0001137171-13-000073.txt : 20130225 0001137171-13-000073.hdr.sgml : 20130225 20130222175217 ACCESSION NUMBER: 0001137171-13-000073 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20130222 FILED AS OF DATE: 20130225 DATE AS OF CHANGE: 20130222 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ELDORADO GOLD CORP /FI CENTRAL INDEX KEY: 0000918608 STANDARD INDUSTRIAL CLASSIFICATION: GOLD & SILVER ORES [1040] IRS NUMBER: 000000000 STATE OF INCORPORATION: A1 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31522 FILM NUMBER: 13635386 BUSINESS ADDRESS: STREET 1: SUITE 1188 - BENTALL 5 STREET 2: 550 BURRARD STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 2B5 BUSINESS PHONE: (604) 687-4018 MAIL ADDRESS: STREET 1: SUITE 1188 - BENTALL 5 STREET 2: 550 BURRARD STREET CITY: VANCOUVER STATE: A1 ZIP: V6C 2B5 FORMER COMPANY: FORMER CONFORMED NAME: ELDORADO CORP LTD /FI DATE OF NAME CHANGE: 19960701 FORMER COMPANY: FORMER CONFORMED NAME: ELDORADO GOLD CORP /FI DATE OF NAME CHANGE: 19940203 6-K 1 eldorado6ka02222013.htm ELDORADO GOLD CORPORATION 6-K CT Filed by Filing Services Canada Inc. 403-717-3898

 

FORM 6-K


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934


For the month of February, 2013

 

Commission File Number  001-31522


Eldorado Gold Corporation
(Translation of registrant's name into English)


1188-550 Burrard Street

Bentall 5

Vancouver, B.C.

Canada  V6C 2B5
(Address of principal executive offices)


Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F....[   ]..... Form 40-F...[.X.]...

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____

Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant's "home country"), or under the rules of the home country exchange on which the registrant's securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant's security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  [    ]  No [ X ]

If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- ________

 





Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.




 



Date:  February 22, 2013

ELDORADO GOLD CORPORATION




/s/ Dawn Moss

Dawn Moss, Corporate Secretary

 

 

 

 

 

 

 

Exhibits

 

99.1    Consolidated Financial Statements

99.2    Management's Discussion and Analysis

 

 

 


EX-99.1 2 fin.htm CONSOLIDATED FINANCIAL STATEMENTS Unassociated Document
   
 
 
 
 
 
 
 
 
 
 
Consolidated Financial Statements

 
December 31, 2012 and 2011

 
(Expressed in thousands of U.S. dollars)
 
 
 
 
 

 
 
 

 
 
Management’s Responsibility for Financial Reporting

The management of Eldorado Gold Corporation is responsible for the integrity and fair presentation of the financial information contained in this annual report. Where appropriate, the financial information, including financial statements, reflects amounts based on management’s best estimates and judgments. The financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board. Financial information presented elsewhere in the annual report is consistent with that disclosed in the financial statements.

Management is responsible for establishing and maintaining adequate internal control over financial reporting. Management has established and maintains a system of internal accounting control designed to provide reasonable assurance that assets are safeguarded from loss or unauthorized use, financial information is reliable and accurate and transactions are properly recorded and executed in accordance with management’s authorization. This system includes established policies and procedures, the selection and training of qualified personnel and an organization providing for appropriate delegation of authority and segregation of responsibilities. Any system of internal control over financial reporting, no matter how well designed, has inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Management has a process in place to evaluate internal control over financial reporting based on the criteria established by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control – Integrated Framework. Based on this assessment, management has concluded that as at December 31, 2012, the Company’s internal control over financial reporting was effective.

The Board of Directors oversees management’s responsibility for financial reporting and internal control systems through an Audit Committee, which is composed entirely of independent directors. The Audit Committee meets periodically with management, the Company’s outside advisors and the independent auditors to review the scope and results of the annual audit and to review the financial statements and related financial reporting and internal control matters before the financial statements are approved by the Board of Directors and submitted to the Company’s shareholders.

KPMG, an independent registered public accounting firm, appointed by the shareholders, has audited the Company’s financial statements in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States) and has expressed its opinion in the auditors’ report. The effectiveness of the Company’s internal control over financial reporting as at December 31, 2012 has also been audited by KPMG, and their opinion is included in their report.
 
 
(Signed) Paul N. Wright     (Signed) Fabiana Chubbs  
       
Paul N. Wright   Fabiana Chubbs  
President and Chief Executive Officer    Chief Financial Officer  
       
February 21, 2013
     
Vancouver, British Columbia, Canada
     
 
 
 

 
 
 
   
 
KPMG LLP
Chartered Accountants
PO Box 10426 777 Dunsmuir Street
Vancouver BC V7Y 1K3
Canada
Telephone
Fax
Internet
(604) 691-3000
(604) 691-3031
www.kpmg.ca
 
INDEPENDENT AUDITORS’ REPORT OF REGISTERED PUBLIC ACCOUNTING FIRM
 
To the Shareholders and Board of Directors of Eldorado Gold Corporation

 
We have audited the accompanying consolidated financial statements of Eldorado Gold Corporation, which comprise the consolidated balance sheets as at December 31, 2012 and December 31, 2011, the consolidated income statements, statements of comprehensive income, changes in equity and cash flows for each of the years in the two-year period ended December 31, 2012, and notes, comprising a summary of significant accounting policies and other explanatory information.
 
Management's Responsibility for the Consolidated Financial Statements
 
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
 
Auditors’ Responsibility
 
Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
 
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the entity's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
 
We believe that the audit evidence we have obtained in our audits is sufficient and appropriate to provide a basis for our audit opinion.

 
 
KPMG LLP is a Canadian limited liability partnership and a member firm of the KPMG
network of independent member firms affiliated with KPMG International Cooperative
(“KPMG International”), a Swiss entity.
KPMG Canada provides services to KPMG LLP.
 
 
 
 

 

Opinion
 
In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of Eldorado Gold Corporation as at December 31, 2012 and December 31, 2011, and its consolidated financial performance and its consolidated cash flows for each of the years in the two-year period ended December 31, 2012, in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.
 
Other Matter
 
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Eldorado Gold Corporation's internal control over financial reporting as of December 31, 2012, based on the criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 21, 2013 expressed an unmodified (unqualified) opinion on the effectiveness of Eldorado Gold Corporation’s internal control over financial reporting.
 

 
Chartered Accountants
Vancouver, Canada
February 21, 2013
 
 
 

 
 
 
   
 
KPMG LLP
Chartered Accountants
PO Box 10426 777 Dunsmuir Street
Vancouver BC V7Y 1K3
Canada
Telephone
Fax
Internet
(604) 691-3000
(604) 691-3031
www.kpmg.ca
 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
 
 
To the Board of Directors and Shareholders of Eldorado Gold Corporation
 
We have audited Eldorado Gold Corporation’s (the Company) internal control over financial reporting as of December 31, 2012, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Controls and Procedures. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.
 
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
 
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
 
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
 
 
 
KPMG LLP is a Canadian limited liability partnership and a member firm of the KPMG
network of independent member firms affiliated with KPMG International Cooperative
(“KPMG International”), a Swiss entity.
KPMG Canada provides services to KPMG LLP.
 
 
 
 

 
 
 
 
In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2012, based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
 
Eldorado Gold Corporation acquired European Goldfields Ltd. during 2012, and management excluded from its assessment of the effectiveness of Eldorado Gold Corporation’s internal control over financial reporting as of December 31, 2012, European Goldfields Ltd.’s internal control over financial reporting associated with total assets of $3,351,485,000 and total revenues of $48,701,000 included in the consolidated financial statements of Eldorado Gold Corporation and subsidiaries as of and for the year ended December 31, 2012. Our audit of internal control over financial reporting of Eldorado Gold Corporation also excluded an evaluation of the internal control over financial reporting of European Goldfields Ltd.
 
We also have audited, in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of the Company as of December 31, 2012 and December 31, 2011 and the related consolidated income statements, statements comprehensive income, changes in equity and cash flows for each of the years in the two-year period ended December 31, 2012, and our report dated February 21, 2013 expressed an unmodified (unqualified) opinion on those consolidated financial statements.
 


 
Chartered Accountants
Vancouver, Canada
February 21, 2013
 
 
 

 
 
Eldorado Gold Corporation
Consolidated Balance Sheets
(Expressed in thousands of U.S. dollars)
 
   
Note
   
December 31, 2012
   
December 31, 2011
 
          $     $  
ASSETS
                   
Current assets
                   
Cash and cash equivalents
    6       816,843       393,763  
Restricted cash
    7, 16       241       55,390  
Marketable securities
    8       1,988       2,640  
Accounts receivable and other
    9       112,324       42,309  
Inventories
    10       220,766       190,968  
              1,152,162       685,070  
Investments in significantly influenced companies
    11       27,949       18,808  
Deferred income tax assets
    19       3,149       4,259  
Restricted assets and other
    12       31,846       38,430  
Defined benefit pension plan
    18       4,571       -  
Property, plant and equipment
    13       5,868,742       2,847,910  
Goodwill
    14       839,710       365,928  
              7,928,129       3,960,405  
LIABILITIES & EQUITY
                       
Current liabilities
                       
Accounts payable and accrued liabilities
    15       224,567       168,367  
Current debt
    16       10,341       81,031  
              234,908       249,398  
Debt
    16       582,974       -  
Asset retirement obligations
    17       79,971       43,213  
Defined benefit pension plan
    18       -       19,969  
Deferred income tax liabilities
    19       816,941       336,579  
              1,714,794       649,159  
Equity
                       
Share capital
    20       5,300,957       2,855,689  
Treasury stock
            (7,445 )     (4,018 )
Contributed surplus
            65,382       30,441  
Accumulated other comprehensive loss
            (24,535 )     (10,069 )
Retained earnings
            594,876       382,716  
Total equity attributable to shareholders of the Company
            5,929,235       3,254,759  
Attributable to non-controlling interests
            284,100       56,487  
              6,213,335       3,311,246  
              7,928,129       3,960,405  
 
Approved on behalf of the Board of Directors
 
    (Signed) Robert R. Gilmore        Director  (Signed) Paul N. Wright         Director                                                
 
Date of approval:   February 21, 2013
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
 

 

Eldorado Gold Corporation
Consolidated Income Statements
(Expressed in thousands of U.S. dollars)
 
For the year ended December 31
 
Note
   
2012
   
2011
 
         
$
   
$
 
Revenue
                 
  Metal sales
          1,147,541       1,103,737  
                       
Cost of sales
                     
  Production costs
    28       427,946       346,484  
  Depreciation and amortization
            113,529       122,414  
              541,475       468,898  
Gross profit
            606,066       634,839  
                         
Exploration expenses
            39,521       30,773  
General and administrative expenses
            70,135       59,239  
Defined benefit pension plan expense
    18       1,900       2,088  
Share based payments
    21       21,794       19,722  
Acquisition costs
    5       21,247       -  
Foreign exchange (gain) loss
            (2,780 )     5,367  
Operating profit
            454,249       517,650  
                         
Loss (gain) on disposal of assets
            509       (2,729 )
Gain on marketable securities and other investments
            (176 )     (664 )
Loss on investments in significantly influenced companies
            5,627       4,225  
Other income
            (6,870 )     (2,869 )
Asset retirement obligation accretion
    17       1,842       1,546  
Interest and financing costs
    29       6,983       5,331  
                         
Profit before income tax
            446,334       512,810  
Income tax expense
    19       128,276       165,587  
Profit for the year
            318,058       347,223  
                         
Attributable to:
                       
Shareholders of the Company
            305,302       318,662  
Non-controlling interests
            12,756       28,561  
Profit for the year
            318,058       347,223  
                         
Weighted average number of shares outstanding
    30                  
Basic
            689,007       549,791  
Diluted
            690,669       551,625  
                         
Earnings per share attributable to shareholders of the Company:
    30                  
Basic earnings per share
            0.44       0.58  
Diluted earnings per share
            0.44       0.58  
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
 

 

Eldorado Gold Corporation
Consolidated Statements of Comprehensive Income
(Expressed in thousands of U.S. dollars)

For the year ended December 31
 
Note
   
2012
   
2011
 
            $       $  
                       
Profit for the year
          318,058       347,223  
Other comprehensive loss:
                     
Change in fair value of available-for-sale financial assets (net
                     
of income taxes of nil and $12)
          (1,429 )     (977 )
Realized gains on disposal of available-for-sale financial assets transferred to net income
      (56 )     (794 )
Actuarial losses on defined benefit pension plans
  18       (12,981 )     (6,661 )
Total other comprehensive loss for the year
          (14,466 )     (8,432 )
Total comprehensive income for the year
          303,592       338,791  
                       
Attributable to:
                     
Shareholders of the Company
          290,836       310,230  
Non-controlling interests
          12,756       28,561  
            303,592       338,791  

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

 

Eldorado Gold Corporation
Consolidated Statements of Cash Flows
(Expressed in thousands of U.S. dollars)
 
For the year ended December 31
 
Note
   
2012
   
2011
 
            $       $  
Cash flows generated from (used in):
                     
Operating activities
                     
Profit for the year
          318,058       347,223  
Items not affecting cash
                     
Asset retirement obligation accretion
          1,842       1,546  
Depreciation and amortization
          113,529       122,414  
Unrealized foreign exchange (gain) loss
          (1,072 )     6,500  
Deferred income tax (recovery) expense
          (14,311 )     1,804  
Loss (gain) on disposal of assets
          509       (2,729 )
Loss on investment in significantly influenced companies
          5,627       4,225  
Gain on marketable securities and other investments
          (176 )     (664 )
Share based payments
          21,794       19,722  
Defined benefit pension plan expense
          1,900       2,088  
            447,700       502,129  
                       
Changes in non-cash working capital
    22       (152,472 )     9,948  
              295,228       512,077  
Investing activities
                       
Net cash received on acquisition of subsidiary
    5       18,789       -  
Purchase of property, plant and equipment
            (426,174 )     (272,818 )
Proceeds from the sale of property, plant and equipment
            859       147  
Proceeds on pre-production sales
            54,705       -  
Purchase of marketable securities
            -       (1,823 )
Proceeds from the sale of marketable securities
            1,270       8,154  
Funding of non-registered supplemental retirement plan
                       
investments, net
            14,486       (7,045 )
Investments in significantly influenced companies
            (14,768 )     (16,830 )
Decrease (increase) in restricted cash
            55,149       (2,957 )
              (295,684 )     (293,172 )
Financing activities
                       
Issuance of common shares for cash
            22,145       31,600  
Dividend paid to non-controlling interests
            (9,399 )     (8,095 )
Dividend paid to shareholders
            (93,142 )     (61,167 )
Purchase of treasury stock
            (6,830 )     (6,438 )
Long-term and bank debt proceeds
            650,000       5,782  
Long-term and bank debt repayments
            (120,430 )     (98,169 )
Loan financing costs
            (18,808 )     (2,999 )
              423,536       (139,486 )
Net increase in cash and cash equivalents
            423,080       79,419  
Cash and cash equivalents - beginning of year
            393,763       314,344  
                         
Cash and cash equivalents - end of year
            816,843       393,763  
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
 

 

Eldorado Gold Corporation
Consolidated Statements of Changes in Equity
(Expressed in thousands of U.S. dollars)
 
For the year ended December 31,
 
Note
   
2012
   
2011
 
         
$
   
$
 
Share capital
                 
Balance beginning of year
          2,855,689       2,814,679  
Shares issued upon exercise of share options, for cash
      22,145       30,115  
Transfer of contributed surplus on exercise of options
      23,221       9,410  
Shares issued on acquisition of European Goldfields Ltd.
    5       2,380,140       -  
Tranfer of contributed surplus on exercise of deferred phantom units
      19,762       -  
Shares issued upon exercise of warrants, for cash
            -       1,485  
Balance end of year
            5,300,957       2,855,689  
                         
Treasury stock
                       
Balance beginning of year
            (4,018 )     -  
Purchase of treasury stock
            (6,830 )     (6,438 )
Shares redeemed upon exercise of restricted share units
      3,403       2,420  
Balance end of year
            (7,445 )     (4,018 )
                         
Contributed surplus
                       
Balance beginning of year
            30,441       22,967  
Share based payments
            21,092       19,304  
Shares redeemed upon exercise of restricted share units
      (3,403 )     (2,420 )
Options issued on acquisiton of European Goldfields Ltd.
    5       31,130       -  
Deferred phantom units granted on acquisition of European
                 
Goldfields Ltd.
    5       29,105       -  
Transfer to share capital on exercise of options and deferred
         
phantom units
            (42,983 )     (9,410 )
Balance end of year
            65,382       30,441  
                         
Accumulated other comprehensive loss
                       
Balance beginning of year
            (10,069 )     (1,637 )
Other comprehensive loss for the year
            (14,466 )     (8,432 )
Balance end of year
            (24,535 )     (10,069 )
                         
Retained earnings
                       
Balance beginning of year
            382,716       125,221  
Dividends paid
            (93,142 )     (61,167 )
Profit attributable to shareholders of the Company
            305,302       318,662  
Balance end of year
            594,876       382,716  
Total equity attributable to shareholders of the Company
      5,929,235       3,254,759  
                         
Non-controlling interests
                       
Balance beginning of year
            56,487       36,021  
Profit attributable to non-controlling interests
            12,756       28,561  
Dividends declared to non-controlling interests
            (9,399 )     (8,095 )
Acquired non-controlling interest
    5       224,256       -  
Balance end of year
            284,100       56,487  
                         
Total equity
            6,213,335       3,311,246  
 
The accompanying notes are an integral part of these consolidated financial statements.
 
 
 

 
 
Eldorado Gold Corporation
Notes to the 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, Brazil and Romania. The Company acquired control of European Goldfields Ltd. (“EGU”) in February 2012, including its producing mine, Stratoni, and development projects, Olympias and Skouries, in Greece and its development project, Certej, in Romania.
 
Eldorado is a public company which is listed on the Toronto Stock Exchange and New York Stock Exchange and is incorporated and domiciled in Canada.

2.  
Basis of preparation
 
These consolidated financial statements, including comparatives, have been prepared using accounting policies in compliance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).
 
The consolidated financial statements were authorized for issue by the Board of Directors on February 21, 2013.
 
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:
 
·  
IAS 19 Employee Benefits’ – On June 16, 2011, the International Accounting Standards Board (IASB) published a revised version of IAS 19.  The revised IAS 19 (“IAS 19R”) represents IASB’s effort to improve the accounting for employee retirement benefits.  The revisions include:
 
-  
Requirement to recognize past service costs immediately in net income rather than using the corridor method.
 
-  
Requirement to recognize actuarial gains and losses immediately in other comprehensive income OCI. Previously, companies had the option of recognizing actuarial gains and losses through OCI immediately or via use of the corridor method.
 
-  
Requirement that expected return on plan assets be calculated based on the rate used to discount the defined benefit obligation which is based on high quality bond yields.  Previously, equity returns were incorporated into the expected return on plan assets.
 
-  
Requirement for more disclosure relating to the characteristics and risks of the amounts in the financial statements regarding defined benefit plans, including the timing and uncertainty of the entity’s cash flows.
 
The revised IAS 19 will be applicable for reporting periods starting on or after January 1, 2013 with retrospective application.  If the standard had been effective January 1, 2012, defined benefits expense for the Company would have been reduced by $294.
 
·  
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 or after January 1, 2015. The extent of the impact of adoption of IFRS 9 has not yet been determined.
 
 
(1)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
2.
Basis of preparation (continued)
 
·  
IFRS 10 ‘Consolidated Financial Statements’ – IFRS 10 establishes control as the basis for an investor to consolidate its investee; it defines control as an investor’s power over the investee with exposure, or rights, to variable returns from the investee and the ability to affect the investor’s return through its power over the investee. This standard is effective for years beginning on or after January 1, 2013. The Company does not expect the adoption of IFRS 10 to have a material impact on the consolidated financial statements.
 
·  
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.  Joint ventures entities are now accounted for using the equity method. 
 
Upon application of IFRS 11, entities which had previously accounted for joint ventures using proportionate consolidation will 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 identified on adoption of the new standard 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 and does not expect its adoption to have a material impact on the consolidated 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 the adoption of IFRS 12 to have a material impact on the consolidated financial statements.
 
·  
IFRS 13, ‘Fair value measurement’, aims to improve consistency and reduce complexity by providing a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across IFRS. The requirements do not extend the use of fair value accounting but provide guidance on how it should be applied where its use is already required or permitted by other standards within IFRS. The Company does not expect the adoption of IFRS 13 to have a material impact on the consolidated financial statements.
 
·  
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 beginning on or after January 1, 2013. The Company does not expect the adoption of IFRIC 20 to have a material impact on the consolidated financial statements as the Company currently applies comparable principles to those found in this interpretation.
 
·  
There are no other IFRS or IFRIC interpretations that are not yet effective that would be expected to have a material impact on the Company.
 
 
(2)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.  
Significant accounting policies
 
The principal accounting policies set out below have been applied consistently to all years presented in these consolidated financial statements, and have been applied consistently by Eldorado entities.
 
3.1   Basis of presentation and principles of consolidation
 
(i)     Subsidiaries and business combinations
 
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 acquisition 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-controlling 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.
 
Transaction costs, other than those associated with the issue of debt or equity securities, which the Company incurs in connection with a business combination, are expensed as incurred.
 
The most significant wholly owned and partially owned subsidiaries of Eldorado, are presented below:
 
Subsidiary
Location
Ownership interest
Status
Operations and development projects owned
Tüprag Metal Madencilik Sanayi ve Ticaret AS (“Tüprag”)
Turkey
100%
Consolidated
Kişladağ Mine
Efemçukuru  Mine
Unamgen Mineração e Metalurgia S/A
Brazil
100%
Consolidated
Vila Nova Iron Ore Mine
Qinghai Dachaidan Mining Ltd (“QDML”)
China
90%
Consolidated
TJS 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 (“Brazauro”)
Brazil
100%
Consolidated
Tocantinzinho Project
Hellas Gold SA (“Hellas”)
Greece
95%
Consolidated
Stratoni Mine
Olympias project
Skouries project
Deva Gold SA (“Deva”)
Romania
80%
Consolidated
Certej Project

(ii)    Investments in associates (equity accounted for 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 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.
 
 
(3)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
 
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 to make, 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 from non-controlling interests, the difference between any consideration paid and the relevant share of the carrying value of net assets of the subsidiary acquired 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 U.S. 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. Monetary assets and liabilities denominated in foreign currencies at the reporting date are translated to the functional currency at the exchange rate at that date. 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.
 
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.
 
 
(4)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
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 and adjusted if appropriate.
 
(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 included in the cost of inventory produced during the period in which the 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 amor-tized 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 qualifying 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.
 
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 the acquisition of mineral licenses, prospecting, sampling, mapping, diamond drilling and other work involved in searching for ore. All expenditures relating to exploration activities are expensed as incurred except for the costs associated with the acquisition of mineral licenses which are capitalized.
 
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.
 
 
(5)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
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 development projects continue to be capitalized until the mine and mill commences commercial production.  Alternatively, if the factors that impact the technical feasibility and commercial viability of a project change and no longer support the probability of generating positive economic returns in the future, expenditures, will no longer be capitalized.
 
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. The criteria for determining whether expenditures on extensions of mineral properties are capitalized are the same as those presented for capitalizing evaluation expenditures and subsequent mine development costs.  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 business at the date of acquisition. When the excess is negative (negative goodwill), it is recognized immediately in income. 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 companies and tested for impairment as part of the overall investment.
 
Goodwill is carried at cost less accumulated impairment losses and tested annually for impairment. 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 may be impaired.
 
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.
 
 
(6)

 

Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
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 the higher of 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.
 
(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
 
Financial assets 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.
 
 
(7)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
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.
 
Gains or losses arising from changes in the fair value of available-for-sale financial assets are recognized in other comprehensive income and presented within equity. 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 on 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. 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 condition 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, gold concentrate, other metal concentrate, iron ore stockpile awaiting shipment, doré awaiting refinement and unsold bullion. 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 production costs on the basis of quantity of metal sold. The Company regularly evaluates and refines estimates used in determining the costs charged to production costs and costs absorbed into inventory carrying values based upon actual gold recoveries and operating plans.
 
 
(8)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
 
 
ii)         
 
Net realizable value is the estimated selling price, less the estimated costs of completion and selling expenses.
 
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 a provision for impairment where neccesary.
 
3.11   Cash and cash equivalents
 
 
Cash and cash equivalents include cash on hand, deposits held at call with banks, other short-term highly liquid investments with maturities at the date of acquisition 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 of 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.
 
 
Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method.
 
3.14   Debt and 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 method.
 
 
Fees paid on the establishment of loan facilities and other borrowings are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility and other borrowings 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 and borrowings will be drawn down, the fee is capitalised as a pre-payment for liquidity services and amortised over the period of the loan 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.
 
 
(9)

 

Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
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.
 
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.
 
Actuarial gains and losses are recognized in full in the period in which they occur in other comprehensive income without recycling to the statement of income 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 statement of income 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 equity settled restricted share units, compensation expense is recognized based on the quoted market value of the shares.
 
 
(10)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
The fair value of the options and restricted share units are expensed over the vesting period of the awards with a corresponding increase in equity. No expense is recognized for awards that do not ultimately vest. Deferred share units are liability awards recorded at the quoted market price at the grant date. The corresponding liability is marked to market at each reporting date.
 
3.18   Provisions
 
 
A provision is recognized if, as a result of a past event, the Company 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. They 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 rehabilitation liability is classified as an ‘Asset retirement obligation’ on the balance sheet.
 
 
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 frameworks, 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. 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, gold concentrate, other metal concentrates and iron ore is recognized when persuasive evidence of an arrangement exists, the bullion, doré, metal concentrates and iron ore has been shipped, title has passed to the purchaser, the price is fixed or determinable, and collection is reasonably assured. Revenues realized from sales of pre-commercial production are recorded as a reduction of property plant and equipment.
 
Our metal concentrates are sold under pricing arrangements where final metal prices are determined by market prices subsequent to the date of shipment.  Provisional revenue is recorded at date of shipment based on metal prices at that time.  Adjustments are made to the provisional revenue in subsequent periods based on fluctuations in the market prices until date of final metal pricing.  Consequently, at each reporting period the receivable balances relating to sales of concentrates changes with the fluctuations in market prices.
 
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.
 
 
(11)

 

Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
3.
Significant accounting policies (continued)
 
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 common 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, asset retirement 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.  Outlined below are some of the areas which require management to make judgments, estimates and assumptions in determining carrying values.
 
Purchase price allocation
 
Business combinations require judgment and estimates to be made at the date of acquisition in relation to determining asset and liability fair values and the allocation of the purchase consideration over the fair value of the assets and liabilities.
 
 
In respect of mining company acquisitions, such as the acquisition of EGU in February 2012, purchase consideration is typically allocated to the mineral reserves and resources being acquired. The estimate of reserves and resources is subject to assumptions relating to life of the mine and may change when new information becomes available. Changes in reserves and resources as a result of factors such as production costs, recovery rates, grade or reserves or commodity prices could impact depreciation rates, asset carrying values and environmental and restoration provisions. Changes in assumptions over long-term commodity prices, market demand and supply, and economic and regulatory climates could also impact the carrying value of assets, including goodwill.
 
Estimated recoverable reserves and resources
 
Mineral reserve and resource estimates are based on various assumptions relating to operating matters, including, with respect to production costs, mining and processing recoveries, cut-off grades, as well as assumptions relating to long-term commodity prices and, in some cases, exchange rates, inflation rates and capital costs. Cost estimates are based on feasibility study estimates or operating history. Estimates are prepared by appropriately qualified persons, but will be impacted by forecasted commodity prices, inflation rates, exchange rates, capital and production costs and recoveries amongst other factors. Estimated recoverable reserves and resources are used to determine the depreciation of property, plant and equipment at operating mine sites, in accounting for deferred stripping costs, in performing impairment testing and for forecasting the timing of the payment of decommissioning and restoration costs. Therefore, changes in the assumptions used could impact the carrying value of assets, depreciation and impairment charges recorded in the income statement and the carrying value of the decommissioning and restoration provision.
 
 
(12)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
4.
Critical accounting estimates and judgements (continued)
 
Current and deferred taxes
 
The Company calculates current and deferred tax provisions for each of the jurisdictions in which it operates. Actual amounts of income tax expense are not final until tax returns are filed and accepted by the relevant authorities. This occurs subsequent to the issuance of financial statements. Therefore, profit in subsequent periods will be affected by the amount that estimates differ from the final tax return.
 
Judgment is required in assessing whether deferred tax assets and certain deferred tax liabilities are recognized on the balance sheet. The Company also evaluates the recoverability of deferred tax assets based on an assessment of the ability to use the underlying future tax deductions before they expire against future taxable income. Deferred tax liabilities arising from temporary differences on investments in subsidiaries, joint ventures and associates are recognized unless the reversal of the temporary differences is not expected to occur in the foreseeable future and can be controlled. Assumptions about the generation of future taxable profits and repatriation of retained earnings depend on management’s estimates of future production and sales volumes, commodity prices, reserves, operating costs, decommissioning and restoration costs, capital expenditures, dividends and other capital management transactions.
 
Judgement is also required in the application of income tax legislation. These estimates and judgments are subject to risk and uncertainty and could result in an adjustment to current and deferred tax provisions and a corresponding credit or debit to profit.

5.  
Acquisition of European Goldfields Ltd.
 
On February 24, 2012 the Company acquired 100% of the issued and outstanding shares of EGU.  Under the terms of the Arrangement former EGU shareholders received 0.85 of an Eldorado common share and C$0.0001 in cash for each EGU share. Eldorado issued 157,959,316 common shares pursuant to the Arrangement.  EGU holds a 95% stake in the Kassandra Mines district in Greece, which is comprised of the Stratoni Mine, and the Olympias and Skouries development projects, and an 80% stake in the Certej development project in Romania.
 
The Company acquired EGU to increase its presence in the Aegean region and leverage local operating knowledge and expertise.
 
The goodwill of $473,782 resulting from the acquisition arises mainly on the recognition of deferred income tax liabilities and non-controlling interests and represents, among other things, the exploration potential within the assets acquired and future variability in the price of minerals. None of the goodwill is deductible for tax purposes.
 
In April 2007, Hellas Gold (“Hellas”), a subsidiary of EGU, agreed to sell to Silver Wheaton (Caymans) Ltd. (“Silver Wheaton”) all of the silver metal to be produced from ore extracted during the mine-life within an area of approximately seven square kilometres around the Stratoni mine up to 15 million ounces, or 20 million ounces if additional silver is processed through the Stratoni mill from areas other than the current producing mine. The sale was made in consideration of a prepayment to Hellas of $57.5 million in cash, plus a payment per ounce of payable silver equal to the lesser of $3.90 and the prevailing market price per ounce calculated, due and payable at the time of delivery. The expected cash flows associated with the sale of the silver to Silver Wheaton at a price lower than market price have been reflected in the fair value of the mining interest recorded upon acquisition of EGU.
 
The Company has presented the value of any expected future cash flows from the sale of any future silver production to Silver Wheaton as part of the mining interest, as the Company did not receive any of the original upfront payment. Further, the Company does not believe that the agreement to sell to Silver Wheaton meets the definition of an onerous contract or other liability as the obligation only arises upon production of the silver.
 
 
(13)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
5.
Acquisition of European Goldfields Ltd. (continued)
 
A preliminary allocation of the purchase price, which is subject to final adjustments, is as follows:
 
Preliminary purchase price:
     
       
157,959,316 common shares of shares of Eldorado at C$15.05/share
  $ 2,380,140  
4,713,248 replacement options
    31,130  
1,931,542 equity settled deferred phantom units
    29,105  
Cash consideration
    19  
Total Consideration
  $ 2,440,394  
         
Net assets acquired:
       
         
Cash
  $ 18,808  
Accounts receivable
    20,844  
Inventory
    9,689  
Other assets
    9,232  
Mining interests
    2,745,440  
Goodwill
    473,782  
Accounts payable
    (71,944 )
Other liabilities
    (45,457 )
Deferred income taxes
    (495,744 )
Non-controlling interest
    (224,256 )
    $ 2,440,394  
 
For the purpose of these consolidated financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed based on management’s best estimates taking into account all available information at the time of acquisition as well as applicable information at the time these consolidated financial statements were prepared. The Company will continue to review information and perform further analysis with respect to these assets, prior to finalizing the allocation of the purchase price in the first quarter of 2013.
 
Eldorado has conducted a preliminary assessment of contingent liabilities identified during its due diligence and has recognized certain contingent liabilities in its initial accounting for the acquisition. However, the Company is continuing its review to determine whether additional contingent liabilities exist. If during the measurement period new information is found that identifies adjustments to the amount of contingent liabilities recognized initially, or additional contingent liabilities that existed at the acquisition date, then the acquisition accounting will be revised to reflect the resulting adjustments to the amounts initially recognized. During the measurement period the Company has received additional information regarding contingent liabilities that existed at acquisition date.  This added information has resulted in an increase to the liabilities acquired and the goodwill recognized in our March 31, 2012 condensed consolidated financial statements of $36,215.  Furthermore, the Company has revised the valuation model of the acquired assets for new information existing at the acquisition date by changing inputs such as increasing the discount rate on the Greek projects, timing of cash flows at the projects and long term metal pricing.  These changes combined to reduce the fair value of the acquired projects which has resulted in an increase in goodwill of approximately $160,000, a decrease in deferred income tax liability of approximately $42,000 and a decrease in non-controlling interest of approximately $36,000.
 
 
(14)

 

Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
5.
Acquisition of European Goldfields Ltd. (continued)
 
The fair value of the common shares and replacement options issued and the equity settled deferred phantom units (“DPUs”) as part of the consideration paid for EGU was based on the closing share price on February 24, 2012 on the Toronto Stock Exchange.   The value of the replacement options was calculated using the Black-Scholes model.  The following inputs were used to value the replacement options:
 
Risk-free interest rate
    1.28 %
Expected volatility (range)
    39% – 44 %
Expected life (range)
 
0.7 – 1.7 years
Expected dividends per share
 
Cdn $0.09
Forfeiture rate
    0 %

Acquisition related costs of $21,247 have been charged to transaction costs in the consolidated income statement for the year ended December 31, 2012.
 
These consolidated financial statements include EGU’s results from February 24, 2012 to December 31, 2012. The revenue included in the consolidated income statement since February 24, 2012 contributed by EGU was $48,701.  This is from the sales of zinc, lead and silver concentrates produced at the Stratoni Mine in Greece. The net loss before tax was $26,348.
 
Had EGU been consolidated from January 1, 2012, the consolidated income statement would include additional revenue of $56,479 and a net loss before tax of $49,392 from EGU.
 
Eldorado received net cash of $18,789 as a result of the EGU transaction. This net increase of cash was a result of an acquired cash balance of $18,808 less cash consideration of $19.

6.  
Cash and cash equivalents
 
   
December 31, 2012
$
   
December 31, 2011
$
 
Cash at bank and on hand
    559,267       387,761  
Short-term bank deposits
    257,576       6,002  
      816,843       393,763  

Short-term deposits at the end of December 31, 2012 include part of the proceeds from the senior notes (note 16(g)). A total of $248,250 was invested in December, 2012 and redeemed in January, 2013.

7.  
Restricted cash
 
Restricted cash represents short-term interest-bearing money market securities and funds held on deposit as collateral for the following loans:
 
   
December 31, 2012
$
   
December 31, 2011
$
 
             
Eastern Dragon CMB standby letter of credit loan (Note 16(c))
    -       52,390  
Unamgen HSBC letter of credit
    -       3,000  
Other restricted cash – Hellas SA
    241       -  
      241       55,390  
 
 
(15)

 

Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
8.  
Marketable securities
 
 
All marketable securities owned by the Company are categorized as available-for-sale.
 
The fair value of all equity securities is based on the balance sheet date bid prices in an active market.

9.  
Accounts receivable and other
 
   
December 31, 2012
$
   
December 31, 2011
$
 
Trade receivables
    53,147       7,037  
Value added and other taxes recoverable
    6,724       7,679  
Other receivables and advances
    27,173       5,528  
Prepaid expenses and deposits
    25,280       22,065  
      112,324       42,309  

10.  
Inventories
 
   
December 31, 2012
$
   
December 31, 2011
$
 
             
Ore stockpiles
    46,826       66,656  
In-process inventory and finished goods
    83,639       58,382  
Materials and supplies
    90,301       65,930  
      220,766       190,968  
 
The cost of materials and supplies consumed during the year and included in production costs amounted to $181,013 (2011 – $143,985).
 
11.  
 Investments in significantly influenced companies
 
   
December 31, 2012
$
   
December 31, 2011
$
 
             
Serabi Mining Plc (“Serabi”)
    2,145       3,646  
Kopy Goldfields (“Kopy”)
    4,929       3,959  
Glory Resources (“Glory”)
    10,675       11,203  
Kenai Resources (“Kenai”)
    1,150       -  
Nordic Mines (“Nordic”)
    9,050       -  
      27,949       18,808  
 
(a) Serabi
 
During 2012, the Company acquired an additional 4,500,000 units of Serabi for $696. As at December 31, 2012, the Company holds 21,340,000 ordinary shares and 750,000 purchase warrants of Serabi. This represents a 26.3% interest in Serabi.
 
 
(16)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
11.
Investments in significantly influenced companies (continued)
 
The investment in Serabi is being accounted for under the equity method as follows:
 
   
2012
   
2011
 
    $     $  
Balance at January 1,
    3,646       6,202  
Purchases during the year
    696       1,318  
Equity loss for the year
    (2,197 )     (3,874 )
Balance at December 31,
    2,145       3,646  
 
Based on quoted market prices, the fair value of the Company’s investment in Serabi at December 31, 2012 was $2,145. Subsequent to December 31, 2012, Serabi issued 270,000,000 new shares; the Company did not participate in the issue.  As a result, the Company recorded equity losses at December 31, 2012 to reduce the carrying value of the investment to the fair market value of the Serabi shares.  The Company’s interest in Serabi after the new issue of shares is approximately 6% and the Company will begin to account for the investment as a marketable security in 2013.
 
Serabi is a gold mining company that is focused on the Tapajós region of Northern Brazil.
 
(b) Kopy
 
During 2012, the Company acquired an additional 3,915,000 shares of Kopy for $2,161, including 945,000 purchase warrants.  The Company’s total investment in Kopy amounts to 6,615,000 ordinary shares. This represents a 28.9% interest in Kopy.
 
The investment in Kopy is being accounted for under the equity method as follows:
 
   
2012
   
2011
 
    $     $  
Balance at January 1,
    3,959       -  
Purchases during the year
    2,161       4,273  
Equity loss for the period
    (1,191 )     (314 )
Balance at December 31,
    4,929       3,959  
 
Based on quoted market prices, the fair value of the Company’s investment in Kopy at December 31, 2012 was $2,250.
 
Kopy is focused on gold exploration and development in the Lena Goldfields area of the Irkutsk region of Russia.
 
(c) Glory
 
In November 2011, the Company entered into a purchase agreement with Glory and acquired 44,595,920 ordinary shares for $11,240.  There were no issues of shares in 2012. This represents a 19.9% interest in Glory and, under the agreement, gives the Company the ability to appoint one board member.
 
The investment in Glory is being accounted for under the equity method as follows:
 
   
2012
   
2011
 
    $     $  
Balance at January 1,
    11,203       -  
Purchases during the year
    -       11,240  
Equity loss for the period
    (528 )     (37 )
Balance at December 31,
    10,675       11,203  
 
Based on quoted market prices, the fair value of the Company’s investment in Glory at December 31, 2012was $10,195.
 
Glory currently holds mineral interests in the Sapes gold project in Thrace, Greece.
 
 
(17)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
11.
Investments in significantly influenced companies (continued)
 
(d) Kenai
 
In March 2012, the Company entered into a purchase agreement with Kenai and acquired 15,000,000 ordinary shares for $1,496, including 7,500,000 purchase warrants.  This represents a 14.2% interest in Kenai.  If the Company exercised its purchase warrants the Company would hold a 19.6% interest in Kenai. Under the agreement, the Company has the ability to appoint one board member in Kenai.
 
The investment in Kenai is being accounted for under the equity method as follows:
 
   
2012
 
    $  
Balance at January 1,
    -  
Purchases during the year
    1,495  
Equity loss for the period
    (345 )
Balance at December 31,
    1,150  
 
Based on quoted market prices, the fair value of the Company’s investment in Kenai at December 31, 2012 was $754.
 
Kenai is focused on gold exploration in Brazil.
 
(e) Nordic
 
During 2012, the Company purchased 11,750,000 shares of Nordic for $10,417. This represents a 13.8% interest in Nordic and, under the agreement, gives the Company the ability to appoint one board member in Nordic.
 
The investment in Nordic is being accounted for under the equity method as follows:
 
   
2012
 
    $  
Balance at January 1,
    -  
Purchases during the year
    10,416  
Equity loss for the period
    (1,366 )
Balance at December 31,
    9,050  
 
Based on quoted market prices, the fair value of the Company’s investment in Nordic at December 31, 2012 was $3,555.
 
Subsequent to the year ended December 31, 2012, the Company subscribed to an additional 36,855,167 shares which increased the Company’s interest in Nordic to 14.2%.
 
Nordic is a gold mining and exploration company focusing on the Nordic region of Europe.
 
12.
Restricted assets and other
 
   
December 31, 2012
$
   
December 31, 2011
$
 
Restricted non-current asset – SERP (Note 18)
    -       14,456  
Restricted credit card deposits
    673       648  
      673       15,104  
Non-current accounts receivable
    1,288       369  
Prepaid loan costs (Note 16(f))
    3,918       2,849  
Environmental guarantee deposits
    12,468       12,304  
Deposit on land acquisition at Jinfeng
    654       7,804  
Long-term value added and other taxes recoverable
    12,845       -  
      31,846       38,430  
 
 
(18)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
13.
Property, plant and equipment
 
   
Land and
buildings
$
   
Plant and
equipment
$
   
Capital works
in progress
$
   
Mineral properties
and leases
$
   
Total
$
 
Cost
                                       
Balance at January 1, 2011
    283,929       728,897       140,285       1,818,685       2,971,796  
Additions/transfers
    58,067       185,012       (81,593 )     118,299       279,785  
Other movements
    -       (6,303 )     -       -       (6,303 )
Disposals
    (345 )     (1,418 )     -       (3,430 )     (5,193 )
Balance at December 31, 2011
    341,651       906,188       58,692       1,933,554       3,240,085  
                                         
Balance at January 1, 2012
    341,651       906,188       58,692       1,933,554       3,240,085  
Additions/transfers
    64,272       199,349       75,293       110,439       449,353  
Acquistion of EGU
    -       345,442               2,399,998       2,745,440  
Proceeds on pre-production sales
    -       (54,705 )             -       (54,705 )
Other movements
    -       3,309       -       (1,682 )     1,627  
Disposals
    -       (3,621 )     -       -       (3,621 )
Balance at December 31, 2012
    405,923       1,395,962       133,985       4,442,309       6,378,179  
                                         
Depreciation and impairment losses
                                 
Balance at January 1, 2011
    (57,697 )     (175,572 )     -       (38,740 )     (272,009 )
Depreciation for the year
    (31,712 )     (63,869 )     -       (27,611 )     (123,192 )
Disposals
    1,847       1,179       -       -       3,026  
Balance at December 31, 2011
    (87,562 )     (238,262 )     -       (66,351 )     (392,175 )
                                         
Balance at January 1, 2012
    (87,562 )     (238,262 )     -       (66,351 )     (392,175 )
Depreciation for the year
    (25,696 )     (61,083 )     -       (28,513 )     (115,292 )
Other movements
    -       (4,304 )     -       192       (4,112 )
Disposals
    -       2,142       -       -       2,142  
Balance at December 31, 2012
    (113,258 )     (301,507 )     -       (94,672 )     (509,437 )
                                         
Carrying amounts
                                       
At January 1, 2011
    226,232       553,325       140,285       1,779,945       2,699,787  
At December 31, 2011
    254,089       667,926       58,692       1,867,203       2,847,910  
Balance at December 31, 2012
    292,665       1,094,455       133,985       4,347,637       5,868,742  
 
The amount of expenditures capitalized related to exploration and evaluation costs during the year ended December 31, 2012 included in mineral properties and leases was $37,297 (2011 – $24,385).
 
The amount of capitalized interest during the year ended December 31, 2012 included in property, plant and equipment was $3,382 ($2011 – $3,651).
 
 
(19)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
14.
Goodwill
 
   
2012
   
2011
 
    $     $  
Cost
               
Balance at January 1,
    365,928       365,928  
Acquired during the year
    473,782       -  
Balance at December 31,
    839,710       365,928  
 
As a result of the preliminary purchase price allocation for the EGU acquisition, the Company recognized goodwill of $473,782 during the year (note 5). The Company will continue to review information and perform further analysis with respect to these assets, prior to finalizing the allocation of the purchase price in the first quarter of 2013.
 
There has been no goodwill impairment recorded for the years ended December 31, 2012 and 2011.
 
Impairment tests for goodwill
 
Goodwill is allocated to Eldorado’s cash-generating units (CGUs). As of December 31, 2012, $365,928 relates to goodwill in our China operating segment.  The remaining $473,782 relates to our Greece operating segment, which remains under review during the measurement period, and is excluded from the impairment test.
 
The recoverable amount of a CGU is determined based on the higher of the fair value less costs to sell and value-in-use. These calculations use pre-tax cash flow projections based on financial budgets approved by management covering a five-year period. Cash flows beyond the five-year period are extrapolated using the estimated growth rates stated below.
 
Goodwill is allocated to the Jinfeng, White Mountain, Eastern Dragon and Tanjianshan CGUs in the amounts of $138,529, $50,276, $174,885 and $2,238, respectively.  Recoverability of goodwill is determined using fair value less costs to sell calculations.
 
The key assumptions used for fair value less cost to sell calculations are as follows:
 
   
2012
   
2011
 
Gold price ($/oz)
  $ 1,350 - $1,700     $ 1,300 - $1,700  
Discount rate
    7% - 9 %     7% - 9 %
 
These assumptions have been used for the analysis of each CGU.
 
The discount rates used reflect specific risks relating to the relevant CGUs.
 
The values assigned to the key assumptions represent management’s assessment of future trends in the gold mining industry and in the global economic environment. The assumptions used are management’s best estimates and are based on both current and historical information from external and internal sources.
 
15.
Accounts payable and accrued liabilities
 
   
December 31, 2012
$
   
December 31, 2011
$
 
Trade payables
    101,505       67,056  
HST and other taxes
    19,607       40,256  
Accrued expenses
    103,455       61,055  
      224,567       168,367  
 
 
(20)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
16.
Debt
 
   
December 31, 2012
$
   
December 31, 2011
$
 
Current:
           
Jinfeng construction loan  (a)
    -       19,929  
Eastern Dragon CMB standby letter of credit loan (c)
    -       50,786  
Eastern Dragon HSBC revolving loan facility (d)
    10,341       10,316  
      10,341       81,031  
Non-current:
               
Senior notes  (g)
    582,974       -  
      -       -  
                 
Total debt
    593,315       81,031  

(a) Jinfeng construction loan
 
In 2009, Guizhou Jinfeng Mining Ltd. (“Jinfeng”), our 82% owned subsidiary entered into a RMB 680.0 million ($108,186) construction loan facility (“the construction loan”) with China Construction Bank (“CCB”). The construction loan has a term of 6 years commencing on 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. The construction loan is secured by the following:
 
i)  
Sino Gold corporate guarantee;
ii)  
Pledge of all shares held by Sino Gold in Jinfeng;
iii)  
mortgage on all fixed assets of Jinfeng with a value above $100;
iv)  
mortgage on Jinfeng mining license and exploration license; and
v)  
mortgage on land use right.
 
While the construction loan is outstanding, Jinfeng is required to obtain written consent from CCB before transferring funds to Sino Gold or any of its subsidiaries and must have a leverage ratio of 64% or lower in order to distribute dividends to its shareholders.
 
During 2010, Jinfeng pre-paid RMB 180.0 million ($28,637) on the outstanding balance of this loan; during 2011 it made scheduled quarterly payments totalling RMB 140.0 million ($22,273) and pre-paid RMB 230.0 million ($36,592). Then in 2012, Jinfeng made scheduled quarterly payments totalling RMB 130.0 million ($20,682) which repaid the loan in full.
 
(b) Jinfeng CMB working capital loan
 
On January 16, 2013, Jinfeng entered into a RMB 100.0 million ($15,910) working capital loan with CMB. Each drawdown bears fixed interest at the prevailing lending rate stipulated by the People’s Bank of China on the date of drawdown. The Facility has a term of up to one year, from January 16, 2013 to January 15, 2014. The facility is unsecured and has no security pledged as collateral. 
 
As at February 5, 2013, Jinfeng has drawn down RMB 78.0 million ($12,410) under this facility and used the proceeds to fund working capital obligations. This tranche of the loan has a term of six months and a fixed interest rate of 5.6%.
 
 
(21)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
16.
Debt (continued)
 
(c) Eastern Dragon CMB standby letter of credit loan
 
In January 2010, Rock Mining Industry Development Company Limited (“Eastern Dragon”), our 95% owned subsidiary, entered into a RMB 320.0 million ($50,786) standby letter of credit loan with CMB. This loan has a one year term. In January 2012, the term was extended for a second year term to January 2013 and the annual management fee of 10% of the interest accrued on the outstanding amount paid quarterly was removed. In addition, the floating interest rate is now adjusted monthly at 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 as funding of the irrevocable letter of credit issued by Sino Gold to CMB. The collateral was increased in January 2012 from $52,300 to $56,500.
 
On February 5, 2010, Eastern Dragon made a drawdown on this loan which was used to repay its letter of credit loan with CCB.
 
During 2012, Eastern Dragon repaid the full amount of this loan and the restricted cash was released.
 
(d) Eastern Dragon HSBC revolving loan facility
 
In May 2010, Eastern Dragon entered into a RMB 80.0 million ($12,728) revolving facility (“the Facility”) with HSBC Bank (China). The Facility can be drawn down in minimum tranches of RMB 1.0 million ($159) or its multiples. 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 February 2012, the Facility was reviewed by the bank and was extended to March 11, 2013.  The interest rate on this loan as at December 31, 2012 was 6.16%.
 
As at December 31, 2012, RMB 65.0 million ($10,341) was outstanding on this loan.
 
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 December 31, 2012, the security coverage is $11,375.
 
This Facility is to be repaid in full when Eastern Dragon obtains the required project approval that will allow it to complete the second drawdown on the project-financing loan.
 
(e) Eastern Dragon CMB project-financing loan
 
In 2009, Eastern Dragon entered into a RMB 450.0 million ($71,593) project-financing loan (“project-financing loan”) with CMB. The project-financing loan has three components:
 
i)  
A 5 year term, RMB 320.0 million ($50,911) long term loan (“the long term loan”);
ii)  
A 4 year term RMB 100.0 million ($15,910) fixed asset loan (“the fixed asset loan”); and
iii)  
A one year term RMB 30.0 million ($4,773) working capital loan (“the working capital loan”).
 
The project-financing loan is subject to a floating interest rate adjusted quarterly to 90% of the prevailing lending rate stipulated by the People’s Bank of China for similar loans.
 
The project-financing loan will be secured by an irrevocable letter of Guarantee issued by Sino Gold. Under the terms of the agreement, the following conditions are required to be met before the first drawdown:
 
1.  
Receipt of project approval from the Heilongjiang Provincial Development and Reform Commission;
2.  
Sino Gold to open an offshore banking business bank account with CMB and deposit $40,000;
3.  
The aggregate of the amount deposited in the offshore account, Eastern Dragon registered capital and shareholder and entrusted loan is at least $84,660 (this threshold has been reached as at December 31, 2009).
 
In addition, before the drawdown on the fixed asset loan, Eastern Dragon is required to obtain the gold operation permit.
 
 
(22)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
16.
Debt (continued)
 
The working capital loan can be drawn down once the following conditions are satisfied:
 
i)  
The project obtains the mining license;
ii)  
The project has been developed and is in production;
iii)  
The gold operation permit has been granted; and
iv)  
The safety production permit and environmental protection permit have been granted.
 
The project-financing loan requires Eastern Dragon to maintain a liability to asset ratio of 70% or lower, excluding shareholder loan and total banking debt cannot exceed RMB 550.0 million ($87,503) and it is subject to an annual management fee of 10% of the annual interest on the drawn down amount.
 
No amounts were drawn down under the project-financing loan as at December 31, 2012.
 
(f) HSBC revolving credit facility
 
In October 2011, the Company entered into a $280.0 million revolving credit facility with HSBC (“the credit facility”) and a syndicate of other banks.  The credit facility was to mature on October 12, 2015.
 
In November 2012, the Company amended, restated and increased the existing revolving credit facility with HSBC (“the amended and restated credit agreement” or “ARCA”) to $375.0 million.  The ARCA matures on November 23, 2016.  The ARCA is secured by the shares of SG Resources and Tuprag, wholly owned subsidiaries of the Company.
 
The ARCA contains covenants that restrict, among other things, the ability of the Company to incur an aggregate unsecure indebtedness exceeding $850.0 million, incur secured indebtedness up to $200.0 million, make distributions in certain circumstances, sell material assets and carry on a business other than one related to the mining business. 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 December 31, 2012.
 
Loan interest is variable dependent on a leverage ratio pricing grid.  The Company’s current leverage ratio is approximately 1:1.  At this ratio, interest charges and fees are as follows: LIBOR plus margin of 2.00% and undrawn standby fee of 0.50%. Fees of $2,999 were paid on the establishment of the credit facility in 2011, and additional fees of $1,729 were paid on the amendment to the credit facility. These amounts have been deferred as pre-payments for liquidity services and will be amortized over the term of the credit facility. As at December 31, 2012, the prepaid loan cost on the balance sheet was $3,918 (Note 12).
 
No amounts were drawn down under the ARCA as at December 31, 2012.
 
(g) Senior notes
 
On December 10, 2012, the Company completed an offering of $600.0 million senior notes (“the notes”) at par value, with a coupon rate of 6.125% due December 15, 2020.  The notes pay interest semi-annually on June 15 and December 15.  The Company received proceeds of $589.5 million from the offering, which is net of the commission payment.  The commission of $10,500 will be recognized in the consolidated income statement over the term of the notes.   In addition, net deferred financing costs of $6,526 have been included as an offset in the balance of the notes in the financial statements and are also being amortized over the term of the notes.  The notes are redeemable by the Company in whole or in part, for cash:
 
i)  
At any time prior to December 15, 2016 at a redemption price equal to 100% of the aggregate principal amount of the notes at the treasury yield plus 50 basis points, and any accrued and unpaid interest;
 
ii)  
On and after the dates provided below, at the redemption prices, expressed as a percentage of principal amount of the notes to be redeemed, set forth below, plus accrued and unpaid interest on the notes:
 
December 15, 2016                                103.063%
December 15, 2017                                101.531%
2018 and thereafter                               100.000%
 
 
(23)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
16.
Debt (continued)
 
The early prepayment prices are to reimburse the lender for lost interest for the remaining term.  The fair market value of the notes as at December 31, 2012 is $612.0 million.
 
Net deferred financing costs of $6,526 have been included as an offset in the balance of the notes in the financial statements and are being amortized over the term of the notes.
 
(h) Entrusted loan
 
In November 2010, Eastern Dragon, HSBC Bank (China) and Qinghai Dachaidan Mining Ltd (“QDML”), our 90% owned subsidiary, entered into a RMB 12.0 million ($1,909) entrusted loan agreement, which was subsequently increased to RMB 180.0 million ($28,637) in September 2011 and to RMB 620.0 million ($98,640) in September 2012.
 
Under the terms of the entrusted loan, QDML with its own funds entrusts HSBC Bank (China) to provide a loan facility in the name of QDML to Eastern Dragon.
 
The 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. The interest rate on this loan as at December 31, 2012 was 4.59%.
 
As at December 31, 2012, RMB 543.0 million ($86,389) had been drawn under the entrusted loan.
 
Subsequent to December 31, 2012, RMB 5.0 million ($795) was drawn under this loan.
 
The entrusted loan has been recorded on a net settlement basis.
 
17
Asset retirement obligations
 
         
Asset retirement obligations
       
   
Greece
$
   
Brazil
$
   
China
$
   
Turkey
$
   
Total
$
 
At January 1, 2011
    -       2,841       17,103       13,284       33,228  
Accretion during the year
    -       135       855       556       1,546  
Revisions to estimate of obligation
    -       269       1,991       6,179       8,439  
At December 31, 2011
    -       3,245       19,949       20,019       43,213  
Estimated undiscounted amount
    -       4,281       25,788       51,640       81,709  
                                         
At January 1, 2012
    -       3,245       19,949       20,019       43,213  
Acquired during the year
    6,750       -       -       -       6,750  
Accretion during the year
    272       135       865       570       1,842  
Revisions to estimate of obligation
    26,627       26       4,789       (3,276 )     28,166  
At December 31, 2012
    33,649       3,406       25,603       17,313       79,971  
Estimated undiscounted amount
    33,041       3,923       29,856       43,454       110,274  
 
The Company’s asset retirement obligations relate to the restoration and rehabilitation of the Company’s mining operations and projects under development. The expected timing of the cash flows in respect of the provision is based on the closure of the various mining operations.
 
 
(24)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
17.
Asset retirement obligations (continued)
 
The provision is calculated as the present value of estimated future net cash outflows based on the following key assumptions:
 
         
Asset retirement obligations
       
   
Greece
   
Brazil
   
China
   
Turkey
 
   
%
   
%
   
%
   
%
 
At January 1, 2011
                       
Inflation rate
    -       5.0       4.0       5.0  
Discount rate
    -       3.3    
2.0 to 3.3
   
4.1 to 4.3
 
                                 
At December 31, 2011
                               
Inflation rate
    -       3.5       3.5       3.5  
Discount rate
    -       3.1       3.1       3.1  
                                 
At December 31, 2012
                               
Inflation rate
    2.5       2.5       2.5       2.5  
Discount rate
 
0.7 to 2.7
      1.6    
0.7 to 1.8
   
1.9 to 3.0
 
 
The discount rate is a risk-free rate determined based on U.S. Treasury bond rates. U.S. Treasury bond rates have been used for all of the mine sites as the liabilities are denominated in U.S. dollars as the majority of the expenditures are expected to be incurred in U.S. dollars. The inflation rates used in determining the present value of the future net cash outflows are based on worldwide inflation rates.
 
Environmental guarantee deposits exist with respect to the environmental rehabilitation of the mines in China (Note 12). Additionally, the Company has provided a €50.0 million Letter of Guarantee to the Ministry of Environment of Greece as security for the due and proper performance of rehabilitation works in relation to the mining and metallurgical facilities of the Kassandra Mines and the removal, cleaning and rehabilitation of the old Olympias tailings
 
18.
Defined benefit plans
 
   
December 31,
   
December 31,
 
   
2012
   
2011
 
    $     $  
Balance sheet obligations (asset) for:
               
Pension plan
    616       388  
Non-registered supplementary pension plan
    (5,187 )     19,581  
      (4,571 )     19,969  
 
 
(25)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
18.
Defined benefit plans (continued)
 
   
Year ended
   
Year ended
 
   
December 31,
   
December 31,
 
   
2012
   
2011
 
    $     $  
Income statement charge for:
               
Pension plan
    146          
Non-registered supplementary pension plan
    1754       118  
      1,900       1,970  
              2,088  
                 
Actuarial losses recognised in the statement of other
               
comprehensive income in the period (before tax)
    12,981       6,661  
Cumulative actuarial losses recognised in the statement of other
               
comprehensive income (before tax)
    22,277       9,296  
 
The Company operates defined benefit pension plans in Canada with two components: a registered pension plan (“the Pension Plan”) and non-registered supplementary pension plan (“the SERP”). During the second quarter of 2012, the Company set up a Retirement Compensation Arrangement (“RCA”) trust account in connection with its non-registered supplementary pension plan. As it is a trust account, the assets in the account are protected from the Company’s creditors.  The RCA requires the Company to remit 50% of any contributions made to the Receiver General for Canada to a refundable tax account.
 
These plans, which are only available to certain qualifying employees, provide benefits based on an employee’s years of service and final average earnings at retirement. Annual contributions related to these plans are actuarially determined and made at or in excess of minimum requirements prescribed by legislation.
 
Eldorado’s plans have actuarial valuations performed for funding purposes. The Pension Plan last had an actuarial valuation performed as of January 1, 2011 for funding purposes with the next required valuation as of January 1, 2014. The SERP’s last valuation was on January 1, 2012 for funding purposes and the next valuation will be prepared in accordance with the terms on the pension plan. The measurement date to determine the pension obligation and assets for accounting purposes was December 31, 2012.
 
The SERP is designed to provide supplementary pension benefits to qualifying employees affected by the maximum pension limits under the Income Tax Act pursuant to the registered Pension Plan. Further, the Company is not required to pre-fund any benefit obligation under the SERP.
 
Total cash payments
 
Amount contributed to the Pension Plan and the SERP was $39,601 (2011 – $7,549). Cash payments totalling $172 were made directly to beneficiaries during the year (2011 – $174). The Company expects to contribute $127 to the Pension Plan and $2,836 to the SERP in 2013.
 
The estimated future pension payments for the next five years and five years thereafter are as follows:
 
 
 
 
2013
$
   
2014
$
   
2015
$
   
2016 and later
$
 
Estimated future pension payments
    253       1,811       1,811       2,187  
 
 
(26)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
18.
Defined benefit plans (continued)
 
The amounts recognised in the balance sheet are determined as follows:
 
   
December 31, 2012
   
December 31, 2011
 
   
Pension Plan
   
SERP
   
Pension Plan
   
SERP
 
    $     $     $     $  
                                 
Present value of funded obligations
    2,585       35,903       2,101       19,581  
Fair value of plan assets
    (1,969 )     (41,090 )     (1,713 )     -  
Liability (asset) on balance sheet
    616       (5,187 )     388       19,581  
 
The movement in the defined benefit obligation over the year is as follows:
 
   
2012
   
2011
 
   
Pension Plan
   
SERP
   
Total
   
Pension Plan
   
SERP
   
Total
 
    $     $     $     $     $     $  
Balance at January 1,
    2,101       19,581       21,682       1,609       11,690       13,299  
Current service cost
    154       1,470       1,624       120       1,292       1,412  
Interest cost
    100       925       1,025       92       678       770  
Actuarial losses
    182       13,619       13,801       265       6,396       6,661  
Benefit payments
    -       (172 )     (172 )     -       (174 )     (174 )
Exchange variance
    48       480       528       15       (301 )     (286 )
Balance at December 31,
    2,585       35,903       38,488       2,101       19,581       21,682  
 
The movement in the fair value of plan assets of the year is as follows:
 
   
Pension Plan
   
SERP
   
Pension Plan
   
SERP
 
    $     $     $     $  
At January 1,
    1,713       -       1,280       -  
Expected return on plan assets
    108       641       94       -  
Actuarial gains and losses
    (20 )     841       58       -  
Contributions by employer
    130       39,471       322       -  
Exchange variance
    38       137       (41 )     -  
At December 31,
    1,969       41,090       1,713       -  
 
 
(27)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
18.
Defined benefit plans (continued)
 
The amounts recognised in the income statement are as follows:
 
   
2012
   
2011
 
   
Pension Plan
   
SERP
   
Pension Plan
   
SERP
 
    $     $     $     $  
                                 
Current service cost
    154       1,470       120       1,292  
Interest cost
    100       925       92       678  
Expected return on plan assets
    (108 )     (641 )     (94 )     -  
Defined benefit plans expense
    146       1,754       118       1,970  
 
The actual return on plan assets was $1,520 (2011 – $152).
 
The principal actuarial assumptions used were as follows:
 
   
2012
   
2011
 
   
Pension Plan
   
SERP
   
Pension Plan
   
SERP
 
   
%
   
%
   
%
   
%
 
                         
Expected return on plan assets
    6.0       3.0       6.5       6.5  
Discount rate - beginning of year
    4.5       4.5       5.5       5.5  
Discount rate - end of year
    3.9       3.9       4.5       4.5  
Rate of salary escalation
    3.0       3.0       3.0       3.0  
Average remaining service period of active employees expected to receive benefits
 
7.8 years
   
7.8 years
   
6.7 years
   
6.7 years
 
 
The assumptions for the expected long-term rate of return on plan assets for the purposes of the actuarial valuation are based on the asset mix of the portfolio, historical data from similar plans and the review of projected returns by asset class.
 
Plan Assets
The assets of the Pension Plan and the amounts deposited in the SERP account are managed by a major investment management company and are invested only in conformity with the investment requirements of applicable pension laws.
 
The following table summarizes the defined benefit plans’ weighted average asset allocation percentages by asset category at December 31:
 
   
December 31, 2012
   
December 31, 2011
 
   
Pension Plan
   
SERP
   
Pension Plan
   
SERP
 
Cash and equivalents
    1 %     49 %     2 %     2 %
Fixed income
    99 %     22 %     98 %     43 %
Equity
    -       29 %     -       55 %
Total
    100 %     100 %     100 %     100 %
 
 
(28)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
18.
Defined benefit plans (continued)
 
The sensitivity of the overall pension liability to changes in the weighted principal assumptions is:
 
 
Change in assumption
Impact on overall liability
Discount rate
Increase by 0.5%
Decrease by 6.2%
 
Decrease by 0.5%
Increase by 6.8%
Salary escalation rate
Increase/decrease by 0.5%
Increase/decrease by 0.3%
 
19.
Income tax expense and deferred taxes
 
Total income tax expense consists of:
 
   
December 31,
   
December 31,
 
   
2012
   
2011
 
    $     $  
Current tax expense
    142,587       163,783  
Deferred tax expense (recovery)
    (14,311 )     1,804  
      128,276       165,587  
 
Total income tax expense attributable to geographical jurisdiction is as follows:
 
   
2012
   
2011
 
    $     $  
Turkey
    74,052       94,781  
China
    52,794       70,131  
Greece
    847       260  
Brazil
    1,110       125  
Canada
    -       172  
Romania
    (540 )     -  
Other jurisdictions
    13       118  
      128,276       165,587  
 
 
(29)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
19.
Income tax expense and deferred taxes (continued)
 
Factors affecting income tax expense for the year:
 
   
2012
   
2011
 
    $     $  
Profit before income tax
    446,951       512,810  
Canadian statutory tax rate
    25.00 %     26.50 %
Tax on profit at Canadian statutory tax rate
    111,738       135,895  
                 
Items that cause an increase (decrease) in income tax expense:
               
                 
Foreign income subject to different income tax rates than Canada
    (18,256 )     (23,973 )
Derecognition (initial recognition) of deferred tax assets
    -       (7,634 )
Non-tax effected operating losses and capital gains
    19,261       16,593  
Non-deductible expenses and other items
    12,179       9,302  
Foreign exchange and other translation adjustments
    (6,325 )     18,699  
Amounts under (over) provided in prior years
    (50 )     5,800  
Investment tax credits
    (15,846 )     -  
Withholding tax on foreign income
    25,575       10,905  
Income tax expense
    128,276       165,587  
 
The Canadian income tax rate declined during the year due to changes in the law that reduced corporate income tax rates in Canada.
 
The change for the year in the Company's net deferred tax position was as follows:
 
   
2012
   
2011
 
Net deferred tax asset (liability)
  $     $  
Balance at January 1,
    (332,320 )     (330,512 )
Deferred income tax (expense) recovery in the income statement
    14,311       (1,804 )
Deferred income tax charged to other comprehensive income
    -       (12 )
Adjustments to acquisitons
    (495,744 )     -  
Other
    (39 )     8  
Net balance at December 31,
    (813,792 )     (332,320 )
 
The composition of the Company’s net deferred income tax asset and liability and deferred tax expense (recovery) is as follows:
 
                           
Expense (recovery)
 
Type of temporary difference
 
Deferred tax assets
   
Deferred tax liabilities
   
on the income statement
 
   
2012
   
2011
   
2012
   
2011
   
2012
   
2011
 
    $     $     $     $     $     $  
Property, plant and equipment
    2,428       1,838       852,556       346,687       7,506       9,259  
Loss carryforwards
    11,246       11,142       -       -       329       (4,561 )
Liabilities
    15,955       11,534       5,510       6,365       (5,372 )     2,015  
Investment tax credits
    11,050       -       -       -       (11,050 )     -  
Other items
    4,549       1,536       954       5,318       (5,724 )     (4,909 )
Balance at December 31,
    45,228       26,050       859,020       358,370       (14,311 )     1,804  
 
 
 
(30)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
19.
Income tax expense and deferred taxes (continued)
 
Unrecognized deferred tax assets
 
2012
   
2011
 
    $     $  
Tax losses
    92,566       61,287  
Other deductible temporary differences
    4,471       9,639  
Total unrecognized deferred tax assets
    97,037       70,926  
 
Unrecognized tax losses
 
At December 31, 2012 the Company had losses with a tax benefit of $92,566 (2011 – $61,287) which are not recognized as deferred tax assets. The Company recognizes the benefit of tax losses only to the extent of anticipated future taxable income that can be reduced by the tax losses. The gross amount of the tax losses for which a tax benefit has not been recorded expire as follows:
 
Expiry date
 
Canada
   
Brazil
   
Greece
   
Australia
   
Total
 
    $     $     $     $     $  
    2013
    5,989       -       1,679       -       7,668  
    2015
    6,030       -       8,355       -       14,385  
    2016
    -       -       600       -       600  
    2025
    7,946       -       -       -       7,946  
    2026
    14,874       -       -       -       14,874  
    2027
    10,729       -       -       -       10,729  
    2028
    25,906       -       -       -       25,906  
    2029
    23,457       -       -       -       23,457  
    2030
    7,515       -       -       -       7,515  
    2031
    45,375       -       -       -       45,375  
    2032
    86,548       -       -       -       86,548  
No Expiry
    -       9,354       -       34,596       43,950  
      234,369       9,354       10,634       34,596       288,953  
                                         
Capital losses with no expiry
    146,309       -       -       -       146,309  
                                         
Tax effect of total losses not recognized
    76,881       3,180       2,127       10,378       92,566  
 
Deductible temporary differences
 
At December 31, 2012 the Company had deductible temporary differences for which deferred tax assets of $4,471 (2011 – $9,639) have not been recognized because it is not probable that future taxable profits will be available against which the Company can utilize the benefits. The vast majority of these temporary benefits have no expiry date.
 
Temporary differences associated with investments in subsidiaries
 
The Company has not recognized deferred tax liabilities in respect of historical unremitted earnings of foreign subsidiaries for which we are able to control the timing of the remittance and are considered reinvested for the foreseeable future.  At December 31, 2012, these earnings amount to $1,397,881 (2012 - $1,028,127).  Substantially all of these earnings would be subject to withholding taxes if they were remitted by the foreign subsidiaries.
 
 
(31)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
19.
Income tax expense and deferred taxes (continued)
 
Tax Credits
 
The Company has $3,900 (2011 – $18,600) of tax credits that have not been recognized.
 
Other factors affecting taxation
 
During the year the Turkish Lira has strengthened.  This has caused a deferred income tax recovery during the year of $6,294 due to the increase in the value of the future tax deductions associated with the Turkish operations.  The Company expects that in the future significant foreign exchange movements in the Turkish Lira, Euro or Chinese Renminbi in relation to the U.S. dollar will cause significant volatility in the deferred income tax expense or recovery.
 
During the year the Company’s income tax expense was reduced by $15,846 due to the benefit of investment tax credits associated with the Efemçukuru  Mine in Turkey.  In the current year, $4,796 of the investment tax credit was used while $11,050 is expected to be realized in future periods.
 
20.  
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 December 31, 2012 there were no non-voting common shares outstanding (December 31, 2011none).
 
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
    3,399,096       30,115  
Estimated fair value of share options exercised
    -       9,410  
Shares issued for cash upon exercise of warrants
    96,629       1,485  
At December 31, 2011
    551,682,917       2,855,689  
Shares issued upon exercise of share options, for cash
    3,271,683       22,145  
Estimated fair value of share options exercised
    -       23,221  
Shares issued for acquisition of subsidiary
    157,959,316       2,380,140  
Common shares issued for deferred phantom units
    1,430,560       19,762  
At December 31, 2012
    714,344,476       5,300,957  
 
21.  
Share-based payments
 
(a) Share option plans
 
The Company has two share option plans (“Plans”) approved by the shareholders under which share purchase options (“Options”) can be granted to directors, officers, employees and consultants.
 
The Company’s Employee Plan (“Employee Plan”), as amended from time to time, was established in 1994. Subject to a 10-year maximum, Employee Plan Options generally have a five-year term. Employee Plan Options vest at the discretion of the Board of Directors at the time an option is granted, typically in three separate tranches over two years. As at December 31, 2012, a total of 6,269,117 options (2011 – 9,710,429) were available to grant to employees, consultants or advisors under the Employee Plan.
 
 
(32)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
21.
Share-based payments (continued)
 
The Company’s Directors and Officers Plan (“D&O Plan”) was established in 2003 and amended in 2005. Subject to a 10-year maximum, D&O Plan Options generally have a five-year term. D&O Plan Options vest at the discretion of the Board of Directors at the time an option is granted, typically in three separate tranches over two years. As at December 31, 2012, a total of 8,112,250 Options (2011 – 9,687,704) were available to grant to directors and officers under the D&O Plan.
 
Movements in the number of share options outstanding and their related weighted average exercise prices are as follows:
 
   
2012
   
2011
 
   
Weighted average exercise
price Cdn$
   
Number of
options
   
Weighted average exercise
 price Cdn$
   
Number of
options
 
At January 1,
    12.60       8,616,113       9.49       8,720,524  
Regular options granted
    14.80       5,915,081       16.53       3,869,691  
Replacement options granted on acquisition of European Goldfields Ltd (note 5)
    9.73       4,713,248       -       -  
Exercised
    6.73       (3,271,683 )     8.70       (3,399,096 )
Forfeited
    15.24       (898,315 )     14.96       (575,006 )
At December 31,
    13.68       15,074,444       12.60       8,616,113  
 
At December 31, 2012, 10,293,934 share purchase options (December 31, 2011 – 4,992,624) with a weighted average exercise price of Cdn$12.99 (December 31, 2011 – Cdn$10.57) had vested and were exercisable. Options outstanding are as follows:
 
     
December 31, 2012
 
     
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       1,135,936       0.8       4.88       1,135,936       4.88  
$5.00 to $5.99       66,250       1.1       5.92       66,250       5.92  
$6.00 to $6.99       201,000       0.2       6.38       201,000       6.38  
$7.00 to $7.99       725,000       2.6       7.13       725,000       7.13  
$9.00 to $9.99       302,900       1.3       9.64       302,900       9.64  
$10.00 to $10.99       162,922       4.0       10.85       54,306       10.85  
$11.00 to $11.99       10,000       1.2       11.40       10,000       11.40  
$12.00 to $12.99       744,485       4.0       12.70       330,649       12.66  
$13.00 to $13.99       2,242,122       2.1       13.24       2,242,122       13.24  
$14.00 to $14.99       325,622       4.5       14.61       184,094       14.72  
$15.00 to $15.99       5,097,383       4.1       15.25       1,890,279       15.27  
$16.00 to $16.99       4,016,824       3.3       16.57       3,114,064       16.55  
$18.00 to $18.99       24,000       2.9       18.81       24,000       18.81  
$19.00 to $20.02       20,000       3.8       19.19       13,334       19.19  
                                             
          15,074,444       3.2       13.68       10,293,934       12.99  
 
Share based payments expense related to share options for the year ended December 31, 2012 was $15,933 (2011 – $14,104)
 
 
(33)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
21.
Share-based payments (continued)
 
The assumptions used to estimate the fair value of options granted during the years ended December 31, 2012 and 2011 were:
 
   
2012
   
2011
 
             
    Risk-free interest rate (range)
    1.08% – 1.23 %     1.60% – 2.05 %
    Expected volatility (range)
    39% – 46 %     29% – 61 %
    Expected life (range)
 
0.7 – 2.7 years
 
0.8 – 2.8 years
    Expected dividends
 
Cdn $0.10 to $0.12
 
Cdn $0.08 to $0.10
    Forfeiture rate
    6 %     4 %
 
The weighted average fair value per stock option was Cdn$2.80 (2011 – Cdn$3.75). Volatility was determined based on the historical volatility over the estimated lives of the options.
 
(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 remaining 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.
 
The current maximum number of common shares authorized for issue under the RSU plan is 1,500,000. A total of 470,070 RSUs (2011 – 416,454) at a grant-date fair value of Cdn$14.65 per unit were granted during the year ended December 31, 2012 (2011 – Cdn$15.69) and 156,691 were exercisable at December 31, 2012 (2011 – 168,027).
 
The fair value of each RSU issued is determined as the closing share price at grant date.
 
A summary of the status of the RSU plan and changes during the year is as follows:
 
   
2012
   
2011
 
    At January 1,
    253,587       -  
    Granted
    470,070       416,454  
    Redeemed
    (257,825 )     (146,059 )
    Forfeited
    -       (16,808 )
    At December 31,
    465,832       253,587  
 
As at December 31, 2012, 465,832 common shares purchased by the Company remain held in trust in connection with this plan (2011 – 253,587). At the end of the period, 80,011 RSUs are fully vested and exercisable (2011 – 21,968). These shares purchased and held in trust have been included in treasury stock in the balance sheet.
 
Restricted share units expense for the year ended December 31, 2012 was $5,159 (2011 – $5,166).
 
(c) Deferred share units plan
 
In July 15, 2010 the Company adopted the Independent Directors Deferred Share Unit (“DSU”) Plan under which DSU’s will be granted by the Board from time to time to independent directors (“participants”). The performance period of each DSU commences on the Grant Date and expires on the Termination Date of the participant. The Termination Date is when the participant ceases to be a Director of the Company. On redemption each unit entitles the participant to receive a cash payment equal to the market value of the Company’s shares on the date of redemption. At December 31, 2012, 126,406 DSUs were outstanding (2011 – 65,982 DSUs) with a value of $1,626 (2011 – $910), which is included in accounts payable and accrued liabilities.
 
Compensation expense related to the DSUs was $702 for the year ended December 31, 2012 (2011 – $452).
 
 
(34)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
21.
Share-based payments (continued)
 
(d) Deferred phantom units
 
In accordance with the acquisition agreement of EGU (note 5), the EGU DPUs will be converted on redemption to Eldorado shares using the 85% share exchange ratio as indicated within the plan of Arrangement.  The DPU plan was amended to allow for share settlement only.  Each DPU is exercisable into one common share entitling the holder to receive the common share for no additional consideration.  During the year, 1,430,560 DPUs were exercised. The remaining 500,982 DPUs are expected to be exercised during 2013.
 
22.  
Supplementary cash flow information
 
   
December 31,
2012
$
   
December 31,
2011
$
 
Changes in non-cash working capital
           
Accounts receivable and other
    (47,729 )     (7,902 )
Inventories
    (18,346 )     (13,299 )
Accounts payable and accrued liabilities
    (86,397 )     31,149  
Total
    (152,472 )     9,948  
                 
Supplementary cash flow information
               
Income taxes paid
    105,364       134,594  
Interest paid
    4,013       7,856  
                 
Non-cash investing and financing activities
               
Shares, options and DPUs  issued on acquisition of European Goldfields Ltd.
    2,440,375       -  
 
23.  
Financial risk management
 
23.1    Financial risk factors
 
Eldorado’s activities expose it to a variety of financial risks: market risk (including currency risk, fair value interest rate risk and price risk), credit risk and liquidity risk. Eldorado’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on Eldorado’s financial performance.
 
  (a)
Market risk
 
 
(i) Foreign exchange risk
 
The Company operates principally in Canada, Turkey, China, Brazil, Greece and Romania, and is therefore exposed to foreign exchange risk arising from transactions denominated in foreign currencies. Foreign exchange risk arises when future commercial transactions or recognised assets or liabilities are denominated in a currency that is not the entity’s functional currency.
 
Eldorado’s cash and cash equivalents, accounts receivable, marketable securities, accounts payable and accrued liabilities and debt are denominated in several currencies, and are therefore subject to fluctuation against the U.S. dollar.
 
The table below summarizes Eldorado’s exposure to the various currencies denominated in the foreign currency, as listed below:
 
 
(35)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
23.
Financial risk management (continued)
 
   
Canadian
dollar
   
Australian dollar
   
Euro
   
Swedish
Krona
   
Romanian
Lei
   
Great
 Brithish
Pound
   
Turkish
lira
   
Chinese renminbi
   
Brazilian
real
 
                                                       
Cash and cash equivalents
    256,134       1,141       2,806       -       3,874       305       3,608       691,460       2,442  
Marketable securities
    1,979       -       -       -       -       -       -       -       -  
Accounts receivable and other
    2,147       -       7,418       38,775       3,471       -       26,082       142,235       35,279  
Accounts payable and accrued liabilities
    (12,670 )     -       (33,744 )     -       (1,474 )     -       (61,235 )     (687,162 )     (6,807 )
Debt
    -       -       -       -       -       -       -       (64,998 )     -  
Net balance
    247,590       1,141       (23,520 )     38,775       5,871       305       (31,545 )     81,535       30,914  
                                                                         
Equivalent in U.S. dollars
  $ 248,857     $ 1,187     $ (31,013 )   $ 5,967     $ 1,749     $ 495     $ (17,696 )   $ 12,972     $ 15,132  
 
Based on the balances as at December 31, 2012, a 1% increase/decrease in the U.S. dollar exchange rate against all of the other currencies on that date would have resulted in a increase/decrease of approximately $2,377 in profit before taxes. There would be no effect in other comprehensive income.
 
Cash flows from operations are exposed to foreign exchange risk, as commodity sales are set in U.S. dollars and a certain amount of operating expenses are in the currency of the country in which mining operations take place.
 
(ii) Metal price risk and other price risk
 
Eldorado is subject to price risk for fluctuations in the market price of gold and other metals. Gold and other metals prices are affected by numerous factors beyond the Company’s control, including central bank sales, producer hedging activities, the relative exchange rate of the U.S. dollar with other major currencies, global and regional demand and political and economic conditions.
 
Worldwide gold and other metals production levels also affect their prices, and the price of these metals is occasionally subject to rapid short-term changes due to speculative activities. The Company has elected not to actively manage its exposure to metal price risk at this time. From time to time, Eldorado may use commodity price contracts to manage its exposure to fluctuations in the price of gold and other metals.
 
Other price risk is the risk that the value of a financial instrument will fluctuate as a result of changes in market prices.
 
Eldorado’s other price risk includes equity price risk, whereby the Company’s investments in marketable securities are subject to market price fluctuation.
 
 
(iii) Interest rate risk
 
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in market interest rates. Current financial assets and financial liabilities are generally not exposed to interest rate risk because of their short-term nature. The majority of the Company’s debt is in the form of notes with a fixed interest rate of 6.13%. As at December 31, 2012 the average interest rate in Eldorado’s debt was 6.09% (20116.09%). A 10% increase or decrease in the interest rate on debt held at December 31, 2012 would result in a $63 increase or decrease (2011 – $125) in the Company’s profit before tax.
 
(b) Credit risk
 
Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. Financial instruments that potentially subject the Company to credit risk consist of cash and cash equivalents, restricted cash and accounts receivable. Eldorado deposits its cash and cash equivalents, including restricted cash, with high credit quality financial institutions as determined by rating agencies. As at December 31, 2012, approximately 71% (201137%) of Eldorado’s cash and cash equivalents, including restricted cash, are held with one financial institution. The Company considers this to be its only significant credit risk exposure.
 
 
(36)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
23.
Financial risk management (continued)
 
Payment for metal sales is normally in advance or within fifteen days of shipment depending on the buyer. The historical level of customer defaults is negligible which reduces the credit risk associated with trade receivables at December 31, 2012.
 
(c) Liquidity risk
 
Liquidity risk is the risk that an entity will encounter difficulty in raising funds to meet commitments associated with financial instruments. The Company manages liquidity by maintaining adequate cash and cash equivalent balances and by using its lines of credit as required. Management monitors and reviews both actual and forecasted cash flows, and also matches the maturity profile of financial assets and liabilities. Contractual maturities relating to debt are included in Note 16.
 
23.2   Capital risk management
 
Eldorado’s policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of our mining projects.  Capital consists of all of the components of equity; share capital from ordinary shares, contributed surplus, accumulated other comprehensive income, retained earnings and non-controlling interests.
 
Consistent with others in the industry, Eldorado monitors capital on the basis of the debt to capital ratio and debt to EBITDA. The debt to capital ratio is calculated as debt, including current and non-current debt, divided by capital.  The debt to EBITDA ratio is calculated as debt, including current and non-current debt, divided by earnings before interest costs, taxes and depreciation.  This policy includes a target debt to capital ratio of less than 30% and a debt to EBITDA target ratio below 3.5.
 
As at December 31, 2012, our debt to capital ratio was 9.6% (2011 – 2.4%) and our debt to EBITDA ratio was 1.01 (2011 – 0.12).
 
These policy targets are managed through the repayments and issuances of debt as well as the continuing management of operations and capital expenditures.
 
23.3   Fair value estimation
 
Fair values are determined directly by reference to published price quotations in an active market, when available, or by using a valuation technique that uses inputs observed from relevant markets.
 
The three levels of the fair value hierarchy are described below:
 
·  
Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
 
·  
Level 2 – Inputs that are observable, either directly or indirectly, but do not qualify as Level 1 inputs (i.e.,quoted prices for similar assets or liabilities).
 
·  
Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
 
 
(37)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
23.
Financial risk management (continued)
 
Assets and liabilities measured at fair value on a recurring basis as at December 31, 2012 include:
 
   
Balance at December 31,
2012
   
Quoted Prices
in Active
Markets for Identical Assets
   
Significant
Other
Observable
Inputs
   
Significant
Unobservable
inputs
 
    $     $     $     $  
           
(Level 1)
   
(Level 2)
   
(Level 3)
 
Assets
                               
                                 
Available-for-sale financial assets
                               
  Marketable securities
    1,988       1,988       -       -  
                                 
Total assets
    1,988       1,988       -       -  
 
No liabilities are measured at fair value on a recurring basis as at December 31, 2012.
 
The fair value of financial instruments traded in active markets is based on quoted market prices at the balance sheet date. A market is regarded as active if quoted prices are readily and regularly available from an exchange, dealer, broker, industry group, pricing service, or regulatory agency, and those prices represent actual and regularly occurring market transactions on an arm’s length basis. The quoted market price used for financial assets held by the group is the current bid price. These instruments are included in Level 1. Instruments included in Level 1 comprise primarily publicly-traded equity investments classified as held-for-trading securities or available-for-sale securities.
 
24. 
Commitments
 
The Company’s contractual obligations, not recorded on the balance sheet, at December 31, 2012, include:
 
     
2013
$
     
2014
$
     
2015
$
   
2016 and later
$
 
                               
Operating leases and capital expenditures
    6,644       7,095       4,399       9,919  
Purchase obligations
    171,621       21,767       16,079       29,036  
                                 
Totals
    178,265       28,862       20,478       38,955  
 
Purchase obligations in 2013 relate primarily to mine expansion projects at Kişladağ, mine development projects at Tocantinzinho and Eastern Dragon as well as operating and maintenance supply contracts at our operating mines.
 
25.  
Contingencies
 
The Company is involved in legal proceedings from time to time, arising in the ordinary course of its business. As at December 31, 2012, the amount of ultimate liability with respect to these actions will not, in the opinion of management, materially affect Eldorado’s financial position, results of operations or cash flows.
 
 
(38)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
26.  
Related party transactions
 
Key management includes directors (executive and non-executive), officers and senior management. The compensation paid or payable to key management for employee services, including amortization of share based payments, is shown below:
 
   
2012
   
2011
 
    $     $  
Salaries and other short-term employee benefits
    12,206       18,897  
Termination benefits
    0       732  
Defined benefit pension plan
    1,900       2,088  
Share based payments
    11,959       10,654  
      26,065       32,371  
 
In November, 2012, our wholly owned subsidiary, Eldorado Gold Cooperatief U.A. (“the Coop”), entered into a bridge loan agreement with Nordic, a significantly influenced investment, for SEK 38,775,000 ($5,967).  The loan is to be settled by way of Nordic units at the time of Nordic’s new rights subscription. The loan is to be repaid in full, plus accrued interest at a rate of 15% per annum.  On January 22, 2013, the Nordic rights issue was fully subscribed and the Coop was issued 35,250,000 shares in Nordic at SEK 1.10 per share and was paid SEK 545,732 ($84) in accrued interest.
 
27.  
Financial instruments by category
 
Fair value
 
The following table provides the carrying value and the fair value of financial instruments at December 31, 2012 and December 31, 2011:
 
   
December 31, 2012
   
December 31, 2011
 
   
Carrying amount
   
Fair value
   
Carrying amount
   
Fair value
 
    $     $     $     $  
Financial Assets
                               
Held-for-trading
                               
  Restricted assets and other (SERP)
    -       -       14,456       14,456  
                                 
Available-for-sale
                               
  Marketable securities
    1,988       1,988       2,640       2,640  
                                 
Loans and receivables
                               
  Cash and cash equivalents
    816,843       816,843       393,763       393,763  
  Restricted cash
    241       241       55,390       55,390  
  Accounts receivable and other
    105,600       105,600       34,630       34,630  
  Restricted assets and other
    31,846       31,846       23,974       23,974  
                                 
Financial Liabilities
                               
  Accounts payable and accrued liabilities
    224,567       224,567       168,367       168,367  
  Debt
    593,315       593,315       81,031       81,031  
 
 
(39)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
28.  
Production costs
 
   
2012
   
2011
 
      $       $  
Production costs
               
                 
Labor
    90,709       59,079  
Fuel
    36,641       30,580  
Reagents
    44,156       39,873  
Electricity
    38,612       31,753  
Mining contractors
    58,628       31,677  
Operating and maintenance supplies and services
    100,216       73,532  
Site general and administrative costs
    26,082       19,210  
Inventory change
    (12,448 )     13,185  
Royalties, production taxes and selling expenses
    45,350       47,595  
Total production costs
    427,946       346,484  
 
29.  
Interest and financing costs
 
     
2012
$
     
2011
$
 
Interes t expens e
    4,203       4,208  
Financing fees
    2,780       1,123  
Total  interes t and financing cos ts
    6,983       5,331  
 
30.  
Earnings per share
 
The weighted average number of ordinary shares for the purposes of diluted earnings per share reconciles to the weighted average number of ordinary shares used in the calculation of basic earnings per share as follows:
 
   
December 31,
   
December 31,
 
   
2012
   
2011
 
   
(in thousands)
   
(in thousands)
 
             
Weighted average number of ordinary shares used in the calculation
           
of basic earnings per share
    689,007       549,791  
Diluted impact of stock options
    1,662       1,834  
                 
Weighted average number of ordinary shares used in the calculation
               
of diluted earnings per share
    690,669       551,625  
 
The earnings used to calculate basic and diluted earnings per share for the year ended December 31, 2012 were $305,302 (2011 – $318,662).
 
 
(40)

 
 
Eldorado Gold Corporation
Notes to the Consolidated financial statements
(Expressed in thousands of U.S. dollars, unless otherwise stated)
 
31.  
Segment information
 
Identification of reportable segments
 
The Company has identified its operating segments based on the internal reports that are reviewed and used by the chief executive officer and the executive management (the chief operating decision makers or CODM) in assessing performance and in determining the allocation of resources.
 
The CODM considers the business from both a geographic and product perspective and assesses the performance of the operating segments based on measures of profit and loss as well as assets and liabilities. These measures include operating profit, expenditures on exploration, property, plant and equipment and non-current assets, as well as total debt. As at December 31, 2012, Eldorado had six reportable segments based on the geographical location of mining and exploration and development activities.
 
31.1   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 of Tocantinzinho and exploration activities in Brazil. The Turkey reporting segment includes the Kişladağ and the Efemçukuru mines and exploration activities in Turkey. The China reporting segment includes the Tanjianshan (“TJS”), Jinfeng and White Mountain mines, the Eastern Dragon development project and exploration activities in China.
 
The Greece reporting segment includes the Stratoni mine and the Olympias, Skouries and Perama Hill development projects and exploration activities in Greece. The Romania reporting segment includes the Certej development project.  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.
 
      2012  
   
Turkey
   
China
   
Brazil
   
Greece
   
Romania
   
Other
   
Total
 
                            $  
Information about profit and loss                                          
Metal sales to external customers
    550,781       502,494       45,565       48,701       -       -       1,147,541  
Production costs
    132,390       220,476       36,443       38,637       -       -       427,946  
Depreciation
    19,023       80,853       5,277       6,463       -   EX-99.2 3 mda.htm MANAGEMENT'S DISCUSSION AND ANALYSIS CT Filed by Filing Services Canada Inc. 403-717-3898
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (MD&A)
 
for the year ended December 31, 2012
 
Throughout this MD&A, Eldorado, we, us, our and the company mean Eldorado Gold Corporation.
 
This year means 2012. All dollar amounts are in United States dollars unless stated otherwise.

The information in this MD&A is as of February 21, 2013. You should also read our audited consolidated financial statements for the year ended December 31, 2012. We prepare our consolidated financial statements in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). We file them with appropriate regulatory authorities in Canada and the United States. You can find more information about Eldorado, including our annual information form, on SEDAR at www.sedar.com.

What’s inside
 
About Eldorado
    1  
         
2012 overview and corporate developments
       
Overview
    1  
Corporate developments
    2  
         
Financial results
       
Summary and review of annual financial results
    3  
Summary and review of quarterly financial results
    4  
         
Annual reviews of operations, development projects, and exploration
 
Operations review and outlook
    5  
Annual review - operations
    6  
Annual review - development projects
    12  
Annual review - exploration
    14  
         
Other MD&A requirements
       
Non-IFRS measures
    17  
Financial condition
    17  
Capital resources
    18  
Debt
    19  
Defined benefit plans
    21  
Equity
    22  
         
Managing Risk
    22  
         
Other information
       
Critical accounting policies and estimates
    25  
Changes in accounting policies
    28  
Disclosure controls and procedures
    30  
Internal controls over financial reporting
    30  
Qualified person
    30  
Forward-looking information and risks
    31  
 
 
 

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
About Eldorado
 
Based in Vancouver, Canada, Eldorado owns and operates mines around the world. Its activities involve all facets of the mining industry including exploration, development, production and reclamation.
 
Operating gold mines:
·  
Kişladağ, in Turkey (100%)
·  
Efemçukuru, in Turkey (100%)
·  
Tanjianshan, in China (90%)
·  
White Mountain, in China (95%)
·  
Jinfeng, in China (82%)

Development gold projects:
·  
Perama Hill, in Greece (100%)
·  
Olympias, in Greece (95%)
·  
Skouries, in Greece (95%)
·  
Certej, in Romania (80%)
·  
Eastern Dragon, in China (95%)
·  
Tocantinzinho, in Brazil (100%)

Other operating mines:
·  
Stratoni – Lead and Zinc Concentrates (95%)
·  
Vila Nova – Iron Ore, in Brazil (100%)

Eldorado is listed on the following exchanges:
·  
Toronto Stock Exchange (“TSX”) under the symbol ELD
·  
New York Stock Exchange (“NYSE”) under the symbol EGO

ELD is part of the S&P/TSX Global Gold Index. EGO is part of the AMEX Gold BUGS Index.

2012 Overview

·  
Gold production: 656,324 ounces, including pre-commercial production from Efemçukuru and Olympias (2011 – 658,652 ounces).

·  
Gold revenues: $1,047.1 million (2011 – $1,042.1 million).

·  
Profit:  $305.3 million (2011 – $318.7 million).

·  
Basic earnings per share: $0.44 per share (2011 – $0.58 per share).

·  
Cash generated from operating activities before changes in non-cash working capital: $447.7 million (2011 – $502.1 million). This is a non-IFRS measure. See page 16 for more information.

·
Paid Dividends: Cdn$0.15 per share (2011 – Cdn$0.11 per share).

·  
European Goldfields Limited was acquired on February 24, 2012.

·  
Issued Senior Notes totalling $600.0 million in December 2012 to fund ongoing mine development activities.
 
 
1

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Corporate developments
 
Senior Notes
 
On December 10, 2012, the Company completed an offering of $600.0 million senior notes at par value, with a coupon rate of 6.125% due December 15, 2020. Proceeds from the notes will be used to fund ongoing mine development activities and other corporate requirements (see page 19 for details related to the notes).
 
Acquisition of European Goldfields Limited
 
On February 24, 2012, the Company acquired 100% of the issued and outstanding shares of European Goldfields Limited (“EGU”).  Under the terms of the Arrangement, former EGU shareholders received 0.85 of an Eldorado common share and Cdn$0.0001 in cash for each EGU share. Eldorado issued 157,959,316 common shares pursuant to the Arrangement for a total purchase price of approximately $2.4 billion based on the closing market price of Eldorado’s shares trading on the Toronto Stock exchange on February 24, 2012, the acquisition date, of Cdn$15.05 per common share. EGU holds a 95% stake in Hellas Gold S.A. (“Hellas Gold”), which owns the Kassandra Mines in Greece comprised of the Stratoni mine, and the Olympias and Skouries development projects, and an 80% stake in Deva Gold S.A. (“Deva Gold”) which owns the Certej development project in Romania.

The acquisition has been accounted for as a business combination, with Eldorado being identified as the acquirer and EGU as the acquiree in accordance with IFRS 3. For accounting purposes, our consolidated financial statements include 100% of EGU’s operating results for the period from February 24, 2012 to December 31, 2012. For more information please read Note 5 of our consolidated financial statements for the year ended December 31, 2012.
 
Change in Greek corporate income tax rate post acquisition
 
On January 11, 2013 the government of Greece enacted legislation increasing the corporate income tax rate from 20% to 26%, effective January 1, 2013. The Company calculated its deferred tax liability with respect to its Greek assets including the assets acquired as part of the EGU acquisition based on the 20% Greek income tax rate, as this was the legislated tax rate at the acquisition date.
 
As required by IAS 12, “Income Taxes”, when an income tax rate changes, the deferred tax liability must be adjusted to reflect the change in the income tax rate.  The adjustment is required to be charged to deferred income tax expense.  The Company anticipates that the increase in the Greek income tax rate from 20% to 26% will increase the deferred tax liability and the deferred tax expense by approximately $130.0 million or approximately $0.18 per share in the first quarter of 2013.
 
 
2

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Summarized Annual Financial Results
 
($millions except as noted)
 
2012
 
2011
 
2010
 
Revenues(1)
  $ 1,147.5   $ 1,103.7   $ 793.7  
Gold sold (ounces)
    625,394     658,919     639,949  
Average realized gold price ($/ounce)
  $ 1,674   $ 1,581   $ 1,223  
Average London spot gold price ($/ounce)
  $ 1,669   $ 1,572   $ 1,225  
Cash operating costs ($/ounce) (2)
  $ 483   $ 405   $ 382  
Total cash costs ($/ounce) (2)
  $ 554   $ 472   $ 423  
Gross profit from gold mining operations(2)
  $ 595.0   $ 610.8   $ 400.7  
Profit(3)
  $ 305.3   $ 318.7   $ 221.0  
Earnings per share – Basic ($/share) (3)
  $ 0.44   $ 0.58   $ 0.41  
Earnings per share – Diluted ($/share) (3)
  $ 0.44   $ 0.58   $ 0.40  
Cash flow from operating activities before changes in non-cash working capital(2)
  $ 447.7   $ 502.1   $ 357.9  
Capital Spending – cash basis
  $ 426.2   $ 272.8   $ 226.3  
Dividends paid – (Cdn$/share)
  $ 0.15   $ 0.11   $ 0.05  
Cash and cash equivalents
  $ 816.8   $ 393.8   $ 314.3  
Total Assets
  $ 7,928.1   $ 3,960.4   $ 3,685.4  
Total long-term financial liabilities(4)
  $ 662.9   $ 63.2   $ 113.4  
(1) Revenues include proceeds from the sale of lead and zinc concentrates produced by Stratoni in the amount of $47.9 million (Stratoni was acquired in 2012), the sale of iron ore from Vila Nova in the amount of $45.6 million in 2012 ($56.8 million – 2011; $8.3 million – 2010), the sale of pyrite from Olympias in the amount of $0.8 million  (Olympias was acquired in 2012), and the sale of silver in the amount of $6.1 million from our gold mines ($4.8 million – 2011; $2.6 million – 2010). (2) Throughout this MD&A we use cash operating cost per ounce, total cash costs per ounce, gross profit from gold mining operations, and cash flow from operating activities before changes in non-cash working capital as additional measures of Company performance. These are non-IFRS measures. Please see page 16 for an explanation and discussion of these non-IFRS measures. (3) Attributable to shareholders of the Company. (4) Includes long-term debt net of deferred financing costs, defined benefit plans, and asset retirement obligations.
 
Review of Annual Financial Results
 
Profit attributable to shareholders of the Company for the year ended December 31, 2012 was $305.3 million, or $0.44 per share, compared to $318.7 million, or $0.58 per share in 2011. The main factors that impacted our profit as compared to the profit for the year ended December 31, 2011 were: 1) higher production costs due to higher operating costs at our Chinese gold mines; 2) lower depreciation and amortization expense mainly as a result of lower sales volumes; 3) higher exploration expenses due to an increase in the Company’s worldwide exploration activities; 4) higher general and administrative expenses mainly as a result of the additional costs of managing the general and administrative activities of our Greek and Romanian subsidiaries from our acquisition of EGU; 5) transaction costs of $21.2 million connected with the acquisition of EGU; and 6) lower income tax expense due to recognition of $15.8 million of investment incentive tax credits in Turkey related to Efemçukuru and the impact of Turkish lira exchange rate changes on the tax basis of our Turkish tax assets. The effective tax rate decreased from 32% to 29% year over year for the same reasons.
 
 
3

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Summarized Quarterly Financial Results
 
2012
($millions except as noted)
    Q1       Q2       Q3       Q4       2012  
Revenues
  $ 271.5     $ 244.2     $ 281.8     $ 350.0     $ 1,147.5  
Gold sold (ounces)
    150,661       132,919       154,841       186,973       625,394  
Average realized gold price ($/ounce)
  $ 1,707     $ 1,612     $ 1,670     $ 1,696     $ 1,674  
Cash operating costs  ($/ounce)
  $ 452     $ 480     $ 493     $ 502     $ 483  
Total cash costs  ($/ounce)
  $ 529     $ 550     $ 567     $ 566     $ 554  
Gross profit from gold mining operations
  $ 150.7     $ 118.7     $ 146.9     $ 178.7     $ 595.0  
Profit(1)
  $ 67.9     $ 46.6     $ 75.8     $ 115.0     $ 305.3  
Earnings per share attributable to shareholders of the Company – Basic ($/share)
  $ 0.11     $ 0.07     $ 0.11     $ 0.16     $ 0.44  
Earnings per share attributable to shareholders of the Company – Diluted ($/share)
  $ 0.11     $ 0.07     $ 0.11     $ 0.16     $ 0.44  
Dividends paid– (Cdn$/share)
  $ 0.09       -     $ 0.06       -     $ 0.15  
Cash flow from operating activities before changes in non-cash working capital
  $ 102.8     $ 82.1     $ 110.8     $ 152.0     $ 447.7  
 
2011
($millions except as noted)
    Q1       Q2       Q3       Q4       2011  
Revenues
  $ 219.2     $ 252.6     $ 327.3     $ 304.6     $ 1,103.7  
Gold sold (ounces)
    148,530       162,164       179,513       168,712       658,919  
Average realized gold price ($/ounce)
  $ 1,397     $ 1,510     $ 1,700     $ 1,686     $ 1,581  
Cash operating costs ($/ounce)
  $ 410     $ 397     $ 397     $ 418     $ 405  
Total cash costs ($/ounce)
  $ 462     $ 477     $ 463     $ 486     $ 472  
Gross profit from gold mining operations
  $ 107.8     $ 137.6     $ 193.2     $ 172.2     $ 610.8  
Profit(1)
  $ 52.5     $ 74.9     $ 102.5     $ 88.8     $ 318.7  
Earnings per share attributable to shareholders of the Company – Basic ($/share)
  $ 0.10     $ 0.14     $ 0.19     $ 0.16     $ 0.58  
Earnings per share attributable to shareholders of the Company – Diluted ($/share)
  $ 0.10     $ 0.14     $ 0.19     $ 0.16     $ 0.58  
Dividends paid– (Cdn$/share)
  $ 0.05       -     $ 0.06       -     $ 0.11  
Cash flow from operating activities before changes in non-cash working capital
  $ 91.7     $ 115.7     $ 159.7     $ 135.0     $ 502.1  
(1) Attributable to shareholders of the Company.
 
Review of Quarterly Results
 
Profit attributable to shareholders of the Company for the quarter ended December 31, 2012 was $115.0 million, or $0.16 per share, compared to $88.8 million, or $0.16 per share for the same period in 2011. The main factors that impacted our profit as compared to the profit for the quarter ended December 31, 2011 were: 1) Increased gold revenues from Efemçukuru concentrate sales; 2) Higher operating costs at our Chinese gold mines; and 3) Lower income tax expense due to recognition of $14.6 million of investment incentive tax credits in Turkey. The effective tax rate decreased from 32% to 20% quarter over quarter for the same reasons.
 
 
4

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Operations review and outlook
 
Gold operations

   
2012
   
2011
   
2013 outlook(1)
 
Total Operating Gold Mines
 
 
         
 
 
Gold ounces produced
    656,324     658,652    
705,000 to 760,000
 
Cash operating costs ($ per ounce)
    483     405    
515 to 530
 
Total cash costs ($ per ounce)
    554     472     n/a  
Capital expenditure (millions)
    331.8     241.9     410.0  
Kışladağ
                   
Gold ounces produced
    289,294     284,648    
290,000 to 300,000
 
Cash operating costs ($ per ounce)
    332     374    
350 to 360
 
Total cash costs ($ per ounce)
    361     398     n/a  
Capital expenditure ($ millions)
    104.9     53.1     200.0  
Efemçukuru
                   
Gold ounces produced
    66,870     n/a    
125,000 to 135,000
 
Cash operating costs ($ per ounce)
    583     n/a    
470 to 490
 
Total cash costs ($ per ounce)
    613     n/a     n/a  
Capital expenditure ($ millions)
    73.2     103.8     45.0  
Tanjianshan
                   
Gold ounces produced
    110,611     114,972    
90,000 to 100,000
 
Cash operating costs ($ per ounce)
    415     377    
485 to 500
 
Total cash costs ($ per ounce)
    612     567     n/a  
Capital expenditure ($ millions)
    23.9     8.9     10.0  
Jinfeng
                   
Gold ounces produced
    107,854     177,757    
105,000 to 115,000
 
Cash operating costs ($ per ounce)
    817     442    
800 to 820
 
Total cash costs ($ per ounce)
    901     507     n/a  
Capital expenditure ($ millions)
    59.0     32.2     55.0  
White Mountain
                   
Gold ounces produced
    80,869     81,275    
60,000 to 70,000
 
Cash operating costs ($ per ounce)
    625     474    
760 to 780
 
Total cash costs ($ per ounce)
    671     517     n/a  
Capital expenditure ($ millions)
    27.2     17.2     30.0  
Olympias                    
Gold ounces produced
    826     n/a    
35,000 to 40,000
 
Cash operating costs ($ per ounce)
    n/a     n/a    
780 to 800
 
Total cash costs ($ per ounce)
    n/a     n/a     n/a  
Capital expenditure ($ millions)
    43.6     n/a     70.0  
 
(1) Outlook metal prices: gold - $1,700 per ounce; silver - $30 per ounce
 
 
5

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Annual review –Operations

Kişladağ
 
Operating Data
 
2012
   
2011
 
Tonnes placed on pad
    12,606,575       12,430,447  
Average treated head grade (g/t Au)
    1.20       0.95  
Gold (ounces)
               
-    Produced
    289,294       284,648  
-    Sold
    289,056       284,917  
Cash operating costs (per ounce)
  $ 332     $ 374  
Total cash costs (per ounce)
  $ 361     $ 398  
Financial Data (millions)
               
Revenues
  $ 483.7     $ 455.3  
Depreciation and Depletion
  $ 11.9     $ 11.0  
Gross profit from mining operations
  $ 363.2     $ 327.2  
Expenditure on Mining Interests
  $ 104.9     $ 53.1  
 
Gold production at Kişladağ in 2012 was 2% higher than in 2011 while gold ounces placed on the pad during the year increased 28% over 2011, mainly as a result of higher average treated head grade. Heap leach gold inventory levels increased 33% from the beginning of 2012 as a result of the difference in the rates of placement of ore on the leach pad as compared with gold recoveries during the year. The heap leach gold inventory level is expected to decline as these additional gold ounces placed on the pad in 2012 are leached and recovered into dore in 2013.

Cash operating costs were lower year over year as a result of the higher grade material placed on the pad as well as lower annual average exchange rates for the Turkish lira year over year.

Capital expenditures at Kişladağ in 2012 included costs on the Phase IV Mine Expansion preparation works, capitalised waste stripping and various smaller construction projects.
 
 
6

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Tanjianshan
 
Operating Data
 
Total 2012
   
Total 2011
 
Tonnes Milled
    1,056,847       1,005,236  
Average Treated Head Grade (g/t Au)
    3.67       3.96  
Average Recovery Rate
    82.6%       82.1%  
Gold (ounces)
               
-    Produced
    110,611       114,972  
-    Sold
    110,611       114,969  
Cash operating costs (per ounce)
  $ 415     $ 377  
Total cash costs (per ounce)
  $ 612     $ 567  
Financial Data (millions)
               
Revenues
  $ 185.5     $ 181.0  
Depreciation and Depletion
  $ 26.2     $ 30.0  
Gross profit from mining operations
  $ 90.5     $ 84.6  
Expenditure on Mining Interests
  $ 23.9     $ 8.9  
 
Gold production in 2012 was 4% lower than in 2011 mainly as a result of lower average treated head grade and lower additional flotation concentrate feed. Tonnes milled in 2012 were 5% higher than 2011 while average treated head grade was 7% lower than 2011. Circuit recoveries remained relatively constant with a slight increase in average recovery rate year over year. Additionally, flotation concentrate produced in prior years from ore mined from the Qinlongtan pit between 2007 and 2008 and added to the roaster feed was responsible for approximately 7,700 ounces of production in 2012 (2011 – approximately 12,000 ounces).
 
Cash operating costs per ounce were 10% higher in 2012 than the previous year mainly as a result of lower grade ore and lower flotation concentrate feed.

Capital expenditures for the year included construction on a new tailings dam, process plant upgrades, and capitalized exploration costs as well as other sustaining capital.
 
 
7

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Jinfeng
 
Operating Data
 
Total 2012
   
Total 2011
 
Tonnes Milled
    1,422,794       1,544,965  
Average Treated Head Grade (g/t Au)
    2.65       4.06  
Average Recovery Rate
    84.3%       87.3%  
Gold (ounces)
               
-    Produced
    107,854       177,757  
-    Sold
    107,812       177,758  
Cash operating costs (per ounce)
  $ 817     $ 442  
Total cash costs (per ounce)
  $ 901     $ 507  
Financial Data (millions)
               
Revenues
  $ 180.9     $ 277.9  
Depreciation and Depletion
  $ 28.7     $ 50.0  
Gross profit from mining operations
  $ 55.0     $ 137.8  
Expenditure on Mining Interests
  $ 59.0     $ 32.2  
 
Gold production at Jinfeng in 2012 was 39% lower than in 2011 mainly as a result of lower throughput and head grade due to impact of limited production from the open pit pending completion of a cutback. A total of 96,800 tonnes of ore was mined from the open pit in 2012 (2011 - 689,737 tonnes). Mining of ore was also impacted by pit wall instability due to excessive rainfall during the second quarter. It is expected that ore production will recommence from the pit in the second quarter of 2013 once the waste stripping has uncovered the ore body. A total of 541,555 tonnes of ore were mined from the underground during the year (2011 - 494,422 tonnes). Additionally, a total of 491,101 tonnes of low grade stockpiled ore and 293,338 tonnes of mineralized waste were fed to the plant during 2012.
 
Cash Costs were 85% higher in 2012 reflecting the impact of the decrease in treated head grade and the slightly lower throughput.

Capital expenditures for the year included capitalized underground development, process plant upgrades and sustaining capital.
 
 
8

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
White Mountain
 
Operating Data
 
Total 2012
   
Total 2011
 
Tonnes Milled
    754,673       708,882  
Average Treated Head Grade (g/t Au)
    3.85       4.37  
Average Recovery Rate
    86.3%       81.8%  
Gold (ounces)
               
-    Produced
    80,869       81,275  
-    Sold
    80,869       81,275  
Cash operating costs (per ounce)
  $ 625     $ 474  
Total cash costs (per ounce)
  $ 671     $ 517  
Financial Data (millions)
               
Revenues
  $ 135.1     $ 127.8  
Depreciation and Depletion
  $ 25.7     $ 24.2  
Gross profit from mining operations
  $ 54.9     $ 61.3  
Expenditure on Mining Interests
  $ 27.2     $ 17.2  
 
Gold production at White Mountain in 2012 was slightly below that of 2011 with higher ore throughput offsetting lower grade. The increase in tonnes was due to an increase in underground mining efficiency as a result of increased mine development. The average recovery rate at White Mountain continued to improve as a result of the process plant changes related to caustic pre-treatment of sulfide ore made in late 2011.
 
Cash operating costs per ounce were 32% higher in 2012 as a result of the decrease in head grade and due to costs related to increased backfill and secondary development rates to sustain higher production tonnage.

Capital expenditures for the year included capitalized underground development, upgrade of the underground service facility, capitalized exploration costs and tailing dam lift.
 
 
9

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Efemçukuru
 
Operating Data
 
Total 2012
   
Total 2011
 
Tonnes Milled
    352,156       112,612  
Average Treated Head Grade (g/t Au)
    9.26       8.21  
Average Recovery Rate (to Concentrate)
    92.7%       89.5%  
Gold (ounces)
               
-    Produced (incl. pre-commercial production)
    66,870       -  
-    Sold – commercial production
    37,046       -  
Cash operating costs (per ounce)
  $ 583       -  
Total cash costs (per ounce)
  $ 613       -  
Financial Data (millions)
               
Revenues
  $ 61.9       -  
Depreciation and Depletion
  $ 6.8       -  
Gross profit from mining operations
  $ 31.4       -  
Expenditure on Mining Interests
  $ 73.2     $ 103.8  
 
Efemçukuru began milling ore at its process plant on a pre-commercial production basis in June 2011 and the facility reached commercial production rates by the end of 2011. Unseasonably cold and wet weather impacted production during the first quarter of 2012 while delays in commissioning the underground crushing system and the paste fill system affected the second quarter of 2012. By the fourth quarter of 2012 all systems were in place and operating as expected, and production rates increased accordingly.

During 2012 Efemçukuru shipped its concentrate to the Kişladağ Concentrate Treatment Plant (“KCTP”) and operated the KCTP on a pre-commercial production basis while modifying the facility in an effort to reach full commercial production. The KCTP was unable to achieve expected production rates during the year and in September 2012 the plant was placed on care and maintenance pending completion of metallurgical testwork, and development of design alternatives with a view to commissioning the upgraded plant in 2013. Approximately 30,000 ounces of gold were produced and sold on a pre-commercial basis during the KCTP testing period. The revenues, net of cost to produce, were credited to plant and equipment.

In November 2012 Efemçukuru began selling its concentrate to third parties for shipment to smelters in China and had sold 36,450 ounces by year end as well as 597 ounces poured from the gravity circuit at Efemçukuru. These sales were recorded as commercial production and the revenues and costs were reflected in the income statement in 2012.  At the end of 2012 approximately 35,000 contained ounces in concentrate remained in inventory and are expected to be sold in the first quarter of 2013.

Capital spending in 2012 included costs related to completion and testing of the KCTP, the underground crushing system, paste fill system and capitalized underground development.
 
 
10

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Vila Nova
 
Operating Data
 
Total 2012
   
Total 2011
 
Tonnes Processed
    710,909       623,684  
Iron Ore Produced
    613,780       537,958  
Average Grade (% Fe)
    63.9%       63.9%  
Iron Ore Tonnes
               
-    Sold
    603,668       473,387  
Average Realized Iron Ore Price
  $ 76     $ 120  
Cash Costs (per tonne produced)
  $ 60     $ 64  
Financial Data (millions)
               
Revenues
  $ 45.6     $ 56.9  
Depreciation and Depletion
  $ 5.3     $ 4.6  
Gross profit from mining operations
  $ 3.9     $ 21.8  
Expenditure on Mining Interests
  $ 1.3     $ 2.4  
 
Vila Nova processed 710,909 tonnes of iron ore at an average grade of 63.9% Fe during 2012. A total of 603,668 tonnes of iron ore were sold on the spot market during 2012 at an average price of $76 per tonne. Iron ore prices were weak during 2012 as compared with 2011 prices but recovered somewhat in the fourth quarter of 2012.  Operating costs fell slightly year over year mainly due to the weaker Brazilian real.
 
Stratoni
 
Operating Data
 
Total 2012
   
Total 2011
 
Tonnes ore processed (dry)
    191,602    
NA
 
Pb grade (%)
    6.4%    
NA
 
Zn grade (%)
    10.0%    
NA
 
Tonnes of concentrate produced
    50,680    
NA
 
Tonnes of concentrate sold
    52,934    
NA
 
Average realized concentrate price (per  tonne)
  $ 905    
NA
 
Cash Costs (per tonne of concentrate sold)
  $ 729    
NA
 
Financial Data (millions)
               
Revenues
  $ 47.9    
NA
 
Depreciation and depletion
  $ 6.5    
NA
 
Gross profit from mining operations
  $ 2.8    
NA
 
Capital expenditure on mining interests
  $ 3.2    
NA
 
 
Stratoni processed 191,602 tonnes of ore and produced 50,680 tonnes of lead/zinc concentrates during 2012 subsequent to the acquisition of EGU by the Company. A total of 52,934 tonnes of lead/zinc concentrates were sold during that same period at an average price of $905 per tonne and average cash operating costs of $729 per tonne.
 
 
11

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Annual reviewDevelopment projects

Kişladağ Phase IV Mine Expansion
The basic engineering package for the process circuit and mine infrastructure for the Phase IV Mine Expansion was completed in the third quarter of 2012. The capital cost estimate for the project is being updated based on the basic engineering designs.  A  Connection Agreement was reached with the high voltage power supplier to provide an additional 154 kV power line to the site.  Temporary power distribution facilities will be required for start up of the first electric shovel.  Work continued on design of the North Leach Pad and North Rock dump including detailed designs for initial construction work.
 
Procurement of long lead equipment has been ongoing with orders prepared or placed for the mobile mining fleet as well as fixed plant equipment for the crushing and screening circuits.
 
Construction activity on site has been focused on earthworks in the proposed plant site and crusher pad areas. The total amount of cut and fill material within the existing permitted area has been substantially completed. Safety continues to be a major focus on the site with 150,393 man-hours spent to date on the project this year with no medical aid or lost time incidents.

Capital spending at Kişladağ for the Phase IV Mine Expansion amounted to $74.4 million in 2012, this included $28.7 million for procurement of long lead equipment.

Olympias
Olympias was acquired by the Company in February 2012 as part of the EGU transaction. The Olympias orebody is a carbonate replacement deposit containing proven and probable gold reserves of 3.8 million ounces of gold with significant lead and zinc values. Olympias was mined in the past from underground and produced lead and zinc concentrates as well as an arsenopyrite-gold concentrate. At the time of its acquisition the mine was on care and maintenance.

The Company is planning to develop Olympias in three phases. In Phase I the plan is to refurbish and re-commission the existing mill and flotation circuits and to reprocess approximately 2.41 million tonnes of historic tailings grading 3.4 g/t gold, at a rate of approximately 900,000 tonnes per annum. The reprocessing facility is designed to produce a flotation concentrate which can be sold commercially.

Approximately 28,300 tonnes of tailings were reprocessed during the final quarter of 2012 at a grade of 5.07 grams per tonne during the re-commissioning of the reprocessing facility. Approximately 826 payable ounces of gold in concentrate were shipped to a smelter prior to year end and were accounted for as pre-commercial production.

Underground refurbishment was begun during 2012 in tandem with the tailings retreatment with the goal of beginning underground mining in Phase II. Approximately 1,000 meters of underground drifts were rehabilitated and 1,377 meters of new drifts were completed. Mine production during Phases II and III, is estimated to be 450,000 and 850,000 tonnes per annum respectively. A core relogging and geologic interpretation program was begun in 2012 to better understand the full extent and distribution of gold mineralization. Based on results of this work the production rates may be increased for Phases II and III.

In Phase III (projected to begin in 2018) the Company plans to construct a new metallurgical plant at Stratoni to treat Olympias ore which will be accessed via an 8 kilometer tunnel, transporting ore to the plant and tailings back to the underground for backfill.

Capital costs incurred in 2012 since the date of the EGU acquisition were $43.6 million for mine development and rehabilitation, and for mill refurbishment.
 
 
12

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Skouries
Skouries is a copper\gold porphyry deposit that the Company plans to develop using both open pit and underground mining methods. The deposit currently hosts proven and probable reserves of 3.6 million ounces of gold and 743,000 tonnes of copper.

From the date of the EGU acquisition a total of $20.6 million was spent on capital development at Skouries. The work consisted mainly of site clearing and preparation, geotechnical drilling (835 meters), detailed engineering studies and road building.

On February 17, 2013 the Skouries project site was attacked by a group of armed intruders. Office trailers and mobile equipment were destroyed. The Company is cooperating with the police and other relevant authorities to ensure the safety of our employees and assets.

Certej
The Certej development project in Romania was also acquired as part of the EGU transaction. This deposit hosts a 4.3 million ounce measured and indicated resource that will be developed using open pit mining methods. The Environmental Permit for Certej was approved by the Timisoara Regional Department of Environment during the third quarter of 2012.

Exploration drilling during 2012 significantly expanded the resource at Certej and work is currently underway to convert the resource into an updated and expanded pit design and ore reserve. In addition, metallurgical testwork is ongoing, both to validate the appropriateness of the currently designed metal recovery process and to examine alternative metallurgical processes.

From the date of the EGU acquisition a total of $9.9 million was spent on capital development including land acquisition, metallurgical drilling and testwork, and exploration drilling.

Perama Hill
The Ministry of Environment completed the review of the Preliminary Environmental Impact Assessment (“PEIA”) application and issued the Approval of the PEIA study in February 2012.  Processing of the EIA will be carried out under the Fast Track program established by the Greek government in 2012. Approval of the EIA is expected to be received in the first quarter of 2013.
 
Geotechnical drilling in the plant site and tailings disposal basin as well as geotechnical holes in the pit area began during 2012.  Samples for metallurgical testwork were recovered from selected drill holes.

The basic engineering package for the process plant and ancillary facilities was completed in the fourth quarter of 2012.  Detailed engineering including foundation and structural design was initiated for the process plant, ancillary buildings and filtration plant.

Capital spending for Perama Hill in 2012 amounted to $7.6 million.

Eastern Dragon
Due to delays in the permitting process for Eastern Dragon the Company elected to reduce activity on site until resolution of the issues can be achieved.  During the course of the year construction work at the site was focused on completing critical work already in progress as well as securing the site and equipment for care and maintenance.

Capital costs incurred at Eastern Dragon totalled $13.9 million spent on completion of construction work and care and maintenance of the site facilities.
 
 
13

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Tocantinzinho
The Preliminary Environmental License for the Tocantinzinho project was issued in September 2012.  Public participation meetings held in the project area in June were positive and supportive of the project development.
 
Engineering efforts have focused on preparation of a Feasibility Study for the mine and infrastructure and the backup data and designs required for the study. Preliminary results from the feasibility work have revealed a number of areas which could be optimized to improve on the economic performance of the project.  A critical review of the project will be undertaken in 2013 to address areas which can potentially impact both capital and operating costs.

Project spending in 2012 was $12.1 million, not including capitalized exploration costs.

Annual reviewExploration

A total of $76.8 million (including capitalized exploration costs) was spent on grassroots, advanced stage and minesite exploration activities during 2012. The exploration activities included drilling totalling approximately 184,000 meters and were conducted on 32 projects across Turkey, China, Brazil, Greece, and Romania.

Turkey
Kişladağ
At Kişladağ, a total of 10,200 meters of diamond drilling was completed in 2012 testing multiple deep targets defined by a combination of geophysical surveys, soil geochemistry, and geological modelling. The drilling program was not successful at identifying new mineralized porphyry centers, and most of the mineralization and alteration identified is likely a peripheral footprint of the Kişladağ deposit. Two final targets remain to be tested once drill-site permitting has been granted.

Efemçukuru
At Efemçukuru, approximately 30,700 meters of exploration drilling was completed during the year on both the Kestane Beleni and the Kokarpinar vein systems. At Kestane Beleni, drilling was focussed on the Northwest Extension target area (“KBNW”), and also on the down-dip stepouts in the South Ore Shoot (“SOS”) and Middle Ore Shoot / North Ore Shoot (“MOS/NOS”) transition area. In the KBNW target area, 2012 drilling defined a new shallowly-plunging ore shoot with high gold grades. This ore shoot remains open down plunge to the northwest.  In both the SOS and MOS/NOS transition areas, the new drilling extended the known mineralization downdip, and ore shoots remain open at depth. Drilling on the Kokarpinar vein system focused on the relatively untested central portion of the vein. Two new ore shoots were identified: a northern ore shoot supported to date by multiple bonanza grade intercepts, and a more limited southern ore shoot, dominated by stockwork mineralization in the hangingwall to the principal vein. The northern Kokarpinar ore shoot is open downdip, and has also not been tested in the approximately 300 meter interval between the drillhole intercepts and the surface.  Most of the mineralization identified in 2012 drilling at both Kestane Beleni and Kokarpinar falls in the Inferred Resource category. Infill drilling of these zones is planned for 2013.

Reconnaissance programs
Drilling campaigns were completed in 2012 at the Sebin and Dolek porphyry/epithermal prospects in the Pontid Belt (2,600 meters and 3,800 meters respectively); and the Gaybular porphyry prospect in north-western Turkey (2,500 meters). The first-pass programs at all three of these projects were completed without sufficient positive results to justify further work; consequently, a partner will be sought to conduct future exploration. Permitting difficulties precluded the 2012 drilling program planned for the Atalan project.
 
 
14

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Exploration at the Salinbas epithermal project in the eastern Pontide Belt was conducted under the operatorship of joint venture partner Ariana Resources. A total of 1,650 meters of drilling was completed, focussing on infill/stepout drilling of the stratiform mineralized zone, as well as two holes in the previously untested zone linking Salinbas and the Ardala porphyry. Best results were from the latter area, where one of the drillholes cut an interval of 81.7 meters grading 1.29 grams per tonne gold. Eldorado will assume operatorship of the Joint Venture in 2013 before conducting further exploration of this area.

China
Tanjianshan district
The 2012 exploration program in the Tanjianshan district included drilling programs at the Xijongou (“XJG”) deposit, the Qinlongtan (“QLT”) north target area, the Zhongxinshan (ZXS) prospect, and the Jinlonggou (“JLG”) deposit. At XJG, a total of 5,700 meters of drilling was conducted on infill and stepout holes, providing further definition of the two main mineralized zones as well as testing new target areas. At QLT north, drilling tested the mineralized fault zone at depth beneath the north end of the open pit.  Several high-grade intercepts contributed to a new inferred resource in this target area, which is included in the exploration program for 2013. In addition, exploration drilling by our joint venture partner at QLT north encountered a strongly-mineralized intrusion with high gold grades adjacent to the controlling fault.  Follow-up drilling of this new zone of mineralization began in late 2012 and is included in the 2013 exploration program.

At the Jinlonggou pit, a total of 10,800 meters of drilling targeted zones of inferred mineralization beneath the floor of the current design pit, and also tested the continuity of mineralized fault zones behind the west and south pit walls. This drilling yielded several new zones of Inferred Resources, which are included in the planned infill and stepout drilling program for 2013.

Jinfeng district
During 2012, drilling in the Jinfeng district was completed at the Jinluo, Pogau, Da’ao, Lurong, and Jinfeng 42 license areas, and at the Jinfeng mine proper. First-pass target definition and drill testing has now been completed over the most prospective areas of the Jinluo exploration license and the nine Jingdu exploration licenses, with little encouragement for follow-up exploration. Both Joint Ventures are now in the process of being divested.

At the Jinfeng 42 exploration licenses, drilling was conducted at the Lintan, Shizhu, and HCG target areas. Best results were from Lintan, where additional narrow moderate grade intercepts were cut along the main controlling fault. Although none of the mineralization identified to date in the Jinfeng 42 area is consider economic, the position of the licenses surrounding the Jinfeng mining license is of strategic importance, and a modest exploration program is planned for 2013.

At the Jinfeng mine, drilling included surface  and underground programs (16,500 meters and 14,200 meters respectively) which targeted step-outs along the known major mineralized fault zones (F2, F3, F6), infilled gaps in the existing resource model, and tested new conceptual targets. The exploration drilling was successful in maintaining Measured and Indicated Resources at the deposit.

White Mountain district
Exploration drilling of the White Mountain deposit was delayed pending development of additional underground drill stations. Outside of the mining license, drilling was completed in the White Mountain district at the Dongdapo, Xiaoshiren, and Zhenzhumen prospects. At Dongdapo, a total of 1,800 meters of drilling were completed.  No significant mineralization was encountered, and future exploration will shift to testing other targets within the license area. A total of 2,500 meters of drilling was completed in the Xiaoshiren Central and Xiaoshiren South target areas. Best results were an intercept of 37.6 meters grading 2.84 grams per tonne gold from the Xiaoshiren South target.

Brazil
Tocantinzinho district
At Tocantinzinho, 2012 exploration activities included 5,700 meters of diamond drilling testing geophysical and geochemical targets peripheral to the deposit. Significant results included the discovery of a zone of copper-molybdenum porphyry-style mineralization several kilometers west of Tocantinzinho, with a drillhole intercept of 295.0 meters grading 0.19% copper and 0.015% molybdenum. Narrow intervals of high grade gold mineralization were also encountered in several drillholes, and will be further tested in 2013.
 
 
15

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Reconnaissance
At the Agua Branca project, 8,800 meters of drilling tested the Camarao Hill zone over a 2 kilometer strike length. Although the drilling confirmed continuity of the northeast-striking mineralized zone, significant gold values were typically restricted to narrow intervals within broad low grade zones, and none of the new holes improved on results from previous drill programs. Additional auger testing is planned for early 2013.

Reconnaissance fieldwork aimed at defining drill targets was completed during the year at the Piranhas and Chapadinha projects, both being explored under option agreements with private owners.

Greece
Chalkidiki district
In the Chalkidiki district, drilling programs were completed in 2012 at the Skouries, Piavitsa, and Fisoka project areas. At Piavitsa, 14,000 meters of drilling tested the mineralized Stratoni Fault zone over approximately a 2 kilometer strike length, constraining a new Inferred Resource for the deposit.  Strongest mineralization was encountered in two areas: one near the central portion of the tested area; and the other in the Piavitsa West area, where the Stratoni Fault appears to be offset by a north-striking younger fault. Several drillholes also cut mineralized veins with intermediate sulfidation epithermal characteristics and moderate gold grades. This discovery represents a style of mineralization not previously known in the district.

At Skouries, a total of 12,100 meters of drilling was completed including 19 infill drillholes in the design pit area, and two deep confirmation drillholes. Infill drillholes converted portions of the low-grade Inferred Resource peripheral to the deposit core into Measured and Indicated Resources. The two deep confirmation holes intersected intense porphyry-style mineralization within potassically altered syenite and lesser wallrock zones, with grades similar to those predicted by the resource model.

At Fisoka, a total of 2,700 meters of drilling was completed testing the three primary porphyry target areas. Best results were from a shallow supergene blanket over the northern porphyry body, with grades similar to those obtained from previous drilling programs.

Perama district
In the Perama district, exploration activities during 2012 focused on mapping and sampling of the Perama South deposit area, directed towards identifying controls on mineralization for future drill targeting. At Perama Hill, infill drilling along the western margin of the deposit began late in the year.

Romania
Certej district
Exploration activities in the Certej district during 2012 included drilling programs at the Certej deposit and at the Sacaramb prospect. At the Certej deposit, drilling focused on two areas referred to as the link zone and the west pit areas. A total of 13,900 meters of drilling was completed which identified new high grade zones of mineralization within the deeper parts of the link zone, and significantly increased the deposit resource. At Sacaramb, drilling tested geophysical anomalies along the inferred extension of vein systems that were mined historically. This drill program did not encounter significant new mineralization.
 
 
16

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Non-IFRS measures
Throughout this document, we have provided measures prepared in accordance with IFRS, as well as some non-IFRS performance measures as additional information for investors who also use them to evaluate our performance.

Since there is no standard method for calculating non-IFRS measures, they are not a reliable way to compare us against other companies. Non-IFRS measures should be used with other performance measures prepared in accordance with IFRS.

We have defined our non-IFRS measures below and reconciled them with the IFRS measures we report.

Cash operating cost
The table below reconciles cash operating cost to operating costs. We calculate costs according to the Gold Institute Standard.
 
$ millions (except for gold ounces sold and per ounce amounts)
 
2012
   
2011
 
Production costs – excluding Vila Nova and Stratoni (from consolidated income statements)
    352.9       316.2  
Less:
               
By-product credits
    (6.6 )     (5.2 )
Total cash cost
    346.3       311.0  
Less:
               
Royalty expense and production taxes
    (44.1 )     (43.9 )
Cash operating cost
    302.2       267.1  
Gold ounces sold
    625,394       658,919  
Total cash cost per ounce
    554       472  
Cash operating cost per ounce
    483       405  

Cash flow from operations before changes in non-cash working capital
We use cash flow from operations (or operating activities) before changes in non-cash working capital to supplement our consolidated financial statements, and calculate it by not including the period to period movement of non-cash working capital items, like accounts receivable, advances and deposits, inventory, accounts payable and accrued liabilities.

We believe this provides a better indication of our cash flow from operations and may be meaningful in evaluating our past performance or future prospects. It is not meant to be a substitute for cash flow from operations (or operating activities), which we calculate according to IFRS.

Financial condition
 
Operating activities before changes in non-cash working capital generated $447.7 million in cash this year, compared to $502.1 million in 2011. In addition, cash flow of $54.7 million related to pre-commercial production was recorded as cash flows from investment activities.

Capital expenditures
We invested $426.2 million in capital expenditures, mine development, mining licences and other assets this year.

Mine development and capitalized exploration expenditures at our development projects totalled $117.0 million:
·  
$43.6 million at Olympias
·  
$20.6 million at Skouries
·  
$3.9 million at Piavitsa
·  
$7.6 million at Perama Hill.
·  
$9.9 million at Certej
·  
$13.9 million at Eastern Dragon
·  
$17.5 million at Tocantinzinho
 
 
17

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Spending at our producing mines (including capitalized exploration and development activities) totalled $292.7 million:

·  
$104.9 million at Kişlad
·  
$73.2 million at Efemçukuru
·  
$59.0 million at Jinfeng
·  
$27.2 million at White Mountain
·  
$23.9 million at Tanjianshan
·  
$1.3 million at Vila Nova
·  
$3.2 million at Stratoni

We also spent $13.0 million on land acquisitions in Turkey. The remaining $3.5 million related to fixed assets for our corporate offices in Canada, Brazil, Turkey, Greece, Romania, and China.

Capital resources

$ millions
 
2012
   
2011
 
Cash and cash equivalents
    816.8       393.8  
Working capital
    917.3       435.7  
Restricted collateralized accounts
    0.2       55.4  
Debt – current and long-term
    593.3       81.0  

Cash and cash equivalents of $228.1 million are held by the Company’s operating entities in China and Turkey where the cash was generated. No income tax liability has been recognized for the potential repatriation of these funds. If the cash held in these entities is repatriated by way of dividends to the parent company, withholding taxes would be due on the amounts at the rate of 10% for Turkey, and 5% to 10% for China.

Management believes that the working capital at December 31, 2012, together with future cash flows from operations and, where appropriate, selected financing sources, including available credit lines, are sufficient to support our planned and foreseeable commitments, and dividends, if declared, in 2013 and beyond.

Contractual obligations
as at December 31, 2012
 
$ millions
   
2013
$
     
2014
$
     
2015
$
   
2016 and
beyond
$
   
Total
$
 
Debt
    10.3       -       -       600.0       610.3  
Capital leases
    0.2       -       -       -       0.2  
Operating leases
    6.6       7.1       4.4       9.9       28.0  
Purchase obligations
    171.6       21.8       16.1       29.0       238.5  
Totals
    188.7       28.9       20.5       638.9       877.0  

Purchase obligations relate primarily to the Phase IV Mine Expansion Project at Kişladağ, mine development projects in Greece, and operating and maintenance supply contracts at our operating mines. The table does not include interest on debt.
 
 
18

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Debt

Senior notes
On December 10, 2012, the Company completed an offering of $600.0 million senior notes (“the notes”) at par value, with a coupon rate of 6.125% due December 15, 2020. The notes pay interest semi-annually on June 15 and December 15. The Company received proceeds of $589.5 million from the offering, which is net of a commission payment. The commission payment of $10.5 million will be recognized in the consolidated income statement over the term of the notes. The notes are redeemable by the Company in whole or in part, for cash:
 
i)           At any time prior to December 15, 2016 at a redemption price equal to 100% of the aggregate principal amount of the notes at the treasury yield plus 50 basis points, and any accrued and unpaid interest;
 
ii)          On and after the dates provided below, at the redemption prices, expressed as a percentage of principal amounts of the notes to be redeemed, set forth below, plus accrued and unpaid interest on the notes:
 
December 15, 2016    103.063%
December 15, 2017 101.531%
2018 and thereafter 100.000%
 
Net deferred financing costs of $6.5 million have been included as an offset in the balance of the notes in the financial statements and are being amortized over the term of the notes.

Revolving Credit Facility
In October 2011, the Company entered into a $280.0 million revolving credit facility with HSBC (“the credit facility”) and a syndicate of other banks. The credit facility was to mature on October 12, 2015.
 
In November 2012, the Company amended, restated and increased the existing revolving credit facility with HSBC (“the amended and restated credit agreement” or “ARCA”) to $375.0 million. The ARCA matures on November 23, 2016. The ARCA is secured by the shares of SG Resources B.V. and Tuprag Metal Madencilik Sanayi ve Ticaret A.S., wholly owned subsidiaries of the Company.
 
The ARCA contains covenants that restrict, among other things, the ability of the Company to incur an aggregate unsecured indebtedness exceeding $850.0 million, incur secured indebtedness up to $200.0 million, make distributions in certain circumstances, sell material assets and carry on a business other than one related to the mining business. 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 December 31, 2012.
 
Loan interest is variable dependent on a leverage ratio pricing grid. The Company’s current leverage ratio is approximately 1:1.  At this ratio, interest charges and fees are as follows: LIBOR plus margin of 2.00% and undrawn standby fee of 0.50%. Fees of $3.0 million were paid on the establishment of the credit facility in 2011, and additional fees of $1.7 million were paid on the amendment to the credit facility. These amounts have been deferred as prepayments for liquidity services and will be amortized over the term of the credit facility. As at December 31, 2012, the prepaid loan cost on the balance sheet was $3.9 million.
 
 No amounts were drawn down under the ARCA as at December 31, 2012.
 
 
19

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Eastern Dragon
Standby line of credit
In January 2010, Rock Mining Industry Development Company Limited (“Eastern Dragon”), our 95% owned subsidiary, entered into a RMB 320.0 million ($50.8 million) standby letter of credit loan with China Merchants Bank (“CMB”). On February 5, 2010, Eastern Dragon made a drawdown on this loan which was used to repay its letter of credit loan with China Construction Bank (“CCB”). This loan had a one year term. In January 2012, the term was extended for a second year term to January 2013 and the annual management fee of 10% of the interest accrued on the outstanding amount paid quarterly was removed. In addition, the floating interest rate was to be adjusted monthly at the prevailing lending rate stipulated by the People’s Bank of China for working capital loans. This loan was collateralized by way of a restricted cash deposit as funding of the irrevocable letter of credit issued by Sino Gold Mining Pty. (“Sino Gold”) to CMB. The collateral was increased in January 2012 from $52.3 million to $56.5 million.
 
During 2012, Eastern Dragon repaid the full amount of this loan and the restricted cash was released.

Project financing loan
In 2009, Eastern Dragon entered into a RMB 450.0 million ($71.6 million) project financing loan with CMB.
 
The loan has three components:
 
·  
a long-term loan of RMB 320.0 million  ($50.9 million), with a five-year term
·  
a fixed asset loan of RMB 100.0 million ($15.9 million) with a four-year term
·  
a working capital loan of RMB 30.0 million ($4.8 million) with a one-year term
 
The project-financing loan is subject to a floating interest rate adjusted quarterly to 90% of the prevailing lending rate stipulated by the People’s Bank of China for similar loans.
 
The project-financing loan is secured by an irrevocable letter of Guarantee issued by Sino Gold. Under the terms of the agreement, the following conditions are required to be met before the first drawdown:
 
·  
Obtain project approval from the Heilongjiang Provincial Development and Reform Commission;
·  
Sino Gold to open an offshore banking business bank account with CMB and deposit $40.0 million;
·  
The aggregate of the amount deposited in the offshore account, Eastern Dragon registered capital and shareholder and entrusted loan is at least $84.7 million (this threshold has been reached as at December 31, 2009).
 
In addition, before the drawdown on the fixed asset loan, Eastern Dragon should obtain the gold operation permit.
 
The working capital loan can be drawn down once the following conditions are satisfied:
 
·  
The project obtains the mining license;
·  
The project has been developed and in production;
·  
The gold operation permit has been granted; and
·  
The safety production permit and environmental protection permit have been granted.
 
The project-financing loan requires Eastern Dragon to maintain a liability to asset ratio of 70% or lower, excluding share-holder loan and total banking debt cannot exceed RMB 550.0 million ($87.5 million) and it is subject to an annual management fee of 10% of the annual interest on the drawn down amount.
 
No amounts were drawn down under the project-financing loan as at December 31, 2012.

HSBC revolving loan facility
In May 2010, Eastern Dragon entered into a RMB 80.0 million ($12.7 million) revolving facility (“the Facility”) with HSBC Bank (China). The Facility can be drawn down in minimum tranches of RMB 1.0 million ($0.2 million) or its multiples. Each drawdown bears interest fixed at the prevailing lending rate stipulated by the People’s Bank of China on the date of draw-down. The Facility has a term of up to one year. In February 2012, the Facility was reviewed by the bank and was extended to March 11, 2013.  The interest rate on this loan as at December 31, 2012 was 6.16%.
 
As at December 31, 2012, RMB 65.0 million ($10.3 million) was outstanding on this loan.
 
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 December 31, 2012, the security coverage is $11.4 million.
 
 
20

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
This Facility is to be repaid in full when Eastern Dragon obtains the required project approval that will allow it to complete the second drawdown on the project-financing loan.
 
Entrusted loan
In November 2010, Eastern Dragon, HSBC Bank (China) and Qinghai Dachaidan Mining Ltd (“QDML”), our 90% owned subsidiary, entered into a RMB 12.0 million ($1.9 million) entrusted loan agreement, which was subsequently increased to RMB 180.0 million ($28.6 million) in September 2011, and to RMB 620.0 million ($98.6 million) in September 2012.
 
Under the terms of the entrusted loan, QDML with its own funds entrusts HSBC Bank (China) to provide a loan facility in the name of QDML to Eastern Dragon.
 
The 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. The interest rate on this loan as at December 31, 2012 was 4.59%.
 
As at December 31, 2012, RMB 543.0 million ($86.4 million) had been drawn under the entrusted loan.
 
Subsequent to December 31, 2012, RMB 5.0 million ($0.8 million) was drawn under this loan.
 
The entrusted loan has been recorded on a net settlement basis.
 
Jinfeng
Construction loan
In 2009, Guizhou Jinfeng Mining Ltd. (“Jinfeng”), our 82% owned subsidiary entered into a RMB 680.0 million ($108.2 million) construction loan facility (“the construction loan”) with CCB. The construction loan had a term of 6 years commencing from February 27, 2009 and was 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. Jinfeng made regularly scheduled quarterly loan repayments as well as prepayments during the period 2010 and 2011, leaving a remaining loan balance at the beginning of 2012 of $19.9 million. During 2012 Jinfeng paid off the remaining loan balance.
 
Working capital loan
On January 16, 2013, Jinfeng entered into a RMB 100.0 million ($15.9 million) working capital loan with CMB. Each drawdown bears fixed interest at the prevailing lending rate stipulated by the People’s Bank of China on the date of drawdown. The Facility has a term of up to one year, from January 16, 2013 to January 15, 2014. The facility is unsecured and has no security pledged as collateral.
 
As at February 5, 2013, Jinfeng has drawn down RMB 78.0 million ($12.4 million) under this facility, and used the proceeds to fund working capital obligations. This tranche of the loan has a term of six months and a fixed interest rate of 5.6%.

Defined benefit plans
 
The Company operates defined benefit pension plans in Canada with two components: a registered pension plan (“the Pension Plan”) and non-registered supplementary pension plan (“the SERP”). During the second quarter of 2012, the Company set up a Retirement Compensation Arrangement (“RCA”) trust account in connection with its non-registered supplementary pension plan. As it is a trust account, the assets in the account are protected from the Company’s creditors. The RCA requires the Company to remit 50% of any contributions made to the Receiver General for Canada to a refundable tax account.
 
These plans, which are only available to certain qualifying employees, provide benefits based on an employee’s years of service and final average earnings at retirement. Annual contributions related to these plans are actuarially determined and made at or in excess of minimum requirements prescribed by legislation.
 
 
21

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Eldorado’s plans are actuarial valuations for funding purposes. The Pension Plan last had an actuarial valuation performed as of January 1, 2011 for funding purposes with the next required valuation as of January 1, 2014. The SERP’s last valuation was on January 1, 2012 for funding purposes and the next valuation will be prepared in accordance with the terms of the Pension Plan. The measurement date to determine the pension obligation and assets for accounting purposes was December 31, 2012.

The SERP is designed to provide supplementary pension benefits to qualifying employees affected by the maximum pension limits under the Income Tax Act pursuant to the registered Pension Plan. Further, the Company is not required to prefund any benefit obligation under the SERP.

Cash contributed to the Pension Plan and the SERP was $39.6 million (2011 – $7.5 million). Cash payments totaling $0.2 million were made directly to beneficiaries during the year (2011 – $0.2 million). The Company expects to contribute $0.1 million to the Pension Plan and $2.8 million to the SERP in 2013.

Equity
 
This year we received net proceeds of $22.1 million for issuing 3,271,683 common shares related to stock options and warrants being exercised.

We may make minor accounting adjustments to these figures before they are presented in future consolidated financial statements.

Common shares outstanding
- as of February 21, 2013
- as of December 31, 2012
 
714,534,476
714,344,476
Share purchase options - as of February 21, 2013
(Weighted average exercise price per share: $13.68 Cdn)
 
14,727,006

Managing risk

This section describes the types of risks we are exposed to and our objectives and policies for managing them (please read the Company’s Annual Information Form for additional information).

We manage risk using our risk management review process. Management prepares a risk assessment report every quarter outlining our operational and financial risks. The Board reviews the report to evaluate and assess the risks we are exposed to in various markets, and discusses the steps management takes to protect the company against them.

Financial risk

Liquidity risk
Liquidity risk is the risk that we cannot meet our financial obligations. We use a rigorous planning, budgeting and forecasting process to help determine the funds we will need to support our ongoing operations and our expansion plans. Management believes that the working capital at December 31, 2012, together with future cash flows from operations and, where appropriate, selected financing sources, is sufficient to support our planned and foreseeable commitments in 2013 and beyond.

Credit risk
Credit risk is the risk that the counterparty to a financial instrument will not meet its obligations and will cause the Company to incur a financial loss. To mitigate exposure to credit risk on financial assets, we have policies that require counterparties demonstrate minimum creditworthiness, and ensure liquidity of available funds. We also monitor our concentrations of credit risk and closely monitor our financial assets.
 
Payment for metal sales is normally in advance or within fifteen days of shipment depending on the buyer. The historical level of customer defaults is negligible which reduces the credit risk associated with trade receivables at December 31, 2012.
 
 
22

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

We invest our cash and cash equivalents in major financial institutions and in government issuances, according to our short-term investment policy. The credit risk associated with these investments is considered to be low, but many financial institutions have gone into bankruptcy or been rescued by government authorities over the past few years. That makes us subject to the risk of loss of the deposits we have with financial institutions. As at December 31, 2012, approximately 71% of our cash and cash equivalents, including restricted cash, were with one financial institution.

Currency risk
We sell gold in US dollars, but our costs are mainly in US dollars, Canadian dollars, Turkish lira, Brazilian real, Euros, Romanian Lei, and Chinese renminbi. An increase in the value of any of these currencies against the US dollar can increase our production costs and capital expenditures, which can affect future cash flows.

The table below shows our assets and liabilities and debt denominated in currencies other than the US dollar at December 31, 2012. We recognized a gain of $2.8 million on foreign exchange this year, compared to loss of $5.4 million in 2011.

(thousands)
Canadian
dollar
Australian
dollar
Euro
Swedish
Krona
Romanian
Lei
British
Pound
Turkish
lira
Chinese
renminbi
Brazilian
real
Cash and cash equivalents
256,134
1,141
2,806
-
3,874
305
3,608
691,460
2,442
Marketable securities
1,979
-
-
-
-
-
-
-
-
Accounts receivable and other
2,147
-
7,418
38,775
3,471
-
26,082
142,235
35,279
Accounts payable and accrued liabilities
(12,670)
-
(33,744)
-
(1,474)
-
(61,235)
(687,162)
(6,807)
Debt
-
-
-
     
-
(64,998)
-
Net balance
247,590
1,141
(23,520)
38,775
5,871
305
(31,545)
81,535
30,914
Equivalent in US dollars
248,857
1,187
(31,013)
5,967
1,749
495
(17,696)
12,972
15,132
 
Accounts receivable and other current and long-term assets relate to goods and services taxes, income taxes, value-added taxes and insurance receivables. Based on the balances at December 31, 2012, a 10% increase/ decrease in the exchange rates on that date would have resulted in a decrease/increase of approximately $23.8 million in profit before taxes.

Interest rate risk
Interest rates determine how much interest we pay on our debt, and how much we earn on our cash and cash equivalents, which can affect future cash flows.
 
The majority of our debt is in the form of notes with a fixed interest rate of 6.125%. We earned an average of approximately 1.4% in interest on our cash and cash equivalents this year, compared to 1.0% in 2011.
 
We don’t actively manage our exposure to changes in interest rates.
 
 
23

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Price risk
Our profitability depends on the price of gold, which is affected by many things, including the sale or purchase of gold by central banks and financial institutions, interest rates, exchange rates, inflation or deflation, fluctuations in the value of the US dollar and foreign currencies, global and regional supply and demand, and the political and economic conditions of the world’s major gold-producing countries. We don’t hedge against changes in the price of gold.
 
· 
The cost of production, development and exploration varies depending on the market prices of certain mining consumables, including diesel fuel and electricity. We are evaluating a hedge against changes in the price of diesel fuel.
· 
Electricity is regionally priced in Turkey and China and semi-regulated by the federal governments of those countries, which reduces the risk of price fluctuations. We do not hedge against changes in the price of electricity.
 
Sensitivity analysis for key variables
 
 
A change of
Would change our
after-tax net earnings by
Currency values against the US dollar
10%
$23.8 million
Price of gold (based on the expectations and assumptions we used in our 2013 outlook)
10%
$93.8 million
Interest rate on variable interest debt
10%
$0.1 million
Interest earned on cash and cash equivalents
10%
$0.9 million
Price of diesel fuel
10%
$3.0 million

Other risks and uncertainties

Exploration and development
The cost and results of our exploration and development programs affect our profitability and value. The life of a mine is fixed based on its mineral reserves, so we actively seek to replace and expand our reserves, mainly through exploration, acquisition and the development of our existing operations. Exploring for minerals involves many risks and may not lead to new economically viable mining operations or yield new reserves to replace and expand current reserves. Our reserve estimates are based on certain assumptions and affected by the inherent limitations of the estimation process.

Acquiring title to mineral properties is a detailed and time-consuming process. We take steps, in accordance with industry standards, to verify and secure legal title to mineral properties that we have, or are seeking, an interest in. Although we take every precaution to ensure that legal title to our properties is properly recorded in our name, there can be no assurance we will ultimately secure title on every property. Legal title to our properties depends on the laws in the countries we operate in, and their appropriate and consistent application.

Operations
The business of gold mining involves many operational risks and hazards. We work to reduce the risks associated with our projects by setting high operational standards, hiring and training appropriately skilled personnel, and making improvements to our operations. We maintain adequate insurance to cover normal business risk. We rely on a number of key employees. Our success depends on attracting and retaining qualified personnel in a competitive labour environment.

Environment
There may be environmental hazards at our mines or projects that we are unaware of. We may be liable for any associated losses, or be forced to do extensive remedial cleanup or pay for governmental remedial cleanup, even if the hazards were caused by previous or existing owners or operators of the property, past or present owners of adjacent properties or by natural conditions. The costs of any cleanup could have a material and adverse effect on our operations and profitability.
 
 
24

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Laws, regulations and permits
Our activities are subject to extensive federal, provincial, state and local laws and regulations governing environmental protection and employee health and safety. We must obtain government permits and provide associated financial assurance to conduct certain activities. We are also subject to various conditions related to reclamation that are imposed under federal, state or provincial air, water quality and mine reclamation rules and permits.

We have budgeted for future capital and operating expenditures to obtain such permits and maintain compliance with these environmental, health and safety laws, however, any changes to these laws in the future could have an adverse effect on our financial condition, liquidity or results of operations and could delay our ability to obtain such permits.

If these laws are not complied with, we may face injunctions, damages and penalties, or our permits could be suspended or revoked. There is no assurance that we have been, or will be, in compliance with environmental, health and safety laws at all times, that our compliance will not be challenged, or that the cost of complying with current or future laws will not have a material and adverse effect on our future cash flow, results of operations and financial condition.

Litigation
All industries, including the mining industry, are subject to legal claims that are with and without merit.

We are currently involved in various routine legal and regulatory proceedings. It’s unlikely that the final outcome of these routine proceedings will have a material and adverse effect on our financial condition or results of operations; however, defense and settlement costs can be substantial, even for claims that are without merit. Due to the inherent uncertainty of the litigation process and dealings with regulatory bodies, there is no assurance that any legal or regulatory proceeding will be resolved in a manner that will not have a material and adverse effect on our future cash flow, results of operations or financial condition.

Political risk
We operate in five countries outside of North America: Turkey, China, Brazil, Romania, and Greece. Our operations in these countries may be subject to political, economic and other risks that may affect our future operations and financial position.

Other information

Critical accounting policies and estimates
We are required to make estimates that affect the amount of assets, liabilities, contingent liabilities revenue and expenses we report. We have identified the following critical accounting policies and estimates. You can find all of our significant accounting policies in note 3 of our 2012 consolidated financial statements.

Inventories
We value finished goods, work-in-process, heap leach ore and stockpiled ore at the average production cost or its net realizable value – whichever is lower.
 
We consider ore stacked on our leach pads and in process at our mines as work-in-process inventory and record their value in earnings, and include them in the cost of sales based on ounces of gold sold, using the following assumptions in our estimates:

·  
the amount of gold we estimate is in the ore stacked on the leach pads
·  
the amount of gold we expect to recover from the stacks
·  
the amount of gold and other metals in the mill circuits
·  
the amount of gold and other metals in concentrates
·  
the gold and other metal prices we expect to realize when the gold and other metals is sold.
 
 
25

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
If our estimates or assumptions are inaccurate, we could be required to write down the value we have recorded on our work-in-process inventories, which would reduce our earnings and working capital. At December 31, 2012, the average cost of inventory was significantly below its net realizable value.

Reserves and resources
Our estimates for Kişladağ, Efemçukuru, Tanjianshan, Jinfeng, White Mountain, Perama, Tocantinzinho, Eastern Dragon, Skouries, Olympias, Stratoni, Certej and Vila Nova are based on the definitions adopted by the Canadian Institute of Mining, Metallurgy and Petroleum, and in compliance with Canadian National Instrument 43-101 – Standards of Disclosure for Mineral Projects (NI 43-101), developed by the Canadian Securities Administrators.
 
You will not be able to compare the mineral reserve and resources information in this report with similar information from U.S. companies. The United States Securities & Exchange Commission (SEC) defines a mineral reserve as the part of a mineral deposit that can be economically and legally extracted or produced. It does not recognize the terms measured, indicated and inferred mineral resources
(mining terms under NI 43-101), and does not accept them in reports and registration statements. You should not assume that:

·  
the mineral reserves defined in this report qualify as reserves under SEC standards
·  
the measured and indicated mineral resources in this report will ever be converted to reserves
·  
the inferred mineral resources in this report are economically mineable, or will ever be upgraded to a higher category.

Value beyond proven and probable reserves (“VBPP”)
On acquisition of a mineral property, we prepare an estimate of the fair value of the exploration potential of that property and record this amount as an asset, called value beyond proven and probable, as at the date of acquisition. As part of our annual business cycle, we prepare estimates of proven and probable reserves for each mineral property. The change in reserves, net of production, is used to determine the amount to be converted from VBPP to proven and probable reserves subject to amortization.

Mining interests
We depreciate most of our mining properties, plant and equipment using the unit-of-production method, where the value of property is reduced as reserves are depleted. We base this on mining rates and our estimates of reserves. If these change, we could be required to write down the recorded value of our mining properties, plant and equipment, or to increase the amount of future depreciation, depletion and amortization expense, both of which would reduce our earnings and net assets.

At the end of every year, we assess whether there has been an impairment of our capitalized mining properties, plant and equipment. If there were an impairment, we would be required to write down the recorded value of our mining properties, plant and equipment, which would reduce our earnings and net assets.

For producing properties, we base our assessment on the future net cash flows we expect the property will generate. There will be an impairment if metal prices are lower, production costs have increased, or metal recoveries are lower than previously estimated.

For non-producing properties, we base our assessment on whether there are factors that might indicate the need for a write-down. There will be an impairment if we believe current economics or permitting issues will prevent us from recovering the costs we have deferred for the property.
 
 
26

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

At December 31, 2012, based on an average projected gold price for 2013-2017 of $1,700 per ounce and a long-term inflation adjusted price of $1,350 per ounce by 2018, the estimated discounted net cash flow from our mining properties, plant and equipment exceeded their carrying values.

Goodwill and impairment testing
We account for business combinations using the purchase method of accounting. We record the fair market value of assets acquired and liabilities assumed as of the date of acquisition, and record any excess of the purchase price over fair value as goodwill. When the excess is negative it is recognized immediately in income. The assumptions underlying fair value estimates are subject to significant risks and uncertainties.

We review and evaluate the carrying amount of goodwill every year by comparing the fair value of our units to their carrying amounts. If a unit’s carrying value exceeds its fair value, we compare its carrying value to the implied fair value of its goodwill, and charge the amount the carrying value exceeds fair value to operations.

At December 31, 2012, our consolidated balance sheet included $839.7 million in goodwill as follows: EGU Greek assets ($473.8 million), Sino Gold assets ($363.7 million) and Tanjianshan ($2.2 million). We used a discount rate of 7% to calculate the net present value of cash flows from Tanjianshan to estimate its implied fair value. We used a discount rate of between 7% and 9% to calculate the net present value of cash flows from Sino Gold mines in order to estimate their fair values. There was no impairment of goodwill for any of these units. Our EGU Greek and Romanian gold projects have been recorded at their fair values as of the date of acquisition, February 24, 2012, using a discount rate of between 7% and 9%.

Operating costs
We calculate cash operating costs according to the Gold Institute Standard. Future operating costs include estimates of foreign currency exchange and inflation trends.

Stock-based compensation
We use the Black-Scholes Model to calculate the fair value of stock options that have been given to employees, officers and directors. This model uses assumptions of share price, volatility and expected life of options.

Asset retirement obligations
We estimate the mine closure date, the discount rate, the inflation rate and the timing reclamation costs to determine the carrying value of an asset retirement obligation.

Income taxes
We record income taxes using income tax rates we expect to apply in the years we estimate the various temporary differences will be recovered or settled. Where the tax laws and regulations are unclear or subject to varying interpretations, these estimates could change, and materially affect the amount of income tax liabilities recorded at the balance sheet date.
 
 
27

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Pension plans
We use various actuarial assumptions to estimate our obligations and expenses, including a long-term estimate of the expected rate of return on plan assets, the discount rate, the rate of salary escalation and the average remaining service period of active employees expected to receive benefits.
 
  December 31, 2012  
December 31, 2011
 
Key assumptions – 
pension plans
Pension
plan
 
SERP
 
Pension
plan
 
SERP
 
Expected long term-rate of return on plan assets
  6.0 %     3.0 %     6.5 %     6.5 %  
Discount rate beginning of year
  4.5 %     4.5 %     5.5 %     5.5 %  
Discount rate end of year
  3.9 %     3.9 %     4.5 %     4.5 %  
Rate of salary escalation
  3.0 %     3.0 %     3.0 %     3.0 %  
Average remaining service period of active employees expected to receive benefits
7.8 years
 
7.8 years
 
6.7 years
 
6.7 years
 

Changes in accounting policies

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:

•           IAS 19 ‘Employee Benefits’ – On June 16, 2011, the International Accounting Standards Board (IASB) published a revised version of IAS 19.  The revised IAS 19 (“IAS 19R”) represents IASB’s effort to improve the accounting for employee retirement benefits.  The revisions include:
-           Requirement to recognize past service costs immediately in net income rather than using the corridor method.
-           Requirement to recognize actuarial gains and losses immediately in other comprehensive income OCI. Previously, companies had the option of recognizing actuarial gains and losses through OCI immediately or via use of the corridor method.
-           Requirement that expected return on plan assets be calculated based on the rate used to discount the defined benefit obligation which is based on high quality bond yields.  Previously, equity returns were incorporated into the expected return on plan assets.
-           Requirement for more disclosure relating to the characteristics and risks of the amounts in the financial statements regarding defined benefit plans, including the timing and uncertainty of the entity’s cash flows.

The revised IAS 19 will be applicable for reporting periods starting on or after January 1, 2013 with retrospective application.  If the standard had been effective January 1, 2012, defined benefits expense for the Company would have been reduced by $0.3 million.

•           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 de-recognition of financial instruments. This standard is effective for years beginning on or after January 1, 2015. The extent of the impact of adoption of IFRS 9 has not yet been determined.

•           IFRS 10 ‘Consolidated Financial Statements’ – IFRS 10 establishes control as the basis for an investor to consolidate its investee; it defines control as an investor’s power over the investee with exposure, or rights, to variable returns from the investee and the ability to affect the investor’s return through its power over the investee. This standard is effective for years beginning on or after January 1, 2013. The Company does not expect the adoption of IFRS 10 to have a material impact on the consolidated financial statements.

•           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.  Joint ventures are now accounted for using the equity method.
 
 
28

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Upon application of IFRS 11, entities which had previously accounted for joint ventures using proportionate consolidation will 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 identified on adoption of the new standard 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 and does not expect its adoption to have a material impact on the consolidated 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 the adoption of IFRS 12 to have a material impact on the consolidated financial statements.

•           IFRS 13, ‘Fair value measurement’, aims to improve consistency and reduce complexity by providing a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across IFRS. The requirements do not extend the use of fair value accounting but provide guidance on how it should be applied where its use is already required or permitted by other standards within IFRS. The Company does not expect the adoption of IFRS 13 to have a material impact on the consolidated financial statements.

•           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 beginning on or after January 1, 2013. The Company does not expect the adoption of IFRIC 20 to have a material impact on the consolidated financial statements as the Company currently applies comparable principles to those found in this interpretation.

•           There are no other IFRS or IFRIC interpretations that are not yet effective that would be expected to have a material impact on the Company.
 
 
29

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012
 
Disclosure controls and procedures
Disclosure controls and procedures are designed to provide reasonable assurance that material information is gathered and reported to senior management, including the CEO and CFO, as appropriate to allow for timely decisions about public disclosure.

Management, including the CEO and CFO, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as at December 31, 2012, as defined in the rules of the U.S. Securities and Exchange Commission and Canadian Securities Administration. Based on this evaluation, they concluded that our disclosure controls and procedures are effective in providing reasonable assurance that the information required to be disclosed in reports we filed or submitted under United States and Canadian securities legislation was recorded, processed, summarized and reported within the time periods specified in those rules.

For accounting purposes, we acquired control of EGU on February 24, 2012. As permitted by applicable rules of certification, we excluded, solely to the extent it overlaps with internal control, EGU’s operations from our annual assessment of disclosure controls and procedures for the year ended December 31, 2012.

Internal controls over financial reporting
Management, including the CEO and CFO, is responsible for establishing and maintaining adequate internal control over financial reporting, and used the framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) to evaluate the effectiveness of our controls in 2012. Based on this evaluation, management concluded that our internal control over financial reporting was effective as at December 31, 2012 and provided a reasonable assurance of the reliability of our financial reporting and preparation of the financial statements.
 
No matter how well it’s designed, however, any system of internal control has inherent limitations. Even systems determined to be effective can provide only reasonable assurance of the reliability of financial statement preparation and presentation.
 
For accounting purposes, we acquired control of EGU on February 24, 2012. As permitted by the Sarbanes-Oxley Act and applicable rules related to business acquisitions, we excluded EGU’s operations from our annual assessment of internal controls over financial reporting for the year ended December 31, 2012. We are in the process of integrating the EGU’s operations and will be expanding our internal control over financial reporting compliance program to include EGU over the next year. The EGU operations represent $2,553.5 million of net assets, $48.7 million of consolidated revenues and $26.1 million of net loss as at and for the year ended December 31, 2012.
 
KPMG LLP, an independent registered public accounting firm, has audited management’s assessment of the effectiveness of internal control over financial reporting, and has expressed their opinion in their report included with our annual consolidated financial statements in Form 40-F.
 
Changes in internal control over financial reporting
There have been no changes in our internal control over financial reporting during the year ended December 31, 2012 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
 
Qualified Person
Except as otherwise noted, Norman Pitcher, P. Geo., the Company’s President, is the Qualified Person under NI 43-101 who approved the scientific or technical information contained in this MD&A and has verified the technical data disclosed in this document.
 
 
30

 
 
MANAGEMENT’S DISCUSSION and ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
For the year ended December 31, 2012

Forward-looking information and risks
This MD&A includes statements and information about what we expect to happen in the future. When we discuss our strategy, plans and future financial and operating performance, or other things that have not yet happened in this review, we are making statements considered to be forward-looking information or forward-looking statements under Canadian and United States securities laws. We refer to them in this document as forward-looking information.
 
Key things to understand about the forward-looking information in this document:
 
It typically includes words and phrases about the future, such as:  plan, expect, forecast, intend, anticipate, believe, estimate, budget, scheduled, may, could, would, might, will, as well as the negative of these words and phrases.
Although it represents our current views, which we consider to be reasonable, we can give no assurance that the forward-looking information will prove to be accurate.
It is based on a number of assumptions, including things like the future price of gold, anticipated costs and spending, and our ability to achieve our goals.
It is also subject to the risks associated with our business, including
 
the changing price of gold and currencies,
 
actual and estimated production and mineral reserves and resources,
 
the speculative nature of gold exploration,
 
risks associated with mining operations and development,
 
regulatory and permitting risks,
 
acquisition risks, and
 
other risks that are set out in our Annual Information Form.
If our assumptions prove to be incorrect or the risks materialize, our actual results and events may vary materially from what we currently expect.
 
We recommend that you review our annual information form, which include a more detailed discussion of material risks that could cause actual results to differ significantly from our current expectations.
 
Forward-looking information is designed to help you understand management’s current views of our near and longer term prospects, and it may not be appropriate for other purposes. We will not necessarily update this information unless we are required to by securities laws.
 
 
31

GRAPHIC 4 fs_img001.jpg begin 644 fs_img001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``(!`0(!`0("`@("`@("`P4#`P,# M`P8$!`,%!P8'!P<&!P<("0L)"`@*"`<'"@T*"@L,#`P,!PD.#PT,#@L,#`S_ MVP!#`0("`@,#`P8#`P8,"`<(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`S_P``1"``I`&8#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#],?\`@X'\ M8ZQX!_X)&_%?5M`U?5=!U:T?1!!?:;>O9W,&[7-/1MLJ$,N49E.#RK$<@XK^ M<`?M<_%L/M_X6S\4`"^/^1PO/[V,ZO]F!\GGTY+$12? M3]6=\/VN_BZ4&?BQ\4">#C_A,+W_`&C_`,]L]?U'U-?8/[$'[17Q%UG_`()9 M?MQ:I>_$+QY>:KHFF^"6TZ]N/$=U+P_P`_G35!*CASC;QL&!PWX?Y]*]E8/#_\^X_-^UQ\7%++_P`+8^*`^]Q_PF%[_>`_YZY__7[C'TK_`,$[(V_X=B?M MW';)C_A%?"HSL.?^0C>5\5,#N0^6Q`` M+(1Z&OSY&<@X?@_W>GWO;_/TK[6_X)G`C]@/]N3AQGX>Z3_!@G_2Y_S_`,_6 MCB#"8?ZF[0C\5/HO^?D!X.I/VR5^DO\`TEGS4/VN/BXHV_\`"V/B@,`\?\)A M>\<@?\]<]/\`..*7_AKOXN%@?^%L_%`\\_\`%87O]X_]-O8#G^?->>$[00=P M'IMX^\/\]?US3@#N4XS_=Q^Y'*JDVEJ?LE_P:J? M&?QI\4/VAOBS!XH\8^+O$T%KX;L9((]8UNXU!(6-RX+()78`D<$K]**YO_@T M;4K^TA\8#BY.^ M_P";/UH_X*#?"32?VCO@[X?^&.MVPO-/\>^,=#AN+>2(207-O87T6LW4,H)' M[N6UTRXB/7)D48.:_,;_`(+$_P#!-_P_^T/^W)\)OV?OV=?A3X!\%:Q;Z//X MH\8ZQH_A^WTZTTZSN9Q;VTMW+;HI94^RW16$G<[2)M`Y8?J_&W_"<_M<2M@O M9_#[PZ(PWE[XY+W4I@S+N/"RPV]BAP/FV:CU`;GQ#]G;]H\?MC?LZ?M!>+?@ MII>D^&_BP-:UK0[._O[;DV9XG M!35>@](WW?NJ4U92:ZZ*_JD=6*H4ZRY)]?OLM;(^(OV]M,_9'_X(L?LY:!\- M=-^$7PT^-?QNN;3S4F\6Z':ZE<1[SEM0U%RA9(2P/E6J,F\+M4HH>0>9_P#! ML_\`LYZ+\?I_C]XE^).A^'=<^&R0Z.-7\0:O=/=ZG>7UE=37=U<,S&5I7 M*;F?<<'/?CC%?N__`,$[/@GX'_98_P"#?E;?XH^(]8\!Z'\9[&ZU'7-4TJW: MYU%(]9VVMJ;:-(9G:5K'[+TB?;\[D!5)'Z+GV&66Y1[#VKJUJ\XIRO=WOS>Z MKNUFK*VK;]+>#@JGUC%W8*"ZEE61LC(PV!G-_X+&?\$:?!/P8 M_;Y^!O@7X06M]H&E_'BZ_LQ]+\^:ZCT.6&YMHI[N*65GD\OR;HRE&W;#`Q7Y M6"+V_P`&/@=_P3S_`&*OB?H_Q/TWQS\?OBKKW@^X34]'T"Y\+7LDS]K!4J_*YR:MRVT2=WJO*Y]S:O_P3C_9RE\%> M./!WAKX2_"O1[RYT=;?41:>&;4`&2.7[,TX51YKH5\P!SN&5;(+!C_,9^QU^ MR_XK_;9^._A'X;^#K>.77O%DPC,\T;B'3X``\]W-R,1Q1JSD=6(50"SJK?T& M?\$A_P!I.3]J']K3]LO6[B;4$TBZ\7ZHP3VKY@_X(^?"_P_\`\$C?^"77B7]J3Q=HMUJ_CCXAV2VWA'24^>\O=/+? MZ!:P@(7'VQT^URO'O'V:.&4K^Y;/GY!FM?*J6*IN3G6E[)03=_>E%_EUZ.R7 M8WQN'ABI4I)6BN:_HFD?<_PQ_P""67[)/PC^%C>'I_A1\*_$O_"NK&.TUS6= M;\.V6H:@9%MUG>6\N'B),[Q.LS*3E4F0A51D%?EM_P`$(/@%J'[?'B/]IC3/ M^$)M?N+O6/BM\<=%?4=4>&-Q>7E_XCE!E2.,#*&UL;@HJ*/W M45B`.$!K+_9GBO\`_@G1_P`&SE[XK\)07,'CCQ'X>FUE+BPC9;N+5-7N$M+6 M4*1GS;=)K5,8)S;``'H?/PU?$T\#B(2J.CB^9R6O5\O]7-JL(2K M0:C91BY/3H]$OS/"_C[_`,%(/V%_V(OB=>?#;X=_LI^"/BG9^&;LZ?JFO7%A M931-+&^V5(+J[BN)[MHVW+OD9$9A\KLN'J7_`(+&_P#!.[X%?$'_`()H>'_V ML/@OX0A^&CW5MH^KW&D6MH+*TU&QU.:W@2.2SC)@@N89;F-M\!",/-!\W,3I M\_\`_!*#_@E#\"_VK/A3<7GQJ^*7B3X<>+[[Q(F@>'/#EAJ-GI]W>PE8%B=H MKNVED9YKF8Q(%"@F,8R6P.@_X+<_\$OO#7_!/#P7\/O#_P`/_&OQQ\>7_BI[ M@W>EZQJ<>H:?IVGV:PB,B"VMHPC&1XQ'NRN(7"@%C#`X?-*&&PF(J*K& M7ON7,U42UEN[);ZV^_1GFRG6GAYU*L(\K6B5DX]%T/0?^#1S!_:3^,1``/\` MPC-AT!&/])?UY_/)_E16C_P:;>$=7\-_M'?%Y]2TG5M-23PU8*AO+66$,1KD::P<;^?YL_232?BZ;OX2_$"VT8>([ M'XD?$S7[Z&T8:#J`73Y)Y4TO3KN0/"JQI!90V4TPR`/*E.23SZ'XWTO3_P!G M#Q_X,\0Z1I-S!X5;3E\':O!IEA)C7FK3&VF1@8=TJ07[M?R,,L(;Q@J!+?)[3P1/HGQ#^*GP]T/PE87T M/@KX7:9/?(TFGW=@+*[^SKIVGP(9XU$R?9)M3+*I)0QVY;&Y=WNIZBBFZBZ+ M^K6%9B,<+UZ5\M^(_B]+E(?]6?I4QDEJT4U<\)N9O#7[/?QWN[.:RU' M3O#6H>!]*T2S2TTN[NK:*.QN;]4@1H8VV%8[OD,V2-A&,$GAOB;X>.O?`W7_ M`!1%I&MZ'H-]IMOX`\':?86$T%[X9T*]N;>RN]56WC3S(IC&PG1&&8[>QMAB M&22X2OK"CN:OVNJ?H2XGC&G>+],^-GQY\%QZ+;:A+H'@JROM7EFETFYL8K6_ M>-+*T1#-$@?=;7&I95,E=JDX!7.)XDM;+X3^$=1\$>,XO$5MX3N-3EU?0O%> MG6)NH=(;[8=0MUN2J2?9I+2==R2W,1M72&#S'=W>(_0+=OK2]Q4\^W9#:T/F M6+XMZ'XLU_0D\3_'#P!XLT?0+]-2ATG0=(VZAK$\*M]G^T;+JX\X1R%+C;!! M$?.MXG!1$:-O2?@4K^-OB3X[\=2Z=J6GQ:J]CH6E->Z?/I\UWIUE"\JRO!.B B3(?MM]J"`NH#)'&R@J0S>HT#I0Y*VW]?<)*P4445!1__V3\_ ` end GRAPHIC 5 fs_img002.jpg begin 644 fs_img002.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``(!`0(!`0("`@("`@("`P4#`P,# M`P8$!`,%!P8'!P<&!P<("0L)"`@*"`<'"@T*"@L,#`P,!PD.#PT,#@L,#`S_ MVP!#`0("`@,#`P8#`P8,"`<(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`S_P``1"``S`(D#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#]_***\ZTG M]J7PCKW[4NK_``=L;F\O?&?A_P`/P>)=52&V9[33;:>9HH$FF'RI/*4=UB/S M%$9NF,@'HM8]K\1-`OO'%UX8@US2)_$EC;+>W.E1WD;7MO`Q`65X0=ZHQ(`8 M@`]J\:_;;_:[U7X*QZ5X"^&^CP>,_CCX^AE3POH3N5M;"-<+)JVHR#_4:?;E M@78X:5ML4>7?C%^"_P`'_AM_P28_97\5^,O&GB2U-_()/$OQ%\>ZJH2]\2:B M_,MQ(>3@NWEP6Z9"`I&BDGD`^D-4U6VT33YKR]N8+2UMU+RS3R"..)1U+,>` M/7,TEU/"C M9(*1RS/&I'!"`B@#Z/HK%U?XD>'?#_B_2_#U_K^BV6OZV';3M-N+Z**\OPBE MG,,3,'D"JK$[0<`$GI6U0`45\RZ]_P`%%U^)WQ7O/`?P%\)R?&/7-%N#:^(= M0'!CN-1*2":X!Y-O:I-(NT[_`"^,_2>EFZ.F6QOA`+TQ+]H$ M!)B$F!NVD\E5X\ M\83W+BVM=4D5O*TBS15(FN4^5YF9@L2@K@N1@`^E*BOKZ'3+*:YN9HK>WMT: M6665PB1(HR68G@``$DGI7SI^SK_P45TW]KS]JGQCX)^&GAVX\2^`?AR&L?$7 MQ`%XL>E?VOD?\2RR7:3=NBY,LBLJ1\#+%ES^9'[>_P#P4`\2?\%*/^"LL?P1 M\(^$?'?Q,_9N^!ETTOQ$T7PCI\EX?&.I1"4+:7#(Z*;;[2B0!))%B8I,[[D` MV@'Z9Z1_P6'_`&8_$?[0&B_"[2OC/X-UGQOXBN5L]-L=-G>]BO)V8JL2W$2M M`7+`KCS,Y!'7BOI2OSL_8T_X)6:]\1?VW=._:;^-_A7POX(O_"&DQZ)\+_AC MH?DRV/@"Q4R_O+B6%5AFNSYLC8B!CC:1L%MJ;/T3H`****`/)/VY?VP/#W[" M_P"S-XC^(OB$&Z_LN-;?2],C<"XUS49CY=K8P@]9)I2JC^Z-S'Y5)'R?^Q%? MZI^SUX*UO2?#JZ)\5_VM?C-=KXM^(U]:7@FT#PM>3J%CCO;N(NL5E91?NK>U M1C-.L3&,`.TBYW[;W_!._P"*G_!2K_@J/X7TWXJ>&],O/V-_A[I[7"Z5)KHB MD\4:Q)92@730PGSU\J2X\H!FC`$#,"=^#Y+X9_X-P?BO^P9\==4\9?L)+*YOO#?C7Q/#*C?8I(X M&C:YCMU+?()`A(9FRLD>?OK]HWX9?M#ZM_P3OU;P=X.\8>$-8^.VLZ6-+E\4 M7=O)HNG6KSOMN+N&&(3,C11.WE*^$/A5 MX:6"//&T[_M.?MC?%JY;PUX'L#'%HMCH=IM=YA96^95T_3H0=UQ&8M0\)W,EG!X,\-,ZD:7IK3(63S%!660H"ZNPZL[OSO_``4@_P""//B# MQ!_P3!\/?LL_LK:?X5\`>$-6UZU'B>ZU&^E23^SUDO(/!%SXTU#SKG1]&A!CFU M2>=]L:-(HDC'E*D4:";RU"2*%]R^/O[3/B'_`(**?LU_$+XFZ8_B_P`,?LC> M!M&U#5)&T.4:=XH^,:6:.\\=O*Y4V&DMY3QE\K/<#=@Q)][[7A_9"\!W_P"R M7IWP3UO0++7OA]9^'[7PW+I=VI,5U:P1)&BMMP<_NU;(P=PSP:^9_#?_``;Q M_L\^$;2\T73KCXN6GP_U`;;KP)%\0]63PS=+YGF%)+43`NA(Y1G*D=J`*_\` MP1K_`&E?B3^U#\'/"/B#PY\!OAY\!OV;I-/E_P"$:T^+6'N]9OX@[I')';0P M10V\3.K,S2%G?.X`[]]?=U4/"GA73?`GA?3=$T:QM=+TC1[6.RL;.VC$<-I! M&@2.-%'"JJ@``=`*OT`?%?\`P6/^-?[2.A?#6Q\`?LT_#/Q3XE\4>+8V;6/% M=C<6=I'X9T\';*+:2YD1&U"1=PCSD1_?/.VN`^&?['_Q#^,O_!')_@U\(_#O MB/\`8^UJ]9M/N9?$YM]8U>_MG)-W=//:S!ACV0L]4N=,T:_T3Q#$I4K+/$%>1'O)& M/FF61BI=B3@8%?3_`/P3S_X)I_"S_@F/\*-2\)_#+3M05=, MPJ?#;X"_$CQ.LO,>H^(VM_"6F[*`/H:BOGK4O!_[3GQ.L M@)O&GPJ^%*2$/Y>CZ'<^)[R(;1\GVBYDMH2-O' M?A'PHSCY(]5U:"TEE]`B.P9R>P4$FO-9/^"D?@K7FB3P5X9^*GQ):63RO,\. M>#+YK53N*Y-UGT`?.DWQ\_:(\=W#P^&/@+HWA:W6TOB6[NM>=QC'S&\EER3ZFO?J*`."\)?LK M?##P#"(]#^''@/1D!!VV.@6EN,CH?DC'(QUKNH8H[2-(XU2-1PJJ`H'?@"GT M4`0VNFV]C/<2PV\,,MVXDG=(PK3,%"AF(^\<`#)[`"IJ**`"BBB@`ILT*W$+ MQR*LB2`JRL,JP/4$=Q110!S?P[^"O@WX0+&?"XO&+W`TC2X+$3L3D FLWE*NXD\Y-=-110`4444`%%%%`!1110`4444`%%%%`!1110!_]D_ ` end GRAPHIC 6 mda_img001.jpg begin 644 mda_img001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``(!`0(!`0("`@("`@("`P4#`P,# M`P8$!`,%!P8'!P<&!P<("0L)"`@*"`<'"@T*"@L,#`P,!PD.#PT,#@L,#`S_ MVP!#`0("`@,#`P8#`P8,"`<(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`S_P``1"`!F`/\#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#]_****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`***;+*L$3.[!4099BFR$6,0RJW+#@W##N6&=N?NJ>@+-GS:OXZ\3/&K&XS$3R[(*CIT(NSJ1=I M3:W<9+6,>S6KWO9V/N7=QIT;#[5ISREH;F//S`*3A7Q]UQ@ M@@9RN5/(5H>%/"5YX^\3V&AV`+7FJ3"WC."1'GEG./X44,Q]E-?B&6YGF=/' MT\1@:DOK',N5IMREGH]F?0U:5%TW&HER]>UC]%+2ZCOK6*>)_,BF0 M.C#HRD9!_*O*OVKOB?KOP;TOP_KNCSPM&U^UE&Y#Q,X)QAE*^4V"I' MWN01Q7J>GV*:9806T0(BMXUB0$Y(51@?H*^>O^"@_B6-=#\-:("&EFNI-08# MJ@CC,:D^F?.;'KM/I7]Y^)N:5LOX6Q.,A4=.I%0M*+LU+GC:WDWHULU=/2Y^ M<932C5QD(-73OH^UF>F_`[]H71OC?ISBUW6.K6R![G3YG!DC'`+H1C?'DXW` M`C(R%)`KOJ_./P]XAO\`PEKMIJFF74EGJ%C)YD$R=4/3!'0@@D$'@@D'()K[ MI^!'Q?MOC3X`M]5C58;V(^1?VXSB"<`$@9ZJ00RGT8`\@@?)>$OBK_K%!Y=F M5HXJ"O=:*I%;M+I)?:2T:]Z.EU'MSK)_JK]K2U@_P?\`EV.SHHHK]N/GPHHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*\=_;9^(C^ M#OA(=,MY=EYXDE^QG!PP@`W3'W!&V,^TM>Q5\F?M_P"MO/\`%#1=/<_NK+2O MM*9Z`S3.K?I`OY5^9>,&=5,LX4Q52B[3FE33_P`;M+T]WFL^]CU\DH*KC(*6 MRU^[;\;'A73BBM#PSX3U7QI<"+1],U#5'S@_9;=I0OU(&%'N2!7L/PY_85\1 M^(9(Y_$=U#H-H>6AB9;B[8>G'[M/KEO]VOXER#@_.LZFHY9AI5$_M6M!>LW: M*^^_8^_Q..H8=7K32\NOW;GC.A:%?>*=9M].TRTN-0U"Z.V*WA7<[^I]`!U) M.`!R2!S7V)^S+^S5%\&-/?4M2:*[\1WT>R1TYCLXR0?*0GKD@%FXR0!T'/8_ M#'X-^'_A#IAM]$L4ADE`$US(?,N+C_?<\D9Y"C"C)P!6WXC\1V/A'1;C4=3N MX+*RM5WRS3-M1!_4D\`#DD@#FOZQ\.?!_"<.-9OF\XSKQ3:_DIZ:M-VNTK^\ M[)+9=7\7FF>3Q7[F@FHO[W_78?K>M6OAS1[K4+Z>.VL[*-III7.%C11DD_A7 MP7\:?B?-\8/B/?ZY(LD=O)B"RB?&Z&W3.Q3Z$DLY&3AG;!QBNM_:2_:;NOC/ M<_V7IHFLO#5O('"-\LM^ZG(DD'90>53U^9N=H3RBOQ_QF\3:6?5HY7EDKX:D M[N7_`#\GM=?W8W=N[;>RBSW,BREX:+K5E[[Z=E_F_P"NH5ZO^QM\1'\$?&2W ML9)-MAXC3[%,"<*)1EH6]SNW(/\`KJ:\HJ?3-9D\-ZI::E&2)=-GCNT(ZAHW M#@_FHK\EX;SJIE&:X?,Z;LZ4U)^:O[R]'&Z?DSVL705>C*D^J_X;\3](:*** M_P!,#\G"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`K(U?X?Z%X@U==0O]%TJ^OTC$2W%Q:1RRJ@)(4,P)`!9CCW-:]<)^T+\5M1^ M#7@1=;L=*BU5$N4AN!),8EMU?(60X!R-^Q<<%2=14Z6[T6MCN884MXEC151$&`JC``],4V\O8=.M9)[ MB:.""%=SR2,$1!ZDG@"OCSQ'^W%XXUJ,I:_V1I"G^*WMC)(/QD+#_P`=KS3Q M;X[USQ[.)-;U?4-4(.Y5N)BT:'_93[J_@!7XAG/TBGIA39[22_A:WB!:6<>6@]6;@#\S3J[G]FSP0_C[XVZ#:!"\%E.-1N3C M(6.$AQD>C/Y:?\#KT../2BBBO\`3L_(PHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`*S_%?ABS\:>&[[2=1B$]EJ$+03)T.TC&0>S#J".00".16A16=: MC"K3E2JQ4HR333U33T::[-#4FFFMT?"'QK^`&N?!/5)#=12WNC,V+?4D3]VP M[+)C_5O['@]B>0.&SGO7Z330)8GGBOL4[I/UF[.WDHI^:)Q?%+:Y3XF6]SIEW')KDT6S5K>( M;E0J`(W9N@D*_*5Y.U4)V\;O&;"QGU:_AM+2">[N[AMD4,,9DDE/HJC))^E? MSIQ3D#RC.*^50FJGLY^U[;2UM*/25UT/J,'B?;T(UFK75_Z\NWD0NX M12S'`'-?9'['WP/F^%_@R75=4@:'7-="N\3KA[2`9*1$'D,VWB+Q;'&^HP,);/3LATM&'(DD(X:0'HHRJ]MGJ:4ZLJY!!YKUSP!\(_#GPNMFCT/2;6Q9 MQAY@"\\H]&D;+$>Q.!71T5X&1\"Y!D\_:9=A(0E_-;FE\I2;DOO.G$9CB:ZM M5FVNVR^Y:!1117UAQ!17F/[0_P`<=1^$?B3X?:;I]G:7!\8^(K?2;B:X+'[/ M"S+O*J,9<@X!)P.N&Z5Z=387"BBO%OVWOVDM9_9K^'VDW^AV6G7=_J^HBR#7 MH=HH%$3R%MB%2Q.S'WAC.>>E"5W8&S\6/#GQ#+3QI8^'YKR",L4O7@N9@'_=-&SSM'(TLT\R))#';K$?I M+_@@1^VCXI\$?MV_%?\`9*U_XR67[0?@_P`+Z5_PD/@7QW!K"ZJEQ;1FT$EJ MMQYDID&R]B!C\UQ!):7**Q0H%^,_@-\+_P!EK_@F%^U=\7O@G^V_\);B>.+7 M)=8\!>-9].OKN/4M(?Y(EVVKEGB9(XG5HDD"3/=Q2M&T8!_3'_@AUI?[''[0 M6K>+_BM^S9\%]9\`WOA6\F\+?VUJ>FW5NFJ6\JQ2L]M*TTL#JS1C=&&\^(*A MECB$L>]`?HS7Y!?\&T?_`"?C_P`%"?\`LHT?_IW\1U^OM?C_`/\`!L_<1R_M MZ_\`!0M%D1GC^(T6Y0P)7.K>(R,^F10!^M'Q$\=6'PO^'^N^)M5:1-,\.Z?< M:G>-&H9UAAC:1R`2,G:I[BOPU_X)_?L2_&3_`(.`O"'BO]I;XE_M$_$[X:WE MQXBNK/P/H_A2]>&R\.B%8V#Q(LBA8XW980(_+FD-LTDDS/)N'[@_%WX=V_Q? M^$_BCPE>3/!:>*=)N](GE5=S1I<0O$S`=R`Y.*_"_P#X(U_\%B/`_P#P18^! M_P`0_P!F_P#::T[Q1X0\<_#GQ->75K#9Z2]VMZDT<3&%2IX+RK)+%,^V"6"X MA=9".2`>@_\`!M5X0\6_#W_@J?\`MF:!X]\00^+/&NB26EAK>MQ)Y:ZQ=1W] M\CW6W:N#(1O(QD%CDD\G]J=4U.#1=-N;R[F2"UM(FFFE_;3\;OH>K>%W\6SVNK#1M53R[_`$U9M0O72*=,#9*$9=R\ M@$X!888_M!XD\/VWBSP[J&E7J&2SU.VDM)U!P6CD4JPSVX)H`_"S]D/]G_XL M_P#!S;XC^)'QK\=?&KQ[\*_A1HNO/H7@OPEX;N65;1EACN`TB[EB9HX+B`/, M4>2:624!H8X4C/T!_P`$4/VG_B[^S?\`\%#/BW^Q#\:_&=Y\2[GP%8'7?"/B MO4)I9+RYM`+63R&:5GD=9+>^@E5'DE>)M%N-,\0R>(O#FOZ=IS7EKK=M)!%:[XT!#^3,+1)8I%#C=+ M/'*87AVMZ]_P1.T_Q/\`\%)O^"N_QF_;?N/#6I>&/A=J.EOX8\%IJ("S:B0+ M2V$B%2R/Y<%C(9]C/&L]X8TDD\ERH!^Q]?SP?L#_`+'GQ@_X*_?M8_M2>#M> M_:-^*OA#X7^`O&UV;NPM-9N;N74+B34M2CLX(A))LC@@CMW9DY4EH<)D!T_H M?K\?/^#7RX27]J[]O%%D1W3XC)N`8$KG4=PC1413M45\_\`_!<# MP)X6\=_LX^'(?&?[4&L_LP>'+?70^HZAINI?8[CQ3;&WE5]-C598Y))"620! M1*`L;[H7!W)]IU^)'_!P`OA?X._\%H_V=OBC^T+X4UGQ;^S%:^&CI%Q"+O!__!-7]LWX%>(/V6_V ML_&?QL\&^,O%%MH7CCPGKVIRR-Y,ES;Q&1K=TC1EDBGG$:!J289I8)!E!#+ M&\VY$$0#*A9920\?U-_P6D\37_\`P3+_`."W_P`!_P!K_5?#NLZS\++G1#X5 M\0S:Y\O4(&5F8;%H^;_P#@O!_P6*^%O_!3#4?@ MEHGPFM/%.J>'/!?C6WO=2\4:AIDFGZ>;J952*QB$H#M,4$TC;PF!&-@D!9HP M#^BNORQ_X+F?M8??ML?!+]B_X(>+;[X=:_\`%N`:UXD\3V.^._M--\RY MVK!*CHZ*D=A?SR+$\!/V8OV7?#WBKQ3XA\8:[:ZKK%_J.FO:6^EPP MAE5)%PSK''+*DTUS@1QI`%4RF7Y/W,^$/PXM/@Y\)_"_A#3Y));#PKI-IH]L M[C#/%;PI"A/N504`>4_M4>)M:\:?%GP)\*]$UB_T"'Q8;F^UO4;!_+O(;*!- MPBB?JAE8,NX<@JO52RGS#]K[X!7'[-OPECU7P9XS\9Z=IUQJ-K;WVF3:M--% M*2_RRQ.3OB?(PV#M=3@C@5W7[6&JGX)?M'_#?XH7\-PWA:QBN=#UNYBB,O\` M9ZS`^1(P7G:7&/ M$-OXN\-:=JUF6:TU2VCNX"PPQ21`ZY]\$5\V_M2_M/>'/CI\*I_`'PYU*'Q= MXL\:F.SM[>S1W2TA,BM+-.V,1HJ`@YY!8$C:&(^C?!/AB/P3X-TC187:6'2+ M*&RC-K8#)QGYEKZ%I2V0+=GSY\<[K4_CM^U%I/PIM]:U70_#=AH3^(=>DT MRX-O)?M_?L_K\#?!'AY=)\1^(+WPY?:J0N MD:G=->+97`@E(E@D?YT4KO#)D@LP;M7K7Q?\56W[-?[<.F>.?$/G6O@_QAX= M.@2ZD(V>&RO4F$JB3:"5#(B@>NYV^[&Q'EW_``49_:.\*?&+P=X?L/#%^^LV M^EZMYEWJ4$3?8(I&MY0D'FD!6E92S[5SA4.<9`.D;W5B9-69]E>/OA=X9^*V MF0V/BGP[H7B6SMY1/%;ZK817D4<@&`ZK(K`,`3R.:U='T>T\/:5;6%A:V]C9 M6<:PP6]O$L44"*,!550`J@<``8%%%8EEBJ6E>&M.T&YNIK'3[*SFO7WW#P0) M&T[9)W.5`+'+,E;EE90Z;9PVUO%'!;VZ".**-`B1J!@*H'```P`.E%%`$E4M)\-:=H$US) M8Z?964EX^^=H($B:=LD[F*@;CDGD^IHHH`NU0\4>%-+\<:!FV&L:7>J M$N+.]MTN+><`@@.C@JPR`>1U`HHH`H:7\+/#&AZ#IVE67AS0;/3-()-C9P:? M%';V1+;B8D"A4RW/R@<\UO444`5-?\/V'BK1KG3=4LK34M/O8S%<6MU"LT,Z M'JKHP*L#Z$8K)T;X1>$_#GARST;3_"_AZPTC3G,EK8V^FPQ6ULQ.2R1JH522 M2*5$EBE4HZ.H974C!!!Z@CM110!@_#_`.$7A/X30W<7 MA7POX>\,QW[B2Y72M-ALEN&&<,XC5=Q&3R<]370T44`4_$6\%W;3#$D4T8DC<>A4\'\:A@\,Z=:Z;#9QZ?91VE 5ODQ0+`BQ19SG:H&!U/3U-%%%P/_9 ` end GRAPHIC 7 mda_img002.jpg begin 644 mda_img002.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``(!`0(!`0("`@("`@("`P4#`P,# M`P8$!`,%!P8'!P<&!P<("0L)"`@*"`<'"@T*"@L,#`P,!PD.#PT,#@L,#`S_ MVP!#`0("`@,#`P8#`P8,"`<(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`S_P``1"``S`(`#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#]_****`"B MBB@`HHHH`****`"@MBBO/_VG/&4O@7X&:_?02&&XDA6TBD!P8VF=8MP/8@.2 M/<"O.S;,J>7X*MCJWPTXRD_2*;_&QK1I.I4C3CNVE]YXC^T=^UQJ.JZU=Z%X M3O'L--M7,,^HP-B>[<9#"-A]R,'^)?F;&00OWO#HO$&I6^J)?6]]J"ZDK!HK MA)W,^_/&&SN))_,^M7O!'PZUWXARI#H&D7VIJ3M#P1?N$]FE.$7_`($PZ5]+ M_`#]D.#XV]O&X'(.`JGD9(#U_%."RSBW MC[-5C*CG&ES7YW>-.G&_V-DVEMRZMZM[L^]J5L%EM'V:LW;;=OU\OZ1W?QAU MJ\T']GK6[ZZN9;#5H=(+>;!(8WBNR@"[67I^]*CC@].G%' MO$+Q?VXD9:UN5`0:@JC+*5'`E`!;Y>&4$@#::\\_:W_:.MOB1,GAO09_/T2T ME$EU=(,Z)KUSX4UJSU6S;9=Z;,EU">@W(P8`^ MQQ@CN"17W'%WC`\#Q91EEE5U,/1BJ=76\:FKYFNEXIZ275/5Q>OGX+(_:X*7 MME:WNK1))IUC$UU.&MS<;5C M&XL$`)8C&>`3Q6M44]NMS&\$^*?V]O#6F6[)HVE:KJTRCY#(%M+<_B/9/A_P#L"21ZA%/XHUJ"6VC;+6>G*P\[GH9F`(4] M#A6DW9\CC"DUW7G=O[MOG^)\W`@CG!-/MK"?5[J*SM8VENKR1;>",=9)'(55'N6('XUO_&# MP/'\,/B-JNB)>07D%C-B*5)%8[&&55\=)`#@@XY&<8(KV[]D;]F:]L]9@\6^ M([22T^S#?IME.A68N1CSY%/W<`G:IYR=Q`PN?QWAK@+,LVSMY-A*U1[J" MB[2;>W1J*ZNUCW<7F=*CA_K%]U=>?;_@GTAHFFC1M&L[-6+K:0I"&/5@J@9_ M2K-`Z"BO]$:<%"*A'9:'Y@W?5A7"_$G]HWPK\*/BU\.O`^L7=S%XD^*=]>Z? MX?MX[9Y$GDL[&:^N"\@&V-5A@;[QRS,H`/)'XP?\$R;'QM\0/VUOAKX@O?B- M\&O#WQ_E\;ZQ_P`+(M+SQ]KDOCSQ'9P->)J.C7FBM%]A2WA3RI+4`".);&%H MGSYC5^B7[>#`?\%1/V%E)&X^)?&!`[G_`(I2_JQ'V/7$_`3]H3PQ^TMX-OO$ M'A&[N+[2;#6=0T&2>6W>W+75C=26ERH5P&VK-%(H)`W;)'U*:[UBXT?0;GQ%%%9R:='J%U')&D96!;^2W M5Y%W2HVW<5`'6_\`!OW=Z1>_\$ZA-X;O[W5M#?QYXP?3+R^GGFN+RW/B"^,, MLLDW[YG="K,TH\PDDM\Q-`'V]17X9?L8>*]+D^(?[-'B'PYXJ\5:C^W-XF^* M%QI_QSTVXUF\EU(:+&]ZNL0:II[2?9;>QMXQ:"UQ$J*T M-0R[L,I93D,00#[MHKY#_P""G5_X>_8V_P""6&K^']%\+V%UX.T^QTGP1!:Z MCK>I6&F:%I\]Q;Z>MW?7MJQOEM+:-Q)*\;^:ZQL-X+%A\W?\&[6NV>C?M!_M M/^!?#GB[X<^)/!'A=_#%WID'P]U&_N_"5K3SNOF-!&)/+FDB+ MQ'#9#*H!^C/[17[0'A?]E;X'^)_B+XTO9M.\*^#["34M3N(K:2YDBB3KMCC! M9B20``._.!DUU^GWJ:C807$894N(UD4,,$`C(S[U^$__``6`U3X2ZZ_[:X^W?:@J21AEU'PT)#JVG:"=0M!J]Q; MF,%U:/3S=,74$HH9AC&0`?7%4=;T2+Q%I'/V]_BGX9_9AUZ37OV:-/\$Z/=ZA]DUJ\UC1-/\`%LMS?#Z3:JFD72W&G0WQG7[,RE&,:SR0F9I-OS.JPL^?D)Y<#EV%P=+V6$IQI MQ[1BHK[DDBJE6=1WFVWYZGK6F^.-/U7QKJGA^%Y6U+1K6VO+I3&0BQW#3+'A MCP23!)D#IQZT_P`:^+K+X>^#M5UW4FDCT[1;.6^NGC0R,L42%W(4F"Z2Q;2(6C%JH8,T,ES]L$FT%9"LJ2;D3`[DM;&;9]41Z;;1:A+=);P) M=3(L`_MD>);Z7XL_"GP:;AE\.^.[R]T[7+95"O>V^+<&,2@ M>;&"'8'RV7<"0