附表99.1
 | |||||
| 资讯发布 | |||||
| tsx: ELD 纽交所: EGO | 2024年10月31日 | ||||
埃氏金业公布2024年第三季度财务和运营业绩；调整2024年运营指引
温哥华，卑诗省 - eldorado gold corporation（"eldorado"或"该公司"）今日报告了该公司2024年第三季度的财务和运营结果。有关详细信息，请参阅该公司在SEDA-以上提交的基本报表和管理层讨论与分析（"MD&A"）贴在www.sedarplus.com上，在该公司简介下。
2024年第三季度亮点
运营
•黄金生产： 本季度生产了125,195盎司。生产量较2023年第三季度增加了3％，反映了奥林匹亚黄金等级处理提高了13％，以及基斯拉达格因堆肥库存消耗增加了10％。
•黄金销售：123,828盎司，每盎司实现黄金售价平均为$2,492。1 黄金销量增加4％，主要是由于Olympias和Kisladag生产增加所致，较2023年第3季增加。
•生产成本： $14120万在2024年第3季，相较于11550万在2023年第3季。 增加主要是由于销售量增加以及现金成本上升，后者受影响于较高的黄金销售量和较高的黄金价格，以及劳动成本的增加。
•总现金成本1每盎司$953的黄金售价与2023年第三季度每盎司$794的黄金售价相比，主要是由于较高的版税（受到较高黄金价格的推动）和较高的劳动成本而增加。
•所有板块支持成本（"AISC"）1每盎司售出成本为1,335美元，较2023年第三季度每盎司售出的1,177美元上涨，这是由于较高的总现金成本和较高的支持资本。
•总资本支出： 15810万美元，其中8270万美元用于成长资本，在斯科里斯投资，重点放在制造行业施工上。在运营矿山的成长资本总额为3,900百万美元，主要与Kisladag矿山有关，用于继续剥离废料，建造北堆浸出垫和相关制造行业施工。1 在Skouries投资的Kisladag为主要专注于制造行业施工的基础设施建设上，总成长资本为3900万美元，主要用于Kisladag矿区持续剥离废料、建造北部堆浸浸出垫及相关制造行业施工。
•生产和成本展望: 公司正在收紧2024年黄金生产、成本、折旧和资本支出指引，反映根据迄今营运和财务表现的更新全年预期。黄金生产预计为505,000到530,000盎司，原为505,000到555,000盎司。每盎司售出的总现金成本预计为每盎司售出$910至$940，原为每盎司售出$840至$940，主要是由于希腊和土耳其生产下降、与黄金价格上升相关的版税增加所致。每盎司售出的AISC 预计为每盎司售出$1,260至$1,290，原为每盎司售出$1,190至$1,290，主要是由于总现金成本较高，部分抵销了较低的维持资本支出。
金融
•营业收入在2024年第三季度，营业收入为33180万美元，比2023年第三季度的24480万美元增加了36％，主要是因为平均实现黄金价格和销售量增加。
•持续营业活动产生的净现金： 18090万美元，较2023年第三季度的10810万美元增加，主要是由于较高的营业收入，部分抵销了较高的现金成本。
1 这些财务指标或比率是非IFRS财务指标或比率。在本新闻稿的最后部分以及2024年9月30日公司管理层讨论与分析中的“Non-IFRS和其他财务指标及比率”部分已插入某些额外的非IFRS财务指标和比率的披露。
1 | ||||||||
•营运活动现金流量在营运资本变动前2: 较2023年第三季的9750万美元增加至16650万美元，主要是由于更高的营业收入，部分抵销较高的现金成本。
•现金、现金等价物和定期存款： 截至2024年9月30日为67660万美元，相比2024年6月30日的59510万美元增加，这一现金增加归因于强劲的营运现金流量以及计划中的Skouries Term Facility提取，部分受到Skouries的重大投资活动的抵消。
•持续营业部门归属股东的净收益（损失）： 10110万美元，每股0.49美元，相较于2023年第3季的660万美元亏损或每股0.03美元亏损，增加的原因是营业收入增加。
•经调整后息税折旧及摊销前收益（「经调整后EBITDA」）2: 16900万美元，相较于2023年第3季的10870万美元，主要由营业收入增加推动，部分抵销了对已递延款项认可之盈利进行调整。
•调整后的净收益2: 2024年第三季相比于2023年第三季，每股盈利从7100万美元或每股0.35美元增加到3500万美元或每股0.17美元。2024年第三季的调整包括衍生工具3300万美元的未实现损失，托坎丁治奥矿场因2021年已出售给G Mining Ventures公司而宣布商业生产，使推迟支付金损益减少后减税影响所导致5000万美元的获利，以及由于推迟税款余额和土耳其通胀会计的外币汇率转换所致的1530万美元外币兑换收益。
•自由现金流2: 2024年Q3亏损480万美元，较2023年Q3的亏损1930万美元有所增加，主要是因营运现金流增加，主要是由于较高的实现平均黄金价格和较高的销售量所致，部分抵销了在Skouries持续投资。
•不包括Skouries的自由现金流2: 2024年第三季，自由现金流为9830万美元，较2013年第三季的3730万美元增加，主要是由于更高的营运现金流，主要是由于更高的平均实现金价和更高的销售量。
•专案设施： 在2024年第3季，Skouries Term Facility的动支款总额为8370万欧元，截至2024年9月30日止，截至当日的总额为20180万欧元。
公司股份
“随著黄金价格在本季度达到历史高位，我们在各项业务中持续实现利润扩张和强劲现金流生成，”首席执行官乔治·伯恩斯表示。"Skouries" 投资之前的自由现金流总额为9830万美元。
在奥林匹亚斯，我们在八月初成功结束了CBA谈判，并与工会劳工达成了互惠协议。这份为期三年的协议，加上我们地下作业生产力的提高，以及我们指引中所预期的支持每年65万吨的扩张计划，这个数字较500万吨有所增加，将奥林匹亚斯定位为15年的矿山寿命期间长期盈利。在加拿大的拉马克，Ormaque大块样本的进展持续进行中。我们已经开始堆积了物料，准备在第四季度通过矿厂加工，并计划在今年稍后宣布开采量初选储量。
在Kisladag，我们遇到一些营运挑战，包括较低的堆叠吨数，稍微较低的回收率和比计划中更长的浸出周期。在本季度中，我们实施了一些改进措施来应对这些问题。这包括改进堆叠顺序，我们已经开始看到积极的成果。此外，我们已经开始通过各种创新方法来改进溶液管理，这些方法正在被部署以帮助减少黄金库存。
“Production reached 364,625 ounces in the first nine months of the year, an increase of 7% compared to 2023, and 12% compared to 2022, respectively. We are on track to meet our 2024 production and cost guidance. We have tightened the gold production range to between 505,000 to 530,000 ounces. As gold prices hit record highs in the third quarter, we continued to experience increased royalty costs, which has impacted our overall costs, and we expect full year all-in sustaining costs to be near the upper end of guidance of between $1,260 and $1,290 per ounce."
2 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, 2024 MD&A.
2 | ||||||||
"Our transformational Skouries project continues to track on budget and on schedule with first production expected in the third quarter of 2025. Solid progress was made during the third quarter, with overall project completion currently at 79%. As anticipated, the contract was awarded for the steel and mechanical installations for the filter building during the quarter, which is part of the critical path. Thus far the construction workforce productivity is slightly beating our assumptions. With approximately 1,000 personnel working, we are making steady progress towards our year-end target of 1,300. Our focus once we have the additional personnel onsite will turn to integrating them at our assumed productivity levels to maintain the schedule and budget. We are managing this closely and taking proactive measures to mitigate potential challenges in a tight construction labour market. To view the progress see our Q3 2024 progress update video linked below."
Q3 2024 progress update video link: https://youtu.be/js0MxV8Dgdo
Skouries Highlights
Growth capital invested totalled $82.7 million in Q3 2024 and $227.1 million during the nine months ended September 30, 2024. At September 30, 2024, the growth capital invested towards the overall capital estimate of $920 million totalled $411.9 million.
In 2024, the expected capital spend has been lowered to between $350 and $380 million from the original guidance of $375 and $425 million. The lowered capital is not expected to impact first production as it is primarily related to rescheduled work that has been shifted to a later phase of the project that is not on the critical path, and reflects a slower than expected ramp-up of contractor mobilization during the first three quarters of 2024.
First production of the copper-gold concentrate is expected in Q3 2025, with expected 2025 gold production of 50,000 to 60,000 ounces and copper production of 15 to 20 million pounds.The project remains on track for commercial production at the end of 2025.
Table 1: Skouries Project – Project Expenditures (January 1, 2023 to September 30, 2024)
| Millions of US$ | As of September 30, 2024 | ||||
| Total capital estimate | $920 | ||||
| Expenditures incurred since project restart | 412 | ||||
| Remaining spend | 508 | ||||
Committed expenditures - including expenditures incurred | 788 | ||||
Uncommitted expenditures | 132 | ||||
Construction Activities
Overall construction progress is 79% when including the first phase of construction.
Work continues to advance on the filtered tailings building which is on the critical path. In September, the first contract for the filtered tailings building was awarded for the structure and mechanical installations. For efficiency, the contract was split into two components:
1)filtered tailings building structure and mechanical installations, and
2)piping, electrical and instrumentation.
Piling has been completed for the filtered tailings building and concrete work is progressing to enable construction of the structural steel. With three active drills on site, the piles for the filtered tailings facility ancillary buildings continue to progress. To date, 388 piles have been completed out of a total of 871. As previously announced, the fabricated frames for the filter press plates arrived on site during Q2 2024, and all filter press components have now been delivered to site.
3 | ||||||||
Primary Crusher Building
Progress continued to advance on the foundation construction of the primary crusher with retaining walls and stabilized excavations nearing completion. Construction of the crusher building structure will commence in November.
Process plant
Work in the process plant continues to progress. Re-lining of the flotation tanks was completed as planned and structural and mechanical work is in progress. Off-site pipe spool fabrication continues and delivery of high-density polyethylene piping to site has commenced. Scaffolding is advancing to support electrical cable tray and piping installations and the contractor continues to ramp up to support increasing levels of activity. Work has also commenced on support infrastructure including the process control room building, process plant sub-station, water pump station, lime plant, air blowers building, compressor building and flotation reagent areas.
Thickeners
Construction of the three thickeners progressed on plan during the quarter. Major concrete pours are complete for the foundations of the first two thickeners. Support columns are complete on the first thickener and over 50% complete for the second thickener. Construction of the third thickener will start in Q4 2024 following completion of the first thickener.
Integrative Extractive Waste Management Facility (the "IEWMF")
During Q3 2024, construction continued to progress at the coffer dam site with excavation of the spillway and foundation preparation. By the end of 2024, the Company expects to have completed the first of two water management ponds, coffer dam and significantly advanced the earthworks. Work continues to progress with foundation preparation for the KL Embankment (tailings embankment) and the fill placement for water management pond 2 has advanced on plan for completion at year end. Excavations for water management pond 1 continue and development of the low-grade ore stockpile advanced with foundation preparation, drain construction and fill placement.
Underground Development
Progress has been made on the underground with expansion of the underground services for water management, ventilation and electrical distribution. Approximately 70% of the equipment and operator licenses have been received to date and development mining is ramping up. Access to the test stopes is advancing at the upper level as planned and the priority for the balance of the year is to advance the main decline and gain access to the bottom elevations of the test stopes. The schedule to receive all licenses and permits was later than planned and while the contractor is ramping up, it has delayed the completion of the expected 2,200 metres of underground development for 2024. The underground development for 2024 is now expected to be between 500 and 600 metres. While the metres are not on track with guidance the underground is not on the critical path for first production, in addition, this does not impact the overall timing for the two test stopes which are expected to be completed in Q3 2025.
Engineering, Procurement and Operational Readiness
Engineering
As engineering works are now at 78% and are nearing substantial completion, the focus has been on finalizing engineering to support the construction schedule. The release of structural steel for fabrication is nearing completion and steel deliveries have commenced to site to support steel construction in the process plant and filtered tailings building.
Procurement
At the end of Q3 2024, procurement is substantially complete, with all long-lead items procured and the focus on managing fabrication and deliveries.
4 | ||||||||
Operational Readiness
A key focus of the operational readiness team is to establish a strong, risk-based operational readiness plan. Key departmental plans have been developed, an overarching governance framework established, and weekly leadership forums and monthly steering committee reviews established. Specialized support has been engaged to focus on processing operationalization, and readiness support. Further work is ongoing to establish detailed readiness plans for support and shared services. Priority focus areas have been identified and resource allocation adjusted accordingly.
The development of the Management Operating System (MOS) is currently focused on providing frontline supervisor and worker practices and procedures to the open pit operations team. These practices and procedures are established to ensure adherence to standards as well as establishing best practices and overall transparency across planning, execution, reporting and remediation to the frontline team. Several workshops were held with the heads of functions and initial departmental workflows were established.
The training department’s short-term priority was developing a training plan for the open pit excavation activities in line with the recently adopted competency-based framework. The competency-based framework identifies specific competencies per role and then assesses the employee’s performance against specific performance criteria on knowledge, skills and attitude. This competency-based framework will ensure improved individual performance compared to the previous time in role-based competency framework only. Training material as well as training providers are in place and four (4) CAT 6020B hydraulic excavator operators commenced training during October 2024. This program will be expanded with the arrival of additional mining equipment in H1 2025. The Mavres Petres main training building structural upgrade has been completed and the focus for the coming quarter will be to equip practical training workbenches for basic skills training and assessment as well as for refresher training.
Operations
The operations team completed their labour strategy and associated organizational designs. Recruitment is underway at local and national levels. Several local and national job fairs are planned for Q4 2024 to attract as many as possible potential employees.
The CAT 6020B hydraulic excavator was assembled during the quarter and training of operators commenced in October 2024. Most of the remaining open pit mining fleet will arrive during H1 2025. The first operational plan was prepared that combines the completion of construction pre-stripping and the start of open pit mining in H1 2025. A similar plan is being prepared for the underground mine and the expectation is that both the surface and underground mining will be operationalized during Q4 2024.
Other operational, commercial and administrative departments made progress in recruiting their leadership and supervision employees and setting up operating and commercial processes.
Workforce
In addition to the Operational Readiness team, as at September 30, 2024, there were approximately 1,000 personnel working. Thus far the construction workforce productivity is slightly ahead of our assumptions. We are making steady progress towards our year-end target of 1,300 workers on site. Our focus once we have the additional personnel onsite will turn to integrating them at our assumed productivity levels to maintain the schedule and budget. We are managing this closely and taking proactive measures to mitigate potential challenges in a tight construction labour market.
5 | ||||||||
Skouries key milestones in 2024, which include:
| Area of Focus | Key Milestone | Status | ||||||
| Procurement and Engineering | • Substantial completion of procurement and engineering | • Substantial completion of engineering on track for Q4 2024 • Procurement substantially complete | ||||||
| Process Plant | • Construction of the control room and electrical room building | • Q1 2024 commenced • Electrical room building on track for completion in Q4 2024 | ||||||
| • Construction of the tailings thickeners | • Q1 2024 commenced | |||||||
Filtered Tailings Facility | • Awarding of the first filter facility construction contract | • Q3 2024 first contract awarded | ||||||
| Integrated Extractive Waste Management Facility ("IEWMF") | • Completion of the coffer dam | • On track for completion in Q4 2024 | ||||||
| Underground | • Awarding of the underground development and test stoping contract | • Contract awarded and approximately 70% of the equipment and operator licenses have been received to date and development is ramping up | ||||||
| • Completion of approximately 2,200 metres of underground development | • Expected completion lowered to between 500 and 600 metres (see section titled 'Underground Development') • Ore from test stopes still on track for delivery during plant commissioning period in 2025 | |||||||
6 | ||||||||
Consolidated Financial and Operational Highlights
| 3 months ended September 30, | 9 months ended September 30, | ||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Revenue | $331.8 | $244.8 | $886.9 | $701.6 | |||||||||||||
| Gold produced (oz) | 125,195 | 121,030 | 364,625 | 341,973 | |||||||||||||
| Gold sold (oz) | 123,828 | 119,200 | 361,062 | 339,151 | |||||||||||||
Average realized gold price ($/oz sold) (2) | $2,492 | $1,879 | $2,309 | $1,920 | |||||||||||||
| Production costs | 141.2 | 115.5 | 392.0 | 341.3 | |||||||||||||
Total cash costs ($/oz sold) (2,3) | 953 | 794 | 939 | 858 | |||||||||||||
All-in sustaining costs ($/oz sold) (2,3) | 1,335 | 1,177 | 1,310 | 1,225 | |||||||||||||
Net earnings (loss) for the period (1) | 95.0 | (8.0) | 184.1 | 12.2 | |||||||||||||
Net earnings (loss) per share – basic ($/share) (1) | 0.46 | (0.04) | 0.90 | 0.06 | |||||||||||||
Net earnings (loss) per share – diluted ($/share) (1) | 0.46 | (0.04) | 0.90 | 0.06 | |||||||||||||
Net earnings (loss) for the period continuing operations (1,4) | 101.1 | (6.6) | 192.7 | 14.4 | |||||||||||||
Net earnings (loss) per share continuing operations – basic ($/share)(1,4) | 0.49 | (0.03) | 0.95 | 0.07 | |||||||||||||
Net earnings (loss) per share continuing operations – diluted ($/share)(1,4) | 0.49 | (0.03) | 0.94 | 0.07 | |||||||||||||
Adjusted net earnings continuing operations – basic (1,2,4) | 71.0 | 35.0 | 192.9 | 61.4 | |||||||||||||
Adjusted net earnings per share continuing operations ($/share)(1,2,4) | 0.35 | 0.17 | 0.95 | 0.32 | |||||||||||||
Net cash generated from operating activities (4) | 180.9 | 108.1 | 388.4 | 223.3 | |||||||||||||
Cash flow from operating activities before changes in working capital (2,4) | 166.5 | 97.5 | 407.0 | 273.1 | |||||||||||||
Free cash flow (2,4) | (4.8) | (19.3) | (67.8) | (76.4) | |||||||||||||
Free cash flow excluding Skouries (2,4) | 98.3 | 37.3 | 165.8 | 30.7 | |||||||||||||
Cash, cash equivalents and term deposits (4) | 676.6 | 476.6 | 676.6 | 476.6 | |||||||||||||
| Total assets | 5,565.1 | 4,812.2 | 5,565.1 | 4,812.2 | |||||||||||||
Debt (4) | 849.2 | 596.5 | 849.2 | 596.5 | |||||||||||||
(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' of our MD&A for explanations and discussions of these non-IFRS financial measures or ratios.
(3)Revenues from silver, lead and zinc sales are off-set against total cash costs.
(4)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
Total revenue increased to $331.8 million in Q3 2024 from $244.8 million in Q3 2023 and to $886.9 million in the nine months ended September 30, 2024, from $701.6 million in the nine months ended September 30, 2023. The increases in both three and nine-month periods were primarily due to the higher average realized gold price as well as the higher sales volumes.
Production costs increased to $141.2 million in Q3 2024 from $115.5 million in Q3 2023 and to $392.0 million in the nine months ended September 30, 2024 from $341.3 million in the nine months ended September 30, 2023. Increases in both periods were driven primarily by higher sales volume as well as higher cash costs, the latter impacted by higher royalty expense due to higher gold sales and higher gold price, as well as increases in labour costs.
Total cash costs3 averaged $953 per ounce sold in Q3 2024, an increase from $794 in Q3 2023, and $939 the nine months ended September 30, 2024 from $858 in the nine months ended September 30, 2023. The increases in both the three and nine-month periods were primarily due to higher royalties (driven by higher gold prices) and labour costs.
3 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, 2024 MD&A.
7 | ||||||||
In the quarter, AISC4 averaged $1,335 per ounce sold in Q3 2024, an increase from $1,177 in Q3 2023, and $1,310 the nine months ended September 30, 2024 from $1,225 in the nine months ended September 30, 2023, with the increases in both the three and nine-month periods due to higher total cash costs combined with higher sustaining capital.
Eldorado reported net earnings attributable to shareholders from continuing operations of $101.1 million ($0.49 earnings per share) in Q3 2024 compared to a net loss of $6.6 million ($0.03 loss per share) in Q3 2023 and net earnings of $192.7 million ($0.95 earnings per share) in the nine months ended September 30, 2024 compared to net earnings of $14.4 million ($0.07 earnings per share) in the nine months ended September 30, 2023. The increases in net earnings in both the three and nine-month periods were driven by higher operating income due primarily to higher average realized gold price as well as stronger gold sales and the gain on deferred consideration, partially offset by higher unrealized derivative losses.
Adjusted net earnings4 was $71.0 million ($0.35 earnings per share) in Q3 2024 compared to adjusted net earnings of $35.0 million ($0.17 earnings per share) in Q3 2023. Adjustments in Q3 2024 include a $33.1 million unrealized loss on derivative instruments, a $50.1 million gain on recognition of deferred consideration net of tax impacts related to commercial production being declared at the Tocantinzinho Mine, which was divested to G Mining Ventures in 2021, and a $15.3 million gain on foreign exchange due to the translation of deferred tax balances and Turkiye inflation accounting.
Adjusted net earnings was $192.9 million ($0.95 earnings per share) in the nine months ended September 30, 2024 compared to adjusted net earnings of $61.4 million ($0.32 earnings per share) in the nine months ended September 30, 2023. Adjustments in the nine months ended September 30, 2024 include a $61.9 million unrealized loss on derivative instruments, a $50.1 million gain on recognition of deferred consideration net of tax impacts mentioned above, and a $11.9 million gain on foreign exchange due to the translation of deferred tax balances net of Turkiye inflation accounting.
4 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, 2024 MD&A.
8 | ||||||||
Quarterly Operations Update
| 3 months ended September 30, | 9 months ended September 30, | |||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||
| Consolidated | ||||||||||||||
Ounces produced | 125,195 | 121,030 | 364,625 | 341,973 | ||||||||||
| Ounces sold | 123,828 | 119,200 | 361,062 | 339,151 | ||||||||||
| Production costs | $141.2 | $115.5 | $392.0 | $341.3 | ||||||||||
Total cash costs ($/oz sold) (1,2) | $953 | $794 | $939 | $858 | ||||||||||
All-in sustaining costs ($/oz sold) (1,2) | $1,335 | $1,177 | $1,310 | $1,225 | ||||||||||
Sustaining capital expenditures (2) | $33.3 | $31.8 | $93.2 | $83.9 | ||||||||||
| Kisladag | ||||||||||||||
| Ounces produced | 41,084 | 37,219 | 117,597 | 108,558 | ||||||||||
| Ounces sold | 40,724 | 38,732 | 117,068 | 108,405 | ||||||||||
| Production costs | $37.3 | $28.6 | $106.5 | $86.7 | ||||||||||
Total cash costs ($/oz sold) (1,2) | $899 | $722 | $889 | $778 | ||||||||||
All-in sustaining costs ($/oz sold) (1,2) | $1,028 | $884 | $1,002 | $897 | ||||||||||
Sustaining capital expenditures (2) | $3.7 | $5.5 | $8.9 | $10.5 | ||||||||||
| Lamaque | ||||||||||||||
| Ounces produced | 43,106 | 43,821 | 132,796 | 120,450 | ||||||||||
| Ounces sold | 44,531 | 40,908 | 132,776 | 119,455 | ||||||||||
| Production costs | $32.8 | $26.9 | $101.6 | $84.4 | ||||||||||
Total cash costs ($/oz sold) (1,2) | $728 | $648 | $755 | $697 | ||||||||||
All-in sustaining costs ($/oz sold) (1,2) | $1,189 | $1,099 | $1,228 | $1,143 | ||||||||||
Sustaining capital expenditures (2) | $20.0 | $18.0 | $61.1 | $52.0 | ||||||||||
| Efemcukuru | ||||||||||||||
| Ounces produced | 19,794 | 21,142 | 60,692 | 63,714 | ||||||||||
| Ounces sold | 19,741 | 21,364 | 60,817 | 63,581 | ||||||||||
| Production costs | $26.4 | $20.6 | $73.0 | $58.7 | ||||||||||
Total cash costs ($/oz sold) (1,2) | $1,325 | $990 | $1,185 | $947 | ||||||||||
All-in sustaining costs ($/oz sold) (1,2) | $1,578 | $1,205 | $1,336 | $1,137 | ||||||||||
Sustaining capital expenditures (2) | $4.7 | $3.7 | $10.7 | $9.6 | ||||||||||
| Olympias | ||||||||||||||
| Ounces produced | 21,211 | 18,848 | 53,540 | 49,251 | ||||||||||
| Ounces sold | 18,833 | 18,196 | 50,401 | 47,710 | ||||||||||
| Production costs | $44.7 | $39.3 | $110.9 | $111.6 | ||||||||||
Total cash costs ($/oz sold) (1,2) | $1,210 | $1,048 | $1,241 | $1,325 | ||||||||||
All-in sustaining costs ($/oz sold) (1,2) | $1,513 | $1,319 | $1,520 | $1,614 | ||||||||||
Sustaining capital expenditures (2) | $4.9 | $4.7 | $12.5 | $11.8 | ||||||||||
(1)Revenues from silver, lead and zinc sales are off-set against total cash costs.
(2)These financial measures or ratios are non-IFRS financial measures or ratios. See the section 'Non-IFRS and Other Financial Measures and Ratios' of our MD&A for explanations and discussions of these non-IFRS financial measures or ratios.
9 | ||||||||
Kisladag
Kisladag produced 41,084 ounces of gold in Q3 2024, a 10% increase from 37,219 ounces produced in Q3 2023. Production in the quarter benefited from both higher average grade and higher stacking rates from earlier in the year. Grade slightly increased from 0.85 grams per tonne in Q3 2023 to 0.86 grams per tonne in Q3 2024 as a result of mine planning changes and positive grade reconciliation.
Availability of the crushing circuit has been impacted due to maintenance issues, leading to slightly lower tonnes stacked compared to plan. We are working on a solution and expect to install it in Q1 2025. In addition, a small portion of the ore product coming from the high pressure grinding rolls ("HPGR") contains particles that are greater than 10mm which has slightly reduced recovery due to the larger particle size. As we continue to analyze data following the ramp-up of the HPGR and agglomeration drum, we are seeing leach cycles extending beyond the planned 220 days which leads to an increase in gold inventory.
We have responded to these operational challenges through irrigation optimization activities, which have demonstrated positive results through the drawdown of gold inventory partially offsetting the longer leach cycle. Additionally, as we have previously discussed, a geometallurgical study has commenced with drilling currently underway. Starting in Q4 2024, as the new Adsorption-Desorption facility goes into operations we will also realize a number of benefits at Kisladag including: reducing carbon handling requirements, realigning the extraction cycle with the stacking cycle and decoupling the North and South heap leach facilities.
Revenue increased to $102.2 million in Q3 2024 from $75.2 million in Q3 2023, reflecting the higher average realized gold price as well as higher ounces sold.
Production costs increased to $37.3 million in Q3 2024 from $28.6 million in Q3 2023, with more than half the increase attributable to the higher sales volume, as well as higher royalty expense due to both the higher average realized gold price and higher gold sales. As a result, total cash costs per ounce increased to $899 in Q3 2024 from $722 in Q3 2023.
AISC per ounce sold increased to $1,028 in Q3 2024 from $884 in Q3 2023, primarily due to the increase in total cash costs per ounce sold.
Sustaining capital expenditures were $3.7 million in Q3 2024 and $8.9 million in the nine months ended September 30, 2024, which primarily included equipment rebuilds, mine equipment purchases and geotechnical drilling and monitoring. Growth capital investment of $27.4 million and $85.1 million in the three and nine months ended September 30, 2024 and was primarily related to waste stripping and associated equipment costs to support the mine life extension, continued construction of the second phase of the North Heap Leach Pad and adsorption-desorption-regeneration plant infrastructure, and preparation work for building relocation due to pit expansion.
Lamaque
Lamaque produced 43,106 ounces of gold in Q3 2024, compared to 43,821 ounces in Q3 2023. The slight decrease was primarily due to lower grades processed, partially offset by increased throughput. Average grade decreased to 6.03 grams per tonne in Q3 2024 from 7.04 grams per tonne in the comparative quarter.
Revenue increased to $111.6 million in Q3 2024 from $79.1 million in Q3 2023, reflecting the higher average realized gold price as well as higher ounces sold.
Production costs increased to $32.8 million in Q3 2024 from $26.9 million in Q3 2023 due to higher sales volume, as well as additional costs incurred in labour, contractors, and equipment rentals. Total cash costs were also impacted by slightly higher royalties due to the higher average realized gold price, with total cash costs per ounce sold increasing to $728 in Q3 2024 from $648 in Q3 2023.
AISC per ounce sold increased to $1,189 in Q3 2024 from $1,099 in Q3 2023, primarily due to higher total cash costs per ounce as well as higher sustaining capital.
Sustaining capital expenditures of $20.0 million in Q3 2024 and $61.1 million in the nine months ended September 30, 2024 primarily included underground development, equipment rebuilds and expenditure on the expansion of the tailings facility. Growth capital investment of $6.4 million in Q3 2024 and $18.9 million in the nine months ended September 30, 2024 was primarily related to resource conversion drilling and initiation of the bulk sample development at Ormaque.
10 | ||||||||
The inaugural reserve at Ormaque is expected to be announced by the end of 2024, and material for the bulk sample is now being stockpiled in preparation for processing through the mill in December.
Efemcukuru
Efemcukuru produced 19,794 ounces of gold in Q3 2024, a 6% decrease from 21,142 ounces in Q3 2023. The slight decrease was primarily driven by lower throughput and lower grade.
Revenue increased to $52.3 million in Q3 2024 from $39.1 million in Q3 2023, with the increase attributable to the higher average realized gold price, partially offset by lower sales volume.
Production costs increased to $26.4 million in Q3 2024 from $20.6 million in Q3 2023, with the increase attributable to higher unit costs, primarily a result of increased royalty expense due to the higher average realized gold price during the quarter. Additionally, labour and transportation costs have increased compared to the comparative period of the prior year. Overall, this resulted in an increase to total cash costs per ounce sold to $1,325 in Q3 2024 from $990 in Q3 2023.
AISC per ounce sold increased to $1,578 in Q3 2024 from $1,205 in Q3 2023, primarily due to higher total cash costs per ounce.
Sustaining capital expenditures of $4.7 million in Q3 2024 and $10.7 million in the nine months ended September 30, 2024 were primarily related to underground development and equipment rebuilds. Growth capital investment of $1.2 million in Q3 2024 and $3.3 million in the nine months ended September 30, 2024 supported underground development to Kokarpinar.
Olympias
Olympias produced 21,211 ounces of gold in Q3 2024, a 13% increase from 18,848 ounces in Q3 2023 primarily driven by higher grade ore, which reflected stope sequencing in the quarter.
Revenue increased to $65.7 million in Q3 2024 from $51.4 million in Q3 2023, primarily as a result of the higher average realized gold price and slightly higher ounces sold.
Production costs increased to $44.7 million in Q3 2024 from $39.3 million in Q3 2023 driven by higher labour costs and higher royalty expenses as a result of higher realized gold prices, as well as higher gold ounces sold. The increase in unit costs, which were partially offset by higher by-product revenues, resulted in an increase to total cash costs per ounce sold to $1,210 in Q3 2024 from $1,048 in Q3 2023.
AISC per ounce sold increased to $1,513 in Q3 2024 from $1,319 in Q3 2023 primarily due to higher total cash costs per ounce sold.
Sustaining capital expenditures of $4.9 million in Q3 2024 and $12.5 million in the nine months ended September 30, 2024 primarily included underground development and process improvements. Growth capital investment of $4.1 million in Q3 2024 and $6.7 million in the nine months ended September 30, 2024 was primarily related to underground development and investment towards the mill throughput expansion.
During Q3 2024, the Collective Bargaining Agreement was finalized. This three-year agreement, combined with increased productivity in our underground operations, and as contemplated in our guidance, supports the 650ktpa expansion, an increase from 500ktpa.
11 | ||||||||
For further information on the Company's operating results for the third quarter of 2024, please see the Company’s MD&A filed on SEDAR+ at www.sedarplus.com under the Company’s profile.
Conference Call
A conference call to discuss the details of the Company’s Third Quarter 2024 Results will be held by senior management on Friday, November 1, 2024 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://event.choruscall.com/mediaframe/webcast.html?webcastid=EB9o82Zh.
https://event.choruscall.com/mediaframe/webcast.html?webcastid=EB9o82Zh.
Participants may elect to pre-register for the conference call via this link: https://dpregister.com/sreg/10192246/fd5e1d8d60. Upon registration, participants will receive a calendar invitation by email with dial in details and a unique PIN. This will allow participants to bypass the operator queue and connect directly to the conference. Registration will remain open until the end of the conference call.
| Conference Call Details | Replay (available until December 6 2024) | |||||||||||||
| Date: | November 1, 2024 | Vancouver: | +1 412 317 0088 | |||||||||||
| Time: | 11:30 AM ET (8:30 AM PT) | Toll Free: | 1 855 669 9658 | |||||||||||
| Dial in: | +1 647 484 8814 | Access code: | 6725564 | |||||||||||
| Toll free: | 1 844 763 8274 | |||||||||||||
About Eldorado
Eldorado is a gold and base metals producer with mining, development and exploration operations in Turkiye, Canada and Greece. 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
Lynette Gould, VP, Investor Relations, Communications & External Affairs
647 271 2827 or 1 888 353 8166
lynette.gould@eldoradogold.com
Media
Chad Pederson, Director, Communications and Public Affairs
236 885 6251 or 1 888 353 8166
chad.pederson@eldoradogold.com
12 | ||||||||
Non-IFRS and Other Financial Measures and Ratios
Certain non-IFRS financial measures and ratios are included in this press release, including 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, and free cash flow excluding Skouries.
Please see the September 30, 2024 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, 2024 MD&A available on SEDAR+ at www.sedarplus.com and on the Company's website under the 'Investors' section.
Reconciliation of Production Costs to Total Cash Costs and Total Cash Costs per Ounce Sold:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
| Production costs | $141.2 | $115.5 | $392.0 | $341.3 | ||||||||||
By-product credits (1) | (26.9) | (23.7) | (64.3) | (61.5) | ||||||||||
Concentrate deductions (2) | $3.7 | $2.9 | $11.2 | $11.1 | ||||||||||
| Total cash costs | $118.0 | $94.7 | $339.0 | $291.0 | ||||||||||
| Gold ounces sold | 123,828 | 119,200 | 361,062 | 339,151 | ||||||||||
| Total cash cost per ounce sold | $953 | $794 | $939 | $858 | ||||||||||
(1)Revenue from silver, lead and zinc sales.
(2)Included in revenue.
Reconciliation of Total Cash Costs and Total Cash Cost per ounce sold, by asset, for the three months ended September 30, 2024:
| Direct operating costs | By-product credits | Refining and selling costs | Inventory change (1) | Royalty expense | Total cash costs | Gold oz sold | Total cash cost/oz sold | ||||||||||||||||||||||||||||||||||||||||
| Kisladag | $36.1 | ($0.7) | $0.1 | ($6.8) | $7.9 | $36.6 | 40,724 | $899 | |||||||||||||||||||||||||||||||||||||||
| Lamaque | 32.4 | (0.4) | 0.1 | (1.0) | 1.3 | 32.4 | 44,531 | 728 | |||||||||||||||||||||||||||||||||||||||
| Efemcukuru | 18.0 | (1.4) | 3.7 | (0.2) | 6.0 | 26.2 | 19,741 | 1,325 | |||||||||||||||||||||||||||||||||||||||
| Olympias | 38.6 | (24.4) | 4.6 | (1.8) | 5.8 | 22.8 | 18,833 | 1,210 | |||||||||||||||||||||||||||||||||||||||
| Total consolidated | $125.2 | ($26.9) | $8.5 | ($9.8) | $21.0 | $118.0 | 123,828 | $953 | |||||||||||||||||||||||||||||||||||||||
(1)Inventory change adjustments result from timing differences between when inventory is produced and when it is sold.
13 | ||||||||
Reconciliation of Total Cash Costs and Total Cash Cost per ounce sold, by asset, for the nine months ended September 30, 2024:
| Direct operating costs | By-product credits | Refining and selling costs | Inventory change (1) | Royalty expense | Total cash costs | Gold oz sold | Total cash cost/oz sold | ||||||||||||||||||||||||||||||||||||||||
| Kisladag | $105.3 | ($2.5) | $0.6 | ($19.4) | $20.1 | $104.0 | 117,068 | $889 | |||||||||||||||||||||||||||||||||||||||
| Lamaque | 100.8 | (1.3) | 0.3 | (3.3) | 3.7 | 100.3 | 132,776 | 755 | |||||||||||||||||||||||||||||||||||||||
| Efemcukuru | 51.1 | (4.7) | 11.4 | (0.6) | 15.0 | 72.1 | 60,817 | 1,185 | |||||||||||||||||||||||||||||||||||||||
| Olympias | 96.5 | (55.8) | 13.9 | (6.2) | 14.2 | 62.6 | 50,401 | 1,241 | |||||||||||||||||||||||||||||||||||||||
| Total consolidated | $353.7 | ($64.3) | $26.1 | ($29.5) | $53.0 | $339.0 | 361,062 | $939 | |||||||||||||||||||||||||||||||||||||||
(1)Inventory change adjustments result from timing differences between when inventory is produced and when it is sold.
Reconciliation of Total Cash Costs and Total Cash Cost per ounce sold, by asset, for the three months ended September 30, 2023:
| Direct operating costs | By-product credits | Refining and selling costs | Inventory change (1) | Royalty expense | Total cash costs | Gold oz sold | Total cash cost/oz sold | ||||||||||||||||||||||||||||||||||||||||
| Kisladag | $32.7 | ($0.7) | $0.2 | ($8.1) | $3.9 | $28.0 | 38,732 | $722 | |||||||||||||||||||||||||||||||||||||||
| Lamaque | 27.0 | (0.4) | 0.1 | (1.2) | 1.0 | 26.5 | 40,908 | 648 | |||||||||||||||||||||||||||||||||||||||
| Efemcukuru | 14.3 | (1.0) | 3.8 | 0.3 | 3.7 | 21.2 | 21,364 | 990 | |||||||||||||||||||||||||||||||||||||||
| Olympias | 32.2 | (21.6) | 4.5 | 1.0 | 3.0 | 19.1 | 18,196 | 1,048 | |||||||||||||||||||||||||||||||||||||||
| Total consolidated | $106.2 | ($23.7) | $8.6 | ($8.0) | $11.5 | $94.7 | 119,200 | $794 | |||||||||||||||||||||||||||||||||||||||
(1)Inventory change adjustments result from timing differences between when inventory is produced and when it is sold.
Reconciliation of Total Cash Costs and Total Cash Cost per ounce sold, by asset, for the nine months ended September 30, 2023:
| Direct operating costs | By-product credits | Refining and selling costs | Inventory change (1) | Royalty expense | Total cash costs | Gold oz sold | Total cash cost/oz sold | ||||||||||||||||||||||||||||||||||||||||
| Kisladag | $90.6 | ($2.3) | $0.5 | ($16.0) | $11.6 | $84.3 | 108,405 | $778 | |||||||||||||||||||||||||||||||||||||||
| Lamaque | 83.6 | (1.2) | 0.2 | (2.3) | 2.9 | 83.2 | 119,455 | 697 | |||||||||||||||||||||||||||||||||||||||
| Efemcukuru | 43.1 | (3.3) | 10.3 | 0.2 | 9.9 | 60.2 | 63,581 | 947 | |||||||||||||||||||||||||||||||||||||||
| Olympias | 90.9 | (54.7) | 16.7 | (0.6) | 10.9 | 63.2 | 47,710 | 1,325 | |||||||||||||||||||||||||||||||||||||||
| Total consolidated | $308.1 | ($61.5) | $27.8 | ($18.7) | $35.3 | $291.0 | 339,151 | $858 | |||||||||||||||||||||||||||||||||||||||
(1)Inventory change adjustments result from timing differences between when inventory is produced and when it is sold.
14 | ||||||||
Reconciliation of Total Cash Costs to All-in Sustaining Costs and All-in Sustaining Costs per ounce sold:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
| Total cash costs | $118.0 | $94.7 | $339.0 | $291.0 | ||||||||||
| Corporate and allocated G&A | 10.9 | 11.5 | 35.3 | 32.6 | ||||||||||
| Exploration and evaluation costs | 0.8 | (0.1) | 2.8 | 0.9 | ||||||||||
| Reclamation costs and amortization | 2.3 | 2.4 | 2.8 | 7.1 | ||||||||||
| Sustaining capital expenditure | 33.3 | 31.8 | 93.2 | 83.9 | ||||||||||
| AISC | $165.3 | $140.3 | $473.1 | $415.6 | ||||||||||
| Gold ounces sold | 123,828 | 119,200 | 361,062 | 339,151 | ||||||||||
| AISC per ounce sold | $1,335 | $1,177 | $1,310 | $1,225 | ||||||||||
Reconciliation of general and administrative expenses included in All-in Sustaining Costs:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
General and administrative expenses (from consolidated statement of operations) | $7.3 | $9.3 | $27.0 | $29.3 | ||||||||||
| Add: | ||||||||||||||
| Share-based payments expense | 4.1 | 2.0 | 9.8 | 5.6 | ||||||||||
| Employee benefit plan expense from corporate and operating gold mines | 1.1 | 1.3 | 3.2 | 3.5 | ||||||||||
| Less: | ||||||||||||||
| General and administrative expenses related to non-gold mines and in-country offices | (0.2) | (0.3) | (1.0) | (0.8) | ||||||||||
| Depreciation in G&A | (0.9) | (0.8) | (2.6) | (2.4) | ||||||||||
| Business development | (0.3) | (0.2) | (0.8) | (2.4) | ||||||||||
| Development projects | (0.2) | — | (0.7) | (0.3) | ||||||||||
| Adjusted corporate general and administrative expenses | $10.8 | $11.4 | $34.9 | $32.5 | ||||||||||
| Regional general and administrative costs allocated to gold mines | 0.1 | 0.1 | 0.5 | 0.2 | ||||||||||
| Corporate and allocated general and administrative expenses per AISC | $10.9 | $11.5 | $35.3 | $32.6 | ||||||||||
Reconciliation of exploration and evaluation costs included in All-in Sustaining Costs:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Exploration and evaluation expense (from consolidated statement of operations)(1) | $8.3 | $6.3 | $16.1 | $16.8 | ||||||||||
| Add: | ||||||||||||||
| Capitalized sustaining exploration cost related to operating gold mines | 0.8 | (0.1) | 2.8 | 0.9 | ||||||||||
| Less: | ||||||||||||||
| Exploration and evaluation expenses related to non-gold mines and other sites | (8.3) | (6.3) | (16.1) | (16.8) | ||||||||||
| Exploration and evaluation costs per AISC | $0.8 | ($0.1) | $2.8 | $0.9 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
15 | ||||||||
Reconciliation of reclamation costs and amortization included in All-in Sustaining Costs:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Asset retirement obligation accretion (from notes to the condensed consolidated interim financial statements)(1) | $1.2 | $1.1 | $3.7 | $3.2 | ||||||||||
| Add: | ||||||||||||||
| Depreciation related to asset retirement obligation assets | 1.3 | 1.5 | (0.2) | 4.5 | ||||||||||
| Less: | ||||||||||||||
| Asset retirement obligation accretion related to non-gold mines and other sites | (0.2) | (0.2) | (0.6) | (0.6) | ||||||||||
| Reclamation costs and amortization per AISC | $2.3 | $2.4 | $2.8 | $7.1 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
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, 2024:
| 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 | $36.6 | $— | $— | $1.6 | $3.7 | $41.9 | 40,724 | $1,028 | ||||||||||||||||||
| Lamaque | 32.4 | — | 0.4 | 0.1 | 20.0 | 53.0 | 44,531 | 1,189 | ||||||||||||||||||
| Efemcukuru | 26.2 | 0.1 | — | 0.2 | 4.7 | 31.2 | 19,741 | 1,578 | ||||||||||||||||||
| Olympias | 22.8 | — | 0.4 | 0.4 | 4.9 | 28.5 | 18,833 | 1,513 | ||||||||||||||||||
Corporate (1) | — | 10.8 | — | — | — | 10.8 | — | 88 | ||||||||||||||||||
| Total consolidated | $118.0 | $10.9 | $0.8 | $2.3 | $33.3 | $165.3 | 123,828 | $1,335 | ||||||||||||||||||
(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, 2024:
| 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 | $104.0 | $— | $— | $4.4 | $8.9 | $117.3 | 117,068 | $1,002 | ||||||||||||||||||
| Lamaque | 100.3 | — | 1.2 | 0.4 | 61.1 | 163.1 | 132,776 | 1,228 | ||||||||||||||||||
| Efemcukuru | 72.1 | 0.5 | 1.1 | (3.2) | 10.7 | 81.3 | 60,817 | 1,336 | ||||||||||||||||||
| Olympias | 62.6 | — | 0.5 | 1.1 | 12.5 | 76.6 | 50,401 | 1,520 | ||||||||||||||||||
Corporate (1) | — | 34.9 | — | — | — | 34.9 | — | 97 | ||||||||||||||||||
| Total consolidated | $339.0 | $35.3 | $2.8 | $2.8 | $93.2 | $473.1 | 361,062 | $1,310 | ||||||||||||||||||
(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.
16 | ||||||||
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, 2023:
| 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 | $28.0 | $— | $— | $0.8 | $5.5 | $34.2 | 38,732 | $884 | ||||||||||||||||||
| Lamaque | 26.5 | — | 0.3 | 0.1 | 18.0 | 44.9 | 40,908 | 1,099 | ||||||||||||||||||
| Efemcukuru | 21.2 | 0.1 | — | 0.8 | 3.7 | 25.7 | 21,364 | 1,205 | ||||||||||||||||||
| Olympias | 19.1 | — | (0.4) | 0.7 | 4.7 | 24.0 | 18,196 | 1,319 | ||||||||||||||||||
Corporate (1) | — | 11.4 | — | — | — | 11.4 | — | 95 | ||||||||||||||||||
| Total consolidated | $94.7 | $11.5 | ($0.1) | $2.4 | $31.8 | $140.3 | 119,200 | $1,177 | ||||||||||||||||||
(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, 2023:
| 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 | $84.4 | $— | $— | $2.4 | $10.5 | $97.2 | 108,405 | $897 | ||||||||||||||||||
| Lamaque | 83.2 | — | 0.9 | 0.4 | 52.0 | 136.5 | 119,455 | 1,143 | ||||||||||||||||||
| Efemcukuru | 60.2 | 0.2 | — | 2.4 | 9.6 | 72.3 | 63,581 | 1,137 | ||||||||||||||||||
| Olympias | 63.2 | — | — | 2.0 | 11.8 | 77.0 | 47,710 | 1,614 | ||||||||||||||||||
Corporate (1) | — | 32.5 | — | — | — | 32.5 | — | 96 | ||||||||||||||||||
| Total consolidated | $291.0 | $32.6 | $0.9 | $7.1 | $83.9 | $415.5 | 339,151 | $1,225 | ||||||||||||||||||
(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 Sustaining and Growth Capital:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Additions to property, plant and equipment (1) (from segment note in the condensed consolidated interim financial statements) | $158.1 | $91.1 | $445.8 | $273.9 | ||||||||||
| Growth and development project capital investment - gold mines | (39.0) | (29.1) | (114.1) | (81.1) | ||||||||||
Growth and development project capital investment - other (2) | (84.7) | (30.3) | (234.8) | (110.0) | ||||||||||
Sustaining capital expenditure equipment leases (3) | (0.2) | 0.2 | (0.8) | 1.1 | ||||||||||
| Capitalized exploration cost related to operating gold mines | (0.8) | (0.1) | (2.8) | (0.1) | ||||||||||
| Sustaining capital expenditure at operating gold mines | $33.3 | $31.8 | $93.2 | $83.9 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
(2)Includes capital expenditures relating to Skouries, Stratoni and other projects, excluding non-cash sustaining lease additions.
(3)Sustaining lease principal and interest payments, net of non-cash lease additions.
17 | ||||||||
Average realized gold price per ounce sold is reconciled for the periods presented as follows:
For the three months ended September 30, 2024:
| Revenue | Concentrate deductions (1) | Less non-gold revenue | Gold revenue (2) | Gold oz sold | Average realized gold price per ounce sold | |||||||||||||||
| Kisladag | $102.2 | $— | ($0.7) | $101.5 | 40,724 | $2,492 | ||||||||||||||
| Lamaque | 111.6 | — | (0.4) | 111.2 | 44,531 | 2,496 | ||||||||||||||
| Efemcukuru | 52.3 | 1.1 | (1.4) | 52.0 | 19,741 | 2,636 | ||||||||||||||
| Olympias | 65.7 | 2.6 | (24.4) | 43.8 | 18,833 | 2,328 | ||||||||||||||
| Total consolidated | $331.8 | $3.7 | ($26.9) | $308.5 | 123,828 | $2,492 | ||||||||||||||
(1)Treatment charges, refining charges, penalties and other costs deducted from proceeds from gold concentrate sales.
(2)Includes the impact of provisional pricing adjustments on concentrate sales.
For the nine months ended September 30, 2024:
| Revenue | Concentrate deductions (1) | Less non-gold revenue | Gold revenue (2) | Gold oz sold | Average realized gold price per ounce sold | |||||||||||||||
| Kisladag | $273.3 | $— | ($2.5) | $270.8 | 117,068 | $2,313 | ||||||||||||||
| Lamaque | 307.8 | — | (1.3) | 306.6 | 132,776 | 2,309 | ||||||||||||||
| Efemcukuru | 148.9 | 3.8 | (4.7) | 148.0 | 60,817 | 2,433 | ||||||||||||||
| Olympias | 156.8 | 7.5 | (55.8) | 108.5 | 50,401 | 2,152 | ||||||||||||||
| Total consolidated | $886.9 | $11.2 | ($64.3) | $833.8 | 361,062 | $2,309 | ||||||||||||||
(1)Treatment charges, refining charges, penalties and other costs deducted from proceeds from gold concentrate sales.
(2)Includes the impact of provisional pricing adjustments on concentrate sales.
For the three months ended September 30, 2023:
| Revenue | Concentrate deductions (1) | Less non-gold revenue | Gold revenue (2) | Gold oz sold | Average realized gold price per ounce sold | |||||||||||||||
| Kisladag | $75.2 | $— | ($0.7) | $74.5 | 38,732 | $1,923 | ||||||||||||||
| Lamaque | 79.1 | — | (0.4) | 78.7 | 40,908 | 1,925 | ||||||||||||||
| Efemcukuru | 39.1 | 1.5 | (1.0) | 39.6 | 21,364 | 1,855 | ||||||||||||||
| Olympias | 51.4 | 1.4 | (21.6) | 31.2 | 18,196 | 1,712 | ||||||||||||||
| Total consolidated | $244.8 | $2.9 | ($23.7) | $224.0 | 119,200 | $1,879 | ||||||||||||||
(1)Treatment charges, refining charges, penalties and other costs deducted from proceeds from gold concentrate sales.
(2)Includes the impact of provisional pricing adjustments on concentrate sales.
For the nine months ended September 30, 2023:
| Revenue | Concentrate deductions (1) | Less non-gold revenue | Gold revenue (2) | Gold oz sold | Average realized gold price per ounce sold | |||||||||||||||
| Kisladag | $211.9 | $— | ($2.3) | $209.6 | 108,405 | $1,934 | ||||||||||||||
| Lamaque | 231.4 | — | (1.2) | 230.2 | 119,455 | 1,927 | ||||||||||||||
| Efemcukuru | 123.9 | 4.8 | (3.3) | 125.3 | 63,581 | 1,971 | ||||||||||||||
| Olympias | 134.5 | 6.4 | (54.7) | 86.1 | 47,710 | 1,805 | ||||||||||||||
| Total consolidated | $701.6 | $11.1 | ($61.5) | $651.3 | 339,151 | $1,920 | ||||||||||||||
(1)Treatment charges, refining charges, penalties and other costs deducted from proceeds from gold concentrate sales.
(2)Includes the impact of provisional pricing adjustments on concentrate sales.
18 | ||||||||
Reconciliation of Net Earnings (Loss) attributable to shareholders of the Company to Adjusted Net Earnings (Loss) attributable to shareholders of the Company:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Net earnings attributable to shareholders of the Company (1) | $101.1 | ($6.6) | $192.7 | $14.4 | ||||||||||
Current tax expense due to Turkiye earthquake relief tax law change (2) | — | — | — | 4.3 | ||||||||||
(Gain) loss on foreign exchange translation of deferred tax balances net of inflation accounting (3) | (15.3) | 15.2 | (11.9) | 33.1 | ||||||||||
| (Increase) decrease in fair value of redemption option derivative | (5.0) | 1.5 | (7.0) | 2.0 | ||||||||||
| Unrealized loss (gain) on derivative instruments | 33.1 | (6.0) | 61.9 | (15.0) | ||||||||||
Deferred tax expense due to changes in tax rates (4) | — | 22.6 | — | 22.6 | ||||||||||
Out-of-period current tax expense due to changes in tax rates (5) | — | 8.2 | — | — | ||||||||||
Non-recurring current tax and interest accrual (6) | 7.2 | — | 7.2 | — | ||||||||||
Gain on deferred consideration, net of tax (7) | (50.1) | — | (50.1) | — | ||||||||||
| Total adjusted net earnings | $71.0 | $35.0 | $192.9 | $61.4 | ||||||||||
| Weighted average shares outstanding (thousands) | 204,521 | 202,472 | 203,770 | 191,786 | ||||||||||
| Adjusted net earnings per share ($/share) | $0.35 | $0.17 | $0.95 | $0.32 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
(2)To help fund earthquake relief efforts in Turkiye, a one-time tax law change was introduced in Q1 2023 to reverse a portion of the tax credits and deductions previously granted in 2022.
(3)Q3 2024 includes $8.3 million gain (2023 - $15.2 million loss) on foreign exchange translation of deferred tax balances and $7.0 million gain (2023 - $nil) on inflation accounting. Nine month period ended September 30, 2024 includes $16.7 million loss (2023 - $33.1 million loss) on foreign exchange translation of deferred tax balances and $28.6 million gain (2023 - $nil) on inflation accounting.
(4)The deferred tax expense adjustment in 2023 is due to the income tax rate increase in Turkiye enacted in Q3 2023. The rate increased from 20% to 25% for general activities, from 19% to 24% for certain manufacturing activities (including mining) and from 19% to 20% for export income and is applicable retroactively to January 1, 2023.
(5)Q1 2023 through Q3 2023 have been adjusted for out-of-period current income tax adjustments related to impact of retroactive income tax rate increase in Turkiye enacted in Q3 2023.
(6)A provision of $7.2 million was recorded for potential non-recurring tax reassessments representing $5.9 million of tax and $1.4 million of interest. These relate to historical intercompany loan balances in 2020 and 2021 which have since been capitalized.
(7)A $60 million gain was recognized in the period related to deferred consideration from the sale of the Tocantinzinho property to G Mining Ventures in 2021. Taxes of $9.9 million was recognized on the gain.
Reconciliation of Net Earnings (Loss) before income tax to EBITDA and Adjusted EBITDA:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Earnings before income tax (1) | $129.3 | $45.3 | $258.5 | $117.7 | ||||||||||
Depreciation and amortization (2) | 64.9 | 63.8 | 180.6 | 191.8 | ||||||||||
| Interest income | (6.1) | (5.3) | (17.3) | (11.8) | ||||||||||
| Finance costs | 3.5 | 8.9 | 10.5 | 27.1 | ||||||||||
| EBITDA | $191.6 | $112.7 | $432.3 | $324.8 | ||||||||||
| Share-based payments expense | 4.1 | 2.0 | 9.8 | 5.6 | ||||||||||
| Loss (gain) on disposal of assets | 0.3 | (0.1) | 0.8 | 0.7 | ||||||||||
| Unrealized loss (gain) on derivative instruments | 33.1 | (6.0) | 61.9 | (15.0) | ||||||||||
Gain on recognition of deferred consideration(3) | (60.0) | — | (60.0) | — | ||||||||||
| Adjusted EBITDA | $169.0 | $108.7 | $444.9 | $316.1 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
(2)Includes depreciation within general and administrative expenses.
(3)A $60 million gain was recognized in the period related to deferred consideration from the sale of the Tocantinzinho property to G Mining Ventures in 2021.
19 | ||||||||
Reconciliation of Net Cash Generated from Operating Activities to Free Cash Flow:
Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Net cash generated from operating activities (1) | $180.9 | $108.1 | $388.4 | $223.3 | ||||||||||
| Less: Cash used in investing activities | (184.2) | (127.4) | (464.7) | (265.3) | ||||||||||
| Add back: Decrease in term deposits | — | — | (1.1) | (35.0) | ||||||||||
| Add back: Proceeds from sale of marketable securities | — | — | 11.1 | 0.6 | ||||||||||
| Less: Proceeds from sale of mining licenses | (1.5) | — | (1.5) | — | ||||||||||
| Free cash flow | ($4.8) | ($19.3) | ($67.8) | ($76.4) | ||||||||||
| Add back: Skouries cash capital expenditures | 93.9 | 49.2 | 210.4 | 99.3 | ||||||||||
Add back: Capitalized interest paid (2) | 9.1 | 7.3 | 23.2 | 7.8 | ||||||||||
| Free cash flow excluding Skouries | $98.3 | $37.3 | $165.8 | $30.7 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
(2)Includes interest from the Term Facility and Senior Notes.
Reconciliation of Net Cash Generated from Operating Activities to Cash Flow from Operating Activities before Changes in Working Capital:
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
Net cash generated from operating activities (1) | $180.9 | $108.1 | $388.4 | $223.3 | ||||||||||
| Less: Changes in non-cash working capital | 14.4 | 10.6 | (18.6) | (49.9) | ||||||||||
| Cash flow from operating activities before changes in working capital | $166.5 | $97.5 | $407.0 | $273.1 | ||||||||||
(1)Amounts presented for 2024 and 2023 are from continuing operations only and exclude the Romania segment. See Note 4 of our condensed consolidated interim financial statements for the three and nine months ended September 30, 2024.
20 | ||||||||
Forward-looking Statements and Information
Certain of the statements made and information provided in this press release are forward-looking statements or forward-looking 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”, “budgets”, "committed", “continue”, “estimates”, “expects”, "focus", “forecasts”, "foresee", "forward", "future", "goal", “guidance”, “intends”, "opportunity", "outlook", “plans”, “potential”, "schedule", "strategy", "target", “underway”, "working" 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 and forward-looking information contained in this press release includes, but is not limited to, statements or information with respect to: 2024 annual guidance including an updated annual gold production range, expected total cash costs per ounce sold, AISC per ounce sold; planned drawdowns on the Skouries Term Facility, expectations for Olympias profitability over its mine life; expectations to declare an inaugural reserve at Ormaque; expected benefits of operational focus at Kisladag; with respect to the Skouries project, the timing of first production, the year end personnel target, risks to integrating new personnel; updated 2024 capital spend and impact on first production, expected 2025 gold and copper production; timing of commercial production and specific activities and milestones related to construction, underground development, engineering, procurement and operational readiness; with respect to Kisladag, expected benefits of technical work and future technical focus and the timing of those solutions, the start-up of operations at the adsorption-desorption facility and expected benefits from the facility; 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 generally our strategy, plans and goals, including our proposed exploration, development, construction, permitting, financing and operating potential, plans and priorities and related timelines and schedules.
Forward-looking statements and forward-looking information are by their nature based on a number of assumptions, that management considers reasonable. However, such assumptions involve both known and unknown risks, uncertainties, and other factors which, if proven to be inaccurate, may cause actual results, activities, performance or achievements may be materially different from those described in the forward-looking statements or information. These include assumptions concerning: timing, cost and results of our construction and development activities, improvements and exploration; the future price of gold and other commodities; exchange rates; anticipated values, costs, expenses and working capital requirements; production and metallurgical recoveries; mineral reserves and resources; our ability to unlock the potential of our brownfield property portfolio; our ability to address the negative impacts of climate change and adverse weather; consistency of agglomeration and our ability to optimize it in the future; the cost of, and extent to which we use, essential consumables (including fuel, explosives, cement, and cyanide); the impact and effectiveness of productivity initiatives; the time and cost necessary for anticipated overhauls of equipment; expected by-product grades; the use, and impact or effectiveness, of growth capital; the impact of acquisitions, dispositions, suspensions or delays on our business; the sustaining capital required for various projects; and the geopolitical, economic, permitting and legal climate that we operate in (including recent disruptions to shipping operations in the Red Sea and any related shipping delays, shipping price increases, or impacts on the global energy market).
With respect to the Skouries project, we have made additional assumptions about the ramp up of construction personnel on site; labour productivity, rates and expected hours; the scope and timing related to the awarding of key contract packages and approval thereon; capital spend rates; our ability to obtain and maintain all required approvals and permits in a timely manner, both overall and specifically, in relation to equipment, people mobility and power; expected scope of project management frameworks; the timeliness of shipping for important or critical items; our ability to continue to access our project funding and remain in compliance with all covenants and contractual commitments in relation thereto; completion of required archaeological investigations, the future price of gold, copper and other commodities; inflation rates; the broader community engagement and social climate in respect of the Skouries project; and generally, our ability to continue to execute our plans relating to Skouries on the existing project timeline and consistent with the current planned project scope.
In addition, except where otherwise stated, Eldorado has assumed a continuation of existing business operations on substantially the same basis as exists at the time of this press release. Even though we believe that the assumptions and 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.
21 | ||||||||
Forward-looking statements and forward-looking information are subject to known and unknown risks, uncertainties and other important factors that may cause actual results, activities, performance or achievements to be materially different from those described in the forward-looking statements or information. These risks, uncertainties and other factors include, among others: political, economic, and other risks specific to the foreign jurisdictions where we operate; the inherent risk associated with project development, including for the Skouries project; risks related to global economic conditions including those related to the Russia-Ukraine conflict; restrictive covenants that impose significant operating and financial restrictions; change of control restrictions; risks relating to our operations in foreign jurisdictions (including recent disruptions to shipping operations in the Red Sea and any related shipping delays, shipping price increases, or impacts on the global energy market); community relations and social license; liquidity and financing risks; climate change; inflation risk and cost pressures; environmental matters including existing or potential environmental hazards, contamination or damage at our projects; production and processing, including throughput, recovery and product quality; geometallurgical variability; waste disposal including a spill, failure or material flow from a tailings facility causing damage to the environment or surrounding communities; geotechnical and hydrogeological conditions or failures; the global economic environment; occupational health and safety risks, including those relating to any pandemic, epidemic, endemic or similar public health threats; reliance on a limited number of smelters and off-takers; labour (including in relation to employee/union relations, the Greek transformation, employee misconduct, key personnel, recruitment and development of required personnel, productivity levels, expatriates, and contractors); 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); government regulation; the Sarbanes-Oxley Act; commodity price risk; mineral tenure; permits; risks relating to environmental sustainability and governance practices and performance; financial reporting (including relating to the carrying value of our assets and changes in reporting standards); non-governmental organizations; corruption, bribery and sanctions; information and operation technology systems; cybersecurity threats and incidents; litigation and contracts; estimation of mineral reserves and mineral resources; different standards used to prepare and report mineral reserves and mineral resources; credit risk; price volatility, volume fluctuations and dilution risk in respect of our shares; actions of activist shareholders; reliance on infrastructure, commodities and consumables (including power and water); currency risk; interest rate risk; tax matters; dividends; reclamation and long-term obligations; acquisitions, including integration risks, and dispositions; regulated substances; necessary equipment; co-ownership of our properties; the unavailability of insurance; conflicts of interest; compliance with privacy legislation; reputational issues; and competition, and those risk factors discussed 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 press 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.
This press release contains information that may constitute future-orientated financial information or financial outlook information (collectively, “FOFI”) about Eldorado’s prospective financial performance, financial position or cash flows, all of which is subject to the same assumptions, risk factors, limitations and qualifications as set forth above. Readers are cautioned that the assumptions used in the preparation of such information, although considered reasonable at the time of preparation, may prove to be imprecise or inaccurate and, as such, undue reliance should not be placed on FOFI. Eldorado’s actual results, performance and achievements could differ materially from those expressed in, or implied by, FOFI. Eldorado has included FOFI in order to provide readers with a more complete perspective on Eldorado’s future operations and management’s current expectations relating to Eldorado’s future performance. Readers are cautioned that such information may not be appropriate for other purposes. FOFI contained herein was made as of the date of this press release. Unless required by applicable laws, Eldorado does not undertake any obligation to publicly update or revise any FOFI statements, whether as a result of new information, future events or otherwise.
22 | ||||||||
Mineral Reserves and Mineral Resources Estimates and Related Cautionary Note to U.S. Investors
The Company's mineral reserve and mineral resource estimates for Kisladag, Lamaque, Efemcukuru, Olympias, Perama Hill, Perama South, Skouries, Stratoni, Piavitsa, Sapes, Certej, and Ormaque, are based on the definitions adopted by the Canadian Institute of Mining, Metallurgy and Petroleum, and in compliance 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 SEC that are applicable to domestic U.S. companies. The reader may not be able to compare the mineral reserve and mineral resources information in this press release with similar information made public by domestic U.S. companies. The reader should not assume that:
•the mineral reserves defined in this press release qualify as reserves under SEC standards
•the measured and indicated mineral resources in this press release will ever be converted to reserves; and
•the inferred mineral resources in this press release are economically mineable, or will ever be upgraded to a higher category.
Mineral resources which are not mineral reserves do not have demonstrated economic viability.
The Company most recently completed its Mineral Reserves and Mineral Resources annual review process with an effective date of September 30, 2023, a summary of which was published on December 13, 2023. In addition, the Company filed the following updated Technical Reports on SEDAR+ and EDGAR on March 28, 2024: Technical Report titled "Technical Report, Efemcukuru Gold Mine, Turkiye" with an effective date of December 31, 2023; and Technical Report titled "Technical Report, Olympias Mine, Greece" with an effective date of December 31, 2023. The updated Technical Reports do not contain any material changes to the Mineral Resources and Mineral Reserves previously published on December 13, 2023.
Qualified Person
Except as otherwise noted, Simon Hille, FAusIMM, Executive Vice President, Technical Services and Operations, is the Qualified Person under NI 43-101 responsible for preparing and supervising the preparation of the scientific and technical information contained in this press release and verifying the technical data disclosed in this document relating to our operating mines and development projects.
Jessy Thelland, géo (OGQ No. 758), 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.
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.
23 | ||||||||
Eldorado Gold Corporation
Condensed Consolidated Interim Statements of Financial Position
As at September 30, 2024 and December 31, 2023
(Unaudited – in thousands of U.S. dollars)
| As at | Note | September 30, 2024 | December 31, 2023 | ||||||||||||||
| ASSETS | |||||||||||||||||
| Current assets | |||||||||||||||||
| Cash and cash equivalents | $ | 676,590 | $ | 540,473 | |||||||||||||
| Term deposits | — | 1,136 | |||||||||||||||
| Accounts receivable and other | 5 | 195,246 | 122,778 | ||||||||||||||
| Inventories | 6 | 290,376 | 235,890 | ||||||||||||||
| Current derivative assets | 18 | 1,024 | 2,502 | ||||||||||||||
| Assets held for sale | 4 | 18,182 | 27,627 | ||||||||||||||
| 1,181,418 | 930,406 | ||||||||||||||||
| Restricted cash | 2,380 | 2,085 | |||||||||||||||
| Deferred tax assets | 14,748 | 14,748 | |||||||||||||||
| Other assets | 7 | 261,925 | 185,209 | ||||||||||||||
| Non-current derivative assets | 18 | 5,025 | 7,036 | ||||||||||||||
| Property, plant and equipment | 4,007,052 | 3,755,559 | |||||||||||||||
| Goodwill | 92,591 | 92,591 | |||||||||||||||
| $ | 5,565,139 | $ | 4,987,634 | ||||||||||||||
| LIABILITIES & EQUITY | |||||||||||||||||
| Current liabilities | |||||||||||||||||
| Accounts payable and accrued liabilities | $ | 307,106 | $ | 254,030 | |||||||||||||
| Current portion of lease liabilities | 5,073 | 5,020 | |||||||||||||||
| Current portion of asset retirement obligation | 2,367 | 4,019 | |||||||||||||||
| Current derivative liabilities | 18 | 24,957 | 279 | ||||||||||||||
| Liabilities associated with assets held for sale | 4 | 11,182 | 10,867 | ||||||||||||||
| 350,685 | 274,215 | ||||||||||||||||
| Debt | 8 | 849,196 | 636,059 | ||||||||||||||
| Lease liabilities | 11,194 | 12,092 | |||||||||||||||
| Employee benefit plan obligations | 11,137 | 10,261 | |||||||||||||||
| Asset retirement obligations | 128,153 | 125,090 | |||||||||||||||
| Non-current derivative liabilities | 18 | 52,539 | 18,843 | ||||||||||||||
| Deferred income tax liabilities | 399,986 | 399,109 | |||||||||||||||
| 1,802,890 | 1,475,669 | ||||||||||||||||
| Equity | |||||||||||||||||
| Share capital | 14 | 3,433,327 | 3,413,365 | ||||||||||||||
| Treasury stock | (11,966) | (19,263) | |||||||||||||||
| Contributed surplus | 2,609,850 | 2,617,216 | |||||||||||||||
| Accumulated other comprehensive income (loss) | 45,186 | (4,751) | |||||||||||||||
| Deficit | (2,304,364) | (2,488,420) | |||||||||||||||
| Total equity attributable to shareholders of the Company | 3,772,033 | 3,518,147 | |||||||||||||||
| Attributable to non-controlling interests | (9,784) | (6,182) | |||||||||||||||
| 3,762,249 | 3,511,965 | ||||||||||||||||
| $ | 5,565,139 | $ | 4,987,634 | ||||||||||||||
Subsequent events (Note 4)
Approved on behalf of the Board of Directors
(signed) John Webster Director (signed) George Burns Director
Date of approval: October 31, 2024
Please see the Condensed Consolidated Interim Financial Statements dated September 30, 2024 for notes to the accounts. | ||||||||
Eldorado Gold Corporation
Condensed Consolidated Interim Statements of Operations
For the three and nine months ended September 30, 2024 and 2023
(Unaudited – in thousands of U.S. dollars except share and per share amounts)
| Three months ended | Nine months ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| Note | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||
| Revenue | |||||||||||||||||||||||||||||
| Metal sales | 9 | $ | 331,758 | $ | 244,828 | $ | 886,866 | $ | 701,636 | ||||||||||||||||||||
| Cost of sales | |||||||||||||||||||||||||||||
| Production costs | 141,225 | 115,502 | 392,040 | 341,347 | |||||||||||||||||||||||||
| Depreciation and amortization | 64,056 | 62,983 | 177,973 | 189,422 | |||||||||||||||||||||||||
| 205,281 | 178,485 | 570,013 | 530,769 | ||||||||||||||||||||||||||
| Earnings from mine operations | 126,477 | 66,343 | 316,853 | 170,867 | |||||||||||||||||||||||||
| Exploration and evaluation expenses | 8,310 | 6,288 | 16,129 | 16,758 | |||||||||||||||||||||||||
| Mine standby costs | 10 | 3,198 | 3,382 | 7,821 | 11,999 | ||||||||||||||||||||||||
| General and administrative expenses | 7,281 | 9,291 | 27,040 | 29,256 | |||||||||||||||||||||||||
| Employee benefit plan expense | 1,115 | 1,277 | 3,153 | 3,496 | |||||||||||||||||||||||||
| Share-based payments expense | 15 | 4,083 | 2,045 | 9,808 | 5,573 | ||||||||||||||||||||||||
| Write-down of assets | 2 | 2,924 | 1,412 | 4,972 | |||||||||||||||||||||||||
| Foreign exchange loss (gain) | 2,527 | (1,726) | 979 | (15,480) | |||||||||||||||||||||||||
| Earnings from operations | 99,961 | 42,862 | 250,511 | 114,293 | |||||||||||||||||||||||||
| Other income | 11 | 32,773 | 11,366 | 18,553 | 30,454 | ||||||||||||||||||||||||
| Finance costs | 12 | (3,476) | (8,910) | (10,529) | (27,053) | ||||||||||||||||||||||||
| Earnings from continuing operations before income tax | 129,258 | 45,318 | 258,535 | 117,694 | |||||||||||||||||||||||||
| Income tax expense | 13 | 28,223 | 51,984 | 65,986 | 103,581 | ||||||||||||||||||||||||
Net earnings (loss) from continuing operations | 101,035 | (6,666) | 192,549 | 14,113 | |||||||||||||||||||||||||
| Net loss from discontinued operations, net of tax | 4 | (9,770) | (1,201) | (12,268) | (3,267) | ||||||||||||||||||||||||
Net earnings (loss) for the period | $ | 91,265 | $ | (7,867) | $ | 180,281 | $ | 10,846 | |||||||||||||||||||||
| Net earnings (loss) attributable to: | |||||||||||||||||||||||||||||
| Shareholders of the Company | 94,971 | (7,998) | 184,056 | 12,207 | |||||||||||||||||||||||||
| Non-controlling interests | (3,706) | 131 | (3,775) | (1,361) | |||||||||||||||||||||||||
Net earnings (loss) for the period | $ | 91,265 | $ | (7,867) | $ | 180,281 | $ | 10,846 | |||||||||||||||||||||
| Net earnings (loss) attributable to shareholders of the Company: | |||||||||||||||||||||||||||||
| Continuing operations | 101,113 | (6,557) | 192,691 | 14,361 | |||||||||||||||||||||||||
| Discontinued operations | (6,142) | (1,441) | (8,635) | (2,154) | |||||||||||||||||||||||||
| $ | 94,971 | $ | (7,998) | $ | 184,056 | $ | 12,207 | ||||||||||||||||||||||
| Net (loss) earnings attributable to non-controlling interests: | |||||||||||||||||||||||||||||
| Continuing operations | (78) | (109) | (142) | (248) | |||||||||||||||||||||||||
| Discontinued operations | (3,628) | 240 | (3,633) | (1,113) | |||||||||||||||||||||||||
| $ | (3,706) | $ | 131 | $ | (3,775) | $ | (1,361) | ||||||||||||||||||||||
| Weighted average number of shares outstanding: | |||||||||||||||||||||||||||||
| Basic | 14 | 204,520,670 | 202,471,872 | 203,770,089 | 191,786,143 | ||||||||||||||||||||||||
| Diluted | 14 | 206,146,570 | 202,471,872 | 205,257,479 | 192,642,696 | ||||||||||||||||||||||||
| Net earnings (loss) per share attributable to shareholders of the Company: | |||||||||||||||||||||||||||||
Basic earnings (loss) per share | $ | 0.46 | $ | (0.04) | $ | 0.90 | $ | 0.06 | |||||||||||||||||||||
Diluted earnings (loss) per share | $ | 0.46 | $ | (0.04) | $ | 0.90 | $ | 0.06 | |||||||||||||||||||||
| Net earnings (loss) per share attributable to shareholders of the Company - Continuing operations: | |||||||||||||||||||||||||||||
Basic earnings (loss) per share | $ | 0.49 | $ | (0.03) | $ | 0.95 | $ | 0.07 | |||||||||||||||||||||
Diluted earnings (loss) per share | $ | 0.49 | $ | (0.03) | $ | 0.94 | $ | 0.07 | |||||||||||||||||||||
Please see the Condensed Consolidated Interim Financial Statements dated September 30, 2024 for notes to the accounts. | ||||||||
Eldorado Gold Corporation
Condensed Consolidated Interim Statements of Comprehensive Income (Loss)
For the three and nine months ended September 30, 2024 and 2023
(Unaudited – in thousands of U.S. dollars)
| Three months ended | Nine months ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
Net earnings (loss) for the period | $ | 91,265 | $ | (7,867) | $ | 180,281 | $ | 10,846 | |||||||||||||||||||||
| Other comprehensive income (loss): | |||||||||||||||||||||||||||||
Items that will not be reclassified to earnings or loss: | |||||||||||||||||||||||||||||
| Change in fair value of investments in marketable securities | 2,739 | 3,375 | 57,984 | 30,872 | |||||||||||||||||||||||||
| Income tax expense on change in fair value of investments in marketable securities | (339) | (476) | (7,787) | (1,657) | |||||||||||||||||||||||||
| Actuarial gains (losses) on employee benefit plans | 413 | (2,028) | (342) | (5,693) | |||||||||||||||||||||||||
| Income tax (expense) recovery on actuarial losses on employee benefit plans | (96) | 386 | 82 | 1,082 | |||||||||||||||||||||||||
| Total other comprehensive income for the period | 2,717 | 1,257 | 49,937 | 24,604 | |||||||||||||||||||||||||
| Total comprehensive income (loss) for the period | $ | 93,982 | $ | (6,610) | $ | 230,218 | $ | 35,450 | |||||||||||||||||||||
Attributable to: | |||||||||||||||||||||||||||||
Shareholders of the Company | 97,688 | (6,741) | 233,993 | 36,811 | |||||||||||||||||||||||||
Non-controlling interests | (3,706) | 131 | (3,775) | (1,361) | |||||||||||||||||||||||||
| $ | 93,982 | $ | (6,610) | $ | 230,218 | $ | 35,450 | ||||||||||||||||||||||
Please see the Condensed Consolidated Interim Financial Statements dated September 30, 2024 for notes to the accounts. | ||||||||
Eldorado Gold Corporation
Condensed Consolidated Interim Statements of Cash Flows
For the three and nine months ended September 30, 2024 and 2023
(Unaudited – in thousands of U.S. dollars)
| Three months ended | Nine months ended | ||||||||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||||||||
| Note | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||
| Cash flows generated from (used in): | |||||||||||||||||||||||||||||
| Operating activities | |||||||||||||||||||||||||||||
| Net earnings (loss) from continuing operations | $ | 101,035 | $ | (6,666) | $ | 192,549 | $ | 14,113 | |||||||||||||||||||||
| Adjustments for: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 64,944 | 63,789 | 180,608 | 191,803 | |||||||||||||||||||||||||
| Finance costs | 12 | 3,476 | 8,910 | 10,529 | 27,053 | ||||||||||||||||||||||||
| Interest income | 11 | (6,060) | (5,334) | (17,346) | (11,784) | ||||||||||||||||||||||||
| Unrealized foreign exchange loss (gain) | 1,797 | (1,736) | 3,134 | (13,961) | |||||||||||||||||||||||||
| Income tax expense | 13 | 28,223 | 51,984 | 65,986 | 103,581 | ||||||||||||||||||||||||
| Loss (gain) on disposal of assets | 273 | (60) | 830 | 707 | |||||||||||||||||||||||||
| Unrealized loss (gain) on derivative contracts | 11 | 33,055 | (5,957) | 61,908 | (14,979) | ||||||||||||||||||||||||
| Write-down of assets | 2 | 2,924 | 1,412 | 4,972 | |||||||||||||||||||||||||
| Realized loss (gain) on derivative contracts | 11 | 39 | (7) | (423) | (2) | ||||||||||||||||||||||||
| Share-based payments expense | 15 | 4,083 | 2,045 | 9,808 | 5,573 | ||||||||||||||||||||||||
| Non-cash gain on deferred consideration | 5 | (60,000) | — | (60,000) | — | ||||||||||||||||||||||||
| Employee benefit plan expense | 1,115 | 1,277 | 3,153 | 3,496 | |||||||||||||||||||||||||
| 171,982 | 111,169 | 452,148 | 310,572 | ||||||||||||||||||||||||||
| Property reclamation payments | (926) | (583) | (2,419) | (2,539) | |||||||||||||||||||||||||
| Employee benefit plan payments | (255) | (704) | (1,175) | (4,815) | |||||||||||||||||||||||||
| Settlement of derivative contracts | (39) | 7 | 423 | 2 | |||||||||||||||||||||||||
| Income taxes paid | (10,308) | (17,727) | (59,349) | (41,864) | |||||||||||||||||||||||||
| Interest received | 6,060 | 5,334 | 17,346 | 11,784 | |||||||||||||||||||||||||
| Changes in non-cash working capital | 16 | 14,385 | 10,584 | (18,575) | (49,872) | ||||||||||||||||||||||||
| Net cash generated from operating activities of continuing operations | 180,899 | 108,080 | 388,399 | 223,268 | |||||||||||||||||||||||||
| Net cash used in operating activities of discontinued operations | 4 | (75) | (84) | (293) | (15) | ||||||||||||||||||||||||
| Investing activities | |||||||||||||||||||||||||||||
| Additions to property, plant and equipment | (169,337) | (114,597) | (423,117) | (273,101) | |||||||||||||||||||||||||
| Capitalized interest paid | (9,136) | (7,302) | (23,224) | (7,829) | |||||||||||||||||||||||||
| Proceeds from the sale of property, plant and equipment | 232 | 201 | 248 | 1,386 | |||||||||||||||||||||||||
| Value added taxes related to mineral property expenditures, net | (5,968) | (5,656) | (8,593) | (20,158) | |||||||||||||||||||||||||
| Purchase of marketable securities and investment in debt securities | — | — | (11,130) | (633) | |||||||||||||||||||||||||
| Decrease in term deposits | — | — | 1,136 | 35,000 | |||||||||||||||||||||||||
| Net cash used in investing activities of continuing operations | (184,209) | (127,354) | (464,680) | (265,335) | |||||||||||||||||||||||||
| Financing activities | |||||||||||||||||||||||||||||
| Issuance of common shares for cash, net of share issuance costs | 1,340 | (62) | 13,659 | 166,747 | |||||||||||||||||||||||||
| Contributions from non-controlling interests | — | — | 173 | 265 | |||||||||||||||||||||||||
| Proceeds from Term Facility - commercial loans and RRF loans | 8 | 92,207 | 43,529 | 218,810 | 114,737 | ||||||||||||||||||||||||
| Proceeds from Term Facility - VAT facility | 8 | 18,034 | 8,517 | 37,340 | 9,052 | ||||||||||||||||||||||||
| Repayments of Term Facility - VAT facility | 8 | (15,473) | — | (30,962) | — | ||||||||||||||||||||||||
| Term Facility loan financing costs | — | (102) | — | (17,274) | |||||||||||||||||||||||||
| Term Facility commitment fees | — | — | (2,201) | (2,529) | |||||||||||||||||||||||||
Senior Secured Credit Facility refinancing costs | (2,072) | — | (2,222) | — | |||||||||||||||||||||||||
| Interest paid | (7,986) | (10,063) | (17,875) | (27,762) | |||||||||||||||||||||||||
| Principal portion of lease liabilities | (1,202) | (948) | (3,366) | (2,793) | |||||||||||||||||||||||||
| Purchase of treasury stock | — | (1,131) | (958) | (1,131) | |||||||||||||||||||||||||
| Net cash generated from financing activities of continuing operations | 84,848 | 39,740 | 212,398 | 239,312 | |||||||||||||||||||||||||
| Net increase in cash and cash equivalents | 81,463 | 20,382 | 135,824 | 197,230 | |||||||||||||||||||||||||
| Cash and cash equivalents - beginning of period | 595,052 | 456,583 | 540,473 | 279,735 | |||||||||||||||||||||||||
| Change in cash in disposal group held for sale | 75 | (341) | 293 | (341) | |||||||||||||||||||||||||
| Cash and cash equivalents - end of period | $ | 676,590 | $ | 476,624 | $ | 676,590 | $ | 476,624 | |||||||||||||||||||||
Please see the Condensed Consolidated Interim Financial Statements dated September 30, 2024 for notes to the accounts. | ||||||||
Eldorado Gold Corporation
Condensed Consolidated Interim Statements of Changes in Equity
For the three and nine months ended September 30, 2024 and 2023
(Unaudited – in thousands of U.S. dollars)
| Three months ended | Nine months ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Share capital | ||||||||||||||||||||||||||
| Balance beginning of period | $ | 3,431,267 | $ | 3,410,609 | $ | 3,413,365 | $ | 3,241,644 | ||||||||||||||||||
| Shares issued upon exercise of share options | 1,465 | 71 | 13,784 | 5,211 | ||||||||||||||||||||||
| Shares issued upon exercise of performance share units | — | — | 499 | — | ||||||||||||||||||||||
| Transfer of contributed surplus on exercise of options | 595 | 31 | 5,679 | 2,199 | ||||||||||||||||||||||
| Shares issued in private placements, net of share issuance costs | — | (12) | — | 66,764 | ||||||||||||||||||||||
| Shares issued to the public, net of share issuance costs | — | (163) | — | 94,718 | ||||||||||||||||||||||
| Balance end of period | 14 | $ | 3,433,327 | $ | 3,410,536 | $ | 3,433,327 | $ | 3,410,536 | |||||||||||||||||
| Treasury stock | ||||||||||||||||||||||||||
| Balance beginning of period | $ | (12,157) | $ | (14,821) | $ | (19,263) | $ | (20,454) | ||||||||||||||||||
| Purchase of treasury stock | — | (1,131) | (958) | (1,131) | ||||||||||||||||||||||
| Shares redeemed upon exercise of restricted share units | 191 | — | 8,255 | 5,633 | ||||||||||||||||||||||
| Balance end of period | $ | (11,966) | $ | (15,952) | $ | (11,966) | $ | (15,952) | ||||||||||||||||||
| Contributed surplus | ||||||||||||||||||||||||||
| Balance beginning of period | $ | 2,607,572 | $ | 2,612,685 | $ | 2,617,216 | $ | 2,618,212 | ||||||||||||||||||
| Share-based payment arrangements | 3,064 | 2,523 | 7,067 | 4,797 | ||||||||||||||||||||||
| Shares redeemed upon exercise of restricted share units | (191) | — | (8,255) | (5,633) | ||||||||||||||||||||||
| Shares redeemed upon exercise of performance share units | — | — | (499) | — | ||||||||||||||||||||||
| Transfer to share capital on exercise of options | (595) | (31) | (5,679) | (2,199) | ||||||||||||||||||||||
| Balance end of period | $ | 2,609,850 | $ | 2,615,177 | $ | 2,609,850 | $ | 2,615,177 | ||||||||||||||||||
| Accumulated other comprehensive income (loss) | ||||||||||||||||||||||||||
| Balance beginning of period | $ | 42,469 | $ | (18,937) | $ | (4,751) | $ | (42,284) | ||||||||||||||||||
| Other comprehensive income for the period attributable to shareholders of the Company | 2,717 | 1,257 | 49,937 | 24,604 | ||||||||||||||||||||||
| Balance end of period | $ | 45,186 | $ | (17,680) | $ | 45,186 | $ | (17,680) | ||||||||||||||||||
| Deficit | ||||||||||||||||||||||||||
| Balance beginning of period | $ | (2,399,335) | $ | (2,572,845) | $ | (2,488,420) | $ | (2,593,050) | ||||||||||||||||||
| Net earnings (loss) attributable to shareholders of the Company | 94,971 | (7,998) | 184,056 | 12,207 | ||||||||||||||||||||||
| Balance end of period | $ | (2,304,364) | $ | (2,580,843) | $ | (2,304,364) | $ | (2,580,843) | ||||||||||||||||||
| Total equity attributable to shareholders of the Company | $ | 3,772,033 | $ | 3,411,238 | $ | 3,772,033 | $ | 3,411,238 | ||||||||||||||||||
| Non-controlling interests | ||||||||||||||||||||||||||
| Balance beginning of period | $ | (6,078) | $ | (4,427) | $ | (6,182) | $ | (3,200) | ||||||||||||||||||
| (Loss) earnings attributable to non-controlling interests | (3,706) | 131 | (3,775) | (1,361) | ||||||||||||||||||||||
| Contributions from non-controlling interests | — | — | 173 | 265 | ||||||||||||||||||||||
| Balance end of period | $ | (9,784) | $ | (4,296) | $ | (9,784) | $ | (4,296) | ||||||||||||||||||
| Total equity | $ | 3,762,249 | $ | 3,406,942 | $ | 3,762,249 | $ | 3,406,942 | ||||||||||||||||||
Please see the Condensed Consolidated Interim Financial Statements dated September 30, 2024 for notes to the accounts. | ||||||||