Eldorado Gold Corporation (“Eldorado” or “the Company”) today
reports the Company’s financial and operational results for the
third quarter of 2022. For further information, please see the
Company’s Consolidated Financial Statements and Management’s
Discussion and Analysis ("MD&A") filed on SEDAR at
www.sedar.com under the Company’s profile.
Third Quarter
2022 Summary
Operations
- Gold production:
118,791 ounces, a 5% increase from Q2 2022, demonstrating
improvements across the portfolio.
- Gold sales:
118,388 ounces at an average realized gold price per ounce sold1 of
$1,688.
- Production costs:
$123.5 million.
- Cash operating
costs1: $803 per ounce
sold. Higher costs during the quarter were primarily driven by
increases in the price of certain commodities and consumables,
including electricity at operations in Greece and Turkiye, and fuel
and reagents at Kisladag. Price increases were partly offset by the
weakening of local currencies in which costs are incurred,
particularly the Turkish Lira and Euro.
- All-in sustaining costs
("AISC")1: $1,259 per
ounce sold, driven by higher cash operating costs per ounce sold
and sustaining capital expenditures.
- Total capital
expenditures: $74.0 million, including $32.8 million of
sustaining capital1, primarily focused on
underground development and construction and expansion of the
tailings management facility at Lamaque. Growth
capital1 of $24.2 million focused on waste
stripping at Kisladag and continued construction work of the North
leach pad. $11.8 million of capital expenditures spent at Skouries
include expenditures related to progressing building enclosures,
other construction, and execution readiness.
Financial
- Cash, cash equivalents and
term deposits: $306.4 million, as at September 30,
2022. Cash balance decreased during the quarter as a result of a
$16 million bond interest payment and a $20 million investment in
the G Mining Ventures Corp. equity financing.
- Cash flow from operating
activities before changes in working
capital1: $55.0
million.
- Earnings before interest,
taxes, depreciation and amortization
("EBITDA")1: $42.8
million.
- Adjusted
EBITDA1: $73.5
million.
- Net loss: $50.5
million, or a loss of $0.27 per share.
- Adjusted net
loss1: $8.0 million or
$0.04 loss per share. Adjusted net loss removed an $18.4 million
loss on foreign exchange due to translation of deferred tax
balances and a $29.3 million impairment of the Certej project.
- Free cash
flow1: Negative $25.9
million, primarily due to lower average realized gold price, mine
standby costs and continued investment in growth capital at
Kisladag and Skouries.
Other
- Skouries: On
September 7, 2022, Eldorado announced the signing of a Mandate
Letter with Greek banks for a credit committee approved €680
million project finance facility for the development of the
Skouries project, which represents 80% of the total funding
requirement. The Mandate Letter includes a long-form term sheet,
which contains customary terms and conditions, including with
respect to due diligence, and remains subject to negotiation of
definitive binding loan documentation and to other approvals and
conditions, including board approval. Since the signing of the
Mandate Letter, Eldorado has been working diligently with Greek
banks to advance loan documentation. A final decision to re-start
construction and to approve definitive loan documentation remains
subject to Board approval, which we expect to seek before the end
of 2022.
“During the third quarter, our global operations
performed well, as our consolidated production continues to track
within our annual guidance," said George Burns, Eldorado's
President and Chief Executive Officer. "In Turkiye, quarterly
production increased considerably at Kisladag as the team continued
to optimize on-belt agglomeration. Additionally, there was an
increase in tonnes placed on the pad during the third quarter,
which supports a strong finish to the year for production,”
continued Burns. “At Efemcukuru, the team continued to do an
exceptional job, delivering yet another quarter on plan. At
Lamaque, production decreased quarter over quarter due to lower
throughput, however mine sequencing plans are expected to deliver
strong fourth quarter results.”
“We are, like others, continuing to face
inflationary pressures, especially in electricity in Greece and
Turkiye, and fuel and reagents at Kisladag. Additionally, we are
actively managing costs associated with the VAT import charge on
the Olympias gold concentrate shipments into China and shipments to
alternative markets started in mid-2022 and continue to be
explored,” said Burns.
Consolidated Financial and Operational
Highlights
|
3 months ended September 30, |
|
9 months ended September 30, |
Continuing operations (4) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Revenue |
$217.7 |
|
$238.4 |
|
$625.8 |
|
$696.3 |
|
Gold produced (oz) |
|
118,791 |
|
|
125,459 |
|
|
325,462 |
|
|
353,268 |
|
Gold sold (oz) |
|
118,388 |
|
|
125,189 |
|
|
320,491 |
|
|
352,923 |
|
Average realized gold price ($/oz sold) (2) |
$1,688 |
|
$1,772 |
|
$1,801 |
|
$1,781 |
|
Production costs |
|
123.5 |
|
|
110.2 |
|
|
337.4 |
|
|
331.5 |
|
Cash operating costs ($/oz sold) (2,3) |
|
803 |
|
|
646 |
|
|
807 |
|
|
644 |
|
Total cash costs ($/oz sold) (2,3) |
|
892 |
|
|
743 |
|
|
902 |
|
|
726 |
|
All-in sustaining costs ($/oz sold) (2,3) |
|
1,259 |
|
|
1,133 |
|
|
1,289 |
|
|
1,066 |
|
Net (loss) earnings for the period (1) |
|
(50.5 |
) |
|
8.5 |
|
|
(390.0 |
) |
|
53.9 |
|
Net (loss) earnings per share – basic ($/share) (1) |
|
(0.27 |
) |
|
0.05 |
|
|
(2.13 |
) |
|
0.30 |
|
Adjusted net (loss) earnings (1,2) |
|
(8.0 |
) |
|
39.9 |
|
|
(13.2 |
) |
|
94.2 |
|
Adjusted net (loss) earnings per share ($/share) (1,2) |
|
(0.04 |
) |
|
0.22 |
|
|
(0.07 |
) |
|
0.52 |
|
Net cash generated from operating activities |
|
52.5 |
|
|
105.1 |
|
|
114.7 |
|
|
253.3 |
|
Cash flow from operating activities before changes in working
capital (2) |
|
55.0 |
|
|
101.0 |
|
|
153.1 |
|
|
258.1 |
|
Free cash flow (2) |
|
(25.9 |
) |
|
29.7 |
|
|
(115.5 |
) |
|
39.3 |
|
Cash, cash equivalents and term deposits |
$306.4 |
|
$439.3 |
|
$306.4 |
|
$439.3 |
|
(1) |
Attributable to shareholders of the Company. |
(2) |
These financial measures or ratios are non-IFRS financial measures
or ratios. See the section 'Non-IFRS and Other Financial Measures
and Ratios' in the Company's MD&A for explanations and
discussion of these non-IFRS financial measures and ratios. |
(3) |
Revenues from silver, lead and zinc sales are off-set against cash
operating costs. |
(4) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
Total revenue was $217.7 million in Q3 2022, a
decrease of 9% from $238.4 million in Q3 2021 and an increase of 2%
from $213.4 million in Q2 2022. Total revenue was $625.8 million in
the nine months ended September 30, 2022, a decrease from
$696.3 million in the nine months ended September 30, 2021.
The decreases in both three and nine-month periods were primarily
due to lower sales volumes, and decreases in the three-month period
were also due to the 5% decrease in average realized gold
price.
Production costs increased to $123.5 million in
Q3 2022 from $110.2 million in Q3 2021 and to $337.4 million in the
nine months ended September 30, 2022 from $331.5 million in
the nine months ended September 30, 2021. Increases in both
periods were primarily due to substantial price increases for
certain commodities and consumables as a result of supply concerns
caused by financial and trade sanctions against Russia, and ongoing
supply chain challenges due to the novel coronavirus ("COVID-19").
Cost increases primarily impacted electricity at operations in
Greece and Turkiye, and fuel and reagents at Kisladag.
Cash operating costs averaged $803 per ounce
sold in Q3 2022, an increase from $646 in Q3 2021, and cash
operating costs per ounce sold averaged $807 in the nine months
ended September 30, 2022, an increase from $644 in the nine
months ended September 30, 2021. Increases in both three and
nine-month periods were primarily due to lower production at
Kisladag and price increases for certain commodities and
consumables. Cash operating costs per ounce sold at Efemcukuru in
Q3 2021 also benefited from the structure of concentrate sales
contracts which resulted in lower selling costs in that
quarter.
AISC per ounce sold averaged $1,259 in Q3 2022,
an increase from $1,133 in Q3 2021, and AISC per ounce sold
averaged $1,289 in the nine months ended September 30, 2022,
an increase from $1,066 in the nine months ended September 30,
2021. Increases in both three and nine-month periods primarily
reflect the increases in cash operating costs per ounce sold, and
increases in the nine-month period were also due to higher
sustaining capital expenditures.
We reported net loss attributable to
shareholders from continuing operations of $50.5 million ($0.27
loss per share) in Q3 2022 compared to net earnings of $8.5 million
($0.05 per share) in Q3 2021 and net loss of $390.0 million ($2.13
loss per share) in the nine months ended September 30, 2022
compared to net earnings of $53.9 million ($0.30 per share) in the
nine months ended September 30, 2021. The net loss in the nine
months ended September 30, 2022 was primarily due to the
impairment of the Certej project, a non-core gold asset, the
write-down of decommissioned equipment at Kisladag, lower sales
volumes, higher mine standby costs and higher income tax
expense.
Adjusted net loss was $8.0 million ($0.04 loss
per share) in Q3 2022 compared to adjusted net earnings of $39.9
million ($0.22 per share) in Q3 2021. Adjusted net loss in Q3 2022
removed an $18.4 million loss on foreign exchange due to
translation of deferred tax balances and a $29.3 million impairment
of the Certej project.
Quarterly Operations Update
|
3 months ended September 30, |
9 months ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Consolidated |
|
|
|
|
Ounces produced |
|
118,791 |
|
125,459 |
|
325,462 |
|
353,268 |
Ounces sold |
|
118,388 |
|
125,189 |
|
320,491 |
|
352,923 |
Production costs (1) |
$123.5 |
$110.2 |
$337.4 |
$331.5 |
Cash operating costs ($/oz sold) (2,3) |
$803 |
$646 |
$807 |
$644 |
All-in sustaining costs ($/oz sold) (2,3) |
$1,259 |
$1,133 |
$1,289 |
$1,066 |
Sustaining capital expenditures (3) |
$32.8 |
$34.7 |
$89.6 |
$79.3 |
Kisladag |
|
|
|
|
Ounces produced |
|
37,741 |
|
51,040 |
|
95,494 |
|
141,229 |
Ounces sold |
|
37,721 |
|
51,038 |
|
94,380 |
|
142,593 |
Production costs |
$32.7 |
$38.9 |
$87.9 |
$93.8 |
Cash operating costs ($/oz sold) (2,3) |
$752 |
$612 |
$800 |
$546 |
All-in sustaining costs ($/oz sold) (2,3) |
$993 |
$916 |
$1,049 |
$755 |
Sustaining capital expenditures (3) |
$4.8 |
$8.2 |
$11.6 |
$14.7 |
Lamaque |
|
|
|
|
Ounces produced |
|
42,454 |
|
37,369 |
|
122,748 |
|
101,847 |
Ounces sold |
|
42,385 |
|
37,381 |
|
122,165 |
|
101,136 |
Production costs |
$28.8 |
$25.3 |
$87.5 |
$72.3 |
Cash operating costs ($/oz sold) (2,3) |
$650 |
$646 |
$684 |
$683 |
All-in sustaining costs ($/oz sold) (2,3) |
$1,106 |
$1,130 |
$1,082 |
$1,117 |
Sustaining capital expenditures (3) |
$18.2 |
$13.7 |
$44.7 |
$34.0 |
Efemcukuru |
|
|
|
|
Ounces produced |
|
22,473 |
|
23,305 |
|
66,322 |
|
70,076 |
Ounces sold |
|
22,488 |
|
23,825 |
|
67,298 |
|
70,961 |
Production costs |
$17.7 |
$16.6 |
$55.2 |
$49.1 |
Cash operating costs ($/oz sold) (2,3) |
$709 |
$552 |
$689 |
$534 |
All-in sustaining costs ($/oz sold) (2,3) |
$1,039 |
$911 |
$1,075 |
$839 |
Sustaining capital expenditures (3) |
$4.1 |
$5.3 |
$13.5 |
$11.7 |
Olympias |
|
|
|
|
Ounces produced |
|
16,123 |
|
13,745 |
|
40,898 |
|
40,116 |
Ounces sold |
|
15,794 |
|
12,945 |
|
36,648 |
|
38,233 |
Production costs |
$44.3 |
$27.3 |
$106.6 |
$85.2 |
Cash operating costs ($/oz sold) (2,3) |
$1,466 |
$952 |
$1,455 |
$1,110 |
All-in sustaining costs ($/oz sold) (2,3) |
$2,070 |
$1,728 |
$2,240 |
$1,806 |
Sustaining capital expenditures (3) |
$5.7 |
$7.5 |
$19.8 |
$19.0 |
(1) |
Includes production costs of Stratoni (base metals production) in
2021 (Q3 2021: $2.0 million, YTD 2021: $31.1 million). Operations
at Stratoni were suspended at the end of 2021. |
(2) |
Revenues from silver, lead and zinc sales are off-set against cash
operating costs. |
(3) |
These financial measures or ratios are non-IFRS financial measures
or ratios. See the section 'Non-IFRS and Other Financial Measures
and Ratios' in the Company's MD&A for explanations and
discussion of these non-IFRS financial measures and ratios. |
Kisladag
Kisladag produced 37,741 ounces of gold in Q3
2022, a 35% increase from 27,973 ounces produced in Q2 2022.
Production in the quarter benefited from increased tonnes placed on
the heap leach pad in Q2 2022, following reduced productivity in
early 2022 as a result of snowfall and prolonged freezing
temperatures. However, gold production in the quarter decreased 26%
from 51,040 ounces in Q3 2021 as tonnes placed on the heap leach
pad during 2022 remain below 2021 levels due to continued
debottlenecking of the belt agglomeration circuit, reducing
stacking capacity. On-belt agglomeration continues to perform as
expected and the HPGR is performing to plan with recovery rates as
expected. Average grade of 0.72 grams per tonne in Q3 2022
increased slightly from 0.71 grams per tonne in Q3 2021 and
decreased from 0.76 grams per tonne in Q2 2022.
Revenue decreased to $65.7 million in Q3 2022
from $92.5 million in Q3 2021, reflecting lower sales in the
quarter, and to a lesser extent, a decrease in the average realized
gold price.
Production costs decreased to $32.7 million in
Q3 2022 from $38.9 million in Q3 2021 primarily due to a reduction
in consumables used in line with lower production and efficiencies
from the HPGR circuit, and weakening of the Turkish Lira. These
savings were partly offset by price increases in labour, reagents,
electricity, and fuel. Lower production resulted in an increase in
cash operating costs per ounce sold to $752 in Q3 2022 from $612 in
Q3 2021.
AISC per ounce sold increased to $993 in Q3 2022
from $916 in Q3 2021 primarily due to the increase in cash
operating costs per ounce sold and was partly offset by a reduction
in sustaining capital expenditure.
Sustaining capital expenditures of $4.8 million
in Q3 2022 and $11.6 million in the nine months ended
September 30, 2022 primarily included equipment rebuilds and
processing improvements. Growth capital expenditures of $17.6
million and $61.3 million in the three and nine months ended
September 30, 2022 included waste stripping to support the
mine life extension and construction of the first phase of the
North heap leach pad.
In conjunction with the North heap leach pad, we
are investing in additional higher-capacity mobile conveyors which
are expected to enhance materials handling capabilities in the belt
agglomeration circuit and increase throughput. Installation is
expected to be complete in late 2022. We are also installing an
agglomeration drum, expected to be commissioned in the first half
of 2023, which is expected to improve the quality, consistency and
permeability of the agglomeration process. With these investments,
stacking is expected to continue on the existing heap leach pad
until mid-2023, at which time stacking is expected to commence on
the North heap leach pad.
Lamaque
Lamaque produced 42,454 ounces of gold in Q3
2022, an increase of 14% from 37,369 ounces in Q3 2021. The
increase was primarily due to higher average grade and partly
offset by lower throughput. Tonnes processed were reduced by
COVID-19 related absenteeism in July and early August before
returning to normal levels. Average grade increased to 7.28 grams
per tonne in Q3 2022 from 5.99 grams per tonne in Q3 2021 and from
6.63 grams per tonne in Q2 2022. Underground development of
high-grade stopes progressed well during the quarter.
Revenue increased to $73.1 million in Q3 2022
from $66.8 million in Q3 2021 primarily due to higher production in
the quarter and partly offset by a lower average realized gold
price.
Production costs increased to $28.8 million in
Q3 2022 from $25.3 million in Q3 2021, primarily due to higher
production in the quarter. Cash operating costs per ounce sold rose
slightly to $650 in Q3 2022 from $646 in Q3 2021 as cost increases
for consumables were mostly offset by higher production and cost
savings from a weaker Canadian dollar.
AISC per ounce sold decreased to $1,106 in Q3
2022 from $1,130 in Q3 2021 primarily due to higher gold production
in the quarter and reduced sustaining exploration expenditure.
These reductions were partly offset by an increase in sustaining
capital expenditure.
Sustaining capital expenditures of $18.2 million
in Q3 2022 and $44.7 million in the nine months ended September 30,
2022 primarily included underground development and expansion of
the tailings management facility. Growth capital expenditures of
$1.5 million in Q3 2022 and $4.2 million in the nine months ended
September 30, 2022 were primarily related to construction of
underground infrastructure.
Efemcukuru
Efemcukuru produced 22,473 payable ounces of
gold in Q3 2022, a 4% decrease from 23,305 payable ounces in Q3
2021. The decrease was primarily due to a planned decrease in grade
to 5.74 grams per tonne in Q3 2022 from 6.44 grams per tonne in Q3
2021, and was partly offset by higher throughput in the
quarter.
Revenue decreased to $34.3 million in Q3 2022
from $41.9 million in Q3 2021. The decrease was primarily due to a
lower average realized gold price during Q3 2022 as a result of
downward revaluations of provisional pricing in the quarter in line
with movements in the gold price.
Production costs increased to $17.7 million in
Q3 2022 from $16.6 million in Q3 2021 primarily due to increased
tonnes processed, combined with cost increases in electricity, and
consumables. The increase in production costs, combined with
slightly lower production in the quarter, resulted in an increase
in cash operating costs per ounce sold to $709 in Q3 2022 from $552
in Q3 2021. Cash operating costs per ounce sold in Q3 2021 also
benefited from the structure of concentrate sales contracts which
resulted in lower selling costs in that quarter.
AISC per ounce sold increased to $1,039 in Q3
2022 from $911 in Q3 2021. The increase was primarily due to the
increase in cash operating costs per ounce sold and was partly
offset by lower sustaining capital expenditure.
Sustaining capital expenditures of $4.1 million
in Q3 2022 and $13.5 million in the nine months ended September 30,
2022 were primarily underground development and equipment rebuilds.
Growth capital expenditures of $4.4 million in the nine months
ended September 30, 2022 included resource conversion drilling
at Kokarpinar.
Olympias
Olympias produced 16,123 ounces of gold in Q3
2022, a 17% increase from 13,745 ounces in Q3 2021 and primarily
reflected higher average gold grade. Lead and silver production
also increased in Q3 2022 as compared to Q3 2021 as a result of
higher average grades while zinc production decreased due to lower
average grade and recovery rates. Transformation initiatives are
on-going as the mine continues to ramp up productivity.
Revenue increased to $44.6 million in Q3 2022
from $35.4 million in Q3 2021 primarily as a result of higher zinc
sales volumes in the quarter due to timing of concentrate
shipments. Revenue was also impacted during the quarter by the 13%
VAT import charge levied on customers importing Olympias gold
concentrate into China. This import charge, effective since October
1, 2021, reduces revenue by a corresponding amount. China was the
primary destination of Olympias gold concentrate in 2022 as planned
shipments to Russia were halted earlier in the year as a result of
sanctions imposed on Russia due to the Russia-Ukraine war. However,
shipments to alternative markets commenced in mid-2022 and continue
to be explored. Revenue from gold concentrate sales increased
slightly in the quarter in line with higher production and revenue
from lead-silver concentrate sales decreased in the quarter due to
timing of bulk shipments.
Production costs increased to $44.3 million in
Q3 2022 from $27.3 million in Q3 2021 reflecting increased volumes
of gold and zinc concentrate sold, combined with price increases in
electricity, fuel, and other consumables. Cash operating costs per
ounce sold increased to $1,466 in Q3 2022 from $952 in Q3 2021,
primarily a result of certain production cost increases and the 13%
VAT import charge which is included in cash operating costs. These
increases were partly offset by higher gold grade and higher
revenue from silver and base metal sales, which reduce cash
operating costs as by-product credits. Electricity prices in the
quarter rose 29% from Q2 2022 levels in line with escalating market
prices, despite continued subsidies that lower the effective
average price.
AISC per ounce sold increased to $2,070 in Q3
2022 from $1,728 in Q3 2021 primarily due to the increase in cash
operating costs per ounce sold and was partly offset by a decrease
in sustaining capital expenditure.
Sustaining capital expenditures of $5.7 million
in Q3 2022 and $19.8 million in the nine months ended
September 30, 2022 primarily included underground development
and expansion of tailings facilities. Growth capital expenditures
of $1.2 million in Q3 2022 and $4.3 million in the nine months
ended September 30, 2022 were primarily related to underground
development.
For further information on the Company's
operating results for the third quarter of 2022, please see the
Company’s MD&A filed on SEDAR at www.sedar.com under the
Company’s profile.
Corporate Update
The Company also announced today the appointment
of Frank Herbert as Executive Vice President, General Counsel and
Chief Compliance Officer, effective January 1, 2023. Mr. Herbert
joined Eldorado, on an interim basis in May 2022. Prior to joining
Eldorado, Frank held various senior legal positions in the mining
industry including serving as an Independent Consultant for a
mid-tier Canadian gold producer and a 13-year tenure at Centerra
Gold Inc. where his most recent role was President, General Counsel
and Corporate Secretary. Prior to his in-house roles, Mr. Herbert
was in private practice for over 15 years at major Canadian law
firms, where his practice focused on mining and corporate matters.
Frank also has extensive experience working with the investment
community and analysts in Europe and North America as well as with
local and international media.
Conference Call
A conference call to discuss the details of the
Company’s Third Quarter 2022 Results will be held by senior
management on Friday, October 28, 2022 at 11:30 AM ET (8:30 AM PT).
The call will be webcast and can be accessed at Eldorado’s website:
www.eldoradogold.com or via this link:
https://services.choruscall.ca/links/eldoradogold2022q3.html.
Conference Call Details |
|
Replay (available until Dec. 2, 2022) |
Date: |
October 28, 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: |
9428 |
Toll free: |
1 800 319 4610 |
|
|
|
About Eldorado
Eldorado is a gold and base metals producer with
mining, development and exploration operations in Turkiye, 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).
Contact
Investor Relations
Lisa Wilkinson, VP, Investor
Relations604.757.2237 or 1.888.353.8166
lisa.wilkinson@eldoradogold.com
Media
Louise McMahon, Director Communications &
Public Affairs604.757.5573 or 1.888.353.8166
louise.mcmahon@eldoradogold.com
Non-IFRS and Other Financial Measures and
Ratios
Certain non-IFRS financial measures and ratios
are included in this press release, including cash operating costs
and cash operating costs per ounce sold, total cash costs and total
cash costs per ounce sold, all-in sustaining costs ("AISC") and
AISC per ounce sold, sustaining and growth capital, average
realized gold price per ounce sold, adjusted net earnings/(loss)
attributable to shareholders, adjusted net earnings/(loss) per
share attributable to shareholders, earnings before interest,
taxes, depreciation and amortization (“EBITDA”), adjusted earnings
before interest, taxes, depreciation and amortization ("Adjusted
EBITDA"), free cash flow, working capital and cash flow from
operating activities before changes in working capital.
Please see the September 30, 2022 MD&A
for explanations and discussion of these non-IFRS and other
financial measures and ratios. The Company believes that these
measures and ratios, in addition to conventional measures and
ratios 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
and other financial measures and ratios are intended to provide
additional information and should not be considered in isolation or
as a substitute for measures or ratios of performance prepared in
accordance with IFRS. These measures and ratios do not have any
standardized meaning prescribed under IFRS, and therefore may not
be comparable to other issuers. Certain additional disclosures for
these and other financial measures and ratios have been
incorporated by reference and can be found in the section 'Non-IFRS
and Other Financial Measures and Ratios' in the September 30,
2022 MD&A available on SEDAR at www.sedar.com and on the
Company's website under the 'Investors' section.
Reconciliation of Production Costs to Cash
Operating Costs and Cash Operating Costs per ounce sold:
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Production costs (1) |
$123.5 |
|
$110.2 |
|
$337.4 |
|
$331.5 |
|
Stratoni production costs (2) |
|
— |
|
|
(2.0 |
) |
|
(0.1 |
) |
|
(31.1 |
) |
Production costs – excluding Stratoni |
|
123.5 |
|
|
108.1 |
|
|
337.2 |
|
|
300.4 |
|
By-product credits (3) |
|
(22.6 |
) |
|
(15.1 |
) |
|
(60.3 |
) |
|
(44.3 |
) |
Royalty expense and selling costs (4) |
|
(5.8 |
) |
|
(12.2 |
) |
|
(18.2 |
) |
|
(28.9 |
) |
Cash operating costs |
$95.1 |
|
$80.8 |
|
$258.8 |
|
$227.3 |
|
Gold ounces sold |
|
118,388 |
|
|
125,189 |
|
|
320,491 |
|
|
352,923 |
|
Cash operating cost per ounce sold |
$803 |
|
$646 |
|
$807 |
|
$644 |
|
(1) |
Includes inventory write-downs. |
(2) |
Base metals production, presented for 2021. Operations at Stratoni
were suspended at the end of 2021. |
(3) |
Revenue from silver, lead and zinc sales. |
(4) |
Included in production costs. |
Reconciliation of Cash Operating Costs and Cash
Operating Cost per ounce sold, by asset, for the three months ended
September 30, 2022:
|
Direct operating costs |
|
By-product credits |
|
Refining and selling costs |
|
Inventory change (1) |
|
Cash operating costs |
|
Gold oz sold |
|
Cash operating cost/oz sold |
Kisladag |
$31.2 |
|
|
($0.6 |
) |
|
$0.2 |
|
|
($2.4 |
) |
|
$28.4 |
|
37,721 |
|
$752 |
Lamaque |
|
27.8 |
|
|
(0.3 |
) |
|
|
0.1 |
|
|
— |
|
|
|
27.5 |
|
42,385 |
|
|
650 |
Efemcukuru |
|
12.7 |
|
|
(0.6 |
) |
|
|
3.7 |
|
|
0.1 |
|
|
|
15.9 |
|
22,488 |
|
|
709 |
Olympias |
|
28.7 |
|
|
(21.1 |
) |
|
|
9.4 |
|
|
6.2 |
|
|
|
23.2 |
|
15,794 |
|
|
1,466 |
Total consolidated |
$100.3 |
|
|
($22.6 |
) |
|
$13.3 |
|
$4.0 |
|
|
$95.0 |
|
118,388 |
|
$803 |
(1) |
Inventory change adjustments result from timing differences between
when inventory is produced and when it is sold. |
Reconciliation of Cash Operating Costs and Cash
Operating Cost per ounce sold, by asset, for the nine months ended
September 30, 2022:
|
Direct operating costs |
|
By-product credits |
|
Refining and selling costs |
|
Inventory change (1) |
|
Cash operating costs |
|
Gold oz sold |
|
Cash operating cost/oz sold |
Kisladag |
$78.6 |
|
|
($2.1 |
) |
|
$0.9 |
|
|
($1.9 |
) |
|
$75.5 |
|
94,380 |
|
$800 |
Lamaque |
|
83.5 |
|
|
(1.0 |
) |
|
|
0.2 |
|
|
0.9 |
|
|
|
83.6 |
|
122,165 |
|
|
684 |
Efemcukuru |
|
38.6 |
|
|
(2.3 |
) |
|
|
9.6 |
|
|
0.5 |
|
|
|
46.3 |
|
67,298 |
|
|
689 |
Olympias |
|
83.9 |
|
|
(54.9 |
) |
|
|
21.9 |
|
|
2.4 |
|
|
|
53.3 |
|
36,648 |
|
|
1,455 |
Total consolidated |
$284.6 |
|
|
($60.3 |
) |
|
$32.6 |
|
$1.9 |
|
|
$258.8 |
|
320,491 |
|
$807 |
(1) |
Inventory change adjustments result from timing differences between
when inventory is produced and when it is sold. |
Reconciliation of Cash Operating Costs and Cash
Operating Cost per ounce sold, by asset, for the three months ended
September 30, 2021:
|
Direct operating costs |
|
By-product credits |
|
Refining and selling costs |
|
Inventory change (1) |
|
Cash operating costs |
|
Gold oz sold |
|
Cash operating cost/oz sold |
Kisladag |
$28.1 |
|
|
($0.9 |
) |
|
$2.2 |
|
$1.9 |
|
|
$31.2 |
|
51,038 |
|
$612 |
Lamaque |
|
23.7 |
|
|
(0.3 |
) |
|
|
0.1 |
|
|
0.8 |
|
|
|
24.2 |
|
37,381 |
|
|
646 |
Efemcukuru |
|
12.6 |
|
|
(0.8 |
) |
|
|
1.2 |
|
|
0.1 |
|
|
|
13.2 |
|
23,825 |
|
|
552 |
Olympias |
|
23.3 |
|
|
(13.0 |
) |
|
|
3.7 |
|
|
(1.6 |
) |
|
|
12.3 |
|
12,945 |
|
|
952 |
Total consolidated |
$87.6 |
|
|
($15.1 |
) |
|
$7.2 |
|
$1.2 |
|
|
$80.8 |
|
125,189 |
|
$646 |
(1) |
Inventory change adjustments result from timing differences between
when inventory is produced and when it is sold. |
Reconciliation of Cash Operating Costs and Cash
Operating Cost per ounce sold, by asset, for the nine months ended
September 30, 2021:
|
Direct operating costs |
|
By-product credits |
|
Refining and selling costs |
|
Inventory change (1) |
|
Cash operating costs |
|
Gold oz sold |
|
Cash operating cost/oz sold |
Kisladag |
$75.0 |
|
|
($2.4 |
) |
|
$2.5 |
|
$2.9 |
|
|
$77.9 |
|
142,593 |
|
$546 |
Lamaque |
|
70.6 |
|
|
(1.1 |
) |
|
|
0.2 |
|
|
(0.6 |
) |
|
|
69.0 |
|
101,136 |
|
|
683 |
Efemcukuru |
|
36.4 |
|
|
(3.3 |
) |
|
|
4.3 |
|
|
0.4 |
|
|
|
37.9 |
|
70,961 |
|
|
534 |
Olympias |
|
69.4 |
|
|
(37.4 |
) |
|
|
11.3 |
|
|
(0.9 |
) |
|
|
42.4 |
|
38,233 |
|
|
1,110 |
Total consolidated |
$251.4 |
|
|
($44.3 |
) |
|
$18.3 |
|
$1.9 |
|
|
$227.3 |
|
352,923 |
|
$644 |
(1) |
Inventory change adjustments result from timing differences between
when inventory is produced and when it is sold. |
Reconciliation of Cash Operating Costs to Total
Cash Costs and Total Cash Costs per ounce sold:
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Cash operating costs |
$95.0 |
$80.8 |
$258.8 |
$227.3 |
Royalty expense (1) |
|
10.6 |
|
12.2 |
|
30.4 |
|
28.9 |
Total cash costs |
$105.6 |
$93.0 |
$289.2 |
$256.2 |
Gold ounces sold |
|
118,388 |
|
125,189 |
|
320,491 |
|
352,923 |
Total cash costs per ounce sold |
$892 |
$743 |
$902 |
$726 |
(1) |
Included in production costs. |
Reconciliation of Total Cash Costs to All-in
Sustaining Costs and All-in Sustaining Costs per ounce sold:
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Total cash costs |
$105.6 |
$93.0 |
$289.2 |
$256.2 |
Corporate and allocated G&A |
|
8.6 |
|
8.8 |
|
27.5 |
|
27.2 |
Exploration and evaluation costs |
|
0.1 |
|
4.0 |
|
1.4 |
|
9.4 |
Reclamation costs and amortization |
|
1.8 |
|
1.3 |
|
5.3 |
|
4.2 |
Sustaining capital expenditure |
|
32.8 |
|
34.7 |
|
89.6 |
|
79.3 |
AISC |
$149.0 |
$141.8 |
$413.0 |
$376.3 |
Gold ounces sold |
|
118,388 |
|
125,189 |
|
320,491 |
|
352,923 |
AISC per ounce sold |
$1,259 |
$1,133 |
$1,289 |
$1,066 |
Reconciliation of general and administrative
expenses included in All-in Sustaining Costs:
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
General and administrative expenses (from
consolidated statement of operations for the three and nine months
ended September 30, 2022) |
$6.8 |
|
$7.7 |
|
$23.8 |
|
$27.5 |
|
Add: |
|
|
|
|
Share-based payments expense |
|
2.8 |
|
|
1.7 |
|
|
6.8 |
|
|
5.4 |
|
Employee benefit plan expense from corporate and operating gold
mines |
|
0.9 |
|
|
0.8 |
|
|
3.5 |
|
|
2.2 |
|
Less: |
|
|
|
|
General and administrative expenses related to non-gold mines and
in-country offices |
|
(0.1 |
) |
|
(0.1 |
) |
|
(0.4 |
) |
|
(0.3 |
) |
Depreciation in G&A |
|
(0.7 |
) |
|
(0.5 |
) |
|
(2.2 |
) |
|
(1.5 |
) |
Business development |
|
(0.5 |
) |
|
(0.3 |
) |
|
(1.4 |
) |
|
(4.2 |
) |
Development projects |
|
(0.6 |
) |
|
(0.6 |
) |
|
(2.8 |
) |
|
(2.1 |
) |
Adjusted corporate general and administrative
expenses |
$8.6 |
|
$8.7 |
|
$27.3 |
|
$27.1 |
|
Regional general and administrative costs allocated to gold
mines |
|
— |
|
|
0.1 |
|
|
0.2 |
|
|
0.1 |
|
Corporate and allocated general and administrative expenses
per AISC |
$8.6 |
|
$8.8 |
|
$27.5 |
|
$27.2 |
|
Reconciliation of exploration costs included in
All-in Sustaining Costs:
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Exploration and evaluation expense (from
consolidated statement of operations for the three and nine months
ended September 30, 2022)(1) |
$5.0 |
|
$4.7 |
|
$15.1 |
|
$16.6 |
|
Add: |
|
|
|
|
Capitalized sustaining exploration cost related to operating gold
mines |
|
0.1 |
|
|
2.4 |
|
|
1.4 |
|
|
6.7 |
|
Less: |
|
|
|
|
Exploration and evaluation expenses related to non-gold mines and
other sites |
|
(5.0 |
) |
|
(3.0 |
) |
|
(15.1 |
) |
|
(13.9 |
) |
Exploration and evaluation costs per AISC |
$0.1 |
|
$4.0 |
|
$1.4 |
|
$9.4 |
|
(1) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
Reconciliation of reclamation costs and
amortization included in All-in Sustaining Costs:
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Asset retirement obligation accretion(from other
income and finance costs note to the condensed consolidated interim
financial statements for the three and nine months ended September
30, 2022) |
$0.6 |
|
$0.4 |
|
$1.7 |
|
$1.1 |
|
Add: |
|
|
|
|
Depreciation related to asset retirement obligation assets |
|
1.4 |
|
|
1.0 |
|
|
4.0 |
|
|
3.3 |
|
Less: |
|
|
|
|
Asset retirement obligation accretion related to non-gold mines and
other sites |
|
(0.1 |
) |
|
(0.1 |
) |
|
(0.4 |
) |
|
(0.2 |
) |
Reclamation costs and amortization per AISC |
$1.8 |
|
$1.3 |
|
$5.3 |
|
$4.2 |
|
Reconciliation of Sustaining and Growth
Capital
|
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Additions to property, plant and equipment
(1)(from segment note in the condensed consolidated interim
financial statements for the three and nine months ended September
30, 2022) |
$73.1 |
|
$77.2 |
|
$221.0 |
|
$212.7 |
|
Less: Growth and development project capital expenditure (2) |
|
(38.0 |
) |
|
(36.7 |
) |
|
(119.3 |
) |
|
(116.7 |
) |
Less: Capitalized evaluation expenditure |
|
(1.6 |
) |
|
(3.5 |
) |
|
(10.8 |
) |
|
(8.9 |
) |
Less: Sustaining capital expenditure Stratoni (3) |
|
— |
|
|
(1.2 |
) |
|
— |
|
|
(5.0 |
) |
Less: Sustaining capital expenditure equipment leases (4) |
|
(0.7 |
) |
|
(0.8 |
) |
|
(1.1 |
) |
|
(1.5 |
) |
Less: Corporate leases |
|
— |
|
|
(0.3 |
) |
|
(0.1 |
) |
|
(1.3 |
) |
Sustaining capital expenditure at operating gold
mines |
$32.8 |
|
$34.7 |
|
$89.6 |
|
$79.3 |
|
(1) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
(2) |
Includes growth capital expenditures and capital expenditures
relating to Skouries, Stratoni and Other Projects, excluding
non-cash sustaining lease additions. |
(3) |
Base metals production, presented for 2021. Operations at Stratoni
were suspended at the end of 2021. Includes non-cash lease
additions. |
(4) |
Non-cash sustaining lease additions, net of sustaining lease
principal and interest payments. |
Reconciliation of All-in Sustaining Costs and All-in Sustaining
Costs per ounce sold, by operating asset and corporate office, for
the three months ended September 30, 2022:
|
Cash operating costs |
Royalties |
Total cash costs |
Corporate & allocated G&A |
Exploration costs |
Reclamation costs and amortization |
Sustaining capital |
Total AISC |
Gold oz sold |
Total AISC/oz sold |
Kisladag |
$28.4 |
$3.7 |
$32.1 |
|
$— |
|
$— |
|
$0.6 |
$4.8 |
$37.5 |
37,721 |
$993 |
Lamaque |
|
27.5 |
|
0.9 |
|
28.5 |
|
— |
|
0.1 |
|
|
0.1 |
|
18.2 |
|
46.9 |
42,385 |
|
1,106 |
Efemcukuru |
|
15.9 |
|
2.9 |
|
18.8 |
|
— |
|
(0.2 |
) |
|
0.7 |
|
4.1 |
|
23.4 |
22,488 |
|
1,039 |
Olympias |
|
23.2 |
|
3.1 |
|
26.3 |
|
— |
|
0.2 |
|
|
0.5 |
|
5.7 |
|
32.7 |
15,794 |
|
2,070 |
Corporate (1) |
|
— |
|
— |
|
— |
|
8.6 |
|
— |
|
|
— |
|
— |
|
8.6 |
— |
|
73 |
Total consolidated |
$95.0 |
$10.6 |
$105.6 |
$8.6 |
$0.1 |
|
$1.8 |
$32.8 |
$149.0 |
118,388 |
$1,259 |
|
|
(1) |
Excludes general and administrative expenses related to business
development activities and projects. Includes share based payments
expense and defined benefit pension plan expense. AISC per ounce
sold has been calculated using total consolidated gold ounces
sold. |
Reconciliation of All-in Sustaining Costs and
All-in Sustaining Costs per ounce sold, by operating asset and
corporate office, for the nine months ended September 30,
2022:
|
Cash operating costs |
Royalties |
Total cash costs |
Corporate & allocated G&A |
Exploration costs |
Reclamation costs and amortization |
Sustaining capital |
Total AISC |
Gold oz sold |
Total AISC/oz sold |
Kisladag |
$75.5 |
$10.3 |
$85.8 |
|
$— |
|
$— |
$1.6 |
$11.6 |
$99.0 |
94,380 |
|
1,049 |
Lamaque |
|
83.6 |
|
2.9 |
|
86.5 |
|
— |
|
0.7 |
|
0.3 |
|
44.7 |
|
132.2 |
122,165 |
|
1,082 |
Efemcukuru |
|
46.3 |
|
10.4 |
|
56.8 |
|
0.2 |
|
— |
|
1.9 |
|
13.5 |
|
72.4 |
67,298 |
|
1,075 |
Olympias |
|
53.3 |
|
6.9 |
|
60.2 |
|
— |
|
0.7 |
|
1.4 |
|
19.8 |
|
82.1 |
36,648 |
|
2,240 |
Corporate (1) |
|
— |
|
— |
|
— |
|
27.3 |
|
— |
|
— |
|
— |
|
27.3 |
— |
|
85 |
Total consolidated |
$258.8 |
$30.4 |
$289.2 |
$27.5 |
$1.4 |
$5.3 |
$89.6 |
$413.0 |
320,491 |
$1,289 |
(1) |
Excludes general and administrative expenses related to business
development activities and projects. Includes share based payments
expense and defined benefit pension plan expense. AISC per ounce
sold has been calculated using total consolidated gold ounces
sold. |
Reconciliation of All-in Sustaining Costs and
All-in Sustaining Costs per ounce sold, by operating asset and
corporate office, for the three months ended September 30,
2021:
|
Cash operating costs |
Royalties |
Total cash costs |
Corporate & allocated G&A |
Exploration costs |
Reclamation costs and amortization |
Sustaining capital |
Total AISC |
Gold oz sold |
Total AISC/oz sold |
Kisladag |
$31.2 |
$6.8 |
$38.0 |
$0.1 |
|
$— |
$0.5 |
$8.2 |
$46.8 |
51,038 |
$916 |
Lamaque |
|
24.2 |
|
0.8 |
|
25.0 |
|
— |
|
3.4 |
|
0.2 |
|
13.7 |
|
42.2 |
37,381 |
|
1,130 |
Efemcukuru |
|
13.2 |
|
2.6 |
|
15.7 |
|
— |
|
0.4 |
|
0.3 |
|
5.3 |
|
21.7 |
23,825 |
|
911 |
Olympias |
|
12.3 |
|
2.0 |
|
14.3 |
|
— |
|
0.2 |
|
0.4 |
|
7.5 |
|
22.4 |
12,945 |
|
1,728 |
Corporate (1) |
|
— |
|
— |
|
— |
|
8.7 |
|
— |
|
— |
|
— |
|
8.7 |
— |
|
70 |
Total consolidated |
$80.8 |
$12.2 |
$93.0 |
$8.8 |
$4.0 |
$1.3 |
$34.7 |
$141.8 |
125,189 |
$1,133 |
(1) |
Excludes general and administrative expenses related to business
development activities and projects. Includes share based payments
expense and defined benefit pension plan expense. AISC per ounce
sold has been calculated using total consolidated gold ounces
sold. |
Reconciliation of All-in Sustaining Costs and
All-in Sustaining Costs per ounce sold, by operating asset and
corporate office, for the nine months ended September 30,
2021:
|
Cash operating costs |
Royalties |
Total cash costs |
Corporate & allocated G&A |
Exploration costs |
Reclamation costs and amortization |
Sustaining capital |
Total AISC |
Gold oz sold |
Total AISC/oz sold |
Kisladag |
$77.9 |
$13.4 |
$91.4 |
$0.1 |
|
$— |
$1.5 |
$14.7 |
$107.7 |
142,593 |
$755 |
Lamaque |
|
69.0 |
|
2.2 |
|
71.2 |
|
— |
|
7.2 |
|
0.5 |
|
34.0 |
|
112.9 |
101,136 |
|
1,117 |
Efemcukuru |
|
37.9 |
|
7.9 |
|
45.8 |
|
— |
|
1.3 |
|
0.8 |
|
11.7 |
|
59.5 |
70,961 |
|
839 |
Olympias |
|
42.4 |
|
5.4 |
|
47.8 |
|
— |
|
0.8 |
|
1.3 |
|
19.0 |
|
69.0 |
38,233 |
|
1,806 |
Corporate (1) |
|
— |
|
— |
|
— |
|
27.1 |
|
— |
|
— |
|
— |
|
27.1 |
— |
|
77 |
Total consolidated |
$227.3 |
$28.9 |
$256.2 |
$27.2 |
$9.4 |
$4.2 |
$79.3 |
$376.3 |
352,923 |
$1,066 |
(1) |
Excludes general and administrative expenses related to business
development activities and projects. Includes share based payments
expense and defined benefit pension plan expense. AISC per ounce
sold has been calculated using total consolidated gold ounces
sold. |
Average realized gold price per ounce sold is
reconciled for the periods presented as follows:
For the three months ended September 30,
2022:
|
Revenue |
Add concentrate deductions
(1) |
Less non-gold revenue |
Gold revenue |
Gold oz sold |
Average realized gold price per ounce sold |
Kisladag |
$65.7 |
$ |
— |
|
($0.6 |
) |
$65.1 |
37,721 |
$1,725 |
Lamaque |
|
73.1 |
|
— |
|
(0.3 |
) |
|
72.8 |
42,385 |
|
1,717 |
Efemcukuru |
|
34.3 |
|
1.7 |
|
(0.6 |
) |
|
35.4 |
22,488 |
|
1,574 |
Olympias |
|
44.6 |
|
3.1 |
|
(21.1 |
) |
|
26.6 |
15,794 |
|
1,685 |
Stratoni |
|
— |
|
— |
|
— |
|
|
— |
N/A |
N/A |
Total consolidated |
$217.7 |
$4.8 |
|
($22.6 |
) |
$199.9 |
118,388 |
$1,688 |
(1) |
Treatment charges, refining charges, penalties and other costs
deducted from proceeds from gold concentrate sales. |
For the nine months ended September 30,
2022:
|
Revenue |
Add concentrate deductions
(1) |
Less non-gold revenue |
Gold Revenue |
Gold oz sold |
Average realized gold price per ounce sold |
Kisladag |
$173.3 |
|
$— |
|
($2.1 |
) |
$171.2 |
94,380 |
$1,814 |
Lamaque |
|
223.0 |
|
— |
|
(1.0 |
) |
|
221.9 |
122,165 |
|
1,817 |
Efemcukuru |
|
117.0 |
|
3.8 |
|
(2.3 |
) |
|
118.5 |
67,298 |
|
1,761 |
Olympias |
|
112.0 |
|
8.4 |
|
(54.9 |
) |
|
65.6 |
36,648 |
|
1,791 |
Stratoni |
|
0.5 |
|
— |
|
(0.5 |
) |
|
— |
N/A |
N/A |
Total consolidated |
$625.8 |
$12.3 |
|
($60.8 |
) |
$577.3 |
320,491 |
$1,801 |
(1) |
Treatment charges, refining charges, penalties and other costs
deducted from proceeds from gold concentrate sales. |
For the three months ended September 30,
2021:
|
Revenue |
Add concentrate deductions
(1) |
Less non-gold revenue |
Gold revenue |
Gold oz sold |
Average realized gold price per ounce sold |
Kisladag |
$92.5 |
$ |
— |
|
($0.9 |
) |
$91.6 |
51,038 |
$1,795 |
Lamaque |
|
66.8 |
|
— |
|
(0.3 |
) |
|
66.4 |
37,381 |
|
1,778 |
Efemcukuru |
|
41.9 |
|
0.3 |
|
(0.8 |
) |
|
41.3 |
23,825 |
|
1,735 |
Olympias |
|
35.4 |
|
— |
|
(13.0 |
) |
|
22.4 |
12,945 |
|
1,730 |
Stratoni |
|
1.9 |
|
— |
|
(1.9 |
) |
|
— |
N/A |
N/A |
Total consolidated |
$238.4 |
$0.3 |
|
($17.0 |
) |
$221.8 |
125,189 |
$1,772 |
(1) |
Treatment charges, refining charges, penalties and other costs
deducted from proceeds from gold concentrate sales. |
For the nine months ended September 30,
2021:
|
Revenue |
Add concentrate deductions
(1) |
Less non-gold revenue |
Gold Revenue |
Gold oz sold |
Average realized gold price per ounce sold |
Kisladag |
$258.9 |
$ |
— |
|
($2.4 |
) |
$256.5 |
142,593 |
$1,799 |
Lamaque |
|
182.3 |
|
— |
|
(1.1 |
) |
|
181.2 |
101,136 |
|
1,791 |
Efemcukuru |
|
126.7 |
|
2.0 |
|
(3.3 |
) |
|
125.4 |
70,961 |
|
1,767 |
Olympias |
|
102.9 |
|
— |
|
(37.4 |
) |
|
65.5 |
38,233 |
|
1,714 |
Stratoni |
|
25.4 |
|
— |
|
(25.4 |
) |
|
— |
N/A |
N/A |
Total consolidated |
$696.3 |
$2.0 |
|
($69.7 |
) |
$628.6 |
352,923 |
$1,781 |
(1) |
Treatment charges, refining charges, penalties and other costs
deducted from proceeds from gold concentrate sales. |
Reconciliation of Net Earnings (Loss)
attributable to shareholders of the Company to Adjusted Net
Earnings (Loss) attributable to shareholders of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations (1) |
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings attributable to shareholders of the
Company (1) |
|
($50.5 |
) |
$8.5 |
|
|
($390.0 |
) |
$53.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of property, plant and equipment, net of tax (2) |
|
24.1 |
|
|
— |
|
|
302.1 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on foreign exchange translation of deferred tax balances |
|
18.4 |
|
|
0.5 |
|
|
54.2 |
|
|
13.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs related to debt refinancing(3) |
|
— |
|
|
31.1 |
|
|
— |
|
|
31.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) loss on redemption option derivative |
|
— |
|
|
(0.2 |
) |
|
7.4 |
|
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on deferred tax due to changes in tax rates (4) |
|
— |
|
|
— |
|
|
(1.0 |
) |
|
(5.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other write-down of assets, net of tax (5) |
|
— |
|
|
— |
|
|
14.2 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of mining licences, net of tax (6) |
|
— |
|
|
— |
|
|
— |
|
|
(5.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjusted net (loss) earnings
(1) |
|
($8.0 |
) |
$39.9 |
|
|
($13.2 |
) |
$94.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (thousands) |
|
183,783 |
|
|
182,447 |
|
|
183,313 |
|
|
179,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net (loss) earnings per share ($/share)
(1) |
|
($0.04 |
) |
$0.22 |
|
|
($0.07 |
) |
$0.52 |
|
(1) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
(2) |
Impairment of Certej project in Q1 and Q3 2022, attributable to
shareholders of the Company and net of tax. |
(3) |
Finance costs relating to the debt refinancing in Q3 2021 include a
$21.4 million redemption premium and $9.7 million of unamortized
costs related to the debt redeemed that were expensed in full in
the quarter. |
(4) |
Q1 2022 includes a deferred tax recovery relating to the adjustment
of opening balances for a tax rate decrease in Turkiye, enacted in
that quarter. Q2 2021 includes an $11.4 million deferred tax
recovery relating to the adjustment of opening balances for a tax
rate decrease in Greece net of a $6.1 million deferred tax expense
relating to the adjustment of opening balances for a tax rate
increase in Turkiye. Both tax rate changes were enacted in Q2 2021
and were retroactive to January 1, 2021. |
(5) |
Non-recurring asset write-downs in Q1 2022 include decommissioned
equipment at Kisladag as a result of installation and commissioning
of the HPGR. A partial reversal of Stratoni equipment write-downs
was recorded in Q2 2022. |
(6) |
Sale of mining licences in Turkiye in Q2 2021, net of tax. |
Reconciliation of Net Earnings (Loss) before
income tax to EBITDA and Adjusted EBITDA:
Continuing Operations (1) |
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
(Loss) earnings before income tax
(1) |
|
($27.1 |
) |
$14.8 |
|
|
($393.8 |
) |
$99.0 |
|
Depreciation and amortization (1,2) |
|
62.1 |
|
|
51.2 |
|
|
167.0 |
|
|
155.7 |
|
Interest income |
|
(1.5 |
) |
|
(0.4 |
) |
|
(2.8 |
) |
|
(1.9 |
) |
Finance costs (1) |
|
9.3 |
|
|
41.0 |
|
|
35.2 |
|
|
66.9 |
|
EBITDA |
$42.8 |
|
$106.6 |
|
|
($194.3 |
) |
$319.7 |
|
Impairment of property, plant and equipment (3) |
|
29.3 |
|
|
— |
|
|
394.7 |
|
|
— |
|
Other write-down of assets (4) |
|
— |
|
|
— |
|
|
18.2 |
|
|
— |
|
Share-based payments expense |
|
2.8 |
|
|
1.7 |
|
|
6.8 |
|
|
5.4 |
|
Gain on disposal of assets (1) |
|
(1.5 |
) |
|
(0.2 |
) |
|
(2.3 |
) |
|
— |
|
Gain on sale of mining licences (5) |
|
— |
|
|
— |
|
|
— |
|
|
(7.0 |
) |
Adjusted EBITDA |
$73.5 |
|
$108.1 |
|
$223.2 |
|
$318.1 |
|
(1) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
(2) |
Includes depreciation within general and administrative
expenses. |
(3) |
Impairment of Certej project in Q1 and Q3 2022. |
(4) |
Non-recurring asset write-downs in Q1 2022 include decommissioned
equipment at Kisladag as a result of installation and commissioning
of the HPGR. A partial reversal of Stratoni equipment write-downs
was recorded in Q2 2022. |
(5) |
Sale of mining licences in Turkiye in Q2 2021. |
Reconciliation of Net Cash Generated from
Operating Activities to Free Cash Flow:
Continuing Operations (1) |
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Net cash generated from operating activities
(1) |
$52.5 |
|
$105.1 |
|
$114.7 |
|
$253.3 |
|
Less: Cash used in investing activities (1) |
|
(103.6 |
) |
|
(101.9 |
) |
|
(315.3 |
) |
|
(196.8 |
) |
Add back: Acquisition of subsidiary, net of cash received (2) |
|
— |
|
|
— |
|
|
— |
|
|
19.3 |
|
Add back: Purchase of marketable securities (3) |
|
20.2 |
|
|
27.1 |
|
|
20.2 |
|
|
27.1 |
|
Add back: Sale of mining licences (4) |
|
— |
|
|
— |
|
|
— |
|
|
(5.0 |
) |
Add back: Increase (decrease) in term deposits |
|
5.0 |
|
|
(1.0 |
) |
|
65.0 |
|
|
(59.0 |
) |
Add back: Increase in restricted cash |
|
— |
|
|
0.4 |
|
|
— |
|
|
0.5 |
|
Free cash flow |
|
($25.9 |
) |
$29.7 |
|
|
($115.5 |
) |
$39.3 |
|
(1) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
(2) |
Cash paid upon acquisition of QMX in Q2 2021, net of $4.3 million
cash acquired. |
(3) |
Purchase of marketable securities in Q3 2022 includes cash paid on
the acquisition of 32.5 million common shares of G Mining Ventures
Corp. Purchase of marketable securities in Q3 2021 includes cash
paid on the acquisition of Probe Metals Inc. |
(4) |
Cash consideration received on sale of mining licences in Turkiye
in Q2 2021. |
Working capital for the periods highlighted is
as follows:
|
As at September 30, 2022 |
As at December 31, 2021 |
Current assets |
$568.6 |
$728.2 |
Less: Current liabilities |
|
157.4 |
|
206.7 |
Working capital |
$411.2 |
$521.6 |
Reconciliation of Net Cash Generated from
Operating Activities to Cash Flow from Operating Activities before
Changes in Working Capital:
Continuing operations (1) |
Q3 2022 |
Q3 2021 |
YTD 2022 |
YTD 2021 |
Net cash generated from operating activities
(1) |
$52.5 |
|
$105.1 |
$114.7 |
|
$253.3 |
|
Less: Changes in non-cash working capital |
|
(2.5 |
) |
|
4.1 |
|
(38.4 |
) |
|
(4.8 |
) |
Cash flow from operating activities before changes in
working capital |
$55.0 |
|
$101.0 |
$153.1 |
|
$258.1 |
|
(1) |
Amounts presented are from continuing operations only. The Brazil
segment is presented as a discontinued operation in 2021. See Note
17 of our condensed consolidated interim financial statements for
the three and nine months ended September 30, 2022. |
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 “anticipates”, “believes”, “budget”, committed",
“continue”, “estimates”, “expects”, “forecasts”, "foresee",
"future", "goal", “guidance”, “intends”, "opportunity", "outlook",
“plans”, “potential”, "strive", "target" or “underway” or the
negatives thereof or variations of such words and phrases or
statements that certain actions, events or results “can”, “could”,
"likely", "may", “might”, “will” or "would" be taken, occur or be
achieved.
Forward-looking statements or information
contained in this press release include, but are not limited to,
statements or information with respect to: the Company’s ability to
enter into definitive documentation in respect of the project
finance facility for the Skouries project (“Term Facility”), on the
terms set out in the non-binding term sheet, on acceptable terms or
at all; the terms and conditions of the Term Facility, including
the facility amount (including as a percentage of the total funding
requirement), interest rate, cost overrun provisions and
shareholder support; timing of definitive documentation in respect
of the Term Facility; the Company’s ability to participate in the
European Union Recovery and Resilience Facility; assuming
definitive documentation is entered into, the completion and
drawdown of the proceeds of the Term Facility including the timing
thereof; the Company’s ability to obtain complimentary sources of
funding including joint-venture equity partners and metal streams
and the use of proceeds therefrom; the impact of the Term Facility
and funding of Skouries on the Company’s operations,
infrastructure, opportunities, financial condition, access to
capital and overall strategy; the Company’s ability to successfully
advance the Skouries project and achieve the results provided for
in the Skouries feasibility study; the results of the feasibility
study, including the forecasts for the economics, life of mine,
required capital, costs, and cash flow at the Skouries project;
expected production, including grade, at our properties; forecasted
NPV, IRR, EBITDA, and AISC; expectations regarding advancement and
development of the Skouries project, including the ability to meet
expectations and the timing thereof; expectations on mining
operations; requirements for permitting; expectations on emissions;
the social and economic impacts and benefits of the Skouries
project on the Company’s stakeholders, including in respect of
local employment and procurement and in local communities;
estimates of Mineral Resources and Reserves, including all
underlying assumptions, and the conversion of Mineral Resources to
Mineral Reserves; the duration, extent and other implications of
production challenges and cost increases, including those in
respect of COVID-19, the Russia-Ukraine war and restrictions and
suspensions with respect to the Company's operations; the Company’s
2022 annual production and cost guidance, including our individual
mine production; the timing of production; the timing of resource
conversion drilling; the optimization and development of Greek
operations, including benefits, risks, financing and the Amended
Investment Agreement related thereto; the completion, availability
and benefits of processing facilities and transportation equipment;
the Company's conference call to be held on October 28, 2022;
alternative markets for concentrate shipments; changes in tax
rates; completion and timing of, and consideration expected to be
received in, the sale of the Certej project; flow-through
financings and the use of proceeds therefrom; sustainability
targets; changes in internal controls over financial reporting;
critical accounting estimates and judgements; changes in accounting
policies; expected metallurgical recoveries and improved
concentrate grade and quality; non-IFRS financial measures and
ratios; risk factors affecting our business; our expectation as to
our future financial and operating performance, including future
cash flow, estimated cash costs, expected metallurgical recoveries
and 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 enter into definitive documentation for the
Term Facility on the terms set forth in the non-binding term sheet,
on acceptable terms or at all, and to satisfy the conditions
precedent to closing and advances thereunder (including eligibility
for, and the allocation of funding from the European Union Recovery
and Resilience Fund, satisfaction of remaining customary due
diligence and other conditions and approvals); the assumption that
board approval for a Skouries financing package and re-start of
construction will be obtained; our ability to meet our timing
objectives for definitive documentation and first drawdown of
funds; our ability to execute our plans relating to the Skouries
project as set out in the feasibility study, including the timing
thereof; ability to obtain all required approvals and permits; the
assumptions provided for in the feasibility study will be accurate,
including cost estimates; no changes in input costs, exchange
rates, development and gold; the geopolitical, economic, permitting
and legal climate that we operate in, including at the Skouries
project; timely satisfaction of the conditions precedent to closing
the sale of the Certej project; our preliminary gold production and
our guidance, benefits of the completion of the decline at Lamaque,
the improvements at Kisladag and the optimization of Greek
operations; tax expenses in Turkiye; how the world-wide economic
and social impact of COVID-19 is managed and the duration and
extent of the COVID-19 pandemic; timing, cost and results of our
construction and exploration; the geopolitical, economic,
permitting and legal climate that we operate in; the future price
of gold and other commodities; the global concentrate market;
exchange rates; anticipated values, costs, expenses and working
capital requirements; production and metallurgical recoveries;
mineral reserves and resources; and the impact of acquisitions,
dispositions, suspensions or delays on our business and the ability
to achieve our goals. In addition, except where otherwise stated,
we have assumed a continuation of existing business operations on
substantially the same basis as exists at the time of this
release.
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: increases in financing costs or adverse changes to
the terms of available financing, if any, for the Skouries project;
ability to enter into definitive documentation for the Term
Facility on acceptable terms or at all; ability to satisfy the
conditions precedent to closing and advances thereunder (including
eligibility for, and the allocation of funding from the European
Union Recovery and Resilience Fund, satisfaction of remaining
customary due diligence and other conditions and approvals);
failure or delays to receive necessary approvals or otherwise
satisfy the conditions to the completion of the Term Facility; the
proceeds of the Skouries financing not being available to the
Company; ability to execute on plans relating to the Skouries
project, including the timing thereof, ability to achieve the
social impacts and benefits contemplated; inability to meet
production guidance; inability to achieve the expected benefits of
the completion of the decline at Lamaque, the improvements at
Kisladag and the optimization of Greek operations; inability to
assess income tax expenses in Turkiye; risks relating to the
ongoing COVID-19 pandemic and any future pandemic, epidemic,
endemic or similar public health threats; risks relating to our
operations being located in foreign jurisdictions; community
relations and social license; climate change; liquidity and
financing risks; development risks; indebtedness, including current
and future operating restrictions, implications of a change of
control, ability to meet debt service obligations, the implications
of defaulting on obligations and change in credit ratings;
environmental matters; waste disposal; the global economic
environment; government regulation; reliance on a limited number of
smelters and off-takers; commodity price risk; mineral tenure;
permits; risks relating to environmental sustainability and
governance practices and performance; non-governmental
organizations; corruption, bribery and sanctions; litigation and
contracts; information technology systems; estimation of mineral
reserves and mineral resources; production and processing
estimates; credit risk; actions of activist shareholders; price
volatility, volume fluctuations and dilution risk in respect of our
shares; reliance on infrastructure, commodities and consumables;
currency risk; inflation risk; interest rate risk; tax matters;
dividends; financial reporting, including relating to the carrying
value of our assets and changes in reporting standards; labour,
including relating to employee/union relations, employee
misconduct, key personnel, skilled workforce, expatriates and
contractors; reclamation and long-term obligations; regulated
substances; necessary equipment; co-ownership of our properties;
acquisitions, including integration risks, and dispositions; the
unavailability of insurance; conflicts of interest; compliance with
privacy legislation; reputational issues; competition, as well as
those risk factors discussed in the sections titled
“Forward-looking information and risks” and “Risk factors in our
business” in our most recent Annual Information Form & Form
40-F. The reader is directed to carefully review the detailed risk
discussion in our most recent Annual Information Form & Form
40-F 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 our
business and operations.
The inclusion of 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.
Qualified Person
Except as otherwise noted, Simon Hille, FAusIMM,
Senior Vice President, Technical Services, is the Qualified Person
under NI 43-101 responsible for preparing and supervising the
preparation of the scientific or technical information contained in
this press release and verifying the technical data disclosed in
this document relating to our operating mines and development
projects. Mineral resources that are not mineral reserves do not
have demonstrated economic viability. Inferred mineral resources
are considered too speculative geologically to have the economic
considerations applied to them that would enable them to be
categorized as mineral reserves. Jacques Simoneau. P.Geo a
member in good standing of the Ordre des Géologues du Québec, is
the qualified person as defined in NI 43-101 responsible for, and
has verified and approved, the scientific and technical disclosure
contained in this press release for the Quebec projects.
Eldorado Gold
CorporationCondensed Consolidated Interim Statements of
Financial Position
As at September 30, 2022 and December 31,
2021(Unaudited – in thousands of U.S. dollars)
As at |
Note |
|
September 30, 2022 |
|
December 31, 2021 |
ASSETS |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
241,362 |
|
|
$ |
481,327 |
|
Term deposits |
15 |
|
|
65,000 |
|
|
|
— |
|
Accounts receivable and other |
5 |
|
|
70,567 |
|
|
|
68,745 |
|
Inventories |
6 |
|
|
191,683 |
|
|
|
178,163 |
|
|
|
|
|
568,612 |
|
|
|
728,235 |
|
Restricted cash |
|
|
|
2,005 |
|
|
|
2,674 |
|
Deferred tax assets |
|
|
|
15,900 |
|
|
|
— |
|
Other assets |
|
|
|
109,704 |
|
|
|
104,023 |
|
Property, plant and equipment |
|
|
|
3,622,861 |
|
|
|
4,003,211 |
|
Goodwill |
|
|
|
92,591 |
|
|
|
92,591 |
|
|
|
|
$ |
4,411,673 |
|
|
$ |
4,930,734 |
|
LIABILITIES & EQUITY |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
$ |
148,795 |
|
|
$ |
195,334 |
|
Current portion of lease liabilities |
|
|
|
4,542 |
|
|
|
7,228 |
|
Current portion of asset retirement obligations |
|
|
|
4,088 |
|
|
|
4,088 |
|
|
|
|
|
157,425 |
|
|
|
206,650 |
|
Debt |
7 |
|
|
497,315 |
|
|
|
489,763 |
|
Lease liabilities |
|
|
|
12,521 |
|
|
|
14,895 |
|
Employee benefit plan obligations |
|
|
|
9,941 |
|
|
|
8,942 |
|
Asset retirement obligations |
|
|
|
112,256 |
|
|
|
131,367 |
|
Deferred income tax liabilities |
|
|
|
461,797 |
|
|
|
439,195 |
|
|
|
|
|
1,251,255 |
|
|
|
1,290,812 |
|
Equity |
|
|
|
|
|
Share capital |
11 |
|
|
3,241,189 |
|
|
|
3,225,326 |
|
Treasury stock |
|
|
|
(20,454 |
) |
|
|
(10,289 |
) |
Contributed surplus |
|
|
|
2,615,382 |
|
|
|
2,615,459 |
|
Accumulated other comprehensive loss |
|
|
|
(45,999 |
) |
|
|
(20,905 |
) |
Deficit |
|
|
|
(2,629,252 |
) |
|
|
(2,239,226 |
) |
Total equity attributable to shareholders of the
Company |
|
|
|
3,160,866 |
|
|
|
3,570,365 |
|
Attributable to non-controlling interests |
|
|
|
(448 |
) |
|
|
69,557 |
|
|
|
|
|
3,160,418 |
|
|
|
3,639,922 |
|
|
|
|
$ |
4,411,673 |
|
|
$ |
4,930,734 |
|
Subsequent events (Note 4)
Approved on behalf of the Board of
Directors |
|
|
|
|
|
|
|
|
(signed) |
John
Webster |
Director |
(signed) |
George
Burns |
Director |
|
|
|
|
|
|
|
Date of approval: |
October 27, 2022 |
|
|
|
|
Please see the Condensed Consolidated
Interim Financial Statements dated September 30, 2022 for notes to
the accounts.
Eldorado Gold CorporationCondensed
Consolidated Interim Statements of Operations For the three and
nine months ended September 30, 2022 and 2021(Unaudited – in
thousands of U.S. dollars except share and per share amounts)
|
|
|
Three months ended |
|
Nine months ended |
|
|
|
September 30, |
|
September 30, |
|
Note |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
|
|
|
|
|
|
|
|
|
Metal sales |
8 |
|
$ |
217,698 |
|
|
$ |
238,441 |
|
|
$ |
625,817 |
|
|
$ |
696,283 |
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
Production costs |
|
|
|
123,486 |
|
|
|
110,180 |
|
|
|
337,362 |
|
|
|
331,540 |
|
Depreciation and amortization |
|
|
|
61,294 |
|
|
|
50,720 |
|
|
|
164,846 |
|
|
|
154,229 |
|
|
|
|
|
184,780 |
|
|
|
160,900 |
|
|
|
502,208 |
|
|
|
485,769 |
|
|
|
|
|
|
|
|
|
|
|
Earnings from mine operations |
|
|
|
32,918 |
|
|
|
77,541 |
|
|
|
123,609 |
|
|
|
210,514 |
|
|
|
|
|
|
|
|
|
|
|
Exploration and evaluation expenses |
|
|
|
5,001 |
|
|
|
4,663 |
|
|
|
15,104 |
|
|
|
16,552 |
|
Mine standby costs |
9 |
|
|
7,982 |
|
|
|
9,139 |
|
|
|
30,352 |
|
|
|
12,842 |
|
General and administrative expenses |
|
|
|
6,771 |
|
|
|
7,676 |
|
|
|
23,796 |
|
|
|
27,543 |
|
Employee benefit plan expense |
|
|
|
854 |
|
|
|
839 |
|
|
|
3,504 |
|
|
|
2,204 |
|
Share-based payments expense |
12 |
|
|
2,842 |
|
|
|
1,716 |
|
|
|
6,840 |
|
|
|
5,419 |
|
Impairment of property, plant and equipment |
4 |
|
|
29,297 |
|
|
|
— |
|
|
|
394,723 |
|
|
|
— |
|
Write-down (recovery) of assets |
|
|
|
1,090 |
|
|
|
38 |
|
|
|
23,543 |
|
|
|
(392 |
) |
Foreign exchange loss (gain) |
|
|
|
458 |
|
|
|
(605 |
) |
|
|
(8,677 |
) |
|
|
(6,827 |
) |
(Loss) earnings from operations |
|
|
|
(21,377 |
) |
|
|
54,075 |
|
|
|
(365,576 |
) |
|
|
153,173 |
|
|
|
|
|
|
|
|
|
|
|
Other income |
10 |
|
|
3,600 |
|
|
|
1,732 |
|
|
|
7,021 |
|
|
|
12,666 |
|
Finance costs |
10 |
|
|
(9,293 |
) |
|
|
(41,019 |
) |
|
|
(35,202 |
) |
|
|
(66,851 |
) |
(Loss) earnings from continuing operations before income
tax |
|
|
|
(27,070 |
) |
|
|
14,788 |
|
|
|
(393,757 |
) |
|
|
98,988 |
|
Income tax expense |
|
|
|
27,427 |
|
|
|
5,627 |
|
|
|
66,481 |
|
|
|
45,170 |
|
Net (loss) earnings from continuing
operations |
|
|
|
(54,497 |
) |
|
|
9,161 |
|
|
|
(460,238 |
) |
|
|
53,818 |
|
Net loss from discontinued operations, net of
tax |
|
|
|
— |
|
|
|
(60,761 |
) |
|
|
— |
|
|
|
(149,920 |
) |
Net loss for the period |
|
|
$ |
(54,497 |
) |
|
$ |
(51,600 |
) |
|
$ |
(460,238 |
) |
|
$ |
(96,102 |
) |
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
Shareholders of the Company |
|
|
|
(50,486 |
) |
|
|
(52,220 |
) |
|
|
(390,026 |
) |
|
|
(96,018 |
) |
Non-controlling interests |
|
|
|
(4,011 |
) |
|
|
620 |
|
|
|
(70,212 |
) |
|
|
(84 |
) |
Net loss for the period |
|
|
$ |
(54,497 |
) |
|
$ |
(51,600 |
) |
|
$ |
(460,238 |
) |
|
$ |
(96,102 |
) |
|
|
|
|
|
|
|
|
|
|
(Loss) earnings attributable to shareholders of the
Company |
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
|
(50,486 |
) |
|
|
8,541 |
|
|
|
(390,026 |
) |
|
|
53,902 |
|
Discontinued operations |
|
|
|
— |
|
|
|
(60,761 |
) |
|
|
— |
|
|
|
(149,920 |
) |
|
|
|
$ |
(50,486 |
) |
|
$ |
(52,220 |
) |
|
$ |
(390,026 |
) |
|
$ |
(96,018 |
) |
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding (thousands) |
|
|
|
|
|
|
|
|
|
Basic |
11 |
|
|
183,783 |
|
|
|
182,447 |
|
|
|
183,313 |
|
|
|
179,556 |
|
Diluted |
11 |
|
|
183,783 |
|
|
|
183,948 |
|
|
|
183,313 |
|
|
|
181,674 |
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to shareholders of the
Company: |
|
|
|
|
|
|
|
|
|
Basic loss per share |
|
|
$ |
(0.27 |
) |
|
$ |
(0.29 |
) |
|
$ |
(2.13 |
) |
|
$ |
(0.53 |
) |
Diluted loss per share |
|
|
$ |
(0.27 |
) |
|
$ |
(0.29 |
) |
|
$ |
(2.13 |
) |
|
$ |
(0.53 |
) |
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per share attributable to shareholders
of the Company - Continuing operations: |
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share |
|
|
$ |
(0.27 |
) |
|
$ |
0.05 |
|
|
$ |
(2.13 |
) |
|
$ |
0.30 |
|
Diluted (loss) earnings per share |
|
|
$ |
(0.27 |
) |
|
$ |
0.05 |
|
|
$ |
(2.13 |
) |
|
$ |
0.30 |
|
Please see the Condensed Consolidated Interim
Financial Statements dated September 30, 2022 for notes to the
accounts.
Eldorado Gold Corporation
Condensed Consolidated Interim Statements of Comprehensive (Loss)
Income For the three and nine months ended September 30, 2022 and
2021(Unaudited – in thousands of U.S. dollars)
|
|
|
Three months ended |
|
Nine months ended |
|
|
|
September 30, |
|
September 30, |
|
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period |
|
|
$ |
(54,497 |
) |
|
$ |
(51,600 |
) |
|
$ |
(460,238 |
) |
|
$ |
(96,102 |
) |
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
|
|
Items that will not be reclassified to earnings or loss: |
|
|
|
|
|
|
|
|
|
Change in fair value of investments in marketable securities, net
of tax |
|
|
|
(15,279 |
) |
|
|
3,048 |
|
|
|
(23,544 |
) |
|
|
3,018 |
|
Actuarial losses on employee benefit plans, net of tax |
|
|
|
(1,042 |
) |
|
|
(277 |
) |
|
|
(1,550 |
) |
|
|
(247 |
) |
Total other comprehensive (loss) income for the
period |
|
|
|
(16,321 |
) |
|
|
2,771 |
|
|
|
(25,094 |
) |
|
|
2,771 |
|
Total comprehensive loss for the period |
|
|
$ |
(70,818 |
) |
|
$ |
(48,829 |
) |
|
$ |
(485,332 |
) |
|
$ |
(93,331 |
) |
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
Shareholders of the Company |
|
|
|
(66,807 |
) |
|
|
(49,449 |
) |
|
|
(415,120 |
) |
|
|
(93,247 |
) |
Non-controlling interests |
|
|
|
(4,011 |
) |
|
|
620 |
|
|
|
(70,212 |
) |
|
|
(84 |
) |
|
|
|
$ |
(70,818 |
) |
|
$ |
(48,829 |
) |
|
$ |
(485,332 |
) |
|
$ |
(93,331 |
) |
Please see the Condensed Consolidated Interim
Financial Statements dated September 30, 2022 for notes to the
accounts.
Eldorado Gold CorporationCondensed Consolidated
Interim Statements of Cash Flows For the three and nine months
ended September 30, 2022 and 2021(Unaudited – in thousands of U.S.
dollars)
|
|
|
Three months ended |
|
Nine months ended |
|
|
|
September 30, |
|
September 30, |
|
Note |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Cash flows generated from (used in): |
|
|
|
|
|
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
Net (loss) earnings for the period from continuing operations |
|
|
$ |
(54,497 |
) |
|
$ |
9,161 |
|
|
$ |
(460,238 |
) |
|
$ |
53,818 |
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
62,074 |
|
|
|
51,178 |
|
|
|
166,999 |
|
|
|
155,714 |
|
Finance costs |
|
|
|
9,293 |
|
|
|
41,019 |
|
|
|
35,202 |
|
|
|
66,851 |
|
Interest income |
|
|
|
(1,480 |
) |
|
|
(413 |
) |
|
|
(2,764 |
) |
|
|
(1,888 |
) |
Unrealized foreign exchange loss (gain) |
|
|
|
3,785 |
|
|
|
(945 |
) |
|
|
19 |
|
|
|
(2,634 |
) |
Income tax expense |
|
|
|
27,427 |
|
|
|
5,627 |
|
|
|
66,481 |
|
|
|
45,170 |
|
(Gain) loss on disposal of assets |
|
|
|
(1,492 |
) |
|
|
(180 |
) |
|
|
(2,307 |
) |
|
|
46 |
|
Gain on disposal of mining licenses |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,046 |
) |
Write-down (recovery) of assets |
|
|
|
1,090 |
|
|
|
38 |
|
|
|
23,543 |
|
|
|
(392 |
) |
Share-based payments expense |
12 |
|
|
2,842 |
|
|
|
1,716 |
|
|
|
6,840 |
|
|
|
5,419 |
|
Employee benefit plan expense |
|
|
|
854 |
|
|
|
839 |
|
|
|
3,504 |
|
|
|
2,204 |
|
Impairment of property, plant and equipment |
4 |
|
|
29,297 |
|
|
|
— |
|
|
|
394,723 |
|
|
|
— |
|
|
|
|
|
79,193 |
|
|
|
108,040 |
|
|
|
232,002 |
|
|
|
317,262 |
|
Property reclamation payments |
|
|
|
(1,282 |
) |
|
|
(515 |
) |
|
|
(2,075 |
) |
|
|
(1,622 |
) |
Employee benefit plan (payments) receipt |
|
|
|
(315 |
) |
|
|
5,639 |
|
|
|
(2,988 |
) |
|
|
5,118 |
|
Income taxes paid |
|
|
|
(24,038 |
) |
|
|
(12,561 |
) |
|
|
(76,605 |
) |
|
|
(64,574 |
) |
Interest received |
|
|
|
1,480 |
|
|
|
413 |
|
|
|
2,764 |
|
|
|
1,888 |
|
Changes in non-cash working capital |
13 |
|
|
(2,524 |
) |
|
|
4,094 |
|
|
|
(38,405 |
) |
|
|
(4,819 |
) |
Net cash generated from operating activities of continuing
operations |
|
|
|
52,514 |
|
|
|
105,110 |
|
|
|
114,693 |
|
|
|
253,253 |
|
Net cash generated from (used in) operating activities of
discontinued operations |
|
|
|
— |
|
|
|
692 |
|
|
|
— |
|
|
|
(4,048 |
) |
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment |
|
|
|
(73,980 |
) |
|
|
(64,441 |
) |
|
|
(209,159 |
) |
|
|
(200,035 |
) |
Acquisition of subsidiary, net of $4,311 cash received |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(19,336 |
) |
Proceeds from the sale of property, plant and equipment |
|
|
|
1,637 |
|
|
|
966 |
|
|
|
3,278 |
|
|
|
2,277 |
|
Proceeds from sale of mining licenses |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
Purchase of marketable securities and investment in debt
securities |
|
|
|
(20,163 |
) |
|
|
(27,060 |
) |
|
|
(20,163 |
) |
|
|
(27,060 |
) |
Value added taxes related to mineral property expenditures,
net |
|
|
|
(6,056 |
) |
|
|
(11,971 |
) |
|
|
(24,267 |
) |
|
|
(16,170 |
) |
(Increase) decrease in term deposits |
|
|
|
(5,000 |
) |
|
|
1,000 |
|
|
|
(65,000 |
) |
|
|
59,034 |
|
Increase in restricted cash |
|
|
|
— |
|
|
|
(432 |
) |
|
|
— |
|
|
|
(536 |
) |
Net cash used in investing activities of continuing
operations |
|
|
|
(103,562 |
) |
|
|
(101,938 |
) |
|
|
(315,311 |
) |
|
|
(196,826 |
) |
Net cash used in investing activities of discontinued
operations |
|
|
|
— |
|
|
|
(911 |
) |
|
|
— |
|
|
|
(2,348 |
) |
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
Issuance of common shares, net of issuance costs |
|
|
|
84 |
|
|
|
240 |
|
|
|
13,743 |
|
|
|
14,374 |
|
Contributions from non-controlling interests |
|
|
|
— |
|
|
|
— |
|
|
|
207 |
|
|
|
409 |
|
Proceeds from borrowings |
|
|
|
— |
|
|
|
500,000 |
|
|
|
— |
|
|
|
500,000 |
|
Repayment of borrowings |
|
|
|
— |
|
|
|
(433,953 |
) |
|
|
— |
|
|
|
(517,286 |
) |
Debt redemption premium paid |
|
|
|
— |
|
|
|
(21,400 |
) |
|
|
— |
|
|
|
(21,400 |
) |
Interest paid |
|
|
|
(16,226 |
) |
|
|
(7,634 |
) |
|
|
(33,945 |
) |
|
|
(23,117 |
) |
Loan financing costs |
|
|
|
— |
|
|
|
(7,535 |
) |
|
|
— |
|
|
|
(7,535 |
) |
Principal portion of lease liabilities |
|
|
|
(1,406 |
) |
|
|
(2,802 |
) |
|
|
(5,383 |
) |
|
|
(7,813 |
) |
Purchase of treasury stock |
|
|
|
— |
|
|
|
— |
|
|
|
(13,969 |
) |
|
|
— |
|
Net cash (used in) generated from financing activities of
continuing operations |
|
|
|
(17,548 |
) |
|
|
26,916 |
|
|
|
(39,347 |
) |
|
|
(62,368 |
) |
Net cash used in financing activities of discontinued
operations |
|
|
|
— |
|
|
|
(12 |
) |
|
|
— |
|
|
|
(36 |
) |
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash
equivalents |
|
|
|
(68,596 |
) |
|
|
29,857 |
|
|
|
(239,965 |
) |
|
|
(12,373 |
) |
Cash and cash equivalents - beginning of
period |
|
|
|
309,958 |
|
|
|
409,732 |
|
|
|
481,327 |
|
|
|
451,962 |
|
Cash in disposal group held for sale |
|
|
|
— |
|
|
|
(273 |
) |
|
|
— |
|
|
|
(273 |
) |
Cash and cash equivalents - end of period |
|
|
$ |
241,362 |
|
|
$ |
439,316 |
|
|
$ |
241,362 |
|
|
$ |
439,316 |
|
Please see the Condensed Consolidated Interim
Financial Statements dated September 30, 2022 for notes to the
accounts.
Eldorado Gold CorporationCondensed
Consolidated Interim Statements of Changes in Equity For the three
and nine months ended September 30, 2022 and 2021(Unaudited – in
thousands of U.S. dollars)
|
|
Three months ended |
|
Nine months ended |
|
|
September 30, |
|
September 30, |
|
Note |
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Share capital |
|
|
|
|
|
|
|
|
Balance beginning of period |
|
$ |
3,240,952 |
|
|
$ |
3,224,830 |
|
|
$ |
3,225,326 |
|
|
$ |
3,144,644 |
|
Shares issued upon exercise of share options |
|
|
174 |
|
|
|
219 |
|
|
|
4,117 |
|
|
|
1,617 |
|
Shares issued upon exercise of performance share units (PSU's) |
|
|
— |
|
|
|
30 |
|
|
|
2,256 |
|
|
|
1,202 |
|
Transfer of contributed surplus on exercise of options |
|
|
73 |
|
|
|
87 |
|
|
|
1,665 |
|
|
|
635 |
|
Shares issued on acquisition of subsidiary |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
65,647 |
|
Shares issued upon exercise of warrants |
|
|
— |
|
|
|
— |
|
|
|
213 |
|
|
|
— |
|
Shares issued to the public, net of share issuance costs |
|
|
(10 |
) |
|
|
7 |
|
|
|
7,612 |
|
|
|
11,428 |
|
Balance end of period |
11 |
$ |
3,241,189 |
|
|
$ |
3,225,173 |
|
|
$ |
3,241,189 |
|
|
$ |
3,225,173 |
|
|
|
|
|
|
|
|
|
|
Treasury stock |
|
|
|
|
|
|
|
|
Balance beginning of period |
|
$ |
(20,454 |
) |
|
$ |
(10,295 |
) |
|
$ |
(10,289 |
) |
|
$ |
(11,452 |
) |
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
(13,969 |
) |
|
|
— |
|
Shares redeemed upon exercise of restricted share units
(RSU's) |
|
|
— |
|
|
|
6 |
|
|
|
3,804 |
|
|
|
1,163 |
|
Balance end of period |
|
$ |
(20,454 |
) |
|
$ |
(10,289 |
) |
|
$ |
(20,454 |
) |
|
$ |
(10,289 |
) |
|
|
|
|
|
|
|
|
|
Contributed surplus |
|
|
|
|
|
|
|
|
Balance beginning of period |
|
$ |
2,612,463 |
|
|
$ |
2,639,288 |
|
|
$ |
2,615,459 |
|
|
$ |
2,638,008 |
|
Share-based payment arrangements |
|
|
2,992 |
|
|
|
2,422 |
|
|
|
7,648 |
|
|
|
6,579 |
|
Shares redeemed upon exercise of restricted share units |
|
|
— |
|
|
|
(6 |
) |
|
|
(3,804 |
) |
|
|
(1,163 |
) |
Shares redeemed upon exercise of performance share units |
|
|
— |
|
|
|
(30 |
) |
|
|
(2,256 |
) |
|
|
(1,202 |
) |
Transfer to share capital on exercise of options |
|
|
(73 |
) |
|
|
(87 |
) |
|
|
(1,665 |
) |
|
|
(635 |
) |
Balance end of period |
|
$ |
2,615,382 |
|
|
$ |
2,641,587 |
|
|
$ |
2,615,382 |
|
|
$ |
2,641,587 |
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss |
|
|
|
|
|
|
|
|
Balance beginning of period |
|
$ |
(29,678 |
) |
|
$ |
(30,297 |
) |
|
$ |
(20,905 |
) |
|
$ |
(30,297 |
) |
Other comprehensive (loss) income for the period attributable to
shareholders of the Company |
|
|
(16,321 |
) |
|
|
2,771 |
|
|
|
(25,094 |
) |
|
|
2,771 |
|
Balance end of period |
|
$ |
(45,999 |
) |
|
$ |
(27,526 |
) |
|
$ |
(45,999 |
) |
|
$ |
(27,526 |
) |
|
|
|
|
|
|
|
|
|
Deficit |
|
|
|
|
|
|
|
|
Balance beginning of period |
|
$ |
(2,578,766 |
) |
|
$ |
(2,147,004 |
) |
|
$ |
(2,239,226 |
) |
|
$ |
(2,103,206 |
) |
Loss attributable to shareholders of the Company |
|
|
(50,486 |
) |
|
|
(52,220 |
) |
|
|
(390,026 |
) |
|
|
(96,018 |
) |
Balance end of period |
|
$ |
(2,629,252 |
) |
|
$ |
(2,199,224 |
) |
|
$ |
(2,629,252 |
) |
|
$ |
(2,199,224 |
) |
Total equity attributable to shareholders of the
Company |
|
$ |
3,160,866 |
|
|
$ |
3,629,721 |
|
|
$ |
3,160,866 |
|
|
$ |
3,629,721 |
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
|
|
Balance beginning of period |
|
$ |
3,563 |
|
|
$ |
40,578 |
|
|
$ |
69,557 |
|
|
$ |
40,873 |
|
(Loss) earnings attributable to non-controlling interests |
|
|
(4,011 |
) |
|
|
620 |
|
|
|
(70,212 |
) |
|
|
(84 |
) |
Contributions from non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
207 |
|
|
|
409 |
|
Balance end of period |
|
$ |
(448 |
) |
|
$ |
41,198 |
|
|
$ |
(448 |
) |
|
$ |
41,198 |
|
Total equity |
|
$ |
3,160,418 |
|
|
$ |
3,670,919 |
|
|
$ |
3,160,418 |
|
|
$ |
3,670,919 |
|
Please see the Condensed Consolidated Interim
Financial Statements dated September 30, 2022 for notes to the
accounts.
________________1 These financial measures or ratios are
non-IFRS financial measures or ratios. Certain additional
disclosure for non-IFRS financial measures and ratios have been
incorporated by reference and additional detail can be found at the
end of this press release and in the section 'Non-IFRS and Other
Financial Measures and Ratios' in the Company's September 30,
2022 MD&A.
Eldorado Gold (TSX:ELD)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024
Eldorado Gold (TSX:ELD)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024