EX-99.1 5 q3fins.htm CONSOLIDATED FINANCIAL STATEMENTS CA Filed by Filing Services Canada Inc. 403-717-3898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014 Unaudited Condensed 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 Condensed Consolidated Balance Sheets

(Expressed in thousands of U.S. dollars)

 

        Note September 30, 2014 December 31, 2013
             
          $ $
ASSETS          
Current assets          
Cash and cash equivalents                         539,489                    589,180
Term deposits                             22,800                      34,702
Restricted cash                                  262                           262
Marketable securities                               4,520                        4,387
Accounts receivable and other                           81,035                      89,231
Inventories                           224,769                    244,042
                              872,875                    961,804
Investment in associate                                     -                      10,949
Deferred income tax assets                                530                           997
Other assets                             61,398                      37,330
Defined benefit pension plan                           14,270                      13,484
Property, plant and equipment                      5,872,154                 5,684,382
Goodwill                           526,296                    526,296
                           7,347,523                 7,235,242
LIABILITIES & EQUITY        
Current liabilities          
Accounts payable and accrued liabilities                       185,013                    211,406
Current debt     5                         8,127                      16,402
                              193,140                    227,808
Debt       5                     586,652                    585,006
Other non-current liability   4(b)                       48,452                                -
Asset retirement obligations                           87,004                      85,259
Deferred income tax liabilities                         864,019                    842,305
                           1,779,267                 1,740,378
Equity          
Share capital     6                  5,315,352                 5,314,589
Treasury stock                           (13,480)                     (10,953)
Contributed surplus                           38,380                      78,557
Accumulated other comprehensive loss                       (16,995)                     (17,056)
Deficit                           (67,720)                   (143,401)
Total equity attributable to shareholders of the Company                    5,255,537                 5,221,736
Attributable to non-controlling interests                       312,719                    273,128
                           5,568,256                 5,494,864
                           7,347,523                 7,235,242
             

  

 

 

Aproved on behalf of the Board of Directors 

 

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

  

 

The accompanying notes are an integral part of these consolidated financial statements.

   
   

Eldorado Gold Corporation

Unaudited Condensed Consolidated Income Statements

(Expressed in thousands of U.S. dollars except per share amounts)

 

            Three months ended   Nine months ended
            September 30,   September 30,
                     
      2014 2013   2014 2013
            $ $   $ $
Revenue              
  Metal sales             263,510         287,254           808,877         892,251
                     
Cost of sales              
  Production costs             123,503         120,753           380,812         367,254
  Inventory write-down                 7,577                     -               7,577                     -
  Depreciation and amortization               39,341           40,461           129,008         112,809
                    170,421         161,214           517,397         480,063
Gross profit               93,089         126,040           291,480         412,188
                     
Exploration expenses                 3,488             9,866             11,273           27,730
General and administrative expenses               17,430           14,671             52,373           49,396
Defined benefit pension plan expense                    407                616               1,223             1,864
Share based payments                 3,253             3,765             15,528           15,933
Foreign exchange loss (gain)                 4,468               (939)               1,554             4,879
Operating profit               64,043           98,061           209,529         312,386
               
Loss (gain) on disposal of assets                    278               (120)               2,103               (135)
Loss (gain) on marketable securities and other investments                  122                     -               1,444                 (21)
Loss on investments in associates                       -             1,426                  102             2,549
Impairment loss on investment in associates                     -           12,707                       -           12,707
Other income                (4,206)            (2,460)              (7,053)            (7,574)
Asset retirement obligation accretion                    582                278               1,745             1,003
Interest and financing costs                 6,832             9,748             23,153           31,310
               
Profit before income tax               60,435           76,482           188,035         272,547
Income tax expense               38,900           38,152             96,343         233,954
Profit for the period             21,535           38,330             91,692           38,593
                     
Attributable to:              
Shareholders of the Company               19,791           36,410             88,691           34,221
Non-controlling interests                 1,744             1,920               3,001             4,372
Profit for the period               21,535           38,330             91,692           38,593
                     
Weighted average number of shares outstanding            
Basic           716,284 715,038   716,254 714,901
Diluted           716,284 715,364   716,254 715,229
                     
Earnings per share attributable to shareholders of the Company:            
Basic earnings per share                   0.03               0.05                 0.12               0.05
Diluted earnings per share                   0.03               0.05                 0.12               0.05
                     

 

The accompanying notes are an integral part of these consolidated financial statements.

   
   

Eldorado Gold Corporation

Unaudited Condensed Consolidated Statements of Comprehensive Income

(Expressed in thousands of U.S. dollars)

    Three months ended   Nine months ended
    September 30,   September 30,
    2014 2013   2014 2013
    $ $   $ $
             
Profit for the period               21,535             38,330               91,692             38,593
Other comprehensive gain (loss):            
Change in fair value of available-for-sale financial assets                (687)                (321)                  (840)             (1,721)
Realized gains on disposal of available-for-sale financial assets                    142                       -                    901                  (17)
Total other comprehensive gain (loss) for the period                  (545)                (321)                      61             (1,738)
Total comprehensive income for the period               20,990             38,009               91,753             36,855
             
Attributable to:            
Shareholders of the Company               19,246             36,089               88,752             32,483
Non-controlling interests                 1,744               1,920                 3,001               4,372
                20,990             38,009               91,753             36,855
             

 

 

The accompanying notes are an integral part of these consolidated financial statements.

   
   

Eldorado Gold Corporation

Unaudited Condensed Consolidated Statements of Cash Flows

(Expressed in thousands of U.S. dollars)

      Three months ended   Nine months ended
      September 30,   September 30,
    Note 2014 2013   2014 2013
       $  $    $  $
Cash flows generated from (used in):              
Operating activities              
Profit for the period                 21,535             38,330               91,692             38,593
Items not affecting cash:              
Asset retirement obligation accretion                      582                  278                 1,745               1,003
Depreciation and amortization                 39,341             40,461             129,008           112,809
Unrealized foreign exchange loss (gain)                      708                  (44)                    584                  480
Deferred income tax expense                 12,516               7,388               22,183           143,836
Loss (gain) on disposal of assets                      278                (120)                 2,103                (135)
Loss on investments in associates                           -               1,426                    102               2,549
Impairment loss on investment in associates                           -             12,707                         -             12,707
Loss (gain) on marketable securities and other investments                      122                       -                 1,444                  (21)
Share based payments                   3,253               3,765               15,528             15,933
Defined benefit pension plan expense                      407                  616                 1,223               1,864
                  78,742           104,807             265,612           329,618
               
Changes in non-cash working capital   9             13,447             15,454             (41,153)           (20,811)
                  92,189           120,261             224,459           308,807
Investing activities              
Net cash used on acquisition of subsidiary   4(a)                       -                       -             (30,318)                       -
Purchase of property, plant and equipment             (102,758)         (119,055)           (291,105)         (336,818)
Proceeds from the sale of property, plant and equipment                    (36)                  412                    140                  604
Proceeds on production from tailings retreatment                   6,539               9,438               27,096             24,666
Purchase of marketable securities                    (818)                       -               (1,670)                       -
Proceeds from the sale of marketable securities                      269                       -                 1,134                  332
Investments in associates                           -                       -                         -             (6,357)
Redemption of (investment in) term deposits                   2,226           161,841               11,902           (59,600)
Increase (decrease) in restricted cash                        11                  (17)                      13                  (12)
                (94,567)             52,619           (282,808)         (377,185)
Financing activities              
Issuance of common shares for cash                      438               1,945                    438               3,546
Investment by non-controlling interest   4(b)                       -                       -               40,000                       -
Dividend paid to shareholders                 (6,546)           (34,708)             (13,010)           (84,949)
Dividends paid to non-controlling interest                 (3,410)                       -               (4,225)                       -
Purchase of treasury stock                           -                       -               (6,413)             (6,462)
Long-term and bank debt proceeds                   8,127               3,565               24,490             15,977
Long-term and bank debt repayments               (16,240)                       -             (32,622)           (10,354)
Loan financing costs                           -                       -                         -                (383)
                (17,631)           (29,198)                 8,658           (82,625)
Net increase (decrease) in cash and cash equivalents               (20,009)           143,682             (49,691)         (151,003)
Cash and cash equivalents - beginning of period               559,498           522,158             589,180           816,843
               
Cash and cash equivalents - end of period               539,489           665,840             539,489           665,840
               

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

   
   

Eldorado Gold Corporation

Unaudited Condensed Consolidated Statements of Changes in Equity

(Expressed in thousands of U.S. dollars)

    Three months ended   Nine months ended
    September 30,   September 30,
  Note 2014 2013   2014 2013
     $  $    $  $
Share capital            
Balance beginning of period          5,314,813        5,306,947          5,314,589        5,300,957
Shares issued upon exercise of share options, for cash                    438               1,945                    438               3,546
Transfer of contributed surplus on exercise of options                    101                  694                    101               1,683
Transfer of contributed surplus on exercise of deferred            
   phantom units                         -                  184                    224               3,584
Balance end of period          5,315,352        5,309,770          5,315,352        5,309,770
             
Treasury stock            
Balance beginning of period              (14,845)            (11,775)              (10,953)              (7,445)
Purchase of treasury stock                         -                       -                (6,413)              (6,462)
Shares redeemed upon exercise of restricted share units                 1,365                  691                 3,886               2,823
Balance end of period              (13,480)            (11,084)              (13,480)            (11,084)
             
Contributed surplus            
Balance beginning of period               37,197             71,389               78,557             65,382
Share based payments                 3,390               3,685               15,140             16,213
Shares redeemed upon exercise of restricted share units                (1,365)                 (691)                (3,886)              (2,823)
Recognition of other non-current liability and related costs 4(b)                 (741)                       -              (51,106)                       -
Partial reversal of non-controlling interest acquired on buy-out                         -               2,911                         -               2,911
Transfer to share capital on exercise of options and deferred            
   phantom units                   (101)                 (878)                   (325)              (5,267)
Balance end of period               38,380             76,416               38,380             76,416
             
Accumulated other comprehensive loss            
Balance beginning of period              (16,450)            (25,952)              (17,056)            (24,535)
Other comprehensive gain (loss) for the period                   (545)                 (321)                      61              (1,738)
Balance end of period              (16,995)            (26,273)              (16,995)            (26,273)
             
Retained earnings (deficit)            
Balance beginning of period              (80,965)           542,446            (143,401)           594,876
Dividends paid                (6,546)            (34,708)              (13,010)            (84,949)
Profit attributable to shareholders of the Company               19,791             36,410               88,691             34,221
Balance end of period              (67,720)           544,148              (67,720)           544,148
Total equity attributable to shareholders of the Company          5,255,537        5,892,977          5,255,537        5,892,977
Non-controlling interests            
Balance beginning of period             310,975           286,302             273,128           284,100
Profit attributable to non-controlling interests                 1,744               1,920                 3,001               4,372
Dividends declared to non-controlling interests                         -              (7,584)                (3,410)              (7,584)
Increase (decrease) during the period 4(b)                       -              (3,161)               40,000              (3,411)
Balance end of period             312,719           277,477             312,719           277,477
             
Total equity          5,568,256        6,170,454          5,568,256        6,170,454
             

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

   
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

1.General Information

Eldorado Gold Corporation (“Eldorado” or the “Company”) is a gold exploration, development, mining and production company. The Company has operations and ongoing exploration and development projects in Turkey, China, Greece, Brazil and Romania. The Company acquired Glory Resources Ltd (“Glory”) in March 2014. Glory has the Sapes project in Thrace, Greece.

Eldorado is a public company which is listed on the Toronto Stock Exchange and New York Stock Exchange and is incorporated and domiciled in Canada.

 

2.Basis of preparation
a)Statement of compliance

These unaudited condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34 ‘Interim Financial Reporting’. They do not include all of the information and footnotes required by the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board for full annual financial statements and should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2013.

The same accounting policies are used in the preparation of these unaudited condensed consolidated interim financial statements as for the most recent audited annual financial statements and reflect all the adjustments necessary for fair presentation in accordance with IFRS for the interim periods presented.

b)Judgement and estimates

The preparation of these unaudited condensed consolidated interim financial statements in conformity with IFRS requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

The significant judgements made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the year ended 31 December 2013.

 

3.Adoption of new accounting standards

The following interpretation of a standard has been adopted by the Company commencing January 1, 2014:

·IFRIC 21 ‘Levies’ – This interpretation of IAS 37, ‘Provisions, Contingent Liabilities and Contingent Assets’, applies to the accounting for levies imposed by governments. IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event (“obligating event”). IFRIC 21 clarifies that the obligating event that gives rise to a liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. There was no impact on these unaudited condensed consolidated interim financial statements as a result of the adoption of this standard.

The following standards have been published and are mandatory for Eldorado’s annual accounting periods no earlier than January 1, 2017:

·IFRS 9 ‘Financial Instruments’ – This standard was published in July 2014 and replaces the existing guidance in IAS 39, ‘Financial Instruments: Recognition and Measurement’. IFRS 9 includes revised guidance on the classification and measurement of financial instruments, including a new expected credit loss model for calculating impairment on financial assets, and the new general hedge accounting requirements. It also carries forward the guidance on recognition and derecognition of financial instruments from IAS 39. IFRS 9 is effective for annual reporting periods beginning on or after January 1, 2018, with early adoption permitted. The Company is currently evaluating the extent of the impact of the adoption of this standard.
  1
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

3.Adoption of new accounting standards (continued)
·IFRS 15 ‘Revenue from Contracts with Customers’ – This standard contains a single model that applies to contracts with customers and two approaches to recognising revenue: at a point in time or over time. The model features a contract-based five-step analysis of transactions to determine whether, how much and when revenue is recognized. New estimates and judgmental thresholds have been introduced, which may affect the amount and/or timing of revenue recognized. This standard is effective for fiscal years ending on or after December 31, 2017, with early adoption permitted. The Company does not expect this standard to have a material impact on its financial statements.

 

4.Acquisitions and other transactions
a)Acquisition of Glory

Eldorado completed the acquisition of all of the issued and outstanding common shares of Glory that it did not already own on March 14, 2014. As a result, Eldorado acquired a 100% interest in the Sapes project in Thrace, Greece. Prior to the transaction, Eldorado owned 19.9% interest in Glory and the investment was accounted for as an investment in associate.

Total consideration of $39,219 included cash for 179,504,179 shares in the amount of $27,583, an option buy-out payment of $1,590 to holders of Glory options, and $10,046 related to the 44,595,920 shares of Glory that Eldorado had purchased prior to the off-market takeover bid. A total of $1,229 was incurred as transaction costs and was capitalized as property, plant and equipment.

This transaction has been accounted for as an acquisition of assets and liabilities as Glory did not constitute a business, as defined in IFRS 3. Other than a small working capital amount the remainder of the value for this transaction was assigned to property, plant and equipment.

Eldorado paid net cash of $30,318 as a result of the transaction. This net reduction of cash was a result of an acquired cash balance of $84 less cash consideration of $29,173 and transaction costs of $1,229.

b)Eastern Dragon agreement

In March 2014, the Company, through one of its subsidiaries, entered into a Subscription and a Shareholders agreement (“Agreements”) with a third party (“Third Party”).

As a result of these Agreements, Third Party acquired 21.5% of the total ordinary shares of Sino Gold Tenya (HK) Limited (“Tenya”), a subsidiary of the Company, and indirectly a 20% interest in the Eastern Dragon Project.

Under the terms of the Agreements, Third Party has the right to require Eldorado to purchase or procure the purchase by another party of Third Party’s shares in Tenya at a fixed price (“Put Option”) for 90 days following the second anniversary of the Agreements.

The Agreements include other rights and obligations of the Company and Third Party associated with the advancement of the Eastern Dragon Project.

This transaction has been accounted as an equity transaction with the recognition of a non-controlling interest in the amount of $40,000 representing the consideration received. A liability in the amount of $46,970 has been recorded at the transaction date, representing the present value of the redemption amount of the Put Option and $2,654 of transaction costs were recorded against equity. Future changes in the present value of the redemption amount of the Put Option are being charged against equity. The present value of the liability representing the Put Option as of September 30, 2014 is $48,452.

 

 

 

 

 

  2
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

5.Debt

 

 

September 30, 2014

$

December 31, 2013

$

Current:          
Jinfeng China Merchant Bank (“CMB”) working capital loan (a) 8,127 16,402
     
Non-current:    
Senior notes  (b) 586,652 585,006
Total debt 594,779 601,408

 

(a) Jinfeng CMB working capital loan

On January 16, 2013, Jinfeng entered into a RMB 100.0 million ($16,254) working capital loan with CMB. Each drawdown bears fixed interest at the prevailing lending rate stipulated by the People’s Bank of China on the date of drawdown. The Facility had a term of up to one year, from January 16, 2013 to January 14, 2014. In January 2014, the term of the facility was extended to January 28, 2015. This facility is unsecured.

During the quarter ended September 30, 2014, Jinfeng repaid the full amount under this facility and concurrently drew down RMB 50.0 million ($8,127) and has used the proceeds to fund working capital obligations. All tranches of the loan have a term of six months and a fixed interest rate of 5.6%.

(b) Senior notes

On December 10, 2012, the Company completed an offering of $600.0 million senior notes (“the notes”) at par value, with a coupon rate of 6.125% due December 15, 2020. The notes pay interest semi-annually on June 15 and December 15. Net deferred financing costs of $13,348 have been included as an offset in the balance of the notes in the financial statements and are being amortized over the term of the notes.

The fair market value of the notes as at September 30, 2014 was $600.4 million.

(c) Entrusted loan

In November 2010, Eastern Dragon, HSBC Bank (China) and Qinghai Dachaidan Mining Ltd (“QDML”), our 90% owned subsidiary, entered into a RMB 12.0 million ($1,950) entrusted loan agreement, which has been increased to RMB 720.0 million ($117,026) through a series of amendments.

Under the terms of the entrusted loan, QDML with its own funds entrusts HSBC Bank (China) to provide a loan facility in the name of QDML to Eastern Dragon. The loan can be drawn down in tranches. Each drawdown bears interest fixed at the prevailing lending rate stipulated by the People’s Bank of China on the date of drawdown. Each draw down has a term of three months and can be rolled forward at the discretion of QDML. The interest rate on this loan as at September 30, 2014 was 4.59%.

As at September 30, 2014, RMB 647.1 million ($105,177) had been drawn under the entrusted loan.

Subsequent to September 30, 2014, RMB 0.7 million ($117) was drawn under this loan.

The entrusted loan has been recorded on a net settlement basis.

 

 

 

 

  3
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

6.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, 2014 there were no non-voting common shares outstanding (December 31, 2013none).

 

Voting common shares

Number of

Shares

Total

$

     
At January 1, 2014

716,216,690

5,314,589
Share issued upon exercise of share options, for cash 60,914 438
Estimated fair value of share options exercised   101
Common shares issued for deferred phantom units 31,920 224
     
At September 30, 2014

716,309,524

5,315,352

 

7.Share-based payments

(a) Share option plans

Movements in the number of share options outstanding and their related weighted average exercise prices are as follows:

 

  2014
Weighted average exercise price Cdn$

Number of

options

At January 1, 13.20 16,753,421
Granted 7.82 6,210,824
Exercised 7.84 (60,914)
Forfeited 12.53 (1,505,904)
At September 30, 11.70 21,397,427

 

At September 30, 2014, 15,598,680 share options (September 30, 2013 – 12,347,754) with a weighted average exercise price of Cdn$12.86 (September 30, 2013 – Cdn$13.42) had vested and were exercisable.

Share based compensation expense related to share options for the quarter ended September 30, 2014 was $2,014 (YTD – $9,091).

(b) Restricted share unit plan

A total of 877,753 restricted share units (“RSUs”) at a grant-date fair value of Cdn$7.84 per unit were granted during the period ended September 30, 2014 under the Company’s RSU plan and 292,584 RSUs were exercisable as at September 30, 2014.

The fair value of each RSU issued is determined as the closing share price at grant date. The current maximum number of common shares authorized for issue under the RSU plan is 5,000,000.

 

 

 

  4
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

7.Share-based payments (continued)

A summary of the status of the restricted share unit plan and changes during the quarter ended September 30, 2014 is as follows:

  Total RSUs
Balance at December 31, 2013 774,845
RSUs Granted 877,753
Redeemed (528,062)
Forfeited -
Balance at September 30, 2014 1,124,536

 

As at September 30, 2014, 1,124,536 common shares purchased by the Company remain held in trust in connection with this plan. At the end of the period, 320,069 restricted share units are fully vested and exercisable. These shares purchased and held in trust have been included in treasury stock in the balance sheet.

Restricted share units expense for the period ended September 30, 2014 was $1,376 (YTD – $6,049).

(c) Deferred share units plan

At September 30, 2014, 253,865 deferred share units (“DSUs”) were outstanding with a value of $1,711, which is included in accounts payable and accrued liabilities.

Compensation income related to the DSUs was $137 for the period ended September 30, 2014 (YTD expense – $388).

 

8.Fair value of financial instruments

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 relevant markets.

The three levels of the fair value hierarchy are described below:

·Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
·Level 2 – Inputs that are observable, either directly or indirectly, but do not qualify as Level 1 inputs (i.e., quoted prices for similar assets or liabilities).
·Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).

The only assets measured at fair value as at September 30, 2014 are marketable securities. No liabilities are measured at fair value on a recurring basis as at September 30, 2014.

The fair value of financial instruments traded in active markets is based on quoted market prices at the balance sheet date. A market is regarded as active if quoted prices are readily and regularly available from an exchange, dealer, broker, industry group, pricing service, or regulatory agency, and those prices represent actual and regularly occurring market transactions on an arm’s length basis. The quoted market price used for financial assets held by the group is the current bid price. These instruments are included in Level 1. Instruments included in Level 1 comprise primarily publicly-traded equity investments classified as held-for-trading securities or available-for-sale securities.

With the exception of the fair market value of our senior notes (note 5b), all carrying amounts of financial instruments approximate their fair value.

 

 

 

 

  5
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

9.Supplementary cash flow information
 

Three months ended

September 30,

 

Nine months ended

September 30,

 

2014

$

2013

$

 

2014

$

2013

$

           
Changes in non-cash working capital          
Accounts receivable and other (3,955) 16,800   (15,010) 11,109
Inventories 5,859 (4,909)   10,224 (6,815)
Accounts payable and accrued liabilities 11,543 3,563   (36,367) (25,105)
Total 13,447 15,454   (41,153) (20,811)
           
Supplementary cash flow information          
Income taxes paid 26,024 20,533   66,357 77,802
Interest paid 188 348   17,548 17,704

 

10.Segment information

Identification of reportable segments

The Company has identified its operating segments based on the internal reports that are reviewed and used by the chief executive officer and the executive management (the chief operating decision makers or CODM) in assessing performance and in determining the allocation of resources.

The CODM considers the business from both a geographic and product perspective and assesses the performance of the operating segments based on measures of profit and loss as well as assets and liabilities. These measures include gross profit (loss), expenditures on exploration, property, plant and equipment and non-current assets, as well as total debt. As at September 30, 2014, Eldorado had six reportable segments based on the geographical location of mining and exploration and development activities.

10.1 Geographical segments

Geographically, the operating segments are identified by country and by operating mine or mine under construction as follows:

·The Turkey reporting segment includes the Kişladağ and the Efemçukuru mines and exploration activities in Turkey.
·The China reporting segment includes the Tanjianshan (“TJS”), Jinfeng and White Mountain mines, the Eastern Dragon project and exploration activities in China.
·The Brazil reporting segment includes the Vila Nova mine, Tocantinzinho project and exploration activities in Brazil.
·The Greece reporting segment includes the Stratoni mine, the Olympias, Skouries, Perama Hill and Sapes projects and exploration activities in Greece.
·The Romania reporting segment includes the Certej project and exploration activities in Romania.
·Other reporting segment includes operations of Eldorado’s corporate office and exploration activities in other countries.

Financial information about each of these operating segments is reported to the CODM on at least a monthly basis.

 

 

 

 

  6
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

10. Segment information (continued)

 

For the three months ended September 30, 2014            
  Turkey China Brazil Greece Romania Other Total
  $ $ $ $ $ $ $
Information about profit and loss              
Metal sales from external customers      135,913         106,087          6,267          15,243                  -                -         263,510
Production costs        49,413           54,334          8,046          11,710                  -                -         123,503
Inventory write-down                  -                    -          7,577                    -                  -                -             7,577
Depreciation        12,689           22,894          1,267            2,345                 1            145           39,341
Gross profit (loss)        73,811           28,859 (10,623) 1,188 (1) (145)           93,089
               
Other material items of income and expense              
Exploration costs             691                813             986               234             242            522             3,488
Income tax expense (recovery)        28,544             7,976 1,377            1,003                  -              -              38,900
               
Additions to property, plant and              
equipment during the period        20,328           12,264          1,227          67,748          3,915              25         105,507

 

 

For the three months ended September 30, 2013            
   Turkey  China  Brazil  Greece  Romania  Other  Total
   $  $  $  $  $  $  $
Information about profit and loss              
Metal sales to external customers      150,160         117,762          9,414            9,918                  -                -         287,254
Production costs        45,461           61,383          7,297            6,612                  -                -         120,753
Depreciation        10,081           26,510          1,174            2,282                  -            414           40,461
Gross profit (loss)        94,618           29,869             943            1,024                  -          (414)         126,040
               
Other material items of income and expense              
Exploration expenses          5,370             1,484          1,395               274             154         1,189             9,866
Income tax expense(recovery)        32,569             9,067 195          (3,679)                  -                -           38,152
               
Additions to property, plant and              
equipment during the period        42,429           27,928          1,088          41,832          5,597            771         119,645
               

 

 

 

 

  7
   

 

10. Segment information (continued)

For the nine months ended September 30, 2014            
  Turkey China Brazil Greece Romania Other Total
  $ $ $ $ $ $ $
Information about profit and loss              
Metal sales from external customers      387,885         351,879        28,763          40,350                  -                -         808,877
Production costs      146,934         174,175        27,074          32,629                  -                -         380,812
Inventory write-down                  -                    -          7,577                    -                  -                -             7,577
Depreciation        38,706           78,898          4,338            6,505                 1            560         129,008
Gross profit (loss)      202,245           98,806 (10,226) 1,216 (1) (560)         291,480
               
Other material items of income and expense              
Exploration costs          1,805             1,932          3,156               880          1,363         2,137           11,273
Income tax expense (recovery)        62,239           27,529 572            6,003                  -                -           96,343
               
Additions to property, plant and              
equipment during the period        61,367           32,742          3,106        187,784          9,588            295         294,882
               
Information about assets and liabilities              
Property, plant and equipment (*)      875,588      1,424,597      203,770     2,739,708      626,491         2,000      5,872,154
Goodwill                -              52,514               -           473,782                -                 -            526,296
       875,588      1,477,111      203,770     3,213,490      626,491         2,000      6,398,450
               
Debt                -                8,127               -                     -                   -        586,652         594,779

 

For the nine months ended September 30, 2013            
   Turkey  China  Brazil  Greece  Romania  Other  Total
   $  $  $  $  $  $  $
Information about profit and loss              
Metal sales to external customers      489,756         333,230        33,254          36,011                  -                -         892,251
Production costs      145,828         167,466        21,858          32,102                  -                -         367,254
Depreciation        32,161           68,095          3,281            7,859                  -         1,413         112,809
Gross profit (loss)      311,767           97,669          8,115          (3,950)                  -       (1,413)         412,188
               
Other material items of income and expense              
Exploration expenses        10,335             4,458          5,876            1,188             637         5,236           27,730
Income tax expense        85,367           24,503          1,899        122,022             108              55         233,954
               
Additions to property, plant and              
equipment during the period      137,920           77,562          8,612          99,247        17,440         1,649         342,430

 

For the year ended December 31, 2013  
  Turkey China Brazil Greece Romania Other Total
  $ $ $ $ $ $ $
               
Information about assets and liabilities              
Property, plant and equipment (*)      854,893      1,461,592      201,791      2,546,935     616,906          2,265      5,684,382
Goodwill                -              52,514                -            473,782               -                   -            526,296
       854,893      1,514,106      201,791      3,020,717     616,906          2,265      6,210,678
               
Debt                -              16,402                -                     -                  -         585,006         601,408

 

* Net of revenues from sale of production from tailings retreatment

  8
   

Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

(Expressed in thousands of U.S. dollars, unless otherwise stated)

 

10. Segment information (continued)

The Turkey and China segments derive their revenues from sales of gold. The Brazil segment derives its revenue from sales of iron ore. The Greece segment derives its revenue from sales of zinc, lead and silver concentrates.

The measure of total debt represents the current and long-term portions of debt.

10.2 Economic dependence

At September 30, 2014, each of our Chinese mines had one major customer, to whom each sells its entire production, as follows:

TJS Mine Henan Zhongyuan Gold Smelter Factory Co. Ltd.of Zhongjin Gold Holding Co. Ltd.

Jinfeng Mine China National Gold Group

White Mountain Mine Refinery of Shandong Humon Smelting Co. Ltd.

10.3 Seasonality/cyclicality of operations
Management does not consider operations to be of a significant seasonal or cyclical nature.

 

 

  9