
statements for the three months ended March 31, 2020 and
2019.
|
____________________________________________
|
1
|
The cash operating
costs per pound sold, cash operating costs excluding royalties per
pound sold and total cash costs per pound sold reported are on a
non-GAAP basis. Refer to the "Non-GAAP Measures" section of this
press release.
|
2
|
Conversion of
tonnes to pounds, 1 tonne = 2,204.62 pounds or lbs.
|
3
|
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.
|
4
|
Defined as current
assets less current liabilities per the consolidated statements of
financial position.
|
5
|
Effective grade
represents the percentage of magnetic material mined multiplied by
the percentage of V2O5 in the magnetic concentrate.
|
6
|
Global recovery is
the product of crushing recovery, milling recovery, kiln recovery,
leaching recovery and chemical plant recovery.
|
7
|
Refer to
Management's Discussion and Analysis for the three months ended
March 31, 2020 for exchange rates used.
|
8
|
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.
|
9
|
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.
|
10
|
GAAP – Generally
Accepted Accounting Principles.
|
SOURCE Largo Resources Ltd.