Eldorado Gold Corp
TSX:ELD
Balance Sheet
Balance Sheet Decomposition
Eldorado Gold Corp
Eldorado Gold Corp
Balance Sheet
Eldorado Gold Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
38
|
106
|
135
|
34
|
60
|
46
|
62
|
265
|
313
|
388
|
559
|
509
|
444
|
240
|
282
|
293
|
201
|
174
|
371
|
481
|
280
|
540
|
857
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
313
|
388
|
559
|
509
|
444
|
240
|
282
|
293
|
201
|
174
|
371
|
401
|
277
|
540
|
831
|
|
| Cash Equivalents |
5
|
38
|
106
|
135
|
34
|
60
|
46
|
62
|
265
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
3
|
1
|
26
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
44
|
14
|
10
|
9
|
260
|
120
|
61
|
71
|
635
|
197
|
95
|
11
|
140
|
0
|
35
|
4
|
139
|
|
| Total Receivables |
3
|
1
|
3
|
9
|
15
|
23
|
24
|
29
|
15
|
20
|
20
|
87
|
49
|
79
|
48
|
41
|
60
|
65
|
64
|
54
|
51
|
67
|
100
|
110
|
|
| Accounts Receivables |
3
|
1
|
3
|
9
|
15
|
23
|
20
|
9
|
0
|
7
|
7
|
53
|
22
|
20
|
16
|
11
|
8
|
22
|
35
|
36
|
23
|
34
|
49
|
58
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
21
|
0
|
13
|
13
|
34
|
28
|
59
|
32
|
30
|
52
|
43
|
28
|
18
|
28
|
33
|
51
|
52
|
|
| Inventory |
5
|
6
|
6
|
6
|
8
|
36
|
58
|
87
|
129
|
147
|
191
|
221
|
244
|
223
|
176
|
121
|
169
|
138
|
163
|
176
|
178
|
199
|
236
|
279
|
|
| Other Current Assets |
1
|
0
|
0
|
0
|
2
|
37
|
75
|
7
|
61
|
74
|
78
|
26
|
40
|
40
|
37
|
13
|
19
|
16
|
24
|
25
|
18
|
52
|
50
|
97
|
|
| Total Current Assets |
14
|
45
|
114
|
150
|
59
|
155
|
204
|
229
|
485
|
565
|
685
|
1 152
|
962
|
847
|
572
|
1 092
|
738
|
515
|
436
|
766
|
728
|
632
|
930
|
1 482
|
|
| PP&E Net |
97
|
97
|
56
|
75
|
210
|
311
|
378
|
668
|
2 581
|
2 700
|
2 856
|
5 869
|
5 687
|
5 967
|
4 751
|
3 646
|
4 227
|
3 989
|
4 088
|
3 999
|
4 003
|
3 596
|
3 756
|
4 119
|
|
| PP&E Gross |
97
|
97
|
56
|
75
|
210
|
311
|
378
|
668
|
2 581
|
2 700
|
2 856
|
5 869
|
5 687
|
5 967
|
4 751
|
3 646
|
4 227
|
3 989
|
4 088
|
3 999
|
4 003
|
3 596
|
3 756
|
4 119
|
|
| Accumulated Depreciation |
40
|
51
|
101
|
66
|
4
|
8
|
33
|
61
|
163
|
272
|
392
|
509
|
653
|
825
|
2 403
|
2 034
|
2 120
|
2 693
|
2 761
|
3 013
|
3 161
|
3 389
|
3 664
|
3 940
|
|
| Goodwill |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
325
|
366
|
366
|
840
|
526
|
526
|
50
|
0
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
14
|
18
|
25
|
67
|
47
|
5
|
7
|
14
|
32
|
39
|
55
|
74
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
1
|
50
|
58
|
8
|
3
|
3
|
17
|
31
|
40
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
62
|
106
|
0
|
|
| Other Long-Term Assets |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
40
|
38
|
22
|
12
|
31
|
29
|
25
|
13
|
27
|
27
|
19
|
10
|
8
|
20
|
29
|
142
|
|
| Other Assets |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
325
|
366
|
366
|
840
|
526
|
526
|
50
|
0
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
|
| Total Assets |
113
N/A
|
142
+26%
|
172
+21%
|
226
+32%
|
321
+42%
|
527
+64%
|
592
+12%
|
905
+53%
|
3 436
+280%
|
3 685
+7%
|
3 960
+7%
|
7 928
+100%
|
7 235
-9%
|
7 394
+2%
|
5 464
-26%
|
4 798
-12%
|
5 090
+6%
|
4 629
-9%
|
4 649
+0%
|
4 899
+5%
|
4 931
+1%
|
4 458
-10%
|
4 988
+12%
|
5 836
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12
|
8
|
7
|
6
|
21
|
29
|
40
|
43
|
157
|
56
|
67
|
102
|
106
|
84
|
97
|
44
|
60
|
39
|
67
|
65
|
71
|
75
|
93
|
113
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
61
|
104
|
99
|
95
|
134
|
47
|
50
|
102
|
59
|
103
|
105
|
113
|
152
|
245
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
57
|
99
|
81
|
10
|
16
|
16
|
0
|
0
|
0
|
0
|
77
|
78
|
7
|
5
|
5
|
5
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
8
|
1
|
1
|
4
|
27
|
40
|
20
|
6
|
6
|
6
|
0
|
4
|
1
|
19
|
16
|
23
|
19
|
24
|
50
|
|
| Total Current Liabilities |
18
|
8
|
7
|
6
|
21
|
53
|
106
|
44
|
218
|
244
|
249
|
235
|
228
|
201
|
237
|
91
|
114
|
142
|
222
|
262
|
207
|
211
|
274
|
412
|
|
| Long-Term Debt |
18
|
7
|
0
|
0
|
51
|
51
|
0
|
0
|
135
|
68
|
0
|
583
|
585
|
587
|
589
|
592
|
594
|
603
|
428
|
449
|
505
|
507
|
648
|
925
|
|
| Deferred Income Tax |
0
|
0
|
4
|
5
|
10
|
19
|
27
|
60
|
390
|
331
|
337
|
817
|
842
|
869
|
608
|
444
|
549
|
430
|
413
|
403
|
439
|
425
|
399
|
435
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
26
|
36
|
57
|
284
|
273
|
283
|
170
|
89
|
80
|
63
|
59
|
41
|
70
|
3
|
6
|
8
|
|
| Other Liabilities |
9
|
9
|
8
|
9
|
14
|
9
|
10
|
5
|
27
|
45
|
63
|
80
|
85
|
158
|
109
|
101
|
110
|
108
|
113
|
129
|
140
|
115
|
154
|
175
|
|
| Total Liabilities |
45
N/A
|
24
-47%
|
19
-23%
|
19
+4%
|
96
+396%
|
131
+37%
|
143
+9%
|
114
-20%
|
796
+601%
|
724
-9%
|
706
-3%
|
1 999
+183%
|
2 014
+1%
|
2 099
+4%
|
1 713
-18%
|
1 315
-23%
|
1 447
+10%
|
1 345
-7%
|
1 234
-8%
|
1 283
+4%
|
1 360
+6%
|
1 254
-8%
|
1 469
+17%
|
1 939
+32%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
316
|
366
|
445
|
508
|
574
|
740
|
753
|
932
|
2 672
|
2 815
|
2 856
|
5 301
|
5 315
|
5 319
|
5 319
|
2 819
|
3 008
|
3 008
|
3 055
|
3 145
|
3 225
|
3 242
|
3 413
|
3 434
|
|
| Retained Earnings |
250
|
249
|
294
|
308
|
357
|
354
|
317
|
154
|
51
|
125
|
383
|
595
|
143
|
32
|
1 584
|
1 928
|
1 949
|
2 311
|
2 230
|
2 125
|
2 239
|
2 593
|
2 488
|
2 193
|
|
| Additional Paid In Capital |
0
|
0
|
1
|
1
|
8
|
9
|
13
|
19
|
18
|
23
|
30
|
65
|
79
|
38
|
47
|
2 607
|
2 617
|
2 621
|
2 627
|
2 638
|
2 615
|
2 618
|
2 617
|
2 613
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
11
|
13
|
10
|
8
|
11
|
10
|
9
|
12
|
10
|
20
|
19
|
13
|
|
| Other Equity |
1
|
1
|
1
|
5
|
0
|
0
|
0
|
6
|
2
|
2
|
10
|
25
|
17
|
18
|
21
|
7
|
21
|
25
|
29
|
30
|
21
|
42
|
5
|
56
|
|
| Total Equity |
68
N/A
|
119
+74%
|
154
+30%
|
207
+35%
|
225
+9%
|
396
+76%
|
449
+13%
|
792
+76%
|
2 641
+233%
|
2 961
+12%
|
3 255
+10%
|
5 929
+82%
|
5 222
-12%
|
5 295
+1%
|
3 752
-29%
|
3 483
-7%
|
3 644
+5%
|
3 284
-10%
|
3 415
+4%
|
3 616
+6%
|
3 570
-1%
|
3 204
-10%
|
3 518
+10%
|
3 897
+11%
|
|
| Total Liabilities & Equity |
113
N/A
|
142
+26%
|
172
+21%
|
226
+32%
|
321
+42%
|
527
+64%
|
592
+12%
|
905
+53%
|
3 436
+280%
|
3 685
+7%
|
3 960
+7%
|
7 928
+100%
|
7 235
-9%
|
7 394
+2%
|
5 464
-26%
|
4 798
-12%
|
5 090
+6%
|
4 629
-9%
|
4 649
+0%
|
4 899
+5%
|
4 931
+1%
|
4 458
-10%
|
4 988
+12%
|
5 836
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
21
|
41
|
51
|
55
|
61
|
68
|
69
|
74
|
107
|
110
|
110
|
143
|
143
|
143
|
143
|
143
|
159
|
159
|
165
|
175
|
183
|
185
|
203
|
205
|
|