EX-99 2 financials.htm UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDED SEPTEMBER 30, 2011 MD - Filed by Filing Services Canada Inc. (403) 717-3898






 







September 30, 2011

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, 
2011

December 31, 
2010

 

 

 

 

 

 

 

ASSETS

 

 

 

Current assets

 

 

 

Cash and cash equivalents

 

                    356,543

                       314,344

Restricted cash

6

                      55,417

                         52,425

Marketable securities  

 

                        4,272

                           8,027

Accounts receivable and other

 

                      38,437

                         42,437

Inventories

 

                    160,564

                       147,263

 

 

                    615,233

                       564,496

Non-current inventories

 

                      27,549

                         29,627

Investments in significantly influenced companies

5

                        7,129

                           6,202

Deferred income tax assets

 

                        4,329

                                  -

Restricted assets and other

 

                      29,950

                         19,328

Property, plant and equipment

 

                 2,821,366

                    2,699,787

Goodwill

 

                    365,928

                       365,928

 

 

                 3,871,484

                    3,685,368

LIABILITIES & EQUITY

 

 

 

Current liabilities

 

 

 

Accounts payable and accrued liabilities

 

                    167,579

                       145,695

Current debt

7

                      85,687

                         98,523

 

 

                    253,266

                       244,218

Debt

7

                      19,255

                         68,140

Asset retirement obligations

 

                      34,417

                         33,228

Pension fund obligation

 

                      12,166

                         12,019

Deferred income tax liabilities

 

                    335,145

                       330,512

 

 

                    654,249

                       688,117

Equity

 

 

 

Share capital

10

                 2,854,369

                    2,814,679

Treasury stock

11(b)

                       (4,213)

                                  -

Contributed surplus

 

                      27,357

                         22,967

Accumulated other comprehensive loss

 

                       (3,454)

                         (1,637)

Retained earnings

 

                    293,870

                       125,221

Total equity attributable to shareholders of the Company

 

                 3,167,929

                    2,961,230

Attributable to non-controlling interests

 

                      49,306

                         36,021

 

 

                 3,217,235

                    2,997,251

 

 

                 3,871,484

                    3,685,368

 

 

 

 

 

 

 

Subsequent events

5(a), 7(a)(f), 14

 

 



Approved on behalf of the Board of Directors


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


 

 

See accompanying notes to unaudited condensed 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,

 

Note

2011

2010

 

2011

2010

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

  Metal sales

 

     326,087

      190,305

 

     795,570

      578,227

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

  Production costs

 

       95,020

        68,257

 

     250,762

      204,287

  Depreciation and amortization

 

       29,954

        27,323

 

       91,014

        80,252

Total cost of sales

 

     124,974

        95,580

 

     341,776

      284,539

Gross profit

 

     201,113

        94,725

 

     453,794

      293,688

 

 

 

 

 

 

 

 

 

 

Exploration expenses

 

         6,913

          4,877

 

       15,359

        11,013

Mine standby costs

 

                 -

               22

 

                 -

          1,335

General and administrative expenses

 

       11,207

          7,202

 

       45,815

        27,770

Defined benefit plan expense

8

            418

             178

 

         1,274

             915

Share based payments

 

         3,599

          3,837

 

       15,403

        14,429

Foreign exchange loss

 

         3,530

          1,722

 

         5,558

          1,685

Operating profit

 

     175,446

        76,887

 

     370,385

      236,541

 

 

 

 

 

 

 

Loss (gain) on disposal of assets

 

            420

           (250)

 

        (2,672)

        (1,735)

Loss (gain) on marketable securities

 

         1,528

        (4,489)

 

            239

        (5,347)

Loss on investments in significantly influenced companies

5

         1,067

             245

 

         2,861

             245

Other (income)

 

        (4,069)

        (9,215)

 

        (8,326)

      (10,899)

Asset retirement obligation costs

 

            387

             511

 

         1,160

          1,535

Interest and financing costs

 

         2,293

          1,992

 

         5,407

          6,261

 

 

 

 

 

 

 

Profit before income tax

 

     173,820

        88,093

 

     371,716

      246,481

Income tax expense

 

       63,077

        13,327

 

     120,520

        58,682

Profit for the period

 

     110,743

        74,766

 

     251,196

      187,799

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Shareholders of the Company

 

     102,478

        69,640

 

     229,816

      175,848

Non-controlling interests

 

         8,265

          5,126

 

       21,380

        11,951

Profit for the period

 

     110,743

        74,766

 

     251,196

      187,799

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

Basic

 

 

 

 

549,085

546,039

 

548,800

541,164

Diluted

 

 

 

 

551,309

547,731

 

550,737

543,041

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to shareholders

 

 

 

 

 

 

 of the Company:

 

 

 

 

 

 

 

 

Basic earnings per share

 

           0.19

            0.13

 

           0.42

            0.32

Diluted earnings per share

 

           0.19

            0.13

 

           0.42

            0.32





See accompanying notes to the unaudited condensed 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,

 

 

2011

2010

 

2011

2010

 

 

 

 

 

 

 

Profit for the period

 

     110,743

      74,766

 

    251,196

   187,799

Other comprehensive income (loss):

 

 

 

 

 

 

Change in fair value of available-for-sale financial assets

 

            (399)

         1,134

 

        (1,395)

       12,788

Income tax on items taken to equity

 

                   -

         1,475

 

               12

             (15)

Reversal of unrealized gains on available-for-sale investment on acquisiton of subsidiary

 

                   -

      (11,424)

 

                 -

      (11,424)

Realized gains on disposal of available-for-sale financial assets transferred to net income

 

                   -

        (3,111)

 

           (434)

        (3,111)

Total other comprehensive loss for the period

 

            (399)

      (11,926)

 

        (1,817)

        (1,762)

Total comprehensive income for the period

 

     110,344

      62,840

 

    249,379

   186,037

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

Shareholders of the Company

 

       102,079

       57,714

 

      227,999

     174,086

Non-controlling interests

 

           8,265

         5,126

 

        21,380

       11,951

Total comprehensive income for the period

 

     110,344

      62,840

 

    249,379

   186,037

 

 

 

 

 

 


See accompanying notes to the unaudited condensed 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

2011

2010

 

2011

2010

 

 

 

 

 

 

 

Cash flows generated from (used in):

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

Profit for the period

 

     110,743

       74,766

 

     251,196

     187,799

Items not affecting cash

 

 

 

 

 

 

Asset retirement obligation costs

 

            387

            511

 

         1,160

         1,535

Depreciation and amortization

 

       29,954

       27,323

 

       91,014

       80,252

Unrealized foreign exchange loss

 

         1,500

         7,609

 

         6,261

         2,568

Deferred income tax expense (recovery)

 

       10,079

        (8,325)

 

            374

      (10,909)

Loss (gain) on disposal of assets

 

            420

           (250)

 

        (2,672)

        (1,735)

Loss on investment in significantly influenced company

 

         1,067

            245

 

         2,861

            245

Loss (gain) on marketable securities

 

         1,528

        (4,489)

 

            239

        (5,347)

Share based payments

 

         3,599

         3,837

 

       15,403

       14,429

Defined benefit plan expense

 

            418

            178

 

         1,274

            915

 

 

     159,695

     101,405

 

     367,110

     269,752

 

 

 

 

 

 

 

Changes in non-cash working capital

12

       13,933

      (19,870)

 

        (2,389)

      (47,329)

 

 

     173,628

       81,535

 

     364,721

     222,423

Investing activities

 

 

 

 

 

 

Acquisition of Brazauro, net

 

                 -

        (5,565)

 

                 -

        (5,565)

Purchase of property, plant and equipment

 

      (76,028)

      (54,844)

 

    (201,630)

    (152,476)

Proceeds from the sale of property, plant and equipment

 

              24

         2,843

 

              41

       23,191

Purchase of marketable securities

 

        (1,609)

        (5,698)

 

        (1,823)

        (5,698)

Proceeds from the sale of marketable securities

 

                 -

       13,144

 

         6,345

       13,836

Non-registered supplemental retirement plan investments, net

 

              43

                 -

 

        (4,937)

                 -

Investment purchases

 

        (2,470)

                 -

 

        (3,788)

        (5,375)

Increase in restricted cash

 

              35

                 -

 

        (2,963)

        (2,221)

Increase in restricted asset and other

 

                 -

        (9,880)

 

                 -

      (12,363)

 

 

      (80,005)

      (60,000)

 

    (208,755)

    (146,671)

Financing activities

 

 

 

 

 

 

Issuance of common shares for cash

 

       22,631

         5,087

 

       30,616

       32,370

Dividend paid to non-controlling interests

 

        (4,473)

                 -

 

        (8,095)

        (1,287)

Dividend paid to shareholders

 

      (33,426)

                 -

 

      (61,167)

      (26,357)

Purchase of treasury stock

 

           (280)

                 -

 

        (6,438)

                 -

Long-term and bank debt proceeds

 

         2,579

       56,560

 

         5,782

       59,044

Long-term and bank debt repayments

 

      (29,749)

      (50,762)

 

      (74,465)

      (65,488)

 

 

      (42,718)

       10,885

 

    (113,767)

        (1,718)

Net increase in cash and cash equivalents

 

       50,905

       32,420

 

       42,199

       74,034

Cash and cash equivalents - beginning of period

 

     305,638

     306,983

 

     314,344

     265,369

 

 

 

 

 

 

 

Cash and cash equivalents - end of period

 

     356,543

     339,403

 

     356,543

     339,403


See accompanying notes to the unaudited condensed consolidated financial statements.




Eldorado Gold Corporation

Unaudited Condensed Consolidated Statements of Changes in Equity


(Expressed in thousands of U.S. dollars)




 

 

Attributable to shareholders of the Company

 

 

 

Note

Share capital

Treasury stock

Contributed surplus

Accumulated other comprehensive income (loss)

Retained earnings

Total

Non-controlling interests

Total equity

Balance at January 1, 2011

10

  2,814,679

               -

             22,967

                (1,637)

     125,221

   2,961,230

        36,021

 2,997,251

Total comprehensive (loss)

 

 

 

 

 

 

 

 

 

income for the period

 

                -

               -

                      -

                (1,817)

     229,816

      227,999

        21,380

    249,379

Dividends declared to Non-

 

 

 

 

 

 

 

 

 

controlling interests

 

 

               -

                      -

                          -

                 -

                  -

         (8,095)

       (8,095)

Purchase of treasury stock

 

                -

      (6,438)

                      -

                          -

                 -

        (6,438)

                  -

       (6,438)

Shares issued upon exercise

 

 

 

 

 

 

 

 

 

of share options, for cash

 

       29,131

               -

                      -

                          -

                 -

        29,131

                  -

      29,131

Estimated fair value of

 

 

 

 

 

 

 

 

 

employee options and

 

 

 

 

 

 

 

 

 

warrants exercised

 

         9,074

               -

             (9,074)

                          -

                 -

                  -

                  -

                -

Shares issued upon exercise

 

 

 

 

 

 

 

 

 

of warrants, for cash

 

         1,485

               -

                      -

                          -

                 -

          1,485

                  -

        1,485

Shares redeemed upon exercise

 

 

 

 

 

 

 

 

 

of restricted share units

 

                -

       2,225

             (2,225)

                          -

                 -

                  -

                  -

                -

Share based payments

 

                -

               -

             15,689

                          -

                 -

        15,689

                  -

      15,689

Dividend declared to shareholders

 

 

 

                      -

 

 

 

 

 

of the Company

 

                -

               -

                      -

                          -

      (61,167)

      (61,167)

                  -

     (61,167)

Balance at September 30, 2011

 

  2,854,369

      (4,213)

             27,357

                (3,454)

     293,870

   3,167,929

        49,306

 3,217,235

 

 

 

 

 

Attributable to shareholders of the Company

 

 

Note

Share capital

Contributed surplus

Accumulated other comprehensive income

Retained earnings (deficit)

Total

Non-controlling interests

Total equity

Balance at January 1, 2010

 

  2,671,634

           17,865

                 2,227

                  (69,423)

  2,622,303

        26,144

   2,648,447

Total comprehensive (loss)

 

 

 

 

 

 

 

 

income for the period

 

                -

                     -

                (1,762)

                 175,848

     174,086

        11,951

      186,037

Dividends declared to Non-

 

 

 

 

 

 

 

 

controlling interests

 

                -

                     -

                         -

                             -

                 -

        (1,287)

         (1,287)

Shares issued in consideration

 

 

 

 

 

 

 

 

for interests acquired

 

       95,118

                     -

                         -

                             -

       95,118

                  -

        95,118

Shares issued upon exercise

 

 

 

 

 

 

 

 

of share options, for cash

 

       32,370

                     -

                         -

                             -

       32,370

                  -

        32,370

Estimated initial fair value of

 

 

 

 

 

 

 

 

employee options exercised

 

       10,987

          (10,987)

                         -

                             -

                 -

                  -

                  -

Share based payments

 

                -

           14,439

                         -

                             -

       14,439

                  -

        14,439

Dividend declared to shareholders

 

 

 

 

 

 

 

 

of the Company

 

                -

                     -

                         -

                  (26,357)

      (26,357)

                  -

       (26,357)

Balance at September 30, 2010

 

  2,810,109

           21,317

                    465

                   80,068

  2,911,959

        36,808

   2,948,767


 

 

 

 

 

See accompanying notes to the unaudited condensed 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 ongoing exploration and development projects in Turkey, China, Greece and Brazil. The Company acquired control of Sino Gold Mining Ltd. (“Sino Gold”) in December 2009, including its two producing mines, Jinfeng and White Mountain, as well as the Eastern Dragon development project. It also completed in July 2010 the acquisition of Brazauro Resources Corporation (“Brazauro”), whose main asset is the Tocantinzinho exploration and development project in Tapajós, Brazil.

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

2.

Basis of preparation

The Company prepares its financial statements in accordance with generally accepted accounting principles as set out in the Handbook of the Canadian Institute of Chartered Accountants (“CICA Handbook”). In 2010, the CICA Handbook was revised to incorporate International Financial Reporting Standards (“IFRS”), and requires publicly accountable enterprises to apply such standards effective for years beginning on or after January 1, 2011. Accordingly the Company commenced reporting on this basis as of January 1, 2011. In the financial statements, the term “Canadian GAAP” refers to Canadian GAAP before the adoption of IFRS.

These condensed interim consolidated financial statements have been prepared in accordance with IFRS applicable to the preparation of interim financial statements, including IAS 34 Interim Financial Reporting (“IAS 34”) and IFRS 1 First-time Adoption of International Financial Reporting Standards (“IFRS 1”). The Company has consistently applied the same accounting policies in its opening IFRS balance sheet as at January 1, 2010 and throughout all periods presented, as if these policies had always been in effect. Note 13 discloses the impact of the transition to IFRS on the Company’s reported balance sheet and comprehensive income, including the nature and effect of significant changes in accounting policies from those used in the Company’s consolidated financial statements for the year ended December 31, 2010.

These condensed consolidated interim financial statements do not include all of the information and footnotes required by IFRS for complete financial statements for year-end reporting purposes. Results for the period ended September 30, 2011 are not necessarily indicative of future results. Any subsequent changes to IFRS that are reflected in the Company’s consolidated financial statements for the year ending December 31, 2011 could result in restatement of these interim consolidated financial statements, including the transition adjustments recognized on change-over to IFRS.


Upcoming changes in accounting standards

The following standards and amendments to existing standards have been published and are mandatory for Eldorado’s annual accounting periods beginning January 1, 2013, or later periods:

·

IFRS 9 ‘Financial Instruments: Classification and Measurement’ – This is the first part of a new standard on classification and measurement of financial assets that will replace IAS 39, Financial Instruments: Recognition and Measurement. IFRS 9 has two measurement categories: amortized cost and fair value. All equity instruments are measured at fair value. A debt instrument is recorded at amortized cost only if the entity is holding it to collect contractual cash flows and the cash flows represent principal and interest. Otherwise it is measured at fair value with changes in fair value through profit or loss. In addition, this new standard has been updated to include guidance on financial liabilities and derecognition of financial instruments. This standard is effective for years beginning on/after January 1, 2013. The extent of the impact of adoption of IFRS 9 has not yet been determined.

·

IFRS 11 ‘Joint Arrangements’ – This standard replaces the guidance in IAS 31 Interests in Joint Ventures.  Under IFRS 11, joint arrangements are classified as either joint operations or joint ventures.  These joint venture entities must now use the equity method. 





Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



2.

Basis of preparation (continued)

Upon application of IFRS 11, entities which had previously accounted for joint ventures using proportionate consolidation shall collapse the proportionately consolidated net asset value into a single investment balance at the beginning of the earliest period presented.  The investment’s opening balance is tested for impairment in accordance with IAS 28 and IAS 36 Impairment of Assets.  Any impairment losses are recognized as an adjustment to opening retained earnings at the beginning of the earliest period presented. The Company intends to adopt IFRS 11 in its financial statements for the annual period beginning on January 1, 2013.  The Company does not expect IFRS 11 to have a material impact on the financial statements.

·

IFRS 12 ‘Disclosure of Interests in Other Entities’ – This IFRS shall be applied by companies with an interest in subsidiaries, joint arrangements, associates or unconsolidated structured entities.  The application of this standard intends to enable users of the financial statements to evaluate the nature of and risks associated with its interests in other entities, and the effects of those interests on its financial position, financial performance and cash flows. Companies will be required to disclose information about significant judgments and assumptions made in determining the control of another entity, the joint control of an arrangement or significant influence over another entity and the type of joint arrangement when the arrangement has been structured through a separate vehicle.  This standard is effective for years beginning on or after January 1, 2013.   The Company does not expect IFRS 12 to have a material impact on the financial statements, although additional disclosures may be required.

·

IFRIC 20 ‘Stripping costs in the production phase of a surface mine’ – This interpretation applies to waste removal costs that are incurred in open pit mining activity during the production phase of the mine.  Recognition of a stripping activity asset requires the asset to be related to an identifiable component of the ore body.  Stripping costs that relate to inventory produced should be accounted for as a current production cost in accordance with IAS 2, ‘Inventories’. Stripping costs that generate a benefit of improved access and meet the definition of an asset should be accounted for as an addition to an existing asset.  Existing stripping costs on the balance sheet at transition that do not relate to a specific ore body should be written off to opening retained earnings. The stripping activity asset shall be depreciated on a systematic basis, over the expected useful life of the identified component of the ore body that becomes more accessible as a result of the stripping activity.  This interpretation is effective for years on/after January 1, 2013. The Company does not expect IFRIC 20 to have a material impact on the financial statements as the Company currently applies comparable principles to those found in this interpretation.

3.

Significant accounting policies

The significant accounting policies set out below have been applied consistently to all periods presented in these condensed consolidated financial statements, and by all Eldorado entities. Refer to Note 14 of our March 31, 2011 condensed consolidated financial statements for the IFRS 1 exemptions taken in applying IFRS for the first time.

3.1

Basis of presentation and principles of consolidation

(i)

Subsidiaries

Subsidiaries are entities controlled by Eldorado. Control exists when Eldorado has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, potential voting rights that currently are exercisable are taken into account. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.

The purchase method of accounting is used to account for business acquisitions. The cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are generally measured initially at their fair values at the acquisition date, irrespective of the extent of any non-contolling interest. The excess of the cost of acquisition over the fair value of Eldorado’s share of the identifiable net assets acquired is recorded as goodwill. If the cost of acquisition is less than the fair value of the net assets acquired, the difference, or gain is recognised directly in the income statement.





Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



3.

Significant accounting policies (continued)

The most significant wholly owned and partially owned subsidiaries of Eldorado, are presented below:

Subsidiary

Location

Ownership interest

Status

Operations and development projects owned

Qinghai Dachaidan Mining Ltd (QDML)

China

90%

Consolidated

TJS Mine

Tüprag Metal Madencilik Sanayi ve Ticaret AS

Turkey

100%

Consolidated

Kişladağ Mine

Efemcukuru Mine

Unamgen Mineração e Metalurgia S/A

Brazil

100%

Consolidated

Vila Nova Iron Ore Mine

Thracean Gold Mining SA

Greece

100%

Consolidated

Perama Hill Project

Sino Guizhou Jinfeng Mining Limited

China

82%

Consolidated

Jinfeng Mine

Sino Gold Jilin BMZ Mining Limited

China

95%

Consolidated

White Mountain Mine

Heihe Rockmining Limited

China

95%

Consolidated

Eastern Dragon Project

Brazauro Resources Corporation

Brazil

100%

Consolidated

Tocantinzinho Project


(ii)

Associates (equity accounted investees)

Associates are those entities where Eldorado has the ability to exercise significant influence, but not control, over the financial and operating policies. Significant influence is presumed to exist when the Company holds between 20 and 50 percent of the voting power of another entity. Joint ventures are those entities over whose activities the Company has joint control, established by contractual agreement and requiring unanimous consent for strategic financial and operating decisions.

Associates and jointly controlled entities are accounted for using the equity method (equity accounted investees) and are generally recognized initially at cost. The consolidated financial statements include Eldorado’s share of the income and expenses and equity movements of equity accounted investees, after adjustments to align the accounting policies with those of Eldorado, from the date that significant influence or joint control commences until the date that significant influence or joint control ceases. When the Company’s share of losses exceeds its interest in an equity accounted investee, the carrying amount of that interest (including any long-term investments) is reduced to nil and the recognition of further losses is discontinued except to the extent that the Company has an obligation or has made payments on behalf of the investee.

At each balance sheet date, the investment in associates is assessed for indicators of impairment.

 (iii) Transactions with non-controlling interests

Eldorado treats transactions with non-controlling interests as transactions with third parties. For purchases of non-controlling interests, the difference between any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains or losses on disposals to non-controlling interests are also recorded in equity.

(iv)

Transactions eliminated on consolidation

Intra-company and intercompany balances and transactions, and any unrealized income and expenses arising from all such  transactions, are eliminated in preparing the consolidated financial statements.

3.2

Foreign currency translation

(i)

Functional and presentation currency

Items included in the financial statements of each of Eldorado’s entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The consolidated financial statements are presented in US dollars, which is the Company’s functional and presentation currency, as well as the functional currency of all significant subsidiaries.

(ii)

Transactions and balances

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions, and from the translation of monetary assets and liabilities denominated in foreign currencies, are recognised in the income statement.





Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

3.3

Property, plant and equipment

(i)

Cost and valuation

Property, plant and equipment are carried at cost less accumulated depreciation and any impairment in value. When an asset is disposed of, it is derecognized and the difference between its carrying value and net sales proceeds is recognized as a gain or loss in the income statement.

(ii)

Property, plant and equipment

Property, plant and equipment include expenditures incurred on properties under development, significant payments related to the acquisition of land and mineral rights and property, plant and equipment which are recorded at cost on initial acquisition. Cost includes the purchase price and the directly attributable costs of acquisition or construction required to bring an asset to the location and condition necessary for the asset to be capable of operating in the manner intended by management.

(iii)

 Depreciation

Mine development costs, property, plant and equipment and other mining assets whose estimated useful life is the same as the remaining life of the mine are depreciated, depleted and amortized over a mine’s estimated life using the units-of-production method calculated based on proven and probable reserves.  Capitalized development costs related to a multi-pit operation are amortized on a pit-by-pit basis over the pit’s estimated life using the units-of-production method calculated based on proven and probable reserves related to each pit.

Property, plant and equipment and other assets whose estimated useful lives are less than the remaining life of the mine are depreciated on a straight-line basis over the estimated useful life of the assets.

Where components of an asset have a different useful life and cost that is significant to the total cost of the asset, depreciation is calculated on each separate component.

Depreciation methods, useful lives and residual values are reviewed at the end of each year.

(iv)  Subsequent costs

Expenditure on major maintenance or repairs includes the cost of replacement parts of assets and overhaul costs.  Where an asset or part of an asset is replaced and it is probable that further future economic benefit will flow to the Company, the expenditure is capitalized.  Similarly, overhaul costs associated with major maintenance are capitalized when it is probable that future economic benefit will flow to the Company and any remaining costs of previous overhauls relating to the same asset are derecognized.  All other expenditures are expensed as incurred.

(v)  Deferred stripping costs

Stripping costs incurred during the production phase of a mine are considered production costs and are included in the cost of inventory produced during the period in which stripping costs are incurred, unless the stripping activity can be shown to be a betterment of the mineral property, in which case the stripping costs are capitalized. Betterment occurs when stripping activity increases future output of the mine by providing access to additional reserves. Stripping costs incurred to prepare the ore body for extraction are capitalized as mine development costs (pre-stripping). Capitalized stripping costs are amortized on a unit of production basis over the economically recoverable proven and probable reserves to which they relate.

(vi)

Borrowing costs

Borrowing costs are expensed as incurred except where they are directly attributable to the financing of construction or development of assets requiring a substantial period of time to prepare for their intended future use.  Interest is capitalized up to the date when substantially all the activities necessary to prepare the asset for its intended use are complete.





Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

Investment income arising on the temporary investment of proceeds from borrowings is offset against borrowing costs being capitalized.

(vii)

 Mine standby and restructuring costs

Mine standby costs and costs related to restructuring a mining operation are charged directly to expense in the period incurred. Mine standby costs include labour, maintenance and mine support costs during temporary shutdowns of a mine.

Restructuring costs include severance payments to employees laid off as a result of outsourcing the mining function.

3.4

Exploration and evaluation expenditures

Exploration expenditures reflect the costs related to the initial search for mineral deposits with economic potential or obtaining more information about existing mineral deposits. Exploration expenditures typically include costs associated with prospecting, sampling, mapping, diamond drilling and other work involved in searching for ore. All expenditures relating to exploration activities are expensed as incurred.

Evaluation expenditures reflect costs incurred at development projects related to establishing the technical and commercial viability of developing mineral deposits identified through exploration or acquired through a business combination or asset acquisition.

Evaluation expenditures include the cost of:

i)

establishing the volume and grade of deposits through drilling of core samples, trenching and sampling activities in an ore body that is classified as either a mineral resource or a proven and probable reserve,

ii)

determining the optimal methods of extraction and metallurgical and treatment processes,

iii)

studies related to surveying, transportation and infrastructure requirements,

iv)

permitting activities, and

v)

economic evaluations to determine whether development of the mineralized material is commercially justified, including scoping, prefeasibility and final feasibility studies.

Evaluation expenditures and the subsequent mine development costs are capitalized if management determines that there is sufficient evidence to support probability of generating positive economic returns in the future. A mineral resource is considered to have economic potential when it is expected the technical feasibility and commercial viability of extraction of the mineral resource is demonstrable considering long-term metal prices. Therefore, prior to capitalizing such costs, management determines that the following conditions have been met:

§

There is a probable future benefit that will contribute to future cash inflows;

§

The Company can obtain the benefit and control access to it, and;

§

The transaction or event giving rise to the benefit has already occurred.

Expenditures incurred on extensions of mineral properties which are already being mined or developed that increase production volume or extend the life of those properties are also capitalized. Capitalized expenditures are assessed for potential impairment at the end of each reporting period.

3.5

Goodwill

Goodwill represents the excess of the cost of an acquisition over the fair value of Eldorado's share of the net assets of the acquired subsidiary, associate, joint venture or business at the date of acquisition. Goodwill on acquisition of subsidiaries and businesses is shown separately as goodwill in the financial statements. Goodwill on acquisition of associates is included in investments in significantly influenced company and tested for impairment as part of the overall balance.

Goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Impairment losses on goodwill are not reversed. The impairment testing is performed annually or more frequently if events or changes in circumstances indicate that it is impaired.






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

Goodwill is allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that are expected to benefit from the business combination in which the goodwill arose. If the composition of one or more cash-generating units to which goodwill has been allocated changes due to a re-organization, the goodwill is re-allocated to the units affected.

The gain or loss on disposal of an entity includes the carrying amount of goodwill relating to the entity sold.

Acquisitions prior to January 1, 2010

On transition to IFRS, Eldorado elected to restate only those business combinations that occurred on or after January 1, 2010. In respect of acquisitions prior to January 1, 2010, goodwill represents the amount recognized under Eldorado’s previous accounting framework, Canadian GAAP.

Acquisitions on or after January 1, 2010

For acquisitions on or after January 1, 2010, goodwill represents the excess of the fair value of the consideration transferred over Eldorado’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the acquiree. Goodwill is not recognized in respect of non-controlling interests. When the excess is negative (negative goodwill), it is recognized immediately in income.

3.6

Impairment of non-financial assets

Other long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.  An impairment test is performed when the impairment indicators demonstrate that the carrying amount may not be recoverable and it is reviewed at least annually.

An impairment loss is recognized for the amount by which the asset’s carrying amount exceeds its recoverable amount.  The recoverable amount is an asset’s fair value less cost to sell and value in use.   For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units, or ‘CGU’s).  These are typically the individual mines or development projects.  

Value in use is determined as the present value of the future cash flows expected to be derived from an asset or CGU based on the detailed mine and/or production plans. The estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.

Fair value less cost to sell is the amount obtainable from the sale of an asset or CGU in an arm’s length transaction between knowledgeable, willing parties, less the costs of disposal. For mining assets, fair value less cost to sell is often estimated using a discounted cash flow approach because a fair value is not readily available from an active market or binding sale agreement. Estimated future cash flows are calculated using estimated future prices, mineral reserves and resources, operating and capital costs. All assumptions used are those that an independent market participant would consider appropriate. Non-financial assets other than goodwill impaired in prior periods are reviewed for possible reversal of the impairment when events or changes in circumstances indicate that an item is no longer impaired.

3.7

Financial assets

(i) Classification

The Company classifies its financial assets in the following categories: at fair value through profit or loss, loans and receivables, and available-for-sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition.

(a) Financial assets at fair value through profit or loss

Financial assets at fair value through profit or loss are financial assets held for trading. A financial asset is classified in this category if acquired principally for the purpose of selling in the short-term. Derivatives are also categorised as held for trading unless they are designated as hedges. Assets in this category are classified as current assets.






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

 (b) Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for those with maturities of greater than 12 months after the end of the reporting period, which are classified as non-current assets. Eldorado’s loans and receivables comprise cash and cash equivalents, restricted cash, accounts receivable and other and restricted assets and other in the balance sheet.

 (c) Available-for-sale financial assets

Available-for-sale financial assets are non-derivative financial assets that are either designated in this category or not classified in any of the other categories. They are included in non-current assets unless the investment matures or management intends to dispose of it within 12 months of the end of the reporting period. Eldorado’s available-for-sale financial assets comprise marketable securities not held for the purpose of trading.

(ii) Recognition and measurement

Investments are initially recognised at fair value plus transaction costs for all financial assets not carried at fair value through profit or loss. Financial assets carried at fair value through profit or loss are initially recognised at fair value, and transaction costs are expensed in the income statement. Financial assets are derecognised when the rights to receive cash flows from the investments have expired or have been transferred and the Company has transferred substantially all risks and rewards of ownership. Available-for-sale financial assets and financial assets at fair value through profit or loss are subsequently carried at fair value. Loans and receivables are subsequently carried at amortised cost using the effective interest method.

Gains or losses arising from changes in the fair value of the ‘financial assets at fair value through profit or loss’ category are presented in the income statement within ‘gain or loss on marketable securities’ in the period in which they arise. Dividend income from financial assets at fair value through profit or loss is recognised in the income statement as part of other income when Eldorado’s right to receive payments is established.

When marketable securities classified as available-for-sale are sold or impaired, the accumulated fair value adjustments recognised in other comprehensive income are included in the income statement as ‘gain or loss from marketable securities’.

(iii)

Impairment of financial assets

The Company assesses at the end of each reporting period whether there is objective evidence that a financial asset or group of financial assets is impaired. A financial asset or group of financial assets is impaired and impairment losses are incurred only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a ‘loss event’) and that loss event (or events) has an impact on the estimated future cash flows of the financial asset or group of financial assets that can be reliably estimated.

An impairment loss in respect of a financial asset measured at amortized cost is calculated as the difference between its carrying amount, and the present value of the estimated future cash flows discounted at the original effective interest rate. An impairment loss in respect of an available-for-sale financial asset is calculated by reference to its fair value. In the case of equity instruments classified as available-for-sale, a significant or prolonged decline in the fair value of the security below its cost is also evidence that the assets are impaired. If any such evidence exists for available-for-sale financial assets, the cumulative loss – measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset that was previously recognized in profit or loss – is removed from equity and recognized in the income statement.

All impairment losses are recognized in profit or loss. Any cumulative loss in respect of an available-for-sale financial asset recognized previously in equity is transferred to profit or loss.








Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

An impairment loss is reversed if the reversal can be related objectively to an event occurring after the impairment loss was recognized. Impairment losses recognized for equity securities are not reversed.

3.8  Derivative financial instruments

Derivatives are recognized initially at fair value on the date a derivative contract is entered into. Subsequent to initial recognition, derivatives are measured at fair value, and changes in fair value thereafter are recognized in profit and loss. Fair values for derivative instruments are determined using valuation techniques, using assumptions based on market conditions existing at the balance sheet date. Derivatives are not accounted for using hedge accounting.

3.9

 Inventories

Inventories are valued at the lower of cost and net realizable value. Costs incurred in bringing each product to its present location and conditions are accounted for as follows:

i)

Product inventory consists of stockpiled ore, ore on leach pads, crushed ore, in-circuit material at properties with milling or processing operations, doré awaiting refinement and unsold bullion, all of which are valued at the lower of average cost and net realizable value. Product inventory costs consist of direct production costs including mining, crushing and processing; site administration costs; and allocated indirect costs, including depreciation and amortization of property, plant and equipment.


Inventory costs are charged to operations on the basis of ounces of gold sold. The Company regularly evaluates and refines estimates used in determining the costs charged to operations and costs absorbed into inventory carrying values based upon actual gold recoveries and operating plans.


Inventories for which processing and sale is not expected to complete within one year are classified as non-current.


ii)

Materials and supplies inventory consists of consumables used in operations, such as fuel, chemicals, reagents and spare parts, which are valued at the lower of average cost and net realisable value and, where appropriate, less a provision for obsolescence. Costs include acquisition, freight and other directly attributable costs.

3.10  Trade receivables

Trade receivables are amounts due from customers for bullion, doré or iron ore sold in the ordinary course of business.

Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment.

3.11   Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities on the balance sheet.

3.12   Share capital

Common shares are classified as equity. Incremental costs directly attributable to the issue of common shares and share options are recognized as a deduction from equity, net of any tax effects. Common shares held by the Company are classified as treasury stock and recorded as a reduction to shareholders’ equity.

3.13  Trade payables

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business if longer). If not, they are presented as non-current liabilities.






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method.

3.14   Borrowings

Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently carried at amortised cost, calculated using the effective interest rate method. Any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the income statement over the period of the borrowings using the effective interest rate method.

Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn down. In this case, the fee is deferred until the draw-down occurs. To the extent there is no evidence that it is probable that some or all of the facility will be drawn down, the fee is capitalised as a pre-payment for liquidity services and amortised over the period of the facility to which it relates.

3.15

  Current and deferred income tax

Income tax expense comprises current and deferred tax. Income tax expense is recognized in the income statement except to the extent that it relates to items recognized either in other comprehensive income or directly in equity, in which case it is recognized in other comprehensive income or in equity, respectively.

Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years. Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings. The tax rate used is the rate that is substantively enacted.

Deferred income tax is recognised, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. However, deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled.

A deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized.

Additional income taxes that arise from the distribution of dividends are recognized at the same time that the liability to pay the related dividend is recognized.

3.16

   Employee benefits

(i)

Defined benefit plans

Certain employees have entitlements under Company pension plans which are defined benefit pension plans.  For defined benefit plans, the level of benefit provided is based on the length of service and earnings of the person entitled.

The cost of the defined benefit plan is determined using the projected unit credit method.  The related pension liability recognized in the consolidated balance sheet is the present value of the defined benefit obligation at the balance sheet date less the fair value of plan assets.

The Company obtains actuarial valuations for defined benefit plans for each balance sheet date. Actuarial assumptions used in the determination of defined benefit pension plan liabilities are based on best estimates, including discount rates, rate of salary escalation and expected retirement dates of employees. The expected long-term rate of return on assets is estimated based on the fair value of plan assets, asset allocation and expected long-term rates of return.






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

Actuarial gains and losses are recognized in full in the period in which they occur in other comprehensive income without recycling to the income statement in subsequent periods.  Current service cost, the vested element of any past service cost, the expected return on plan assets and the interest arising on the pension liability are included in the same line items in the income statement as the related compensation cost.

Past service costs are recognized immediately to the extent the benefits are vested, and otherwise are amortized on a straight-line basis over the average period until the benefits become vested.

(ii) Termination benefits

Eldorado recognizes termination benefits when it is demonstrably committed to either terminating the employment of current employees according to a detailed formal plan without possibility of withdrawal, or providing benefits as a result of an offer made to encourage voluntary termination.  Benefits falling due more than twelve months after the end of the reporting period are discounted to their present value.

(iii)

Short-term benefits

Short-term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided.

A liability is recognized for the amount expected to be paid under short-term cash bonus or profit-sharing plans if Eldorado has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably.

3.17   Share-based payment transactions

The Company applies the fair value method of accounting for all stock option awards and equity settled restricted share units. Under this method the Company recognizes a compensation expense for all stock options awarded to employees, based on the fair value of the options on the date of grant which is determined by using the Black-Scholes option pricing model for stock option awards, and the quoted market value of the shares for restricted share units. The fair value of the options and restricted share units are expensed over the vesting period of the awards. No expense is recognized for awards that do not ultimately vest.

3.18

   Provisions

A provision is recognized if, as a result of a past event, Eldorado has a present legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the liability.

(i)

Rehabilitation and restoration

Provision is made for mine rehabilitation and restoration when an obligation is incurred. The provision is recognised as a liability with a corresponding asset recognised in relation to the mine site. At each reporting date the rehabilitation liability is re-measured in line with changes in discount rates, and timing or amount of the costs to be incurred.

The provision recognised represents management’s best estimate of the present value of the future costs required. Significant estimates and assumptions are made in determining the amount of restoration and rehabilitation provisions. Those estimates and assumptions deal with uncertainties such as: requirements of the relevant legal and regulatory framework; the magnitude of necessary remediation activities and the timing, extent and costs of required restoration and rehabilitation activity.

These uncertainties may result in future actual expenditure differing from the amounts currently provided.







Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



 

3.

Significant accounting policies (continued)

 

The provision recognised is periodically reviewed and updated based on the facts and circumstances available at the time. Changes to the estimated future costs for operating sites are recognised in the balance sheet by adjusting both the restoration and rehabilitation asset and provision. Such changes give rise to a change in future depreciation and financial charges.

3.19

   Revenue recognition

Revenue from the sale of bullion, doré and iron ore is recognized when persuasive evidence of an arrangement exists, the bullion, doré and iron ore has been shipped, title has passed to the purchaser, the price is fixed or determinable, and collection is reasonably assured.

3.20

   Finance income and expenses

Finance income comprises interest income on funds invested (including available-for-sale financial assets), gains on the disposal of available-for-sale financial assets and changes in the fair value of financial assets at fair value through profit or loss. Interest income is recognized as it accrues in profit or loss, using the effective interest method.

Finance expenses comprise interest expense on borrowings, unwinding of the discount on provisions, changes in the fair value of financial assets at fair value through profit or loss and impairment losses recognized on financial assets. All borrowing costs are recognized in profit or loss using the effective interest method, except for those amounts capitalized as part of the cost of qualifying property, plant and equipment.

3.21   Earnings per share

Eldorado presents basic and diluted earnings per share (EPS) data for its common shares. Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders of the Company by the weighted average number of common shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to common shareholders and the weighted average number of common shares outstanding for the effects of all dilutive potential common shares, which comprise warrants and share options granted to employees.

4.

Critical accounting estimates and judgements

The preparation of 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, liabilities, income and expenses. Actual results may differ from these estimates.

Estimates and underlying assumptions are reviewed at each period end. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.

Significant areas requiring the use of management estimates include assumptions and estimates relating to determining defined proven and probable reserves, value beyond proven and probable reserves, fair values for purposes of purchase price allocations for business acquisitions, asset impairment analysis, valuation of derivative contracts, determination of recoverable metal on leach pads, reclamation obligations, share-based payments and warrants, pension benefits, valuation allowances for deferred income tax assets, the provision for income tax liabilities, deferred income taxes and assessing and evaluating contingencies. Actual results could differ from these estimates.










Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



5.

Investments in significantly influenced companies

 

September 30, 
2011

$

December 31, 2010

$

 

 

       

Serabi Mining Plc (“Serabi”)

4,659

6,202

Kopy Goldfields (“Kopy”)

2,470

-

 

7,129

6,202


(a) Serabi

As at September 30, 2011, the Company holds 16,840,000 ordinary shares and 2,420,000 purchase warrants of Serabi. This represents approximately a 26.3% interest in Serabi or 29% if the Company exercises all of its purchase warrants. The investment in Serabi is being accounted for under the equity method as follows:


 

$

Balance at December 31, 2010

6,202

Additional purchase during the period

1,318

Equity loss for the nine month period

                  (2,861)

Balance at September 30, 2011

4,659


Serabi is a gold mining company that is focused on the Tapajós region of Northern Brazil.


(b) Kopy

In September 2011, the Company entered into a purchase agreement with Kopy and acquired 1,700,000 ordinary shares for $2,470.  This represents a 20.4% interest in Kopy.  The investment in Kopy is being accounted for under the equity method as follows:


 

$

Purchase during period

2,470

Equity pickup for the period

-

Balance at September 30, 2011

2,470


The purchase of Kopy shares was completed at quarter end; accordingly no equity pickup was recorded.

Subsequent to September 30, 2011, the Company acquired an additional 1,000,000 ordinary shares of Kopy for $1,802, increasing the Company’s interest in Kopy to 28.9%.

Kopy is focused on gold exploration and development in the Lena Goldfields area of the Irkutsk region of Russia.

6.

Restricted cash

Restricted cash represents funds held on deposit as collateral for the following:

 

September 30, 
2011

$

December 31, 2010

$

 

 

       

Eastern Dragon CMB standby letter of credit loan (note 7(d))

52,417

52,425

Unamgen HSBC letter of credit

3,000

-

 

55,417

52,425






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



7.

Debt

 

September 30, 2011

$

December 31, 2010

$

Current:

 

       

Jinfeng construction loan (a)

21,566

21,139

White Mountain fixed asset project loan  (b)

1,573

9,749

White Mountain working capital project loan (b)

-

6,176

White Mountain working capital loan (c)

-

7,549

Eastern Dragon CMB standby letter of credit loan (d)

50,355

48,317

Eastern Dragon HSBC revolving loan facility (e)

12,193

5,593

 

85,687

98,523

Non-current:

 

 

Jinfeng construction loan  (a)

19,255

52,951

White Mountain fixed asset project loan (b)

 -

15,189

 

19,255

68,140


(a) Jinfeng construction loan

In 2009, Guizhou Jinfeng Mining Ltd. (“Jinfeng”), our 82% owned subsidiary entered into a RMB 680.0 million ($107,004) construction loan facility (“the construction loan”) with China Construction Bank (“CCB”). The construction loan has a term of 6 years commencing from February 27, 2009 and is subject to a floating interest rate adjusted annually at 95% of the prevailing lending rate stipulated by the People’s Bank of China for similar loans.

During 2010, Jinfeng pre-paid RMB 180.0 million ($28,325) on the outstanding balance of this loan and in March, May and September 2011 made scheduled payments of RMB 35.0 million ($5,507) each.  Additionally, in June 2011, Jinfeng pre-paid RMB 130.0 million ($20,458) on the outstanding balance of this loan.

Net deferred financing costs in the amount of $879 have been included as an offset in the balance of the loan in the financial statements and are being amortized using the effective interest method.


Subsequent to September 30, 2011, Jinfeng pre-paid RMB 100.0 million ($15,736) of the construction loan.


(b) White Mountain working capital and fixed asset project loan

In 2008, Sino Gold Jilin BMZ Mining Limited (“White Mountain”), our 95% owned subsidiary, entered into a project loan (“project loan”) with CCB. The project loan has two components:


i.

A fixed asset loan of RMB 190.1 million ($29,914) with final payment due on September 2013; and

ii.

A working capital loan of RMB 40.9 million ($6,436) due in November 2010 (fully paid).

The interest rate on the project loan is the prevailing lending rate stipulated by the People’s Bank of China, adjusted annually for the fixed asset loan and twice a year for the working capital loan.

The project loan is secured by a Sino Gold corporate guarantee and White Mountain’s fixed assets with a value above $100.  

During 2010, White Mountain made the first payment on the fixed asset loan of RMB 24.8 million ($3,903) and in July 2011, it pre-paid RMB 50.0 million ($7,868). Additionally, in September 2011, it completed its scheduled payment of RMB 14.6 million ($2,297) and made an early payment of RMB 90.7 million ($14,273).






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



7.

Debt (continued)


Subsequent to September 30, 2011, White Mountain pre-paid the remaining balance of this loan of RMB 10.1 million ($1,573).


(c) White Mountain working capital loan

In 2010, White Mountain entered into a RMB 50.0 million ($7,549) working capital loan with China Merchants Bank (“CMB”).

The working capital loan had a term of one year and was due on September 1, 2011. This loan was subject to a floating interest rate adjusted annually to the prevailing lending rate stipulated by the People’s Bank of China for similar loans. This loan was secured by a letter of guarantee issued by Eldorado.

In January 2011, White Mountain pre-paid the full amount of this loan and the letter of guarantee was released.


(d) Eastern Dragon CMB Standby letter of Credit loan

In January 2010, Eastern Dragon entered into a RMB 320.0 million ($50,355) Standby letter of credit loan with CMB. This loan has a one year term and is subject to a floating interest rate adjusted quarterly at 90% of the prevailing lending rate stipulated by the People’s Bank of China for working capital loans. This loan is collateralized by way of a restricted cash deposit for $52,200 as funding of the irrevocable letter of credit issued by Sino Gold to CMB.

On February 5, 2010, Eastern Dragon made a drawdown on this loan which was used to repay its Standard letter of credit loan with CCB.

In February 2011, this loan was extended for another year.

This loan is to be repaid when Eastern Dragon obtains the required project approval that will allow it to complete the first drawdown on the project-financing loan. This loan is subject to an annual management fee of 10% of the interest accrued on the drawn down and outstanding amount. This management fee is paid in advance quarterly.


(e) Eastern Dragon HSBC revolving loan facility

In May 2010, Eastern Dragon entered into a RMB 80.0 million ($12,589) revolving facility (“the Facility”) with HSBC Bank (China). Each drawdown bears interest fixed at the prevailing lending rate stipulated by the People’s Bank of China on the date of drawdown. The Facility has a term of up to one year. In December 2010, the Facility was reviewed by the bank and was extended to November 30, 2011.  

The Facility is secured by a letter of guarantee issued by Eldorado. Eldorado must maintain at all times a security coverage ratio of 110% of the amounts drawn down. As at September 30, 2011, the security coverage is $13,412.

As at September 30, 2011, RMB 77.5 million ($12,193) had been drawn under this Facility.

This Facility is to be repaid when Eastern Dragon obtains the required project approval that will allow it to complete the second drawdown on the project-financing loan.

 (f) Entrusted loan

In November 2010, Eastern Dragon, HSBC Bank (China) and QDML, entered into a RMB 12.0 million ($1,888) entrusted loan agreement, which was subsequently increased to RMB 180.0 million ($28,325) in June 2011.

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.







Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



7.

Debt (continued)

The entrusted 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.

As at September 30, 2011, RMB 74.0 million ($11,645) had been drawn under the entrusted loan.

Subsequent to September 30, 2011, RMB 30.0 million ($4,721) was drawdown on the entrusted loan.

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

 

8.

Defined benefit plan expense

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2011

$

 

2010

$

 

2011

$

 

2010

$

         

 

 

 

 

 

 

 

 

Pension plan expense

 

31

 

32

 

94

 

99

SERP expense *

 

387

 

146

 

1,180

 

816

 

 


 


 


 


Total

 

418

 

178

 

1,274


915


* Non-registered supplemental retirement plan

9.

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 team (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 such as net property, plant and equipment as well as operational results. During the period ended September 30, 2011, Eldorado had five reporting segments based on the geographical location of mining and exploration and development activities.

9.1

  Geographical segments

Geographically, the operating segments are identified by country and by operating mine or mine under construction. The Brazil reporting segment includes the Vila Nova mine, development activities at Tocantinzinho and exploration activities in Brazil. The Turkey reporting segment includes the results of the Kişladağ mine, development activities at Efemçukuru and exploration activities in Turkey. The China reporting segment includes the results of the Tanjianshan mine, Jinfeng mine, White Mountain mine, the Eastern Dragon development project and exploration activities in China. The Greece reporting segment includes the development activities of the Perama Hill Project. The 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.









Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



9.

Segment information (continued)

 

 

 

 

 

 

 

 

September 30, 2011

 

Turkey

China

Brazil

Greece

Other

Total

 

$

$

$

$

$

$

Net property, plant and equipment

 

 

 

 

 

 

    Gold producing properties

      280,833

   1,133,187

                 -

                 -

                 -

     1,414,020

    Properties under development

      258,111

      775,203

      141,748

      162,345

                 -

     1,337,407

    Iron ore property

                 -

                  -

        45,202

                 -

                 -

          45,202

    Other

        20,283

             558

             245

                 -

          3,651

          24,737

 

      559,227

   1,908,948

      187,195

      162,345

          3,651

     2,821,366

 

 

 

 

 

 

 

Goodwill

                 -

      365,928

                 -

                 -

                 -

        365,928


 

December 31, 2010

 

Turkey

China

Brazil

Greece

Other

Total

 

$

$

$

$

$

$

Net property, plant and equipment

 

 

 

 

 

 

    Gold producing properties

      248,857

   1,164,849

                 -

                 -

                 -

     1,413,706

    Properties under development

      170,955

      754,959

      131,947

      160,336

                 -

     1,218,197

    Iron ore property

                 -

                  -

        47,420

                 -

                 -

          47,420

    Other

        11,580

          5,150

             245

                 -

          3,489

          20,464

 

      431,392

   1,924,958

      179,612

      160,336

          3,489

     2,699,787

 

 

 

 

 

 

 

Goodwill

-

365,928

-

-

-

        365,928


Operations

 

 

 

 

 

 

 

For the three months ended September 30, 2011

 

Turkey

China

Brazil

Greece

Other

Total

 

$

$

$

$

$

$

Revenue from:

 

 

 

 

 

 

   Gold sales

      148,686

      156,547

                 -

                 -

                 -

      305,233

   Iron ore sales

                 -

                 -

        20,854

                 -

                 -

        20,854

Revenue from external customers

      148,686

      156,547

        20,854

                 -

                 -

      326,087

Expenses (income) except the undernoted

        38,434

        53,751

        11,648

               90

        15,126

      119,049

Depletion, depreciation and amortization

          3,180

        24,609

          1,540

                 -

             625

        29,954

Exploration

          1,843

             841

          3,362

                 -

             867

          6,913

Other (income) expense

(2,079)

(1,875)

(11)

                 -

(104)

(4,069)

Loss (gain) on disposal of assets

(20)

             435

                 -

                 -

                 5

             420

Profit (loss) before income tax

      107,328

        78,786

          4,315

(90)

(16,519)

      173,820

Income tax (expense) recovery

(39,027)

(18,673)

(5,151)

(223)

(3)

(63,077)

 

 

 

 

 

 

 

Profit (loss) for the period

        68,301

        60,113

(836)

(313)

(16,522)

      110,743








Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



9.

Segment information (continued)


Operations

 

 

 

 

 

 

 

For the three months ended September 30, 2010

 

Turkey

China

Brazil

Greece

Other

Total

 

$

$

$

$

$

$

Revenue from:

 

 

 

 

 

 

   Gold sales

        81,433

      108,872

                 -

                -

                 -

      190,305

Revenue from external customers

        81,433

      108,872

                 -

                -

                 -

      190,305

Expenses (income) except the undernoted

        26,547

        47,040

             607

(104)

          5,365

        79,455

Depletion, depreciation and amortization

          3,482

        23,486

               13

                -

             342

        27,323

Exploration

          2,290

             446

          1,373

                -

             768

          4,877

Mine standby costs

                 -

                 -

               22

                -

                 -

               22

Other (income) expense

(9,373)

             254

                 -

                -

(96)

(9,215)

Gain on disposal of assets

                 -

(104)

(146)

                -

                 -

(250)

Profit (loss) before income tax

        58,487

        37,750

(1,869)

           104

(6,379)

        88,093

Income tax (expense) recovery

(4,337)

(7,194)

                 -

                -

(1,796)

(13,327)

 

 

 

 

 

 

 

Profit (loss) for the period

        54,150

        30,556

(1,869)

           104

(8,175)

        74,766



Operations

 

 

 

 

 

 

 

For the nine months ended September 30, 2011

 

Turkey

China

Brazil

Greece

Other

Total

 

$

$

$

$

$

$

Revenue from:

 

 

 

 

 

 

   Gold sales

      319,830

      437,805

                 -

                 -

                 -

      757,635

   Iron ore sales

                 -

                 -

        37,935

                 -

                 -

        37,935

Revenue from external customers

      319,830

      437,805

        37,935

                 -

                 -

      795,570

Expenses (income) except the undernoted

        92,823

      161,358

        20,325

               25

        53,948

      328,479

Depletion, depreciation and amortization

          8,279

        78,244

          2,777

                 -

          1,714

        91,014

Exploration

          5,860

          2,371

          4,574

                 -

          2,554

        15,359

Other (income) expense

(4,868)

(1,875)

(25)

                 -

(1,558)

(8,326)

(Gain) loss on disposal of assets

(20)

             334

                 -

                 -

(2,986)

(2,672)

Profit (loss) before income tax

      217,756

      197,373

        10,284

(25)

(53,672)

      371,716

Income tax (expense) recovery

(70,428)

(50,514)

             667

(223)

(22)

(120,520)

 

 

 

 

 

 

 

Profit (loss) for the period

      147,328

      146,859

        10,951

(248)

(53,694)

      251,196















Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



9.

Segment information (continued)


 

For the nine months ended September 30, 2010

 

Turkey

China

Brazil

Greece

Other

Total

 

$

$

$

$

$

$

Revenue from:

 

 

 

 

 

 

   Gold sales

      256,989

      321,238

                 -

                 -

                 -

      578,227

Revenue from external customers

      256,989

      321,238

                 -

                 -

                 -

      578,227

Expenses (income) except the undernoted

        78,810

      144,497

             850

               16

        27,607

      251,780

Depletion, depreciation and amortization

        11,484

        67,771

               46

                 -

             951

        80,252

Exploration

          4,885

          1,623

          2,691

                 -

          1,814

        11,013

Mine standby costs

                 -

                 -

          1,335

                 -

                 -

          1,335

Other (income) expense

(9,330)

(1,228)

                 -

                 -

(341)

(10,899)

Gain on disposal of assets

                 -

(1,526)

(206)

                 -

(3)

(1,735)

Profit (loss) before income tax

      171,140

      110,101

(4,716)

(16)

(30,028)

      246,481

Income tax (expense) recovery

(31,095)

(27,259)

                 -

                 -

(328)

(58,682)

 

 

 

 

 

 

 

Profit (loss) for the period

      140,045

        82,842

(4,716)

(16)

(30,356)

      187,799


All of the non-controlling interest in the Company relates to the China segment.


9.2

Economic dependence

At September 30, 2011, each of our Chinese mines had one major customer, to whom each sell 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 Corporation

White Mountain Mine

Refinery of Shandong Humon Smelting Co. Ltd.

 

9.3

Seasonality/cyclicality of operations

Management does not consider operations to be of a significant seasonal or cyclical nature.

 

10.

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, 2011 there were no non-voting common shares outstanding (December 31, 2010: none).

Voting common shares

Number of

Shares

Total

$

 

 

 

At January 1, 2011

548,187,192

2,814,679

Shares issued upon exercise of share options, for cash

3,228,096

29,131

Estimated fair value of share options and warrants exercised

-

9,074

Shares issued for cash upon exercise of warrants

96,629

1,485

At September 30, 2011

551,511,917

2,854,369






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



11.

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:

 

2011


Average exercise price

Cdn$

Number of

options

At January 1,

9.49

8,720,524

Granted

16.50

3,829,691

Exercised

8.85

(3,228,096)

Forfeited

14.82

(498,338)

At September 30,

12.46

8,823,781


At September 30, 2011, 5,127,291 share options (September 30, 2010 – 4,050,508) with a weighted average exercise price of Cdn$10.38 (September 30, 2010 – Cdn$8.34) had vested and were exercisable. Options outstanding are as follows:


 

 

 September 30, 2011

 

 

 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$

 

 


 


 


 


 


$4.00 to $4.99

 

1,369,186

 

2.1

 

4.88

 

1,369,186

 

4.88

$5.00 to $5.99

 

82,500

 

 0.9

 

5.31

 

82,500

 

5.31

$6.00 to $6.99

 

471,000

 

 1.4

 

6.42

 

471,000

 

6.42

$7.00 to $7.99

 

284,833

 

 0.7

 

7.24

 

284,833

 

7.24

$9.00 to $9.99

 

302,900

 

 2.5

 

9.64

 

302,900

 

9.64

 $11.00 to $11.99

 

10,000

 

 2.5

 

11.40

 

10,000

 

11.40

 $12.00 to $12.99

 

183,500

 

 3.4

 

12.60

 

96,833

 

12.53

$13.00 to $13.99

 

2,653,584

 

 3.3

 

13.23

 

1,401,091

 

13.23

$15.00 to $15.99

 

453,646

 

 4.6

 

15.54

 

231,215

 

15.44

$16.00 to $16.99

 

2,979,026

 

 4.4

 

16.66

 

863,329

 

16.66

$18.00 to $18.99

 

24,000

 

 4.2

 

18.81

 

8,000

 

18.81

 $19.00 to $20.02

 

9,606

 

 3.9

 

20.02

 

6,404

 

20.02

 

 


 

 

 

 

 


 

 

 

 

8,823,781

 

 3.3

 

12.46

 

5,127,291

 

10.38

Share based compensation expense for the quarter ended September 30, 2011 was $2,877 (YTD $11,238).

 (b) Restricted share unit plan

In March 2011, the Company commenced a Restricted Share Unit (‘‘RSU’’) plan whereby restricted share units may be granted to Senior Management of the Company.  Once vested, an RSU is exercisable into one common share entitling the holder to receive the common share for no additional consideration. A portion of the RSUs granted have a vesting schedule where half vest immediately and the subsequent half vest on the first anniversary of the grant.  The remaining portion of the RSUs granted vest over two years with one third of the RSUs vesting immediately.






Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



11.

Shared-based payments (continued)

The current maximum number of common shares issuable under the RSU plan is 1.5 million. A total of 416,454 restricted share units with a weighted average grant-date fair value of Cdn$15.69 per unit were granted during the nine month period ended September 30, 2011 and 168,022 were exercisable during the period.

A summary of the status of the RSU plan and changes during the period ended September 30, 2011 is as follows:


 

Total RSUs

Balance at December 31, 2010

-

RSUs granted during the nine month period

416,454

Redeemed during the nine month period

(132,708)

Forfeitures during the nine month period

(16,808)

Balance at September 30, 2011

266,938


As at September 30, 2011, 266,938 common shares remain held in trust in connection with this plan. At the end of the period, 35,319 restricted share units are fully vested and exercisable. These shares have been included in treasury stock in the balance sheet.

Restricted share units expense for the quarter ended September 30, 2011 was $831 (YTD $4,417).


12.

Supplementary cash flow information

 

Three months ended

Nine months ended

 

September 30,

September 30,

Changes in non-cash working capital

2011

$

2010

$

2011

$

2010

$

 

 

 

 

 

Accounts receivable and other

(9,769)

(8,477)

(1,454)

(10,813)

Inventories

(1,264)

(5,807)

(10,926)

(7,596)

Accounts payable and accrued liabilities

24,966

(5,586)

9,991

(28,920)

Total

13,933

(19 ,870)

(2,389)

(47,329)

 

 

 

 

 

Supplementary cash flow information

 

 

 

 

Income taxes paid

34,249

15,944

95,011

49,729

Interest paid

2,087

2,542

6,705

7,835

 

 

 

 

 

13.

Explanation of transition to IFRS

The accounting policies set out in note 3 have been applied in preparing the financial statements for the three and nine months ended September 30, 2011 and the comparative information presented in these financial statements as at December 31, 2010.

An explanation of how the transition from Canadian GAAP to IFRS has affected Eldorado’s financial position, financial performance and cash flows is set out in the following tables and the notes that accompany the tables.


1.    Reconciliations of Canadian GAAP to IFRS

IFRS 1 requires an entity to reconcile equity and comprehensive income from that previously reported under Canadian GAAP to that under IFRS. The following tables represent the reconciliation from Canadian GAAP to IFRS for the balance sheets of September 30, 2010 and December 31, 2010 and comprehensive income for the three and nine months ended September 30, 2010. The Company’s first-time adoption did not have an impact on cash flows and therefore no reconciliation has been provided.







Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



13.

Explanation of transition to IFRS (continued)

Refer to Note 14 of our March 31, 2011 condensed consolidated financial statements for the IFRS 1 exemptions taken in applying IFRS for the first time and the reconciliation from Canadian GAAP to IFRS for the balance sheet as at January 1, 2010 and comprehensive income for the year ended December 31, 2010.

 

1.2

Balance Sheet (December 31, 2010)

 

 

Canadian GAAP

Effect of transition

IFRS

to IFRS

 

Note

December 31, 2010

ASSETS

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

           314,344

                       -

           314,344

Restricted cash

 

             52,425

                       -

             52,425

Marketable securities

 

               8,027

                       -

               8,027

Accounts receivable and other

 

             42,437

                       -

             42,437

Inventories

 

           147,263

                       -

           147,263

Deferred income taxes

(aii)

                  606

                 (606)

                       -

 

 

           565,102

                 (606)

           564,496

Inventories

 

             29,627

                       -

             29,627

Investment in significantly influenced company

 

               6,202

                       -

               6,202

Restricted assets and other

 

             19,328

                       -

             19,328

Property, plant and equipment

(ai); (aii); (c); (f)

        2,793,722

            (93,935)

        2,699,787

Goodwill

 

           365,928

                       -

           365,928

 

 

        3,779,909

            (94,541)

        3,685,368

 

 

 

 

 

LIABILITIES & EQUITY

 

 

 

 

Current liabilities

 

 

 

 

Accounts  payables and accrued liabilities

(bii); (e)

           152,781

              (7,086)

           145,695

Current debt

 

             98,523

                       -

             98,523

Deferred income taxes

(aii)

               2,915

              (2,915)

                       -

 

 

           254,219

            (10,001)

           244,218

Debt

 

             68,140

                       -

             68,140

Asset retirement obligations

(c)

             24,275

               8,953

             33,228

Pension fund obligation

(b)

                       -

             12,019

             12,019

Deferred income taxes

(a); (c); (e); (f)

           430,020

            (99,508)

           330,512

 

 

           776,654

            (88,537)

           688,117

Non-controlling interests

(d)

             36,021

            (36,021)

                       -

Equity

 

 

 

 

Share capital

 

        2,814,679

                       -

        2,814,679

Contributed surplus

 

             22,967

                       -

             22,967

Accumulated other comprehensive income

(bi)

                  998

              (2,635)

              (1,637)

Deficit

 

           128,590

              (3,369)

           125,221

Total equity attributable to shareholders of the Company

 

        2,967,234

              (6,004)

        2,961,230

Attributable to non-controlling interests

(d)

                       -

             36,021

             36,021

 

 

        2,967,234

             30,017

        2,997,251

 

 

        3,779,909

            (94,541)

        3,685,368







Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



13.

Explanation of transition to IFRS (continued)

1.3

Balance Sheet (September 30, 2010)

 

 

Canadian GAAP

Effect of transition

IFRS

to IFRS

 

Note

September 30, 2010

Assets

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

           339,403

                             -

           339,403

Restricted cash

 

             52,221

                             -

             52,221

Marketable securities

 

               1,564

                             -

               1,564

Accounts receivable and other

 

             35,490

                             -

             35,490

Inventories

 

           130,257

                             -

           130,257

Deferred income taxes

(aii)

               2,703

                    (2,703)

                       -

 

 

           561,638

                    (2,703)

           558,935

Inventories

 

             40,280

                             -

             40,280

Investment in significantly influenced company

 

               5,130

                             -

               5,130

Restricted assets and other

 

             28,211

                             -

             28,211

Property, plant and equipment

(a); (c); (f)

        2,794,125

                (101,205)

        2,692,920

Goodwill

 

           323,294

                             -

           323,294

 

 

        3,752,678

                (103,908)

        3,648,770

LIABILITIES & EQUITY

 

 

 

 

Current liabilities

 

 

 

 

Accounts  payables and accrued liabilities

(b); (e)

           139,453

                    (6,337)

           133,116

Current debt

 

             89,909

                             -

             89,909

Deferred income taxes

(aii)

               2,313

                    (2,313)

                       -

 

 

           231,675

                    (8,650)

           223,025

Debt

 

             97,247

                             -

             97,247

Asset retirement obligations

 (c)

             28,273

                         429

             28,702

Pension fund obligation

(b)

                       -

                      8,814

               8,814

Deferred income taxes

(a); (c); (e); (f)

           442,131

                  (99,916)

           342,215

 

 

           799,326

                  (99,323)

           700,003

Non-controlling interests

(d)

             36,808

                  (36,808)

                       -

Equity

 

 

 

 

Share capital

 

        2,810,109

                             -

        2,810,109

Contributed surplus

 

             21,317

                             -

             21,317

Accumulated other comprehensive income

 

                  465

                             -

                  465

Retained earnings

 

             84,653

                    (4,585)

             80,068

Total equity attributable to shareholders of the Company

 

        2,916,544

                    (4,585)

        2,911,959

Attributable to non-controlling interests

(d)

                       -

                    36,808

             36,808

 

 

        2,953,352

                    32,223

        2,948,767

Total liabilities and equity

 

        3,752,678

                (103,908)

        3,648,770









Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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



13.

Explanation of transition to IFRS (continued)

1.4

Reconciliation of Total Comprehensive Income

Reconciliations between the Canadian GAAP and IFRS total comprehensive income for the three and nine months ended September 30, 2010 are provided below:

 

Note

 Three months ended

 

 Nine months    ended

September 30, 2010

September 30, 2010

 

 

 

 

 

Comprehensive Income under Canadian GAAP

 

                     41,973

 

                  172,315

Profit adjustments

 

 

 

 

Reduction in pension expense

(bii)

                          443

 

                         952

Increase in depreciation of asset retirement obligation (net of tax)

(c)

                           (91)

 

                       (274)

Decrease in severance provision expense (net of tax)

(e)

                            75

 

                         225

Foreign exchange (loss) gain on reversal of deferred income tax

(a)

                     11,637

 

                      6,641

Tax adjustment to reflect foreign exchange difference

(aii)

                       8,803

 

                      6,178

 

 

 

 

 

Other comprehensive income adjustments

 

 

 

 

Recognition of actuarial gains/losses in other comprehensive income

(bi)

                               -

 

                              -

Total IFRS adjustments to comprehensive income

 

                     20,867

 

                    13,722

Comprehensive Income under IFRS

 

                     62,840

 

                  186,037


Explanatory Notes


a)

i)

Under IFRS, deferred income taxes are not recognized on an asset acquisition providing certain conditions are met,

whereas they are under Canadian GAAP. During 2008, Eldorado completed the acquisition of Frontier Pacific Corporation (“Frontier”) and accounted for this transaction as an asset acquisition. Accordingly, a deferred tax liability was recognized under Canadian GAAP. The reversal of the deferred income tax liability recognized on the acquisition of Frontier results in an adjustment to decrease property, plant and equipment by $51,440, decrease deferred income tax liabilities by $37,582 and increase deficit by $13,858 at January 1, 2010.


Further, during Q3 2010 Eldorado completed the acquisition of all of the issued and outstanding common shares of Brazauro that it had not already owned. This transaction was accounted for as an asset acquisition and a deferred income tax liability was recorded under Canadian GAAP. The reversal of the deferred income tax liability recognised under Canadian GAAP resulted in an adjustment to decrease property, plant and equipment by $47,682 and decrease deferred income tax liabilities by $49,441 as of September 30, 2010, and increase the foreign exchange gain recognized in the income statement during Q3 2010 and for the year ended December 31, 2010 by $1,759.


The reversal of these deferred income tax liabilities resulted in a reduced foreign exchange movement under IFRS compared to Canadian GAAP during Q4 2010 and the year ended December 31, 2010, resulting in an adjustment to further decrease deferred income tax liabilities by $1,685 as at December 31, 2010 and an increase in foreign exchange gain for the same amount for the three-month period ended December 31, 2010.













Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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




13.

Explanation of transition to IFRS (continued)

ii)

Under Canadian GAAP, no future tax assets or liabilities are recognized for temporary differences associated with the cost of non-monetary assets and liabilities of subsidiaries where the tax basis is measured in a currency different from the functional currency. IFRS requires that deferred taxes be recognized in respect of these foreign exchange differences by translating the tax bases of the assets and liabilities at the period end rate and comparing to the accounting carrying value calculated at historical exchange rates.  Upon adoption of IFRS, this resulted in an adjustment to decrease property, plant and equipment by $1,864, decrease deferred income tax liability by $1,620 and increase the deficit by $244.


For the quarter ended September 30, 2010, this resulted in an adjustment to decrease the deferred income tax liability by $18,681 (YTD 2010 – $11,060), increase the foreign exchange gain by $9,878 (YTD 2010 – $4,882), and decrease deferred income tax expense by $8,803 (YTD 2010 – $6,178).


Further to the adjustment at January 1, 2010, for the year ended December 31, 2010 this resulted in an adjustment to decrease the deferred income tax liability by $11,297, increase foreign exchange gain by $8,779 and decrease deferred income tax expense by $2,518.


As required under IFRS, all deferred taxes are reclassified and presented as non-current in the balance sheet.


b)

i)

Under Canadian GAAP, Eldorado applied the corridor method of accounting for actuarial gains and losses.

Under this method, gains and losses are recognized only if they exceed specified thresholds. Under IFRS the Company has not used the corridor method, resulting in the carrying value of the net liability for pension fund obligations and deficit increasing by $2,020 to recognize cumulative net actuarial losses as at January 1, 2010 in accordance with the IFRS 1 exemption.


For the year ended December 31, 2010, actuarial losses of $2,635 were recognized within other comprehensive income. The recognition was recorded in Q4 2010.


ii)

Under IFRS, Eldorado expenses the cost of past service benefits awarded to employees under post employment benefit plans over the period in which the benefits are vested. Under Canadian GAAP, Eldorado expensed past service costs over the weighted average service life of active employees remaining in the plan. This adjustment increased benefit fund obligations and deficit by $2,665 as at January 1, 2010.


For the year ended December 31, 2010 this resulted in a decrease to the pension expense by $1,440, decrease in the foreign exchange gain by $403 and decrease to the pension liability by $1,037. The decrease in the pension expense for the quarter ended September 30, 2010 was $443 (YTD 2010 – $952), recorded in the income statement with a decrease to the pension liability for the same amount.


As required under IFRS, the pension liability is presented as a separate line item. Accordingly, these amounts have been reclassified in the financial statements.


c)  

IFRS requires that asset retirement obligations are discounted using a current discount rate specific to the related liability or a risk-free interest rate if risks are incorporated into the related cash flows. Under Canadian GAAP, a credit adjusted risk-free rate was used. As a result, the asset retirement obligation recorded at January 1, 2010 has been re-measured using the risk-free discount rate in effect at that date, given that risks have been incorporated into the related cash flows, and an adjustment has been recorded to the corresponding asset. This resulted in an increase in property, plant and equipment of $370, an increase in asset retirement obligation of $429, a decrease in the deferred income tax liability of $11 and an increase in deficit of $48 at January 1, 2010. As a result of this, the accretion of the liability increased under IFRS.











Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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




13.

Explanation of transition to IFRS (continued)

In addition to the adjustment at January 1, 2010, the Company revised the asset retirement obligation estimates at December 31, 2010, resulting in an adjustment to the asset retirement obligations and  property, plant and equipment. Under IFRS, the asset retirement obligation recorded at December 31, 2010 has been re-measured using the discount rate in effect at that date, and an adjustment has been recorded to the corresponding asset. This item resulted in an increase in property, plant and equipment of $6,996, an increase in asset retirement obligation of $8,524, and a decrease in the deferred income tax liability of $388, all as at December 31, 2010, and for the year ended December 31, 2010, an increase in asset retirement obligation costs of $1,163, an increase in depreciation of $365 and a decrease in deferred income tax expense of $297 related to the asset retirement obligation costs and $91 related to the depreciation.


For the quarter ended September 30, 2010, these adjustments decreased the property, plant and equipment by $91 (YTD 2010 – $274), and increased the depreciation expense by the same amount.


d)

Under IFRS, the non-controlling interests’ share of the net assets of subsidiaries is included in equity and their share of the comprehensive income of subsidiaries is allocated directly to equity. Under Canadian GAAP, non-controlling interests were presented as a separate item between liabilities and equity in the balance sheet and the non-controlling interests’ share of income and other comprehensive income were deducted in calculating net income and comprehensive income of the entity.


Non-controlling interest of $26,144 at January 1, 2010 has been reclassified to equity. Similar adjustments were made at September 30, 2010 ($36,808) and December 31, 2010 ($36,021).


e)

IFRS requires provisions to be recorded on a discounted basis (fair value), therefore the severance provision at January 1, 2010 in Turkey was reduced by $975, creating a deferred tax liability of $195 on transition. The offsetting entry for these adjustments was recorded against retained earnings. During the 2010 year the provision was decreased by $375 and the deferred tax liability increased by $75. The decrease has been accrued over the year on a straight-line method, with the offsetting entry recorded in the income statement.


For the quarter ended September 30, 2010, these adjustments decreased severance provision expense by $94 (YTD 2010 – $281), and the deferred tax liability increased by $19 (YTD 2010 – $56) with the offsetting entry recorded in the income statement.


f)

As part of the IFRS transition and the evaluation of components of property, plant and equipment, the Company recorded at January 1, 2010 a decrease of $315 to property, plant and equipment, a decrease of $63 to the deferred tax liability and an increase of deficit of $252.

14.

Subsequent events

(a) HSBC revolving credit facility

Subsequent to September 30, 2011, the Company entered into a $280.0 million revolving credit facility with HSBC and a syndicate of four other banks. The credit facility matures on October 12, 2015.  A pledge of the shares of SG Resources and Tuprag Metal SA, wholly owned subsidiaries of the Company, has been provided as security.

The new credit agreement contains standard covenants including limits on indebtedness, asset dispositions and acquisitions and liens.  Significant financial covenants include a maximum debt to Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”) of 3.5:1 and a minimum EBITDA to interest of 3:1.  The Company is in compliance with these covenants at September 30, 2011.  

Loan interest is variable, set at the lesser of LIBOR plus an interest rate margin or Prime rate plus interest rate margin dependent on a leverage ratio pricing grid.  The Company’s current leverage ratio is less than 1:1.  At this ratio, interest charges and fees are as follows: LIBOR plus margin of 1.75%; Prime Rate plus margin of .75%; Undrawn standby fee of 0.40%.





Eldorado Gold Corporation

Notes to the unaudited condensed consolidated financial statements

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




14.

Subsequent events (continued)

(b) Acquisition of interest in Glory Resources Limited (“Glory”)

On November 2, 2011 Eldorado entered into a binding subscription agreement with Glory whereby a wholly owned subsidiary of Eldorado will acquire a 19.9% interest in Glory for an estimated amount of AUS$ 12.5 million ($13,000) as part of Glory’s proposed capital raising to fund the acquisition of the high grade Sappes Gold Project (“Sappes”) in north-eastern Greece.   The subscription agreement is subject to a number of conditions precedent, including completion of the acquisition of Sappes by Glory Resources.