Eldorado Gold Corporation (“Eldorado”, the
“Company” or “We”)
(TSX: ELD) (NYSE: EGO) is
pleased to announce the results of a new Technical Study (the
“Study”) on its wholly-owned Lamaque Project, located in Val d’Or,
Quebec. The Lamaque Project is comprised of three separate but
contiguous properties: Lamaque South (containing the Upper Triangle
zones, Lower Triangle zones, and the deposits of Parallel and
Ormaque), Sigma-Lamaque and Aumaque (see Figures 1 and 2). The
Upper Triangle zones within Lamaque South are currently being mined
with access by surface ramp. The Study includes an update to the
current operation, updated economics on the Upper Triangle zones
(zones C1 through C5), as well as preliminary economic assessments
on the inferred resources in the Lower Triangle zones (zones C6
through C10) and the Ormaque deposit.
Key Highlights
- Base case economics using a
gold price assumption of $1,500 per ounce:
- Upper Triangle Reserves NPV5%1 of
$459 million
- Lower Triangle Inferred Resource
NPV5% of $162 million and IRR2,3 of 33%
- Ormaque Inferred Resources NPV5% of
$197 million and IRR 39%2,4
- Upside economics using spot
gold price assumption of $1,900 per ounce:
- Upper Triangle Reserves NPV5% of
$673 million
- Lower Triangle Inferred Resource
NPV5% of $295 million and IRR of 48%
- Ormaque Inferred Resources NPV5% of
$285 million and IRR 45%
- Key growth
opportunities: High-grade inferred resources (Lower
Triangle zones and Ormaque deposit) provide potential for
significant production increases and opportunities for resource
expansion. Based on successful conversion of inferred resources at
Lower Triangle and Ormaque, mining would commence in these areas in
2026. With multiple concurrent centers of production, this
represents a de-risked approach to extending the production profile
at Lamaque.
- Increased gold production
to over 190,000 ounces per year
based on the Upper Triangle reserves; and sustaining over
180,000 ounces per year with production from Lower Triangle
Inferred and Ormaque inferred resources.
- Extended mine life
with ~5.5 years of production from Upper Triangle reserves, and
potential for an additional ~8.5 years of mine life from Lower
Triangle and Ormaque inferred resources.
- Well-positioned in the
prolific Abitibi Greenstone Belt: In 2021, Eldorado
expanded its land position by over 500% with the acquisition of QMX
Gold (referred to as the Bourlamaque property), which is in close
proximity to the Lamaque Project.
- Readily equipped:
Robust surface infrastructure is already in place at the Triangle
mine. To support current operations and continue mining the Upper
Triangle Reserves, additional infrastructure is required on the
Sigma tailings, and the mine dewatering systems.
- Permitting advancing and in
compliance: The Lamaque Project is fully permitted under
Federal and Provincial regulations. The project is in compliance
regarding environmental quality and is regularly assessed by
Provincial authorities in accordance with the Environmental Quality
Act (“EQA”) of Quebec. Discussions with Provincial Ministries about
making changes to the existing permits have commenced with
Provincial Ministries and are expected to be a normal course.
- Strong
collaboration and support from the Val-d’Or communities
and a transparent and predictable regulatory environment makes
Quebec a world-class mining jurisdiction.
1 After-tax net present value at a
discount rate of 5%. 2 After-tax internal rate of return. 3 NPV and
IRR for Lower Triangle is calculated on the differential after-tax
cash flow between the Lower Triangle + Upper Triangle (B) and the
standalone Upper Triangle case (A). 4 NPV and IRR for Ormaque is
calculated on the differential after-tax cash flow between the
Ormaque + Lower Triangle + Upper Triangle (C) and (B).
“The Lamaque Project has been an outstanding
acquisition for Eldorado Gold,” said George Burns, Eldorado’s
President and CEO. “We acquired the asset for approximately $360
million in 2017, published a PFS in 2018, and reached commercial
production 12-months later. Since then, we have demonstrated a
track record of success by replacing reserves year-over-year and
exceeding peak production levels beyond the 2018 Pre-Feasibility
Study. Additionally, we have more than doubled the inferred
resource base since the acquisition. The results of the Technical
Study showcase the growing value of Lamaque and the significant
upside potential from the Lower Triangle zones and Ormaque
deposit.”
“With the Triangle-Sigma decline project now
complete, we are focused on an exploration drift and resource
conversion at Ormaque,” adds Burns. “Our 2022 exploration strategy
is also focused on resource expansion at Ormaque and in the Upper
and Lower Triangle zones and testing new targets within our
expanded license area to support continued growth at Lamaque.
Furthermore, our strategic positioning in the Abitibi region gives
us additional exposure to the potential upside in the resource-rich
area. We have a safe, successful track record of project execution
and project delivery, which is a testament to our team. We are
fortunate to have a dedicated and experienced workforce whose
commitment to project delivery has been unwavering. Our strategic
position in the region and our strong, collaborative local
relationships will allow us to continue to drive sustainable,
long-term benefits for the community in Val-d’Or, and continue to
deliver value for our shareholders.”
Technical Study
Highlights1
As outlined in the table below, results from the
Technical Study present the mining of three separate zones:
- Feasibility-level update to the
current operation centered on the Mineral Reserves in the Upper
Triangle zones and Parallel deposit;
- Preliminary economic assessment
(“PEA”) of Inferred Resources from the Lower Triangle zones;
and
- PEA of Inferred Resources from the
Ormaque deposit.
|
2022 Technical Study |
|
Reserves Case |
Preliminary Economic
Assessments1 |
|
Upper Triangle |
Lower Triangle Inferred Resources Case |
Ormaque Inferred Resources Case |
Production |
|
|
|
Life of Mine (LOM) |
~5.5 years remaining LOM |
~4.5 years potential LOM extension |
~3.5 years potential LOM extension |
Average Annual Gold Production over LOM (oz) |
187,000 |
180,000 |
181,000 |
Average Annual Mill Feed (ktpa) |
825 |
846 |
872 |
|
|
Incremental |
Incremental |
Average Gold Grade (g/t) |
7.3 |
6.4 |
6.9 |
Recovery (%) |
96.5 |
95.0 |
96.5 |
Operating Costs3 |
|
Incremental |
Incremental |
Annual Average Cost ($M) |
111.9 |
113.3 |
122.6 |
Average cost ($/tonne ore) |
136 |
129 |
143 |
Average cost ($/oz Au) |
597 |
656 |
670 |
Capital Costs |
|
Incremental |
Incremental |
Growth Capital ($M) |
70 |
86 |
20 |
Sustaining Capital ($M) |
230 |
239 |
88 |
Total Capital ($M) |
300 |
325 |
108 |
Economic Analysis |
|
Incremental |
Incremental |
NPV @ 5% discount rate ($M) |
459 |
162 |
197 |
IRR (%) |
n.a.2 |
33 |
39 |
Gold price assumption ($/oz) |
1,500 |
1,500 |
1,500 |
1 The Inferred Resources Cases are PEAs. As the
PEAs supporting the Ormaque Inferred Resources and the Lower
Triangle Inferred Resources consider the potential economic
viability of developing the separate satellite deposit that
comprises the Ormaque Inferred Resources and the separate zones
that comprise the Lower Triangle Inferred Resources in conjunction
with the main zones of the Upper Triangle Reserves development
project, these PEAs will not impact the results of the
economic/financial assessment of the Upper Triangle Reserves.2 The
project’s cashflow remains positive in each year, as such there is
no calculated internal rate of return or payback period. Capital
expenditures are part of ongoing operational development and are
funded by ongoing gold sales and there are no external funding
requirements. 3 These measures are non-IFRS measures. See the
section ‘Non-IFRS Measures’ at the end of this press release and in
Eldorado’s December 31, 2020 MD&A for explanations and
discussion of these non-IFRS measures.
The PEAs of Inferred Resources from the Lower
Triangle zones and the Ormaque deposit are distinct from and do not
affect the feasibility-level update to the current operations on
the Mineral Reserves in the Upper Triangle zones and Parallel
deposit.
Review of Operations
Eldorado owns the Lamaque Project in Quebec,
Canada through its wholly-owned subsidiary, Eldorado Gold Québec.
The deposits at Lamaque are currently, and will continue to be,
mined by underground methods. In 2022, over 815,000 tonnes of ore
at an average gold grade of 6.75 grams per tonne are expected to be
mined and processed from the Upper Triangle zones. 2022 cash
operating costs per ounce1 of $620 to $670 reflect increased mining
and processing costs due to higher throughput and cost
inflation.
1 Cash operating costs per ounce is a non-IFRS
measure. Certain additional disclosures for non-IFRS measures have
been incorporated by reference and additional detail can be found
at the end of this press release and in the section ‘Non-IFRS
Measures’ of Eldorado’s December 31, 2020 MD&A.
Property Description
The Lamaque Project is situated near the city of
Val-d’Or in the province of Québec, Canada, approximately 550 km
northwest of Montréal. Val-d’Or has been a highly active mining
area for a century, with significant mineral deposits found
throughout the region. Gold has been produced from the historic
Sigma and Lamaque mines starting in the early 1930s. More recently,
Eldorado acquired the Lamaque Project through the purchase of
Integra Gold Corp in 2017. Eldorado achieved commercial production
on March 31, 2019, from ore mined at the Upper Triangle zones and
processed at the refurbished Sigma mill.
Since the acquisition of Integra Gold Corp. by
Eldorado in 2017, significant exploration activities have been
conducted at both Upper Triangle and Lower Triangle zones as well
as other deposits and targets including Plug #4, Parallel, Aumaque,
South Gabbro, Lamaque Deep, Vein #6, P5 Gap, Sigma East Extension
and Sector Nord. In January 2020, Eldorado announced the discovery
of the Ormaque deposit. Eldorado continues to explore the Lamaque
property and adjacent Bourlamaque property extensively.
Figure 1: Location of the Lamaque Project with
respect to the City of Val-d’Or is available at
https://www.globenewswire.com/NewsRoom/AttachmentNg/cbd0be36-99ca-41d3-867f-f91cc20f8f74
Figure 2: Long-section of the Lamaque Project is
available at
https://www.globenewswire.com/NewsRoom/AttachmentNg/2e4c57ef-bac8-48b2-95e2-397af96acd15
Review of Economic
Analysis1
The Upper Triangle Reserves
NPV5% of $459 million, based on $1,500 per ounce
gold, has increased significantly over the 2018 Pre-Feasibility
Study (“PFS”). The Upper Triangle Reserves feasibility-level
economic analysis includes Reserves from the Parallel deposit.
Separately, the PEA for the Lower Triangle
Inferred Resource, based on $1,500 per ounce gold, supports an
additional NPV5% of $162 million.
Separately, the PEA for the Ormaque Inferred
Resource, based on $1,500 per ounce gold, indicates an additional
NPV5% of $197 million.
The economic models were subjected to
sensitivity analyses to determine the effects of changing metal
prices, capital, and operating expenditures on financial returns.
This analysis showed that the project economics are robust and are
most sensitive to metal prices.
Reserve Case and Inferred Resource Cases
After-Tax NPV(5%) and IRR
Sensitivity
|
Sensitivity Table – Gold Price |
|
Reserves Case |
Inferred Resources Case |
|
Upper Triangle |
Lower Triangle |
Ormaque |
Gold Price($/oz) |
After-Tax NPV ($M) |
After Tax NPV ($M) |
IRR (%) |
After Tax NPV ($M) |
IRR (%) |
$1,300 |
318 |
81 |
21 |
137 |
31 |
$1,500 (base case) |
459 |
162 |
33 |
197 |
39 |
$1,900 (spot) |
673 |
295 |
48 |
285 |
45 |
$2,000 |
722 |
328 |
51 |
307 |
47 |
The PEAs supporting the Lower Triangle Inferred
Resource and the Ormaque Inferred Resource, consider the potential
economic viability of developing the separate zones that comprise
the Lower Triangle Inferred Resource and the separate satellite
deposit that comprises the Ormaque Inferred Resource in conjunction
with the main zones of the Upper Triangle Reserves development
project.
1 See “Notes on Lower Triangle Inferred and
Ormaque Inferred PEAs” below.
Capital Costs
As outlined in the table below, the initial
growth capital required for both the reserves and inferred cases is
modest.
|
|
Preliminary Economic Assessments |
|
Reserves Case |
Inferred Resources Case |
|
Upper Triangle |
Lower Triangle |
Ormaque |
Growth Capital ($M) |
70 |
86 |
20 |
Sustaining Capital ($M) |
226 |
243 |
88 |
Total Capital ($M) |
296 |
329 |
108 |
Operating
Costs1
The table below provides the operating costs for
the Upper Triangle Reserves Case and the Lower Triangle Inferred
Case and the Ormaque Inferred Case. The operating costs estimate
for the Upper Triangle Reserves Case average $136 per tonne ore,
the incremental Lower Triangle Inferred Resources Case average $129
per tonne mineralized material, and the incremental Ormaque
Inferred Case averages $143 per tonne ore. The operating cost
estimates include mining, processing, and general and
administrative costs.
|
|
Preliminary Economic Assessments |
|
Reserves Case |
Inferred Resources Case |
|
Upper Triangle |
Lower Triangle |
Ormaque |
Annual Average Cost ($M) |
112 |
113 |
123 |
Average cost ($/tonne ore) |
136 |
129 |
143 |
Average cost ($/oz Au) |
597 |
656 |
670 |
All-in Sustaining Cost |
829 |
979 |
819 |
1 These measures are non-IFRS measures. See the
section ‘Non-IFRS Measures’ at the end of this press release and in
Eldorado’s December 31, 2020 MD&A for explanations and
discussion of these non-IFRS measures.
Optimization and Future
Opportunity
As part of an overall growth strategy in the
Abitibi area, Eldorado continues to evaluate exploration and
development opportunities for high-grade ore that could be mined
and trucked to the Sigma mill as well as bulk mining opportunities
that would entail upgrading the Sigma mill to its permitted
capacity of 5,000 tonnes per day.
Another area for opportunity highlighted in the
Technical Study was the use of alternate materials handling
technologies for the Lower Triangle zones. Materials handling
trade-off studies at a PEA level indicate a potential for reducing
costs, reducing equipment and ventilation requirements, while at
the same time reducing greenhouse gas emissions. Further studies
will be carried out to increase the level of confidence in the
costs and benefits of technologies evaluated, which include
vertical conveyors, conventional conveying, or the use of battery
electric vehicle trucks.
Geology and Mineralization
There are three deposits: i) Triangle,
consisting of zones C1 through C5 in Upper Triangle, and C6 through
C10 in Lower Triangle, ii) Parallel and iii) Ormaque. Gold
mineralization in the Triangle, Parallel and Ormaque deposits
occurs primarily within quartz-tourmaline-carbonate-pyrite shear
and extension veins. At Triangle, most of the deposit is contained
within a series of shear veins (C1-C10) emplaced along steeply
south-dipping reverse shear zones. The ore zones are localized
where the shear zones cut across the subvertical Triangle Plug, but
extend into the adjacent mafic lapilli-blocks tuffs as well.
The Parallel and Ormaque deposits are located
two kilometers northwest of the Triangle mine portal, adjacent to
the Triangle-Sigma decline. Mineralized veins in both are hosted
within fine- to medium-grained C-porphyry diorite. Ormaque is
dominated by gently south-dipping extension veins and minor breccia
zones, localized adjacent to sub-vertical shear zones. At Parallel,
mineralized zones consist of gently-dipping extension veins in the
upper part of the deposit and more steeply-dipping shear-hosted
veins at deeper levels.
Infrastructure
Through its existing
infrastructure, the Lamaque Project is readily equipped
to support all planned operations. The Triangle
mine site infrastructure includes offices, dry storage,
truck shop, warehouse, ventilation facilities, waste rock
stockpile, slurry plant, cement silo, and fuel station. The Sigma
Mill site includes a processing plant, covered ore storage,
crushing facility and a warehouse. Support infrastructure also
includes administration, construction, and exploration offices, as
well as a core yard.
The site has its own water management and
collection ponds. The existing power line connecting the Sigma
Mill to the Triangle mine is designed to accommodate current
as well as foreseeable future operations.
Environment and Permitting
The Triangle mine at the Lamaque Project is an
operating mine and is fully permitted under Federal and Provincial
regulations. The asset is in compliance regarding environmental
quality and is regularly assessed by Provincial authorities
regarding EQA of Québec. Mineralized material in Lower Triangle is
fully permitted under existing certificates of authorizations
(“CoA”).
There is an existing CoA for mining in the
Ormaque deposit, but this will require an amendment to allow for
mining below a depth of 453 meters. There are no indications that
the project will be unsuccessful in obtaining a permit
amendment.
Reclamation costs for the Lamaque Project were
evaluated at $10 million based on recent assessments and a full
review of the closure plan is scheduled in 2023.
Mineral Resources Estimate
The table below provides the Mineral Resource
Estimate for the Lamaque Project as of September 30, 2021. The
Mineral Resources were classified using logic consistent with the
CIM Definition Standards for Mineral Resources and Mineral Reserves
referred to in National Instrument 43-101. The mineralization of
the project satisfies sufficient criteria to be classified into
measured, indicated, and inferred mineral resource categories.
Mineral Resources, as of September 30,
20211
Deposit/Zone |
Categories |
Tonnes(x 1,000) |
Grade Au(g/t) |
Contained Au(oz x 1,000) |
Upper Triangle |
Measured |
876 |
9.49 |
267 |
Indicated |
5,316 |
8.51 |
1,453 |
Measured + Indicated |
6,191 |
8.65 |
1,721 |
Inferred |
1,792 |
6.63 |
382 |
Lower Triangle |
Inferred |
6,408 |
6.89 |
1,420 |
Parallel |
Indicated |
221 |
9.87 |
70.2 |
Inferred |
200 |
8.83 |
56.7 |
Ormaque2 |
Inferred |
2,223 |
11.74 |
839 |
1 See “Notes on Mineral Resources” below. 2 Ormaque Inferred
Resources as of December 31, 2021
Notes on Mineral Resources
Mineral Resources and Mineral Reserves are as of
September 30, 2021, unless otherwise stated.
- Mineral Resource Reporting and demonstration of
Reasonable Prospects for Eventual Economic Extraction:The
Mineral Resources used a long term look gold metal price of
$1,800/oz for the determination of resource cut-off grades or
values. This guided execution of the next step where constraining
surfaces or volumes were created to control resource reporting.
Underground Resources were constrained by 3D volumes whose design
was guided by the reporting cut-off grade or value, contiguous
areas of mineralization and mineability. Only material internal to
these volumes were eligible for reporting.
- Cut-off GradesLamaque: 3.0 g/t Au; Ormaque:
3.5 g/t Au
Triangle Deposit
The Mineral Resource estimates for the Upper
Triangle zones and the Lower Triangle zones of the Triangle deposit
used data from both surface and underground diamond drillholes. The
resource estimates were made from 3D block models created by
utilizing commercial geological modelling and mine planning
software. The block model cell size is 5 meters east by 5 meters
north by 5 meters high. The mineral resources are reported within
the constraining mineralized domain volumes that were created to
control resource reporting and at a 3.0 grams per tonne (“g/t”)
gold cut-off grade.
Parallel Deposit
The Mineral Resource estimate for the Parallel
deposit used data from surface diamond drillholes. The resource
estimates were made from 3D block models created by utilizing
commercial geological modelling and mine planning software. The
block model cell size is 5 meters east by 5 meters north by 5
meters high. The block model was not rotated. The mineral resources
are reported within the constraining domain volumes that were
created to control resource reporting and at a 3.0 g/t gold cut-off
grade.
Ormaque Deposit
The Mineral Resource estimate for the Ormaque
deposit used data from surface diamond drillholes. The resource
estimates were made from 3D block models created by utilizing
commercial geological modelling and mine planning software. The
block model cell size is 5 meters east by 5 meters north by 5
meters high. The mineral resources are reported within the
constraining volumes that were created to control resource
reporting at a 3.5 g/t gold cut-off grade.
Mineral Reserve Estimate
The Mineral Reserve estimate is based on
Measured and Indicated Mineral Resources for the Upper Triangle
zones and Parallel deposit. Mineral Reserves are reported using a
gold price of $1,300 per ounce and an exchange rate of 1.25
CAN$/US$. A cut-off grade of 4.38 g/t after dilution was applied at
stope scale for discrimination of material to be retained in
reserves and all stopes falling below cut-off were taken out of the
mine plan. All Mineral Reserves are classified as Proven or
Probable in accordance with the 2019 CIM Estimation of Mineral
Resources & Mineral Reserves Best Practices Guidelines.
Lamaque Project Mineral Reserves as of
September 30th, 20211
|
Reserves |
Proven |
Probable |
Total P&P |
|
Zone |
Tonnes |
Grade |
Ounces |
Tonnes |
Grade |
Ounces |
Tonnes |
Grade |
Ounces |
% |
Upper Triangle zones |
C1 |
40,867 |
4.96 |
6,516 |
120,884 |
6.38 |
24,810 |
161,751 |
6.02 |
31,326 |
2.9 |
% |
C2 |
169,993 |
6.01 |
32,831 |
151,579 |
6.32 |
30,782 |
321,572 |
6.15 |
63,613 |
5.8 |
% |
C3 |
1,006 |
8.88 |
287 |
187,668 |
6.34 |
38,242 |
188,674 |
6.35 |
38,529 |
3.5 |
% |
C4 |
266,554 |
9.97 |
85,484 |
2,666,048 |
6.92 |
593,496 |
2,932,602 |
7.20 |
678,980 |
62.2 |
% |
C5 |
0 |
0.00 |
0 |
758,984 |
9.10 |
222,083 |
758,984 |
9.10 |
222,083 |
20.4 |
% |
Parallel |
|
0 |
0.00 |
0 |
269,005 |
6.08 |
52,588 |
269,005 |
6.08 |
52,588 |
4.8 |
% |
Surface Inventory |
|
23,227 |
5.60 |
4,182 |
0 |
0.00 |
0 |
23,227 |
5.60 |
4,182 |
0.4 |
% |
|
Total |
501,647 |
8.02 |
129,300 |
4,154,167 |
7.20 |
962,002 |
4,655,814 |
7.29 |
1,091,302 |
100 |
% |
|
Total recovered (96%) |
|
|
124,128 |
|
|
923,522 |
|
|
1,047,649 |
|
*Note: Tonnes and grade are diluted and consider mining recovery.
All splay veins are included in their related main zone. |
1See “Notes on Mineral Reserves” below.
Notes on Mineral Reserves
1. Long Term Metal Price
Assumptions
- Gold price: $1,300/oz
- Silver price: $17.00/oz
- Copper price: $2.75/lb
- Lead price: $2,000/t
- Zinc price: $2,300/t
2. Cut-off
Grades
Lamaque: 4.38 g/t Au
- Mineral Resources and Mineral
Reserves are as of September 30, 2021, unless otherwise
stated.
- The Mineral Resources and Mineral
Reserves were classified using logic consistent with the CIM
Definition Standards for Mineral Resources & Mineral Reserves
(2014) incorporated, by reference, into National Instrument 43-101
– Standards of Disclosure for Mineral Projects (NI 43-101).
- Mineral Reserves are included in
the Mineral Resources.
- The Mineral Resources and Mineral
Reserves are disclosed on a total project basis.
Lamaque Project Cash Flows (Upper
Triangle Reserve case)1,
2
Parameter |
Year |
2022 |
|
2023 |
|
2024 |
|
2025 |
|
2026 |
|
2027 |
|
Total |
Production Summary |
|
|
|
|
|
|
|
|
Total Tonnes Mined |
kt |
744 |
|
812 |
|
862 |
|
869 |
|
831 |
|
326 |
|
4,445 |
|
Total Material Processed |
kt |
762 |
|
812 |
|
862 |
|
869 |
|
831 |
|
326 |
|
4,462 |
|
Mill Gold Head Grade |
g/t Au |
7.2 |
|
7.8 |
|
7.4 |
|
6.9 |
|
7.5 |
|
6.6 |
|
7.3 |
|
Mill Gold Recovery |
% |
96.5 |
% |
96.5 |
% |
96.5 |
% |
96.5 |
% |
96.5 |
% |
96.5 |
% |
96.5 |
% |
Gold Production |
koz Au |
169.8 |
|
195.7 |
|
198.9 |
|
186.8 |
|
192.4 |
|
66.5 |
|
1,010.1 |
|
Revenue |
|
|
|
|
|
|
|
|
Gold Sales |
$ M |
254.7 |
|
293.5 |
|
298.4 |
|
280.2 |
|
288.6 |
|
99.8 |
|
1,515.0 |
|
Silver Sales |
$ M |
1.5 |
|
1.8 |
|
1.8 |
|
1.7 |
|
1.7 |
|
0.6 |
|
9.1 |
|
Gross Metal Sales |
$ M |
256.2 |
|
295.3 |
|
300.2 |
|
281.9 |
|
290.3 |
|
100.4 |
|
1,524.2 |
|
Transport & Refining Cost |
$ M |
0.3 |
|
0.4 |
|
0.4 |
|
0.4 |
|
0.4 |
|
0.1 |
|
2.0 |
|
Royalty Payments |
$ M |
2.6 |
|
2.9 |
|
3.0 |
|
2.8 |
|
2.9 |
|
1.0 |
|
15.2 |
|
Net Revenue |
$ M |
253.3 |
|
291.9 |
|
296.8 |
|
278.7 |
|
287 |
|
99.2 |
|
1,507.0 |
|
Operating Expenditures |
|
|
|
|
|
|
|
|
Mining |
$ M |
62.8 |
|
68.5 |
|
72.7 |
|
73.3 |
|
70.1 |
|
27.5 |
|
374.9 |
|
Processing |
$ M |
17.1 |
|
18.2 |
|
18.8 |
|
19.0 |
|
18.6 |
|
7.3 |
|
99.0 |
|
General and Administration |
$ M |
23.5 |
|
23.2 |
|
23.5 |
|
23.5 |
|
23.7 |
|
11.9 |
|
129.2 |
|
Operating Costs |
$ M |
103.3 |
|
109.8 |
|
115.0 |
|
115.8 |
|
112.4 |
|
46.7 |
|
603.1 |
|
Earnings |
|
|
|
|
|
|
|
|
EBITDA |
$ M |
150.0 |
|
182.1 |
|
181.8 |
|
162.9 |
|
174.6 |
|
52.5 |
|
903.9 |
|
Capital Expenditures |
|
|
|
|
|
|
|
|
Growth |
$ M |
22.0 |
|
26.4 |
|
14.9 |
|
6.7 |
|
0.0 |
|
0.0 |
|
70.0 |
|
Sustaining |
$ M |
56.5 |
|
58.1 |
|
44.6 |
|
24.6 |
|
35.5 |
|
0.0 |
|
219.3 |
|
Reclamation and Closure |
$ M |
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
5.0 |
|
5.0 |
|
10.0 |
|
Salvage Value Credit |
$ M |
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
0.0 |
|
-3.0 |
|
-3.0 |
|
Total Capital Costs |
$ M |
78.4 |
|
84.5 |
|
59.5 |
|
31.3 |
|
40.5 |
|
2.0 |
|
296.2 |
|
Pre-Tax Cash Flow |
|
|
|
|
|
|
|
|
Pre-Tax Cash Flow |
$ M |
71.6 |
|
97.6 |
|
122.2 |
|
131.7 |
|
134.1 |
|
50.5 |
|
607.7 |
|
Cumulative Pre-Tax Cash Flow |
$ M |
71.6 |
|
169.2 |
|
219.4 |
|
423.1 |
|
557.2 |
|
607.7 |
|
607.7 |
|
Taxes and Duties |
|
|
|
|
|
|
|
|
Income Tax |
$ M |
0.0 |
|
0.0 |
|
0.0 |
|
1.9 |
|
8.1 |
|
2.8 |
|
12.8 |
|
Quebec Mining Duties |
$ M |
10.4 |
|
15.6 |
|
17.0 |
|
15.5 |
|
18.4 |
|
0.5 |
|
77.5 |
|
Total Taxes and Duties |
$ M |
10.4 |
|
15.6 |
|
17.0 |
|
17.4 |
|
26.5 |
|
3.3 |
|
90.3 |
|
After-Tax Cash Flow |
|
|
|
|
|
|
|
|
After-Tax Cash Flow |
$ M |
61.1 |
|
82.0 |
|
105.2 |
|
114.3 |
|
107.6 |
|
47.1 |
|
517.3 |
|
Cumulative After-Tax Cash Flow |
$ M |
61.1 |
|
143.1 |
|
248.3 |
|
362.6 |
|
470.2 |
|
517.3 |
|
517.3 |
|
1 Cash flows based on the Upper Triangle
Reserves Case
2 These measures are non-IFRS measures. See the
section ‘Non-IFRS Measures’ at the end of this press release and in
Eldorado’s December 31, 2020 MD&A for explanations and
discussion of these non-IFRS measures.
Conference Call
A conference call to discuss the details of the
Company’s Fourth Quarter and Year-End 2021 Results and the Lamaque
Technical Study will be held by senior management on February 25,
2022 at 11:30 AM ET (8:30 AM PT). The call will be webcast and can
be accessed at Eldorado Gold’s website: www.eldoradogold.com, or
via: http://services.choruscall.ca/links/eldoradogold20220225.html
Conference Call Details |
|
Replay (available until April 1,
2022) |
Date: |
|
February 25, 2022 |
|
Vancouver: |
|
+1 604 638 9010 |
Time: |
|
11:30 AM ET (8:30 AM PT) |
|
Toll Free: |
|
1 800 319 6413 |
Dial in: |
|
+1 604 638 5340 |
|
Access code: |
|
8299 |
Toll free: |
|
1 800 319 4610 |
|
|
|
|
|
|
|
|
|
|
|
About Eldorado Gold
Eldorado is a gold and base metals producer with
mining, development and exploration operations in Turkey, Canada,
Greece and Romania. The Company has a highly skilled and
dedicated workforce, safe and responsible operations, a portfolio
of high-quality assets, and long-term partnerships with local
communities. Eldorado’s common shares trade on the Toronto Stock
Exchange (TSX: ELD) and the New York Stock Exchange (NYSE:
EGO).
Contacts
Investor Relations
Lisa Wilkinson, VP, Investor Relations604.757
2237 or 1.888.353.8166 lisa.wilkinson@eldoradogold.com
Media
Louise McMahon, Director Communications &
Public Affairs604.616 2296 or 1.888.363.8166
louise.mcmahon@eldoradogold.com
Qualified Persons
Except as otherwise noted, scientific and
technical information contained in this press release was reviewed
and approved by Simon Hille, FAusIMM, Vice President, Technical
Services for Eldorado Gold Corporation, and a "qualified person"
(QP) under NI 43-101.
The QPs and contributors responsible for
preparing the Lamaque Technical Study are:
- Mr. Jacques Simoneau, géo (OGQ No.
737), Exploration Manager Eastern Canada, Eldorado Gold
- Mr. Peter Lind, Eng. (OIQ No.
133650), P.Eng., Director, Technical Studies, Eldorado Gold
- Mr. Ertan Uludag, P.Geo., Manager,
Resource Geology, Eldorado Gold
- Mr. Jessy Thelland, géo (OGQ No.
758), Director, Technical Services Eldorado Gold Quebec
- Mr. Mickey Murphy, P.Eng., Stantec
Consulting
- Mr. Mehdi Bouanani, Eng. (OIQ No.
5000741), Director, Projects, Eldorado Gold Quebec
The relevant QPs have verified the data
disclosed including sampling, analytical and test data underlying
the information contained in this news release. This included an
appropriate Quality Control sampling program of reference
standards, blanks and duplicates to monitor the integrity of all
assay results.
Notes on Lower Triangle Inferred and
Ormaque Inferred PEAs
Readers should take care to differentiate these
PEAs from the economic analysis for the Upper Triangle Reserves.
The PEAs only demonstrate the potential viability of mineral
resources and are not as comprehensive as the economic analysis for
the Upper Triangle Reserves. The level of detail, precision and
confidence in outcomes between the economic analysis for the Upper
Triangle Reserves and the PEAs is significantly different.
The PEAs are preliminary in nature and are based
on numerous assumptions and the incorporation of Inferred mineral
resources. Inferred mineral resources are considered too
speculative geologically to have economic considerations applied to
them that would enable them to be categorized as mineral reserves
except as allowed for by National Instrument 43-101 in PEA studies.
There is no guarantee that Inferred mineral resources can be
converted to Indicated or Measured mineral resources and, as such,
there is no guarantee that the economics described herein will be
achieved. Mineral resources that are not mineral reserves do not
have demonstrated economic viability.
Non-IFRS Measures
Certain non-IFRS ratios are included in this
press release, including average realized gold price per ounce
sold, cash operating costs per ounce sold, total cash costs per
ounce sold, all-in sustaining costs ("AISC") per ounce sold and
adjusted net earnings/(loss) per share. Certain non-IFRS financial
measures are included in this presentation, or are used to derive
the above-noted non-IFRS ratios, including cash operating costs
(C1), total cash costs (C2), AISC, adjusted net earnings/(loss),
cash flow from operations before changes in non-cash working
capital, earnings before interest, taxes and depreciation and
amortization ("EBITDA") and adjusted earnings before interest,
taxes and depreciation and amortization ("Adjusted EBITDA"), free
cash flow and sustaining capital.
The Company believes that these non-IFRS
measures, in addition to conventional measures prepared in
accordance with International Financial Reporting Standards
(“IFRS”), provide investors an improved ability to evaluate the
underlying performance of the Company. The non-IFRS 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 do not
have any standardized meaning prescribed under IFRS, and therefore
may not be comparable to other issuers. Certain additional
disclosures for these non-IFRS measures have been incorporated by
reference and can be found in the section ‘Non-IFRS Measures’ in
the December 31, 2020 MD&A available on SEDAR at www.sedar.com
and on the Company’s website under the ‘Investors’ section. The
most directly comparable IFRS financial measures and results from
the year ended December 31, 2020 are below.
Non-IFRS Measure |
Most Directly Comparable IFRS Measure |
2020 |
Cash operating costs (C1) |
Production costs |
$445 M |
Total cash costs (C2) |
AISC |
Average realized gold price per ounce sold |
Revenue |
$1,027 M |
EBITDA |
Earnings before income tax |
$176 M |
Adjusted EBITDA |
Adjusted net earnings/(loss) |
Net earnings attributable to shareholders of the Company |
$105 M |
Adjusted net earnings/(loss) per share |
Cash flow from operations before changes in non-cash working
capital |
Net cash generated from operating activities |
$426 M |
Free cash flow |
Sustaining capital |
Additions to property, plant and equipment |
$201 M |
Cautionary Note about Forward-looking Statements and
Information
Certain of the statements made and information
provided in this press release are forward-looking statements or
information within the meaning of the United States Private
Securities Litigation Reform Act of 1995 and applicable Canadian
securities laws. Often, these forward-looking statements and
forward-looking information can be identified by the use of words
such as "plans", "expects", "is expected", "budget", “continue”,
“projected”, "scheduled", "estimates", "forecasts", "intends",
"anticipates", or "believes" or the negatives thereof 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.
Forward-looking statements or information
contained in this release include, but are not limited to,
statements or information with respect to: the Company's ability to
successfully operate and advance the Lamaque project, including the
growth of the Lower Triangle zones and Ormaque deposit, and achieve
the results provided for in the Study; the results of the Study,
including the mineral resource and reserves estimate, forecasts for
the NPV5%, economics, life of mine, production, required
capital, costs, and cash flow at the Lamaque project, including
relating to the feasibility-level update at Upper Triangle zones
and Parallel deposit, the PEA at the Lower Triangle zones and the
PEA at the Ormaque deposit; expected production and operations,
including grade; forecasted NPV, IRR, and EBITDA; expectations
regarding operations advancement and development of the Lamaque
project, including the ability to meet expectations and the timing
thereof; expectations on mining operations, including mining
methods and expected mining and production, including volume, grade
and costs; expectations on adequacy of surface infrastructure
at the Lamaque project, including addition infrastructure needs
based on further development at the Lamaque project; requirements
for permitting and compliance therewith, including receipt of
future required permits or amendments thereto, including at the
Lamaque project; future collaboration with and support from
relevant Val-d’Or communities; expected future exploration and
development opportunities in the Abitibi area; expectations on use
of new technologies and evaluations of such studies, including
benefits therefrom; expectations on emissions; the social impact
and benefits of the Lamaque project, including in the local
communities; estimates of Mineral Resources and Reserves, including
all underlying deposit assumptions, and the conversion of Mineral
Resources to Mineral Reserves; the filing of a technical report
reflecting the results of the Study; our expectation as to our
future financial and operating performance, including future cash
flow, estimated cash costs, expected metallurgical recoveries, gold
price outlook; and our strategy, plans and goals, including our
proposed exploration, development, construction, permitting and
operating plans and priorities, related timelines and
schedules.
Forward-looking statements and forward-looking
information by their nature are based on assumptions and involve
known and unknown risks, uncertainties and other factors which may
cause the actual results, performance or achievements of the
Company to be materially different from any future results,
performance or achievements expressed or implied by such
forward-looking statements or information.
We have made certain assumptions about the
forward-looking statements and information, including assumptions
about our ability to execute our plans relating to the Lamaque
project as set out in the Study, including the timing thereof;
ability to obtain all required approvals and permits or amendments
thereto; the assumptions provided for in the Study will be
accurate, including gold price, exchange rates, cost estimates;
assumptions regarding infrastructure requirements in the future at
the Lamaque project; assumptions regarding support of relevant
local communities; no changes in input costs, exchange rates,
development and gold; the geopolitical, economic, permitting and
legal climate that we operate in, including at the Lamaque project;
the future price of gold and other commodities; exchange rates;
anticipated costs and expenses; production, mineral reserves and
resources and metallurgical recoveries, the impact of acquisitions,
dispositions, suspensions or delays on our business and the ability
to achieve our goals.
Even though our management believes that the
assumptions made and the expectations represented by such
statements or information are reasonable, there can be no assurance
that the forward-looking statement or information will prove to be
accurate. Many assumptions may be difficult to predict and are
beyond our control.
Furthermore, should one or more of the risks,
uncertainties or other factors materialize, or should underlying
assumptions prove incorrect, actual results may vary materially
from those described in forward-looking statements or information.
These risks, uncertainties and other factors include, among others,
the following: any changes to the final Study ability to execute on
plans relating to the Lamaque project, including the timing
thereof, ability to achieve the benefits contemplated; risk
relating to permitting and obtaining the required approvals,
changes in exchange rates, input costs, development costs and gold
prices; geopolitical and economic climate (global and local), risks
related to mineral tenure and permits; gold and other commodity
price volatility; recoveries of gold and other metals; results of
test work; risks regarding potential and pending litigation and
arbitration proceedings relating to the Company’s business,
properties and operations; expected impact on reserves and the
carrying value; the updating of the reserve and resource models and
life of mine plans; mining operational and development risk;
foreign country operational risks; risks of sovereign investment;
regulatory risks and liabilities including, regulatory environment
and restrictions, and environmental regulatory restrictions and
liability; discrepancies between actual and estimated production,
mineral reserves and resources and metallurgical testing and
recoveries; additional funding requirements; currency fluctuations;
community and non-governmental organization actions; speculative
nature of gold exploration; dilution; share price volatility;
competition; loss of key employees; and defective title to mineral
claims or properties, as well as those risk factors discussed in
the sections titled “Forward-Looking Statements” and "Risk factors
in our business" in the Company's most recent Annual Information
Form and Annual Report on Form 40-F. The reader is directed to
carefully review the detailed risk discussion in our most recent
Annual Information Form filed on SEDAR and EDGAR under our Company
name, which discussion is incorporated by reference in this
release, for a fuller understanding of the risks and uncertainties
that affect the Company’s business and operations.
Forward-looking statements and information is
designed to help you understand management’s current views of our
near and longer term prospects, and it may not be appropriate for
other purposes.
There can be no assurance that forward-looking
statements or information will prove to be accurate, as actual
results and future events could differ materially from those
anticipated in such statements. Accordingly, you should not place
undue reliance on the forward-looking statements or information
contained herein. Except as required by law, we do not expect to
update forward-looking statements and information continually as
conditions change and you are referred to the full discussion of
the Company's business contained in the Company's reports filed
with the securities regulatory authorities in Canada and the United
States.
Financial Information and condensed statements
contained herein or attached hereto may not be suitable for readers
that are unfamiliar with the Company and is not a substitute for
reading the Company’s financial statements and related MD&A
available on our website and on SEDAR under our Company name. The
reader is directed to carefully review such document for a full
understanding of the financial information summarized herein.
Mineral resources which are not mineral reserves
do not have demonstrated economic viability. With respect to
“indicated mineral resource” and “inferred mineral resource”, there
is a great amount of uncertainty as to their existence and a great
uncertainty as to their economic and legal feasibility. It cannot
be assumed that all or any part of a “measured mineral resource”,
“indicated mineral resource” or “inferred mineral resource” will
ever be upgraded to a higher category.
Cautionary Note to US Investors
Concerning Estimates of Measured, Indicated and Inferred
Resources
Technical disclosure regarding the Company’s
properties included herein (the “Technical Disclosure”) has been
prepared in accordance with the requirements of the securities laws
in effect in Canada, which differ from the requirements of United
States securities laws. The terms “mineral reserve”, “proven
mineral reserve”, “probable mineral reserve”, “mineral resource”,
“measured mineral resource”, “indicated mineral resource” and
“inferred mineral resource” are Canadian mining terms as defined in
accordance with NI 43-101. NI 43-101 is a rule developed by the
Canadian Securities Administrators that establishes standards for
all public disclosure an issuer makes of scientific and technical
information concerning mineral projects. These standards differ
from the requirements of the United States Securities Commission
(the “SEC”) applicable to domestic United States reporting
companies. Accordingly, information contained herein contain
descriptions of our mineral deposits that may not be comparable to
similar information made public by United States companies subject
to the SEC’s reporting.
Eldorado Gold (TSX:ELD)
Gráfico Histórico do Ativo
De Dez 2024 até Dez 2024
Eldorado Gold (TSX:ELD)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024