EX-99.1 4 financials.htm FINANCIALS CC Filed by Filing Services Canada Inc. 403-717-3898





 

 

September 30, 2008

Unaudited Interim Consolidated Financial Statements

 

Suite 1188, 550 Burrard Street

Vancouver, British Columbia

V6C 2B5


Phone:  (604) 687-4018

Fax:      (604) 687-4026

 

 

 

 








Eldorado Gold Corporation

Unaudited Consolidated Balance Sheets


(Expressed in thousands of US dollars)



 

 

September 30,

 

December 31,

2008

2007

$

$

     Assets

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

  51,567 

 

  46,014 

Restricted cash (note 4)

 

  35,000 

 

  65,710 

Marketable securities

 

  13,382 

 

  1,615 

Accounts receivable and other

 

  22,081 

 

  28,720 

Inventories

 

  75,842 

 

  57,525 

Derivative contract

 

  - 

 

  2,956 

Future income taxes

 

  - 

 

  959 

 

 

  197,872 

 

  203,499 

Restricted cash (note 4)

 

  8,300 

 

  8,300 

Mining interests (note 11)

 

  625,133 

 

  377,705 

Other

 

  2,238 

 

  2,238 

Assets held for sale (note 8)

 

  10,531 

 

  - 

 

 

  844,074 

 

  591,742 

 

 

 

 

 

Liabilities

 

 

 

 

Current liabilities

 

 

 

 

Accounts payable and accrued liabilities

 

  42,686 

 

  39,943 

Debt - current

 

  35,390 

 

  65,422 

Current portion of asset retirement obligations

 

  - 

 

  509 

Current portion of future income taxes

 

  1,204 

 

  - 

 

 

  79,280 

 

  105,874 

Debt - long-term

 

  139 

 

  139 

Contractual severance obligations

 

  - 

 

  1,479 

Asset retirement obligations

 

  4,526 

 

  8,290 

Future income taxes

 

  64,961 

 

  26,781 

Liabilities held for sale (note 8)

 

  14,820 

 

  - 

 

 

  163,726 

 

  142,563 

 

 

 

 

 

Non-controlling interest

 

  5,397 

 

  - 

 

 

 

 

 

Shareholders* Equity

 

 

 

 

Share capital (note 5(a))

 

  920,737 

 

  753,058 

Contributed surplus (note 5(b))

 

  17,279 

 

  13,083 

Accumulated other comprehensive (loss) income (note 5(c))

 

  (8,821)

 

  214 

Deficit

 

  (254,244)

 

  (317,176)

 

 

  674,951 

 

  449,179 

 

 

  844,074 

 

  591,742 

 

 

 

 

 

 

 

 

 

 


Approved on behalf of the Board of Directors


                (Signed) Robert Gilmore Director                      (Signed) Paul N. Wright Director




Eldorado Gold Corporation

Unaudited Consolidated Statements of Operations and Deficit

For the period ended September 30,


(Expressed in thousands of US dollars except per share amounts)



 

 

Three months ended

 

Nine months ended

 

 

 

2008

 

2007

 

2008

 

2007

 

$

$

 

$

$

Revenue

 

 

 

 

 

 

 

 

 

Gold sales

 

  65,013 

 

  38,186 

 

  213,747 

 

  154,610 

 

Interest and other income

 

  2,853 

 

  1,852 

 

  9,166 

 

  5,577 

 

 

 

  67,866 

 

  40,038 

 

  222,913 

 

  160,187 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating costs

 

  23,265 

 

  16,945 

 

  66,061 

 

  63,653 

 

Depletion, depreciation and amortization

 

  6,772 

 

  4,073 

 

  19,108 

 

  11,827 

 

General and administrative

 

  6,224 

 

  5,756 

 

  25,956 

 

  17,796 

 

Exploration

 

  7,443 

 

  2,823 

 

  12,306 

 

  8,484 

 

Mine standby costs

 

  - 

 

  1,954 

 

  2,432 

 

  1,954 

 

Asset retirement obligation costs

 

  2,609 

 

  80 

 

  2,875 

 

  240 

 

Foreign exchange loss (gain)

 

  2,286 

 

  (1,691)

 

  1,453 

 

  (4,345)

 

Loss (gain) on disposal of assets

 

  1,667 

 

  100 

 

  1,643 

 

  (3,564)

 

Interest and financing costs

 

  756 

 

  807 

 

  2,626 

 

  2,703 

 

Unrealized loss on derivative contract

 

  739 

 

  - 

 

  2,217 

 

  - 

 

 

 

  51,761 

 

  30,847 

 

  136,677 

 

  98,748 

 

Income before income taxes and other items

 

  16,105 

 

  9,191 

 

  86,236 

 

  61,439 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

Current

 

  (8,076)

 

  (2,025)

 

  (22,155)

 

  (3,089)

 

Future

 

  9,701 

 

  (1,953)

 

  4,548 

 

  (13,824)

 

 

 

  1,625 

 

  (3,978)

 

  (17,607)

 

  (16,913)

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest

 

  (690)

 

  - 

 

  (5,697)

 

  - 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

  17,040 

 

  5,213 

 

  62,932 

 

  44,526 

 

 

 

 

 

 

 

 

 

 

 

Deficit, beginning of period

 

  (271,284)

 

  (314,157)

 

  (317,176)

 

  (353,470)

 

Deficit, end of period

 

  (254,244)

 

  (308,944)

 

  (254,244)

 

  (308,944)

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

 

 

 

 

     outstanding

 

 

 

 

 

 

 

 

 

Basic

 

  363,565 

 

  343,867 

 

  351,283 

 

  342,850 

 

Diluted

  365,297 

 

  344,979 

 

  352,771 

 

  344,295 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

Basic income per share - US$

 

  0.05 

 

  0.02 

 

  0.18 

 

  0.13 

 

Diluted income per share - US$

 

  0.05 

 

  0.02 

 

  0.18 

 

  0.13 

 

 

 

 

 

 

 

 

 

 

 

Basic income per share - Cdn$

 

  0.05 

 

  0.02 

 

  0.18 

 

  0.14 

 

Diluted income per share - Cdn$

 

  0.05 

 

  0.02 

 

  0.18 

 

  0.14 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




Eldorado Gold Corporation

Unaudited Consolidated Statements of Cash Flows

For the period ended September 30,


(Expressed in thousands of US dollars, unless otherwise stated)



 

Three months ended

 

Nine months ended

 

 

2008

 

2007

 

2008

 

2007

 

$

 

$

 

$

 

$

 

Cash flows generated from (used in):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

Net earnings for the period

  17,040 

 

  5,213 

 

  62,932 

 

  44,526 

 

Items not affecting cash

 

 

 

 

 

 

 

 

Asset retirement obligation costs

  2,609 

 

  80 

 

  2,875 

 

  240 

 

Contractual severance expense

  - 

 

  - 

 

  - 

 

  598 

 

Depletion, depreciation and amortization

  6,772 

 

  4,073 

 

  19,108 

 

  11,827 

 

Unrealized foreign exchange loss

  - 

 

  150 

 

  418 

 

  515 

 

Future income taxes

  (9,701)

 

  1,953 

 

  (4,548)

 

  13,824 

 

Loss (gain) on disposal of assets

  1,667 

 

  100 

 

  1,643 

 

  (3,564)

 

Imputed interest and financing costs

  11 

 

  16 

 

  30 

 

  50 

 

Stock-based compensation

  649 

 

  1,854 

 

  8,492 

 

  6,084 

 

Non-controlling interest

  690 

 

  - 

 

  5,697 

 

  - 

 

Unrealized loss on derivative contract

  739 

 

  - 

 

  2,217 

 

  - 

 

 

  20,476 

 

  13,439 

 

  98,864 

 

  74,100 

 

Property reclamation payments

  172 

 

  (1,996)

 

  (1,225)

 

  (4,638)

 

Contractual severance payments

  (544)

 

  (141)

 

  (803)

 

  (2,051)

 

Changes in non-cash working capital (note 7)

  (18,401)

 

  (6,857)

 

  (8,759)

 

  (9,314)

 

 

  1,703 

 

  4,445 

 

  88,077 

 

  58,097 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

Mining interests

 

 

 

 

 

 

 

 

Acquisition of Frontier net of cash received

  7,479 

 

  - 

 

  7,479 

 

  - 

 

Capital expenditures

  (23,867)

 

  (34,692)

 

  (53,645)

 

  (68,720)

 

Sales proceeds

  5,689 

 

  946 

 

  6,129 

 

  2,308 

 

Marketable securities

 

 

 

 

 

 

 

 

Purchases

  (21,220)

 

  - 

 

  (23,663)

 

  (380)

 

Disposals

  - 

 

  - 

 

  263 

 

  - 

 

Pre-production gold sales capitalized in mining interests

  - 

 

  - 

 

  - 

 

  10,052 

 

Non-producing properties under development

  (16,056)

 

  (5,361)

 

  (26,044)

 

  (11,778)

 

Value added taxes recoverable on mining interests

  - 

 

  413 

 

  - 

 

  3,874 

 

Restricted cash

  25,000 

 

  3,450 

 

  30,710 

 

  (603)

 

 

  (22,975)

 

  (35,244)

 

  (58,771)

 

  (65,247)

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Capital stock

 

 

 

 

 

 

 

 

Issuance of common shares for cash

  1,463 

 

  1,810 

 

  6,726 

 

  9,307 

 

Debt

 

 

 

 

 

 

 

 

Proceeds

  - 

 

  10,000 

 

  5,000 

 

  10,000 

 

Repayment

  (25,000)

 

  - 

 

  (35,479)

 

  (15,229)

 

 

  (23,537)

 

  11,810 

 

  (23,753)

 

  4,078 

 

Net increase (decrease) in cash and cash equivalents

  (44,809)

 

  (18,989)

 

  5,553 

 

  (3,072)

 

Cash and cash equivalents - beginning of period

  96,376 

 

  75,884 

 

  46,014 

 

  59,967 

 

Cash and cash equivalents - end of period

  51,567 

 

  56,895 

 

  51,567 

 

  56,895 

 

 

 

 

 

 

 

 

 

 

Supplementary cash flow information (note 7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




Eldorado Gold Corporation

Unaudited Consolidated Statements of Comprehensive Income

For the period ended September 30,


(Expressed in thousands of US dollars, unless otherwise stated)




 

 Three months ended

 

 Nine months ended

 

 2008

 

 2007

 

 2008

 

 2007

 

 $

 

 $

 

 $

 

 $

 

 

 

 

 

 

 

 

Net earnings for the period ended September 30,

17,040


5,213


62,932


44,526

 








Other comprehensive income








Net unrealized losses on available-for-sale








            investments (note 5(c))

(10,444)


(32)


(8,821)


(61)

Net realized gain on sale of available-for-sale








            investments (note 5(c))

-


-


(61)


-

   Reversal on acquisition of Frontier (note 5(c))

(153)


-


(153)


-

 








Comprehensive income for the period ended

    September 30,

6,443


5,181


53,897


44,465

 









 


 

Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)





1.

Nature of operations and basis of presentation

Eldorado Gold Corporation (“Eldorado”, “we” or “the Company”) is a gold exploration, development, mining and production company. We have ongoing exploration and development projects in South America, Eastern Europe and Asia. On July 1, 2006, Eldorado began production in Turkey and on February 1, 2007, Eldorado began production in China. We suspended production in August 2007 at the Kişladağ mine in Turkey, a result of a court injunction. The mine remained shut down throughout the remainder of 2007. The court injunction was removed in February 2008 and the mine restarted production on March 6, 2008. We ceased production operations at the São Bento mine in Brazil in the second quarter of 2007, and reclamation activities have been suspended pending completion of the sale of the mine to AngloGold Ashanti (note 8). On July 7, 2008, we acquired all of the outstanding shares of Frontier Pacific Mining Corporation (“Frontier”) (note 3).

With the exception of changes in accounting policies as outlined in note 2 below, these unaudited interim consolidated financial statements were prepared by Eldorado in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”) consistent with those used to prepare Eldorado’s audited consolidated financial statements for the year ended December 31, 2007. As these unaudited interim consolidated financial statements do not contain all of the disclosures required by Canadian GAAP, they should be read in conjunction with the notes to the Company’s audited consolidated financial statements for the year ended December 31, 2007.

In the opinion of management, Eldorado has made all adjustments necessary to present fairly the Company’s consolidated financial position as at September 30, 2008 and the consolidated results of operations, cash flows and comprehensive income for the three- and nine-month periods then ended. These interim results are not necessarily indicative of the results for a full year.

Certain comparative figures have been reclassified to conform to the current period’s presentation.


2.

Changes in accounting policies and new accounting developments


Capital Disclosures – Section 1535


Effective January 1, 2008, the Company adopted Section 1535 “Capital Disclosures”, which requires disclosure of qualitative and quantitative information that enables the users to evaluate the Company’s objectives, policies and processes for managing capital as well as the implications of non-compliance. Disclosures required by this standard are included in note 9.


Inventories – Section 3031


Effective January 1, 2008, the Company adopted Section 3031 “Inventories”. This Section prescribes the accounting treatment for inventories and provides guidance on the determination of costs and its subsequent recognition as an expense, including any writedown to net realizable value. It also provides guidance on the cost formulas that are used to assign costs to inventories. The adoption of this new accounting policy did not have any impact on the Company’s consolidated financial statements.









Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)




2.

Changes in accounting policies and new accounting developments (continued)


Financial Instruments – Disclosures – Section 3862 and Presentation – Section 3863

Effective January 1, 2008, the Company adopted Section 3862 “Financial Instruments – Disclosures” and Section 3863 “Financial Instruments – Presentation”. These Sections require entities to disclose quantitative and qualitative information in their financial statements that enables users to evaluate (a) the significance of financial instruments for the entity's financial position and performance; and (b) the nature and extent of risks arising from financial instruments to which the entity is exposed during the period and at the balance sheet date, and management’s objectives, policies and procedures for managing such risks. Disclosures required by these standards are included in note 10.


Goodwill and intangible assets – Section 3064

In February 2008, the CICA issued Section 3064, “Goodwill and Intangible Assets”, which replaces Section 3062, “Goodwill and Other Intangible Assets”. This new standard provides guidance on the recognition, measurement, presentation and disclosure of goodwill and intangible assets and is effective beginning January 1, 2009. Concurrent with the adoption of this standard, EIC-27, “Revenues and Expenditures in the Pre-operating Period”, will be withdrawn. This will result in a change to the Company’s accounting for the start-up of mining operations, as pre-commercial production costs will no longer be capitalized as an asset. We are currently assessing the impact of this standard on our consolidated financial statements.


Income statement presentation of tax loss carryforward recognized following an unrealized gain recorded in other comprehensive income – EIC 172


In August 2008, the CICA issued EIC-172, “Income statement presentation of tax loss carryforward recognized following an unrealized gain recorded in other comprehensive income”. This new abstract provides guidance on whether the tax benefit from the recognition of tax loss carryforwards consequent to the recording of unrealized gains in other comprehensive income, such as unrealized gains on available-for-sale financial assets, should be recognized in net income or in other comprehensive income. This abstract should be applied retrospectively, with restatement of prior periods from the date of adoption of Section 3855 “Financial Instruments”, for all interim and annual reporting periods ending on or after September 30, 2008. The adoption of this new accounting policy did not have any impact on the Company’s consolidated financial statements.


International Financial Reporting Standards

In 2006, the Canadian Accounting Standards Board (“AcSB”) published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies. The AcSB strategic plan outlines the convergence of Canadian GAAP with International Financial Reporting Standards (IFRS) over an expected five-year transitional period. In February 2008, the AcSB announced that 2011 is the transition date for publicly listed companies to use IFRS, which will replace Canadian GAAP. The effective date is for interim and annual financial statements relating to fiscal years beginning on or after January 1, 2011. The transition date of January 1, 2011 will require the restatement for comparative purposes of amounts reported by the Company for the year ended December 31, 2010. While we have begun assessing the adoption of IFRS for 2011, the financial reporting impact of the transition to IFRS cannot be reasonably estimated at this time.










Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



3.

Acquisition of Frontier Pacific Mining Corporation

Effective July 7, 2008, the Company completed the acquisition of all of the issued and outstanding common shares of Frontier. As a result, Eldorado acquired a 100% interest in the Perama Hill gold project in Greece and other exploration projects in Peru and Colombia.

Under the terms of the offer, each Frontier common share was exchanged for 0.122 common shares of Eldorado, CA$0.0001 in cash and one Exchange Receipt. Each Exchange Receipt entitles the holder to receive an additional 0.008 Eldorado common shares if, prior to July 1, 2009, a Joint Ministerial Resolution is issued in Greece by the Joint Ministerial Council (comprised of the ministries of the Environment, Agriculture, Development and Health), accepting the Environmental Terms of Reference drafted by the Ministry of Environment regarding the Perama Hill project.

The company issued 20,339,334 Eldorado common shares and paid $16 in cash in connection with this transaction. No value was assigned to the Exchange Receipts as Eldorado considers it to be highly unlikely that the condition for their exchange into Eldorado shares will be met. Acquisition costs of $3,935 were incurred by the Company.


As at the date of the transaction, Eldorado held 4,871,300 common shares of Frontier with a total cost of $3,412.


This transaction has been accounted for as an asset acquisition because Frontier was in the development stage. These consolidated financial statements include 100% of Frontier results from July 7, 2008 to September 30, 2008.


The allocation of the purchase price of the shares of Frontier is summarized in the following table:

Purchase price:

 

 $

       Share consideration

 

158,574

       Cash consideration

 

16

       Cost of shares previously acquired

 

3,412

       Transaction costs

 

3,935

       Total purchase price

 

165,937

 

 


Fair value of net assets acquired:

 


       Cash

 

11,947

       Accounts receivables and other

 

1,135

       Other assets

 

154

       Mining interests

 

204,863

       Liabilities

 

(2,434)

       Due to Eldorado

 

(517)

       Future income taxes payable

 

(49,211)

       

 

165,937


At July 6, 2008, Frontier had borrowed $517 from the Company to fund ongoing administration costs. Amounts owing are eliminated on consolidation from July 7, 2008 forward.








Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)




3.

Acquisition of Frontier Pacific Mining Corporation (continued)


Eldorado received net cash proceeds from the Frontier transaction of $7,479. Net cash proceeds result from the cash balance acquired of $11,947 less cash consideration of $16, transaction costs of $3,935 and intercompany debt outstanding of $517.

4.

Restricted cash

Restricted cash represents short-term interest-bearing money market securities and funds held on deposit as collateral:


 

 

September 30, 2008

$

 

December 31, 2007

$

Current:

 


 


Collateral account against the HSBC bank loan – Turkey

 

35,000

 

55,000

Collateral account against the HSBC bank loan – China

 

-

 

10,500

Electricity deposit

 

-

 

210

 

 

35,000

 

65,710

Non-current:

 


 


Environmental guarantee deposit

 

8,300

 

8,300

 

 

8,300

 

8,300

The environmental guarantee deposit is held on account with a Turkish bank under environmental and pollution guarantees required by the Turkish Ministry of the Environment. The funds are invested at prevailing bank rates. Interest earned on these deposits is included in interest and other income as presented in the Consolidated Statements of Operations.

5.

Shareholders’ equity

(a)

Authorized share capital

Eldorado’s authorized share capital consists of an unlimited number of voting common shares without par value and an unlimited number of non-voting common shares without par value. At September 30, 2008, there were no non-voting common shares outstanding.

Voting common shares

 

Number of shares

 

Amount

$

 

 


 


Balance, December 31, 2007

 

344,208,540

 

753,058

 

 


 


Shares issued in consideration for acquisition of Frontier

 

20,339,334

 

158,574

Shares issued upon exercise of share options, for cash

 

1,604,017

 

6,726

Estimated fair value of share options exercised

 

-

 

2,379

 

 


 


Balance, September 30, 2008

 

366,151,891

 

920,737








Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



5.

Shareholders’ equity (continued)


(b)

Contributed surplus

The continuity of contributed surplus on the Consolidated Balance Sheet is as follows:

 

 

 Contributed surplus attributable to:

 

 

 Stock-based

 compensation

 $

 

 Other

 $

 

Total

$

 

 


 


 


Balance, December 31, 2007

 

11,989

 

1,094

 

13,083

 

 


 


 


Stock-based compensation

 

6,575

 

-

 

6,575

Options exercised, credited to share capital

 

(2,379)

 

-

 

(2,379)

 

 

 

 

 

 

 

Balance, September 30, 2008

 

16,185

 

1,094

 

17,279


(c)

Accumulated other comprehensive income

Accumulated other comprehensive income is as follows:

 

$

 

 


Balance, December 31, 2007

 

214

 

 


Unrealized losses on available-for-sale investment

 

(8,821)

Realized gain on sale of available-for-sale investment

 

(61)

             Reversal on acquisition of Frontier

 

(153)

 

 


Balance, September 30, 2008

 

(8,821)


6.

Stock-based compensation

(a)

Share option plans

The continuity of share purchase options outstanding is as follows:

 

 

Weighted average exercise price

Cdn$

 

Number of options

 

Contractual weighted average remaining life

(years)

 

 

 

 

 

 

 

Balance, December 31, 2007

 

 5.36

 

8,224,279

 

 3.1

Granted

 

 6.60

 

3,219,000

 

 

Exercised

 

 0.31

 

(1,604,017)


 

Cancelled

 

 6.55

 

(15,210)

 

 

 

 

 

 


 

 

Balance, September 30, 2008

 

 5.95

 

9,824,052

 

 3.5








Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)





6.

Stock-based compensation (continued)


At September 30, 2008, 6,255,535 share purchase options (December 31, 2007 – 5,064,193) with a weighted average exercise price of Cdn$5.58 (December 31, 2007 – Cdn$4.64) had vested and were exercisable.


Options outstanding at September 30, 2008 are as follows:


 

 

 Total options outstanding

 

 Exercisable options

Range of

exercise price

Cdn$

 

 Shares

 

 

 Weighted

 average

 remaining

 contractual

 life

 (years)

 

 Weighted

 average

 exercise

 price

 Cdn$

 

 Shares

 

 

 Weighted

 average

 exercise

 price

 Cdn$

 

 

 

 

 

 

 

 

 

 

 

$3.00 to $3.99

 

1,902,000

 

1.1

 

3.57

 

1,902,000

 

3.57

$4.00 to $4.99

 

150,000

 

3.8

 

4.82

 

91,666

 

4.82

$5.00 to $5.99

 

1,489,051

 

3.4

 

5.40

 

1,188,204

 

5.45

$6.00 to $6.99

 

3,023,000

 

4.5

 

6.43

 

1,099,331

 

6.41

$7.00 to $7.99

 

3,260,001

 

3.9

 

7.20

 

1,974,334

 

7.16

 

 


 


 


 


 


 

 

9,824,052

 

3.5

 

5.95

 

6,255,535

 

5.58


(b)

Stock-based compensation expense

Stock-based compensation expense incurred to September 30, 2008 has been included in the undernoted expenses in the Consolidated Statements of Operations as follows:

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2008

$

 

2007

$

 

2008

$

 

2007

$

         

 

 

 

 

 

 

 

 

Operating costs

 

189

 

453

 

837

 

1,286

Exploration

 

189

 

376

 

942

 

872

General and administrative

 

1,217

 

1,025

 

4,796

 

3,926

 

 


 


 


 


 

 

1,595

 

1,854

 

6,575


6,084


(c)

Bonus Cash Award Units

As of September 30, 2008, Eldorado had awarded 587,500 Bonus Cash Award Units (“BCAUs”) with a vesting date of February 8, 2008 and 587,500 BCAUs with a vesting date of February 8, 2009. A total of 162,500 BCAUs from the first vesting remained unexercised at September 30, 2008. The carrying value of BCAUs at September 30, 2008 was $908 and is reflected in accrued liabilities on the balance sheet. The related cost in the amount of $1,917 is reflected in “general and administrative expense” in the Consolidated Statements of Operations.








Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



7.

Supplementary cash flow information

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2008

$

2007

$

 

2008

$

 

2007

$

 

 

 

 

 

 

 

 

Changes in non-cash working capital

 



 


 


Accounts receivable and other

 

(670)

348

 

1,337

 

(2,627)

Inventories

 

(8,266)

(5,849)

 

(10,687)

 

(9,155)

Accounts payable and accrued liabilities

 

(9,465)

(1,356)

 

591

 

2,468

 

 



 


 


 

 

(18,401)

(6,857)

 

(8,759)

 

(9,314)

 

 



 


 


Supplementary cash flow information

 



 


 


Income taxes paid

 

12,701

1,094

 

21,379

 

1,094

Interest paid

 

1,595

1,775

 

1,854

 

3,186

 

 



 


 



8.

Assets held for sale

On October 17, 2008, the Company entered into a binding agreement (“the Agreement”) with AngloGold Ashanti (“AngloGold”) for the sale of all the shares of São Bento Gold Limited (“SBGL”) together with its wholly owned subsidiary São Bento Mineracao S.A., which in turn holds all the assets and liabilities of the São Bento Gold Mine in Minas Gerais State, Brazil (“the Transaction”). The Agreement is subject to regulatory approvals in Brazil and the Republic of South Africa. Under the terms of the Agreement, AngloGold will acquire all the shares of SBGL for a total consideration of $70 million, to be paid in American Depositary Shares (“ADS”) of AngloGold that will be freely tradeable on the New York Stock Exchange. Eldorado’s Vila Nova Iron Ore Project and certain pieces of underground equipment are excluded from the Transaction. The São Bento Gold Mine ceased operations in the second quarter of 2007.


The assets held for sale and related liabilities as at September 30, 2008 are as follows:

 

 

September 30,

2008

$

Assets

 


     Accounts receivables and other

 

2,662

     Inventories

 

667

     Derivative contract

 

739

     Mineral interest

 

6,463

Total assets held for sale

 

10,531

 

 


Liabilities

 


     Accounts payable and accrued liabilities

 

3,903

     Contractual severance obligations

 

676

     Asset retirement obligations

 

5,922

     Future income taxes

 

4,319

Total liabilities held for sale

 

14,820

 

 









Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



9.

Capital disclosure

Eldorado’s objectives when managing capital are to:


a)

safeguard our ability to continue as a going concern,

b)

have sufficient capital to develop our mining projects and take them into production, and

c)

meet external capital requirements on our credit facilities.


The Company monitors capital based on the debt to adjusted capital ratio. Debt is total debt shown on the balance sheet. Adjusted capital includes all components of shareholders’ equity, which includes accumulated comprehensive income, share capital, contributed surplus and deficit.


Eldorado’s strategy is to keep the debt to adjusted capital ratio below 40%. The debt to adjusted capital ratio at September 30, 2008 and December 31, 2007 was 5.24% and 14.60% respectively.


10.

Financial instruments

a)

Fair value


The fair value of financial instruments at September 30, 2008 and December 31, 2007 is summarized as follows:

 

September 30, 2008

 

December 31, 2007

 

Carrying amount

Fair value

 

Carrying amount

Fair value

 

 

 

           $

              $

 

           $

              $

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

Held for trading

 

 

 

 

 

  Cash and cash equivalents

51,567 

51,567 

 

46,014 

46,014 

  Restricted cash

43,300 

43,300 

 

74,010 

74,010 

  Marketable securities

119 

119 

 

  -   

  -   

  Accounts receivable and other (1)

24,743 

24,743 

 

28,720 

28,720 

  Derivative contract (1)

739 

739 

 

2,956 

2,956 

 

 

 

 

 

 

Available for sale

 

 

 

 

 

  Marketable securities

13,263 

13,263 

 

1,615 

1,615 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

  Accounts payable and accrued liabilities (1)

46,589 

46,589 

 

39,943 

39,943 

  Debt

35,529 

35,529 

 

65,561 

65,561 



(1) Amounts for September 30, 2008 include financial assets and liabilities classified as held for sale (note 8).










Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



10.

Financial instruments (continued)


Fair value estimates are made at the balance sheet date, based on relevant market information and other information about the financial instruments.


Derivative financial instruments are reported at fair value, with unrealized gains or losses included in earnings. Fair values are determined directly by reference to published price quotations in an active market, when available, or by using a valuation technique that uses inputs observed from the markets.


The derivative contract fair value was calculated based on a capital asset pricing model (“CAPM”) to estimate the forward price of Brazilian electricity for 2008, adjusted by the Brazilian real and US dollar forward exchange rates and then discounted for time value.

b)

Financial risk management

Eldorado’s activities expose it to a variety of financial risks, including credit risk, foreign exchange risk, interest rate risk, gold price risk and liquidity risk.


Credit risk

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. Financial instruments that potentially subject the Company to credit risk consist of cash and cash equivalents, restricted cash and accounts receivable. Eldorado deposits its cash and cash equivalents, including restricted cash, with high credit quality financial institutions as determined by ratings agencies.

 

Currency risk

The Company operates in numerous countries, including Canada, Turkey, China and Brazil, and is therefore exposed to foreign exchange risk arising from transactions denominated in a foreign currency.


Eldorado’s cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities are held in several currencies (mainly Canadian dollars, Turkish liras, Chinese renminbi and Brazilian real) and are therefore subject to fluctuation against the US dollar.


We held the following balances in foreign currency as at September 30, 2008:


 

Canadian 
dollar

Euro

Turkish
lira

Chinese 
renminbi

Brazilian 
real

Peruvian 
sol

 

 

 

 

 

 

 

 

Cash and cash equivalents

  4,764 

  132 

  1,509 

  124,686 

  8,551 

  677 

Accounts receivable

  2,602 

  21 

  13,805 

  39,475 

  -   

  -   

Accounts payable and accrued liabilities

  (5,491)

  (96)

  (16,962)

  (145,304)

  -   

  (84)

Net balance

  1,875 

  57 

  (1,648)

  18,857 

  8,551 

  593 

 

 

 

 

 

 

 

Equivalent in US dollars

  1,704 

  79 

  (1,338)

  2,906 

  4,467 

  199 











Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



10.

Financial instruments (continued)


Based on the balances as at September 30, 2008, a 1% increase (decrease) in the exchange rates on that date would have resulted in a (decrease) increase of approximately $80 in earnings before income. There would be no effect in other comprehensive income.


Our cash flows from our operations are exposed to foreign exchange risk, as commodity sales are set in US dollars and a certain amount of our operating expenses are in the currency of the country in which our mining operations take place.


Interest rate risk

Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in market interest rates. Current financial assets and financial liabilities are generally not exposed to interest rate risk because of their short-term nature. Eldorado’s debt is not exposed to interest rate cash flow risk as the interest rate has been fixed at the time of each drawdown.


Gold price risk and other price risk

Eldorado is subject to price risk for fluctuations in the market price of gold. Gold prices are affected by numerous factors beyond our control, including central bank sales, producer hedging activities, the relative exchange rate of the US dollar with other major currencies, global and regional demand and political and economic conditions. Worldwide gold production levels also affect gold prices, and the price of gold is occasionally subject to rapid short-term changes due to speculative activities. We have elected not to actively manage our exposure to gold price risk at this time. From time to time, we may use commodity price contracts to manage our exposure to fluctuations in the price of gold.


Other price risk is the risk that the value of a financial instrument will fluctuate as a result of changes in market prices. Eldorado’s other price risk includes equity price risk and energy price risk, whereby the Company’s investments in marketable securities and derivative contracts, respectively, are subject to market price fluctuation.


Liquidity risk

Liquidity risk is the risk that an entity will encounter difficulty in raising funds to meet commitments associated with financial instruments. The Company manages liquidity by maintaining adequate cash and cash equivalent balances and by appropriately using its lines of credit. Our treasury department monitors and reviews both actual and forecasted cash flows, and also matches the maturity profile of financial assets and liabilities.

As at September 30, 2008, Eldorado had $3,206 of purchase obligations with respect to its normal course of business and $9,423 in capital commitments for the remainder of 2008.









Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)




11.

Segmented information


During the period ended September 30, 2008, Eldorado had four reporting segments. The Brazil reporting segment includes the development activities of the Vila Nova project and exploration activities in Brazil. The Turkey reporting segment includes the operations of the Kişladağ mine, development activities of the Efemçukuru project and exploration activities in Turkey. The China reporting segment includes the operations of the Tanjianshan mine and exploration activities in China. The Greece reporting segment includes development activities on the Perama Hill project. The other reporting segment includes the operations of the Company’s corporate office and exploration activities in other countries.


 

 

 September 30, 2008

 

 

 


 

 

 

 

 

 

 

 

 

 

 Turkey

 $

 

 China

 $

 

 Brazil

 $

 

 Greece

 $

 

 Other

 $

 Total

 $

 

 

 

 

 

 

 

 

 

 

 

 

Net mining interests

 

 

 

 

 

 

 

 

 

 

 

    Producing

 

 192,602

 

 155,381

 

 299

 

 107

 

 1,202

 349,591

    Non-producing

 

 45,949

 

 -

 

 24,075

 

 195,538

 

 9,980

 275,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 238,551

 

 155,381

 

 24,374

 

 195,645

 

 11,182

 625,133


 

 

 December 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 Turkey

 $

 

 China

 $

 

 Brazil

 $

 

 Other

 $

 

 Total

 $

 

 

 

 

 

 

 

 

 

 

 

Net mining interests

 


 


 


 

 

 

 

    Producing

 

 175,888

 

 149,267

 

 7,919

 

 956

 

 334,030

    Non-producing

 

 38,358

 

 -

 

 5,317

 

 -

 

 43,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 214,246

 

 149,267

 

 13,236

 

  956

 

 377,705


Operations

 

 

 For the three months ended September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Turkey

 $

 

 China

 $

 

 Brazil

 $

 

 Greece

 $

 

 Other

 $

 Total

 $

 

 

 

 

 

 

 

 


 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

    Gold sales

 

 41,048

 

 23,965

 

 -

 

 -

 

 -

 65,013

    Interest and other income

 

 280

 

 82

 

 2,298

 

 -

 

 193

 2,853

 

 

 41,328

 

   24,047

 

 2,298

 

 -

 

 193

 67,866

    Expenses except the undernoted

 

 13,782

 

 12,861

 

 7,187

 

 (334)

 

 4,050

 37,546

    Depletion, depreciation and amortization

 

 2,234

 

 4,384

 

 63

 

 -

 

 91

 6,772

    Exploration

 

 5,847

 

 47

 

 852

 

 -

 

 697

 7,443

 

 

 

 

 

 

 

 

 

 

 

 

    Income (loss) before tax and other items

 

 19,465

 

 6,755

 

 (5,804)

 

 334

 

 (4,645)

 16,105

    Income tax expense (recovery)

 

 (2,696)

 

 (1,366)

 

 5,708

 

 -

 

 (21)

 1,625

    Non-controlling interest

 

 -

 

 (690)

 

 -

 

 -

 

 -

 (690)

 

 

 

 

 

 

 

 

 

 

 

 

    Net income (loss)

 

 16,769

 

 4,699

 

 (96)

 

 334

 

 (4,666)

 17,040









Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)


11.

Segmented information (continued)



 

 

 For the nine months ended September 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Turkey

 $

 

 China

 $

 

 Brazil

 $

 

 Greece

 $

 

 Other

 $

 Total

 $

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

    Gold sales

 

 114,292

 

 99,455

 

 -

 

 -

 

 -

 213,747

    Interest and other income

 

 648

 

 308

 

 6,605

 

 -

 

 1,605

 9,166

 

 

 114,940

 

   99,763

 

 6,605

 

 -

 

 1,605

 222,913

    Expenses except the undernoted

 

 39,257

 

 39,222

 

 8,759

 

 (334)

 

 18,359

 105,263

    Depletion, depreciation and amortization

 

 5,333

 

 13,452

 

 63

 

 -

 

 260

 19,108

    Exploration

 

 9,016

 

 234

 

 1,646

 

 -

 

 1,410

 12,306

 

 

 

 

 

 

 

 

 

 

 

 

    Income (loss) before tax and other items

 

 61,334

 

 46,855

 

 (3,863)

 

 334

 

 (18,424)

 86,236

    Income tax expense (recovery)

 

 (11,167)

 

 (8,928)

 

 2,557

 

 -

 

 (69)

 (17,607)

    Non-controlling interest

 

 -

 

 (5,697)

 

 -

 

 -

 

 -

 (5,697)

 

 

 

 

 

 

 

 

 

 

 

 

    Net income (loss)

 

 50,167

 

 32,230

 

 (1,306)

 

 334

 

 (18,493)

 62,932




 

 

 For the three months ended September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 Turkey

 $

 

 China

 $

 

 Brazil

 $

 

 Other

 $

 

 Total

 $

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

Gold sales

 

17,809

 

20,377

 

-

 

-

 

38,186

Interest and other income

 

503

 

23

 

136

 

1,190

 

1,852

 

 

18,312

 

20,400

 

136

 

1,190

 

40,038

Expenses except the undernoted

 

8,985

 

12,601

 

(1,093)

 

3,358

 

23,851

Depletion, depreciation and amortization

 

857

 

3,141

 

-

 

75

 

4,073

Exploration

 

1,414

 

38

 

969

 

402

 

2,823

Loss (gain) on disposal of assets

 

-

 

-

 

-

 

100

 

100

 

 


 


 


 


 


Income (loss) before tax

 

7,056

 

4,620

 

260

 

(2,745)

 

9,191

Income tax expense (recovery)

 

(2,793)

 

(16)

 

(1,199)

 

30

 

(3,978)

 

 


 


 


 


 


Net income (loss)

 

4,263

 

4,604

 

  (939)

 

(2,715)

 

5,213












Eldorado Gold Corporation

Notes to the Unaudited Interim Consolidated Financial Statements

September 30, 2008


(Expressed in thousands of US dollars, unless otherwise stated)



11.

Segmented information (continued)


 

 

 For the nine months ended September 30, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 Turkey

 $

 

 China

 $

 

 Brazil

 $

 

 Other

 $

 

 Total

 $

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

Gold sales

 

94,219

 

53,484

 

6,907

 

-

 

154,610

Interest and other income

 

1,588

 

94

 

314

 

3,581

 

5,577

 

 

95,807

 

53,578

 

7,221

 

3,581

 

160,187

Expenses except the undernoted

 

33,934

 

33,998

 

3,119

 

10,950

 

82,001

Depletion, depreciation and amortization

 

4,092

 

7,526

 

-

 

209

 

11,827

Exploration

 

4,525

 

78

 

2,863

 

1,018

 

8,484

Gain on disposal of assets

 

-

 

-

 

(3,341)

 

(223)

 

(3,564)

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before tax

 

53,256

 

11,976

 

4,580

 

(8,373)

 

61,439

Income tax expense

 

(13,284)

 

(182)

 

(3,432)

 

(15)

 

(16,913)

 

 


 


 


 


 


Net income (loss)

 

39,972

 

11,794

 

1,148

 

(8,388)

 

44,526