Eldorado Gold Reports 2023 Year-End and Fourth Quarter Financial and Operational Results; Achieves Annual Guidance; Provides Skouries Update
NEWS RELEASE
TSX: ELD NYSE: EGO February 22, 2024
Eldorado Gold Reports 2023 Year-End and Fourth Quarter
Financial and Operational Results; Achieves Annual Guidance;
Provides Skouries Update
VANCOUVER, BC – Eldorado Gold Corporation, (“Eldorado” or “the Company”) today reports the Company’s
financial and operational results for the fourth quarter and year ended December 31, 2023. For further information
please see the Company’s Consolidated Financial Statements and Management’s Discussion and Analysis
(“MD&A”) filed on SEDAR+ at www.sedarplus.com under the Company’s profile.
Q4 2023 and Full-Year Summary
Operations
• Gold production: 143,166 ounces in Q4 2023 reflecting continued improvements across the portfolio. Full
year production of 485,139 ounces in 2023 was at the midpoint of the tightened guidance range and an
increase of 7% from 2022 production of 453,916 ounces, driven by operational upgrades at Kisladag and
increased productivity at Olympias.
• Gold sales: 144,827 ounces in Q4 2023 at an average realized gold price per ounce sold (1) of $1,999, and
483,978 ounces in 2023 at an average realized gold price per ounce sold of $1,944.
• Production costs: $137.6 million in Q4 2023, and $478.9 million in 2023, compared to $122.2 million in Q4
2022, and $459.6 million in 2022. The increases are due to higher volumes of production and sales, as well
as higher royalty expense.
• Cash operating costs (1): $716 per ounce sold in Q4 2023 and $743 per ounce sold in 2023, within the
lowered guidance range, and a decrease from $741 per ounce sold in Q4 2022 and $788 per ounce sold in
2022. The decrease in both periods was primarily due to higher production and slightly lower unit costs for
key consumables, including energy and fuel.
• All-in sustaining costs(1) ("AISC"): $1,207 per ounce sold in Q4 2023 and $1,220 per ounce sold in 2023,
within the tightened guidance range for the year, and lower than $1,246 per ounce sold in Q4 2022 and
$1,276 per ounce sold in 2022. Decreases in both periods primarily reflect the decrease in cash operating
costs per ounce sold, partially offset by higher royalties due to higher metal prices. The decrease in the year
was also due to lower sustaining capital expenditures.
• Total capital expenditures: $128.6 million in Q4 2023, and $401.9 million in 2023, including $52.5 million
and $153.8 million of growth capital (1) invested at our Skouries project in the respective periods. Growth
capital at the operating mines of $121.1 million in 2023 was primarily focused at Kisladag, including waste
stripping to support mine life extension, construction of the first phase of the North Heap Leach Pad
("NHLP"), and upgraded higher-capacity conveyors. Sustaining capital at operating mines (1) totaled $121.8
million in 2023, including $72.7 million at Lamaque primarily related to underground development,
equipment rebuilds, and expansion of the tailings management facility.
1
1 These financial measures or ratios are non-IFRS financial measures and ratios. Certain additional disclosures for non-IFRS financial measures and
ratios have been incorporated by reference and additional detail can be found at the end of this press release and in the section 'Non-IFRS and Other
Financial Measures and Ratios' in Eldorado's December 31, 2023 MD&A.
Financial
• Revenue: $306.9 million in Q4 2023 an increase of 25% from revenue of $246.2 million in Q4 2022, and
$1,008.5 million in 2023, an increase of 16% from revenue of $872.0 million in 2022, both due to higher
average realized gold prices and higher volumes sold.
• Net cash generated from operating activities of continuing operations: $159.6 million in Q4 2023, an
increase from $96.2 million in Q4 2022, and $382.9 million in 2023, an increase from $211.2 million in 2022.
Increases in both periods were due to higher revenue, lower unit operating costs, lower income taxes paid,
and lower mine standby costs.
• Cash flow from operating activities, before changes in working capital(2): $138.0 million in Q4 2023, an
increase from $85.2 million in Q4 2022 and $411.2 million in 2023, an increase from $239.5 million in 2022.
Increases in both periods were primarily due to higher net cash generated from operating activities.
• Cash, cash equivalents and term deposits: $541.6 million as at December 31, 2023 , up from $ 314.7
million as at December 31, 2022.
• Net earnings (loss) attributable to shareholders from continuing operations: $91.8 million in Q4 2023,
an increase from $41.9 million in Q4 2022, and $106.2 million in 2023, an increase from net loss of $49.2
million in 2022. Increases in both periods were primarily due to higher revenue, and lower mine standby
costs, write-downs of assets, and income taxes.
• Adjusted net earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") (2):
$147.2 million in Q4 2023 , an increase from $97.1 million in Q4 2022 , and $463.3 million in 2023, an
increase from $321.5 million in 2022. These increases were driven by higher net earnings, combined with
the reversal of unrealized losses on derivative instruments of $24.6 million in Q4 2023 and $9.6 million in
2023, among other adjustments.
• Adjusted net earnings (2): $49.3 million or $0.24 per share in Q4 2023, an increase from $25.8 million or
$0.14 per share in Q4 2022, and $110.7 million or $0.57 per share in 2023, an increase from $10.1 million
or $0.05 per share in 2022. Adjusted net earnings in Q4 2023 removes a $59.4 million gain on deferred
income taxes due to the Turkiye hyperinflationary tax basis adjustment and added back a $24.6 million loss
on derivative instruments, among other adjustments. Adjusted net earnings in 2023 removes a $59.4 million
gain on deferred income taxes due to the Turkiye hyperinflationary tax basis adjustment and added back a
one-time deferred tax expense adjustment of $22.6 million related to a retroactive income tax rate increase
from 20% to 25% in Turkiye as well as a $29.3 million loss on foreign exchange translation of deferred tax
balances, among other things.
• Free cash flow(2): $29.3 million in Q4 2023, and negative $47.2 million in 2023 due to significant investment
in growth capital. Free cash flow excluding capital expenditures at Skouries (2) was $82.0 million in Q4 2023
and $112.6 million in 2023.
• Project Term Facility Drawdowns: Drawdowns on the Skouries Term Facility as of December 31, 2023
totaled €153.2 million.
“Eldorado finished 2023 with its strongest quarter of production, delivering 143,166 ounces of gold,” said George
Burns, President and CEO of Eldorado Gold. “Across our four operating mines we produced 485,139 ounces of gold
at an all-in sustaining cost of $1,220 per ounce, within our guidance range. This was an important year as we
delivered 7% production growth, a 6% lower cash cost per ounce and a 4% lower AISC per ounce compared to
2022. We achieved this in a challenging inflationary environment and successfully delivered key initiatives across
our operations. Kisladag successfully commissioned the new agglomeration drum and North Heap Leach Pad;
Olympias started up its ventilation system and bulk emulsion explosives; Lamaque converted a portion of the
Ormaque inferred resources into indicated in preparation for an initial reserve later in 2024. By completing these
critical activities we have set up our operations for success to deliver consistent, sustainable results through
continued execution.”
2
2 These financial measures or ratios are non-IFRS financial measures and ratios. Certain additional disclosures for non-IFRS financial measures and
ratios have been incorporated by reference and additional detail can be found at the end of this press release and in the section 'Non-IFRS and Other
Financial Measures and Ratios' in Eldorado's December 31, 2023 MD&A.
“In 2023, following the closing of the €680 million project financing facility with two Greek Banks we advanced into
full construction on our transformational Skouries project in Greece. In addition, we completed a C$81.5 million
strategic investment in Eldorado with the European Bank for Reconstruction and Development. As we advanced on
finalizing key contracts in 2023, we remained within the original capital cost estimate from the December 2021
feasibility study. More recent and pending contracts incorporate labor rates and labor hours established through a
diligent tendering process that are higher than the feasibility study. This has positioned us to provide an update to
the overall capital cost estimate which has increased by 9% to $920 million from $845 million. With the project
financing in place and a robust balance sheet we remain fully funded to complete the construction of Skouries. We
look forward to bringing online this world class copper-gold asset that will deliver an additional 40% of high-quality
gold production growth for our company by 2027”
“I would like to thank our global team for all their contributions during the year. We are well positioned for a strong
2024 and beyond as we continue to benefit from our efforts over the past several years to optimize our asset
portfolio. With a solid balance sheet we are well funded to complete construction of Skouries and to advance on
continuous improvement projects across our assets. Our focus in 2024 is on safety, productivity and driving
efficiencies across our portfolio to generate free cash flow," concluded George Burns.
Skouries Highlights
Capital Estimate and Schedule
After finalizing key contracts in 2023, the capital cost estimate remained in line with the December 2021 feasibility
study estimate. More recent and pending contracts incorporate labor rates and labor hours established through a
diligent tendering process that are higher than the feasibility study. This has resulted in a revised capital estimate of
$920 million, an increase of 9% over the original estimate of $845 million.
The time invested in diligently negotiating the key project contracts has increased execution confidence with a
modest effect on the production schedule. First production of the copper-gold concentrate is now expected in the
third quarter of 2025 from prior guidance of mid-2025. As such, the 2025 gold production range has been lowered to
between 50,000 to 60,000 ounces from prior guidance of 80,000 to 90,000 ounces. Copper production is expected
to be between 15 to 20 million pounds in 2025. A steep ramp up curve is expected over that second half of 2025
and remains on track for commercial production at the end of 2025. We are assessing our plans with the goal of
increasing our 2026 gold and copper production profile at Skouries.
Between the Skouries project finance facility and our balance sheet the project remains fully funded.
Capital spend towards the original estimate of $845 million totalled $52.5 million in Q4 2023, and $153.8 million in
2023.
As at December 31, 2023:
• Overall project progress was 38% complete and 70% complete when including the first phase of
construction;
• Detailed engineering was 61% complete and procurement was 82% complete;
• Project execution and ramp-up continued for major earthworks including construction of haul roads to
support construction of earthworks structures;
• Mobilized contractor and commenced work on the tailings filtration infrastructure earthworks and pilings;
• Progress advanced on the foundation construction of the primary crusher; and
• Completed the upgrade of the underground power supply from 400V to 690V and the ventilation upgrade.
As the project advances in 2024 the capital spend is expected to be between $375 and $425 million.
Upcoming milestones in 2024 include:
Procurement and Engineering
• Substantial completion of procurement and engineering
Process Plant
• Commence construction of the control room and electrical room building
• Commence construction of the tailings thickeners
Tailings filter facility
• Awarding the filter facility contract
• Preassembly of the filter press plates and frames
• Completion of the structural steel
3
IEWMF
• Completion of the coffer dam
Underground
• Awarding the underground development and test stoping contract
• Completion of approximately 2,200 metres of underground development
Construction Progress
Work continues to ramp up on construction for the build of major earth works structures including the haul roads,
IEWMF construction, low-grade stockpile, water management, process facilities, crusher and filter buildings. In
addition, work will focus on the underground development to support test stope mining in 2025. Mechanical, piping
and electrical installations will also progress in all process and infrastructure areas.
On the critical path is the filter plant building which continues to advance, with the piling work having commenced. In
Q2 2024 it is expected that the filter building contract will be awarded which will include the building structure,
assembly of equipment within the building, including air compressors, conveyors, filter presses and other ancillary
equipment, in addition to the piping and electrical work. The filter press plates arrived on site in Q1 2024 with the
frames for supporting the filter press plates fabricated and expected to ship in Q2 2024. Preassembly is expected to
start Q2 2024.
Work for the mill/flotation building is in progress with commissioning work on overhead cranes, installation of
construction lighting and scaffolding, and the commencement of structural steel work. Mechanical, piping and
electrical work for the process plant are mobilizing with work commencing in Q1 2024.
By the end of 2024 we expect to have completed the IEWMF coffer dam and significantly advanced the IEWMF
earthworks, water management facilities, process plant and filter plants.
The first four Company owned Cat 745 trucks have arrived on site with the remaining 15 scheduled for delivery
through the end of Q2 2024. These trucks will be used once Skouries is in operation to build the lifts that will be
required on the dry stack tailings facility. During construction of the civil works these trucks will be used as part of an
integrated fleet with the earthwork's construction contractor for construction of the IEWMF facilities.
Underground Development
The upgrade of the underground power supply from 400V to 690V has been completed. The ventilation upgrade is
also complete, and the new contact water pumping system will be fully operational in 2024.
The first phase of underground development continues to advance the West Decline and access to the test stopes
with a local contractor. The second underground development contract proposals are in the final evaluation stage
and awarding of the contract is planned for Q2 2024. This contract includes the test stope work as well as additional
development and services work to support the development of the underground mine. We expect to complete
approximately 2,200 metres of underground development by the end of 2024.
Engineering
At December 31, 2023, engineering has been fully transitioned to Greece and was 61% complete with anticipated
substantial completion in Q3 2024. Detailed engineering work continues to advance in all areas. The release of
structural steel for fabrication is nearing completion and construction drawings are being issued to support the
project schedule.
Procurement
At December 31, 2023, procurement was at 82% with substantial completion expected in Q2 2024. All long lead
items have been procured and focus is now shifting to managing fabrication and deliveries.
Operational Readiness
Recruitment of qualified and experienced people began in 2023 and will continue through 2024 as we build
workforce capability as Skouries advances towards first production. Under the direction of Louw Smith, Eldorado’s
EVP, Development in Greece, we are progressing with establishing the Skouries operating team with approximately
40 personnel now on board. This includes 12 in leadership roles, 10 embedded in the construction projects teams of
open pit mining, underground mining and dry stack tailings construction; and 9 in sustainability. Recruitment
activities are on track with the operational workforce plan.
4
Workforce
In addition to the Operational Readiness team as of December 31, 2023, there were approximately 550 personnel
on site which is expected to ramp up to 1,300 during 2024.
Year in Review: Execution Focus and Delivery
• Health and Safety: The Company’s lost-time injury frequency rate per million person-hours worked
("LTIFR") was 0.42 in Q4 2023, which was consistent with the LTIFR of Q4 2022 and overall was 0.65 in
2023, a 45% improvement from the LTIFR of 1.19 in 2022. We continue to take proactive steps to improve
workplace safety and to ensure a safe working environment for our employees and contractors.
• Skouries Project Financing Completed: In April 2023, Eldorado closed on a low-cost strategic
€680.4 million project financing facility for the development of the Skouries project in Northern Greece. The
facility is structured to provide 80% of the funding required to complete the project. Skouries is on schedule
to have first production in Q3 2025 and commercial production by the end of 2025.
• Strategic Investment by EBRD: In June 2023, Eldorado closed the CDN $81.5 million strategic financing
from the European Bank for Reconstruction and Development ("EBRD"). The funds are being invested in
the Skouries project in Northern Greece, and are credited against the Company’s 20% equity funding
commitment for the Skouries Project.
• Bought Deal: In June 2023, the Company completed a bought deal offering for gross proceeds of CDN
$135.2 million ($101.1 million). Proceeds from the offering are expected to be used to fund growth initiatives
across Eldorado's portfolio, as well as for general corporate and working capital purposes.
• Modified EIA Approval - Kassandra Mines: In April 2023, the modification to the Kassandra Mines
Environmental Impact Assessment ("EIA") was approved by the Ministry of Environment and Energy,
allowing the expansion of the Olympias processing facility to 650 ktpa and improvements to the Stratoni
port.
• Gold Collar Contracts: In May 2023, Eldorado entered into a series of zero-cost gold collar contracts in
order to manage potential cash flow variability during the Skouries construction period.
• Record Gold Production in Quebec and Greece: The Lamaque Complex in Quebec delivered record
gold production of 177,069 ounces in 2023, driven by increased grade and mill throughput. At the Olympias
Mine in Greece, record gold production of 67,133 ounces in 2023 was achieved, a direct result of
transformation initiatives implemented at the site including increased ventilation capacity, bulk emulsion,
and productivity improvements at the mine and the mill.
• Enhanced Capacity at Kisladag: In July 2023, stacking commenced on the newly constructed North Heap
Leach Pad, with three cells under leach. Additionally, in March 2023, the commissioning of the upgraded
materials handling and fine-ore agglomeration circuit was completed. These productivity initiatives drove an
increase in throughput and record tonnes placed on the pads and higher irrigation rates.
• Efemcukuru Met Guidance for the 9th Consecutive Year : Since 2014, Efemcukuru has met annual
guidance expectations.
• Notable awards and recognitions across the business:
◦ Recognized by Resourcing Tomorrow with the Project Financing of the Year Award for the Skouries
Project Financing Facility.
◦ Eldorado placed 1st overall in the Materials sector that includes Mining in the Globe & Mail's 2023
Board Games. Board Games ranks Canada’s corporate boards in the S&P/TSX Composite Index to
assess the quality of their governance practice and disclosure. Since 2020, Eldorado has improved
its index wide ranking from 104th to 27th .
◦ In Greece, the team completed their first verification against the Mining Association of Canada’s
‘Towards Sustainable Mining’ protocols, achieving “Triple A” ratings across all indicators for Tailings
Management and Biodiversity, underlining the Company's commitment to responsible mining
practices.
5
◦ In Turkiye, the team was awarded with the 2023 Euromines Silver Safety Award, which recognizes
innovation and best practices for mitigating safety risks. The health and safety team showcased an
employee engagement project that addressed management of critical lifting equipment to enable
real-time monitoring, equipment integrity, and enhanced controls for storage and use.
◦ In Turkiye, the team received an appreciation letter from the Governorship of Usak for the support
of containers and water tanks they provided to the earthquake zone. Additionally, our first mine
rescue team was deployed within 24 hours of the earthquake and rescued 4 people from the
earthquake rubble.
◦ In Canada, the team in Quebec recently obtained the UL ECOLOGO® certification for the
application of best environmental and social practices in the mineral exploration process. The
certification evaluates on factors such as environmental impact, personal safety, the well-being of
affected communities, business practices, the efficiency of financial resources and the use of
responsible technologies.
◦ Simon Hille, EVP Technical Services and Operations, raised over $45,000 for Covenant House
Vancouver by participating in the Annual Executive Sleep Out in Vancouver. 2023 was the second
time Simon participated in the event to raise funds and awareness for youths experiencing
homelessness, and Eldorado's 5th consecutive year. Since 2018, Eldorado, including employee
matching campaigns, has raised over $200,000 for Covenant House Vancouver.
Multimedia
• On February 22, 2024, Eldorado updated its corporate branding. Download our updated logo here.
• High-resolution photos of construction at the Skouries project can be downloaded here.
6
Consolidated Financial and Operational Highlights
Summarized Annual Financial Results
2023 2022 2021
Revenue $1,008.5 $872.0 $940.9
Gold produced (oz) 485,139 453,916 475,850
Gold sold (oz) 483,978 452,953 472,307
Average realized gold price ($/oz sold) (2) $1,944 $1,787 $1,781
Production costs 478.9 459.6 449.7
Cash operating costs ($/oz sold) (2,3) 743 788 626
Total cash costs ($/oz sold) (2,3) 850 878 715
All-in sustaining costs ($/oz sold) (2,3) 1,220 1,276 1,068
Net earnings (loss) for the period (1) 104.6 (353.8) (136.0)
Net earnings (loss) per share – basic ($/share) (1) 0.54 (1.93) (0.75)
Net earnings (loss) per share – diluted ($/share) (1) 0.54 (1.93) (0.75)
Net earnings (loss) for the period continuing operations (1,4) 106.2 (49.2) 20.9
Net earnings (loss) per share continuing operations – basic ($/share) (1,4) 0.55 (0.27) 0.12
Net earnings (loss) per share continuing operations – diluted ($/share) (1,4) 0.54 (0.27) 0.11
Adjusted net earnings continuing operations – basic (1,2,4) 110.7 10.1 129.5
Adjusted net earnings per share continuing operations - basic ($/share) (1,2,4) 0.57 0.05 0.72
Net cash generated from operating activities 382.9 211.2 366.7
Cash flow from operating activities before changes in working capital (2) 411.2 239.5 376.5
Free cash flow (2) (47.2) (104.5) 63.3
Free cash flow excluding Skouries (2) 112.6 (69.4) 75.6
Cash, cash equivalents and term deposits 541.6 314.7 481.3
Total assets 4,987.6 4,457.9 4,930.7
Debt 636.1 494.4 489.8
(1) Attributable to shareholders of the Company.
(2) These financial measures or ratios are non-IFRS financial measures or ratios. See the section 'Non-IFRS and Other Financial Measures and Ratios' for
explanations and discussion of these non-IFRS financial measures or ratios.
(3) Revenues from silver, lead and zinc sales are offset against cash operating costs.
(4) Amounts presented are from continuing operations only and exclude the Romania segment. See Note 6 of our consolidated financial statements.
7
Summarized Quarterly Financial Results
2023 Q1 Q2 Q3 Q4 2023
Revenue (7) $227.8 $229.0 $244.8 $306.9 $1,008.5
Gold produced (oz) (6) 111,509 109,435 121,030 143,166 485,139
Gold sold (oz) 109,817 110,134 119,200 144,827 483,978
Average realized gold price ($/oz sold) (2,3) $1,932 $1,953 $1,879 $1,999 $1,944
Production costs (6,7) 109.7 116.1 115.5 137.6 478.9
Cash operating cost ($/oz sold) (2,3,6) 778 791 698 716 743
Total cash cost ($/oz sold) (2,3,6) 857 928 794 830 850
All-in sustaining cost ($/oz sold) (2,3,6) 1,207 1,296 1,177 1,207 1,220
Net earnings (loss) (4,6) 19.3 0.9 (8.0) 92.4 104.6
Net earnings (loss) per share – basic ($/share) (4,6) 0.10 — (0.04) 0.46 0.54
Net earnings (loss) per share – diluted ($/share) (4,6) 0.10 — (0.04) 0.45 0.54
Net earnings (loss) for the period continuing operations (1,4,6) 19.4 1.5 (6.6) 91.8 106.2
Net earnings (loss) per share continuing operations – basic ($/share) (1,4,6) 0.11 0.01 (0.03) 0.45 0.55
Net earnings (loss) per share continuing operations – diluted ($/share) (1,4,6) 0.10 0.01 (0.03) 0.45 0.54
Adjusted net earnings (loss) continuing operations (1,2,4,6) 16.7 9.7 35.0 49.3 110.7
Adjusted net earnings (loss) per share continuing operations - basic
($/share) (1,2,4,6) 0.09 0.05 0.17 0.24 0.57
Net cash generated from operating activities (1) 41.0 74.6 107.7 159.6 382.9
Cash flow from operating activities before changes in working capital (1,2,6) 93.2 82.4 97.5 138.0 411.2
Free cash flow (2) (34.4) (22.4) (19.7) 29.3 (47.2)
Free cash flow excluding Skouries (2) (19.2) 13.0 36.8 82.0 112.6
Cash, cash equivalents and term deposits 262.3 456.6 476.6 541.6 541.6
Total assets 4,501.0 4,742.1 4,812.2 4,987.6 4,987.6
Debt 493.4 546.0 596.5 636.1 636.1
2022 Q1 Q2 Q3 Q4 2022
Revenue $194.7 $213.4 $217.7 $246.2 $872.0
Gold produced (oz) 93,209 113,462 118,792 128,453 453,916
Gold sold (oz) 94,472 107,631 118,388 132,462 452,953
Average realized gold price ($/oz sold) (2,3) $1,889 $1,849 $1,688 $1,754 $1,787
Production costs 104.6 109.3 123.5 122.2 459.6
Cash operating cost ($/oz sold) (2,3) 835 789 803 741 788
Total cash cost ($/oz sold) (2,3) 941 879 892 818 878
All-in sustaining cost ($/oz sold) (2,3) 1,346 1,270 1,259 1,246 1,276
Net (loss) earnings (4,5) (317.6) (25.3) (54.6) 43.7 (353.8)
Net (loss) earnings per share – basic ($/share) (4,5) (1.74) (0.14) (0.30) 0.24 (1.93)
Net (loss) earnings per share – diluted ($/share) (4,5) (1.74) (0.14) (0.30) 0.24 (1.93)
Net (loss) earnings for the period continuing operations (1,4,5) (39.7) (22.9) (28.4) 41.9 (49.2)
Net (loss) earnings per share continuing operations – basic ($/share) (1,4,5) (0.22) (0.12) (0.15) 0.23 (0.27)
Net (loss) earnings per share continuing operations – diluted ($/share) (1,4,5) (0.22) (0.12) (0.15) 0.23 (0.27)
Adjusted net (loss) earnings continuing operations (1,2,4,5) (19.3) 13.6 (10.0) 25.8 10.1
Adjusted net (loss) earnings per share continuing operations - basic ($/share)
(1,2,4,5) (0.11) 0.07 (0.05) 0.14 0.05
Net cash flow from operating activities (1) 35.3 27.0 52.7 96.2 211.2
Cash flow from operating activities before changes in working capital (1,2) 49.4 49.2 55.8 85.2 239.5
Free cash flow (2) (26.8) (62.7) (25.7) 10.7 (104.5)
8