2014 dgg conference draft final
-
Upload
goldenstarresources -
Category
Business
-
view
583 -
download
2
description
Transcript of 2014 dgg conference draft final
I N V E S T O R P R E S E N T A T I O N0 9 . 1 4
DISCLAIMER AND OTHER MATTERS
SAFE HARBOR: Some statements contained in this presentation are forward-looking statements within the meaning of the Private Securities LitigationReform Act of 1995 and applicable Canadian securities laws. Investors are cautioned that forward-looking statements are inherently uncertain and involverisks and uncertainties that could cause actual results to differ materially. Such statements include comments regarding: the timing for closing higher costrefractory operations; transformation of Golden Star to a low cost underground gold producer and the timing thereof; our production expectations for 2014,including our production guidance for 2014; the timing for completing mining at Bogoso North and Chujah; predictions regarding cash operating costs perounce for 2014 and over the life of mine target; estimated capital expenditures; anticipated all-in sustaining costs over the life of mine target; expectedcash flow over the remainder of 2014 and the life of mine targets; timing of drilling, the acceleration of cash flows due ot underground mining at Wassa;anticipated blended head grades at Wassa and Wassa Underground; life of mine for Wassa and Wassa Underground; use of the existing Wassa processingplant and Bogoso oxide and sulfide processing plants; estimated post-tax internal rate of return and net present value (including assumed discount rate) atWassa Underground; estimated capital expenditures and timing of capital expenditures at Wassa Underground; sensitivities of the Wassa undergroundeconomic model; timing of Wassa Underground construction; timing of Wassa underground to commercial production; the sufficiency of funding to advancethe development of Wassa Underground; timing for completion of mining at Bogoso; timing of revised preliminary economic assessment at PresteaUnderground; timing of Prestea Underground to commercial production; operational risk of mining in Ghana; and our expectations regarding explorationand development upside. Factors that could cause actual results to differ materially include timing of and unexpected events at the Bogoso oxide andsulfide processing plants and/or at the Wassa processing plant; variations in ore grade, tonnes mined, crushed or milled; variations in relative amounts ofrefractory, non-refractory and transition ores; delay or failure to receive board or government approvals and permits; the availability and cost of electricalpower; timing and availability of external financing on acceptable terms; technical, permitting, mining or processing issues, including difficulties inestablishing the infrastructure for Wassa Underground; changes in U.S. and Canadian securities markets; and fluctuations in gold price and input costs andgeneral economic conditions. There can be no assurance that future developments affecting the Company will be those anticipated by management. Pleaserefer to the discussion of these and other factors in our Annual Information Form for the year ended December 31, 2013. The forecasts contained in thispresentation constitute management's current estimates, as of the date of this presentation, with respect to the matters covered thereby. We expect thatthese estimates will change as new information is received and that actual results will vary from these estimates, possibly by material amounts. While wemay elect to update these estimates at any time, we do not undertake to update any estimate at any particular time or in response to any particular event.Investors and others should not assume that any forecasts in this presentation represent management's estimate as of any date other than the date of thispresentation.
NON-GAAP FINANCIAL MEASURES: In this presentation, we use the terms "cash operating cost per ounce” and “all-in sustaining cost per ounce”. Theseterms should be considered as Non-GAAP Financial Measures as defined in applicable Canadian and United States securities laws and should not beconsidered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. “Cash operating cost per ounce” for a period isequal to the cost of sales excluding depreciation and amortization for the period less royalties and production taxes, minus the cash component of metalsinventory net realizable value adjustments divided by the number of ounces of gold sold during the period. “All-in sustaining costs per ounce” commenceswith cash operating costs and then adds sustaining capital expenditures, corporate general and administrative costs, mine site exploratory drilling andgreenfield evaluation costs and environmental rehabilitation costs. This measure seeks to represent the total costs of producing gold from operations Thesemeasures are not representative of all cash expenditures as they do not include income tax payments or interest costs. These measures are not necessarilyindicative of operating profit or cash flow from operations as would be determined under International Financial Reporting Standards. Changes in numerousfactors including, but not limited to, mining rates, milling rates, gold grade, gold recovery, and the costs of labor, consumables and mine site general andadministrative activities can cause these measures to increase or decrease. We believe that these measures are the same or similar to the measures ofother gold mining companies, but may not be comparable to similarly titled measures in every instance.INFORMATION: The information contained in this presentation has been obtained by Golden Star from its own records and from other sources deemedreliable, however no representation or warranty is made as to its accuracy or completeness. The technical information relating to Golden Star’s materialproperties disclosed herein is based upon technical reports prepared and filed pursuant to National Instrument 43-101 Standards for Disclosure of MineralProperties (“NI 43-101”) and other publicly available information regarding the Company, including the following: (i) “NI 43-101 Technical Report onMineral Resources and Mineral Reserves Golden Star Resources Ltd, Wassa Gold Mine, Ghana Effective Date December 31, 2012”, prepared by SRKConsulting (UK) Limited and prepared under the supervision of Martin P. Raffield and S. Mitchel Wasel; (ii) Golden Star’s press release dated February 10,2014; (iii) Golden Star’s Annual Report for 2013; and (iv) Golden Star’s press release dated September 15, 2014. Additional information is included inGolden Star’s Annual Information Form for the year ended December 31, 2013 which is filed on SEDAR. Mineral Reserves were prepared under thesupervision of Dr. Martin Raffield, Senior Vice President Technical Services for the Company. Dr. Raffield is a "Qualified Person" as defined by Canada'sNational Instrument 43-101. The Qualified Person reviewing and validating the estimation of the Mineral Resources is S. Mitchel Wasel, Golden StarResources Vice President of Exploration.
CURRENCY: All monetary amounts refer to United States dollars unless otherwise indicated.
Golden Star Resources May 20142
— 15 year history in Ghana— Three mines – Wassa, Bogoso
and Prestea— Located on Ashanti gold belt
close to major gold producers— 3.9M oz. Reserves and further
2.1M oz. of M & I Resources1, 2
— Total processing capacity of6.9 mtpa
— Historical production circa300,000 oz. per annum
— Listed on the NYSE, TSX and inGhana
INTRODUCTION TO GOLDEN STAR
Golden Star Resources September 20143
1. Please refer to the relevant disclosure on Mineral Reserve and Mineral Resource Estimates contained in the Company’s Annual Report for the year ended December 31,2013.
2. All Mineral Resources for Wassa Main and Wassa Underground are as at September 15, 2014. Please refer to the to the relevant disclosure on Mineral ResourceEstimates contained in Company’s announcement of the same date.
— Major cost reductions being achieved at existing operations— Higher cost refractory operations to close in late 2015— Significant high grade underground reserve at Prestea with extensive
exploration upside— Major new underground discovery at Wassa— Capital expenditure of less than $100 million on these two low cost
projects unlocks value— Golden Star will transform to a low cost gold producer by 2017
STRATEGIC DIRECTION
Golden Star Resources September 20144
BOGOSO MINE
— 2.0M oz. of Mineral Reserves1 at 3.17 g/t Au— Significant portion are in high grade
refractory deposits
— Mining in Bogoso North and Chujah pitsonly, 400,000 oz. in Mineral Reserves1
— 2014E production of 145-155,000 oz.
— Mining complete end 2015
— Major pushbacks recently completed, nowcash flow positive
— Tailings retreatment continues— FY2014E cash costs $1,100-1,200— Tarred road to site and power supplied by
national grid— Strategic value in two processing plants
— Tailings retreatment
— Third party ore treatment
— Prestea Underground
1. Based on December 31, 2013 Mineral Reserve and Resource estimate. Please refer to Company's press release dated 10 February 2014.
Golden Star Resources September 20145
PRESTEA UNDERGROUND
— Existing high grade underground mine, suspended in 2002
— Historical production of over 9M oz.
— High grade ore body, 18 g/t Au in situ
— 440,000 oz. Mineral Reserves1 with scope to grow with further drilling
— Non refractory free milling ore
— M & I Mineral Resource of 630,000 oz.1
— Ore to be processed at Bogoso plant
— Mine located 15 km’s from plant along dedicated haul road
— Full support from Government and community to develop
Golden Star Resources September 20146
1. Based on December 31, 2013 Mineral Reserve and Resource estimate. Please refer to Company's press release dated 10 February 2014.
PRESTEA UNDERGROUND
— 2013 Feasibility Study demonstrated positiveeconomics
— Lower capex, quicker production alternativeevaluated in Q2 2014
— Shrinkage mining = less dilution
— Significantly lower capex
— Quicker to production
— Similar cash operating costs per ounce toFeasibility Study
— Progressing to PEA, expected to be completeQ4 2014
— 2.0M oz. of Mineral Reserves at1.75 g/t Au1
— One large open pit - Wassa Main— Non-refractory plant with 2.7 mtpa
capacity performing well— 500 meters from Wassa Main pit
— Easy access by road and on nationalpower grid
— 2014E production of 115-125,000 oz.— Closure of high grade, high cost
satellite pit
— FY2014E cash costs $925-1,000/oz.— Operating cash costs and expenses
reducing
1. Based on December 31, 2013 Mineral Reserve and Resource estimate. Please refer to Company's press release dated 10 February 2014.
WASSA MINE
Golden Star Resources September 20148
WASSA DEVELOPMENT RATIONALE
Golden Star Resources September 20149
— Two year LOM in 2011, two year drilling campaign increased this by 148%,despite reducing gold price
— Subsequent infill and step drilling campaign commenced November 2013demonstrates a high grade orebody plunging southeast and open at depth
— Infill drilling also shows wide zones of significant grades between existinghigh grade drill intercepts
— 2013 mine plan was for open pit mining over 12 years, cash flowsweighted to later years due to increasing grade at depth
— Opportunity to accelerate cash flows with underground mining the highergrade, deeper zones motivated Company to enter into PEA
Results of Wassa PEA recently released
Indicated Resource Inferred Resource
WASSA RESOURCE DEVELOPMENT 2013
Golden Star Resources September 201410
— Steady and deliberate drill programme undertaken as understanding ofdeposit evolved
— Higher grade appeared at depth
Indicated Resource Inferred Resource
WASSA RESOURCE DEVELOPMENT H1 2014
Golden Star Resources September 201411
— Decision taken to do step out drilling to determine strike length
— Longer strike length allows for higher underground tonnage
— PEA delayed to allow for assessment of larger scale underground mine
Indicated Resource Inferred Resource
WASSA RESOURCE DEVELOPMENT H2 2014
Golden Star Resources September 201412
— Deposit remains open in all directions
— Concession extends for over 5 kilometers to the south in the direction ofstrike
— Further open pit and underground optimisation possible in FeasibilityStudy
WASSA MINERAL RESOURCE UPDATE
— Total M&I Mineral Resources of 35,7 Mt @ 2.22 g/t Au for 2,5M oz. (47,5Mt @ 1.88 g/t Au for 2,9M oz. in 2013)
— Open pit constrained to 200 m depth with underground below that, thuseliminating lower grade deep material from block model
— Increase in grade of 18%
— Includes 7 months of depletion from mining since end 2013
— Inferred Mineral Resources increased substantially to 9 Mt @ 3.88 g/t Aufor 1.1M oz. (0.9 Mt @ 2.51 g/t Au for 0.1M oz.)
— Updated resource model includes infill at depth and step out to south
— $1,400 gold price assumption used to derive cutoff grade and optimisedpit shell
— Open pit cutoff grade of 0.58 g/t Au for oxide and 0.61 g/t Au for fresh
— Underground cutoff grade of 2.27 g/t Au
Golden Star Resources September 201413
OPEN PIT VS. UNDERGROUND RESOURCE ESTIMATE AND MINE DESIGN
— Open pit constrained to 200 m depth in $1,000/ oz. pit shell
— Decline will be developed from starter pit
— All ore feed will be from within 500 metres of plant
14 Golden Star Resources September 2014
OpenPit
Under-ground
WASSA PEA KEY FINDINGS @ AU PRICE $1,300
— Post-tax IRR of 129%— Post-tax NPV5% of $350 million— Underground pre-production capex estimated at $41 million— Average combined annual production 174,000 ounces for first 5 years of
combined production, 120,000 ounces per annum thereafter— First production from Wassa underground expected early 2016, 10 year
LOM thereafter— LOM cash operating costs of US$684/ oz.— LOM all-in sustaining costs of US$778/ oz.
15 Golden Star Resources September 2014
WASSA PEA KEY FINDINGS SENSITIVITY
Golden Star Resources September 201416
— Robust economics
— At Au price of $1,230, IRR is 90% and post tax NPV5% is $295 million
— Returns most sensitive to Au price, less so to costs
— Low capex makes sensitivity of returns negligible
Post - Tax NPV5% NPV10% IRR
Gold Price
$ 1,000 $111 $67 25%$ 1,100 $191 $136 47%$ 1,200 $271 $203 78%$ 1,300 $350 $269 129%$ 1,400 $433 $338 234%$ 1,500 $515 $407 615%$ 1,600 $597 $476 n/a
— Potentially mineable resource 18.2 Mt @ 2.9 g/t Au for 1.7M oz.
— Assumes construction of underground decline commences Q1 2015, first stope200m below surface
— First production from underground in Q1 2016, commercial production in Q42016
— Owner mining in open pit and contractor mining underground
— Longhole open stope mining for underground
— Wider areas with transverse methods; narrower with longitudinal
— Processing rate 7,600 tpd
— LOM recovery from combined ore sources of 93%
WASSA PEA OPERATING ASSUMPTIONS @ AU PRICE $1,300
17 Golden Star Resources September 2014
WASSA PEA FINDINGS – CAPITAL EXPENDITURE
Golden Star Resources September 201418
InitialUnderground
Capex
UndergroundDevelopment
Capex
UndergroundSustaining
Capex
Open pit andPlant Capex
$49
$68.9$34.1
$40.6
— Incremental pre-production underground capital of $41 M, total developmentcapital of $109M
— Bulk of expenditure in 2015
— Operating cashflow plus $35M in facilities will fund development
43
0
10
20
30
40
50
60
US$
Mill
ions
LOM Capex
Development Capex Sustaining Capex
— Construction of decline in early 2015, potential first underground production2016
— Underground ore blended with open pit ore to achieve anticipated head gradeof >2.5 g/t Au once underground in production
— Expected LOM average CoC of $684 per oz.
WASSA PRODUCTION AND COSTS
Golden Star Resources September 201419
400
500
600
700
800
900
1,000
1,100
1,200
-
50
100
150
200
250
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Cos
ts p
er O
unce
US$
Gol
d Pr
oduc
tion
–O
unce
s 00
0’s
Gold Production CoC AiC
CATALYSTS FOR VALUE CREATION
Wassadeclineconstructionbegins
PEA onundergroundmining atWassacomplete
EstablishWassaMain pit
Completepush backat Bogoso
UpdatedMineralResourceestimate forWassa
Q3 2014 Q4 2014Q2 2014 2015 2016
Operationalcost savingsachieved
Revised PEAfor PresteaUnderground
FirstproductionPresteaUnderground
Firstproductionfrom WassaUnderground
* Development of projects dependent on positive study results and adequate access to finance
Golden Star Resources September 201420
WassaFeasibilitycomplete
Investment Case
Established gold mining company with15 years of production history in Ghana
3.9M oz. in Mineral Reserves & a further2.1M oz. in Measured & IndicatedMineral Resources
Successfully reduced overall operatingcosts over last two years
Delivering on stated strategy of lowcost, low capex growth
Offers investors leveraged, un-hedgedexposure to the gold price
Low operational risk in a stable Africanmining jurisdiction
Significant exploration & developmentupside development
Golden Star Resources May 201421
INTRODUCTION TO GHANA
Golden Star Resources September 201422
— Attractive investment destination and topAfrican mining jurisdiction
— Stable inclusive democracy— S&P credit rating of B— Second largest producer of gold in Africa— Strong mining culture and trained
personnel
— Golden Star well positioned in country— Large property positions and excellent
geological knowledge base— Solid and longstanding relationships with
the government and communities— COO is former President of the Ghana
Chamber of Mines
(1) Includes US$55.1M of 5% Convertible Debentures at fair value(2) As accessed on September 3, 2014 from Bloomberg(3) As a group, beneficially owned, or controlled or directed, directly or indirectly as at June 30, 2014
Major Shareholders2
Heartland Advisors Inc. 12.1%
Sentry Select Capital Corp. 10.9%
Van Eck Associates Corp. 8.7%
Directors and Executive Officers3 2.8%
Sprott Inc 2.5%
BNP Paribas 1.7%
Share Price (Last close) (US$) (as of September 12, 2014) 47 cents
Shares Outstanding 259.1M
Market Capitalization (US$) 121M
Cash and Equivalents (US$) (June 30, 2014) 43M
Total Debt (US$) (June 30, 2014)1 115.8M
Enterprise Value (US$) 194.2M
Daily Average Volume TSX: 145KNYSE MKT: 1.8M
STRONG SPONSORSHIP, GOOD LIQUIDITY
Golden Star Resources September 201423
— Listed on NYSE AMEX, TSX and Ghana Stock Exchange
MANAGEMENT AND BOARD
Sam CoetzerPresident andCEO
Sam was appointed CEO in January 2013after joining Golden Star in March 2011 asCOO. Sam is a mining engineer and amember of the World Gold Council. Hehas over 26 years of international miningexperience with Kinross, Xstrata, XstrataCoal and Placer Dome.
André van NiekerkEVP and CFO
André joined Golden Star in 2006 andspent five years in Ghana as the head offinance and business operations, afterwhich he transferred to the corporateoffice as Controller. André was appointedto the role of CFO in 2014. Prior to joiningGolden Star, André spent six years withKPMG serving clients in the mining and oiland gas industries
Daniel OwireduEVP and COO
Daniel was appointed COO in January2013, after joining Golden Star inSeptember 2006 as VP, Ghana Operations.He has more than 20 years of experiencein the mining sector in Ghana and WestAfrica. Most recently, Daniel was DeputyChief Operating Officer for AngloGoldAshanti where he successfully managedthe construction and operation of theBibiani, Siguiri, and the Obuasi mines.
Tim BakerChairman
Tim was appointed Chairman in January2013. Tim most recently served as theCOO of Kinross. He is a geologist withover 30 years of global projectdevelopment and operational experiencein Chile, Tanzania, United States,Venezuela, Kenya and Liberia.
Tony JensenDirector
Tony has over 25 years of mining industryexperience and is CEO of Royal Gold Inc.Prior to joining Royal Gold, Tony was theMine General Manager of the Cortez JointVenture and spent eighteen years withPlacer Dome. Tony has extensiveexperience in operations in the UnitedStates and Chile where he held severalsenior management positions.
Chris ThompsonDirector
Chris has 40 years of experience ininternational mining. Chris formerly servedas Chairman and CEO of Gold FieldsLimited, Chairman of the World GoldCouncil and Founder, President and CEO ofCastle Group Inc. Chris has helddirectorships at over 25 public gold miningcompanies
Anu is the Managing Director of MiniqsLimited, a private group primarilyinterested in developing resource projects.She is also a Director of Atlatsa Resources,Frontier Rare Earths, and of EnergulfResources. Prior to founding Miniqs, Anuwas VP, Corporate Development andCompany Secretary at Katanga Mining.
Anu DhirDirector
MANAGEMENT AND BOARD
Craig is a geologist with over 30 years ofexperience in the mining business. He isFounder, CEO and Director of AvantiMining. Formerly, Craig was EVP,Exploration of Gold Fields Limited;Founder, CEO and Chairman of the formerMetallica Resources (now New Gold), andheld a variety of strategic positions at LacMinerals.
Robert has more than 30 years of mining;from international resource exploration,development, and fundraising, toproduction. Most recently, he wasFounder, and CEO of Medoro Resources,now Gran Colombia Gold Corp. Prior tothis, he served as CFO of Pacific StratusEnergy, CFO of Coalcorp Mining and CFOof Bolivar Gold Corp. Currently, Robertserves as a Director of MandalayResources and Detour Gold
Craig NelsonDirector
Rob DoyleDirector
Bill YeatesDirector
Bill was one of the founding partners ofHein & Associates LLP where he served onthe Executive Committee and was theirNational Director of Auditing andAccounting. Bill has over 40 years ofauditing experience working with publiccompanies specializing in extractiveindustries. From 2005 to 2009, he servedon the Financial Accounting StandardsAdvisory Council.
PROVEN AND PROBABLE RESERVES
Dec 31, 2013Proven
Mineral Reserve
Dec 31, 2013Probable
Mineral Reserve
Dec 31, 2013Proven and Probable
Mineral Reserve
tonnes(000)
gradeg/t Au
ounces(000)
tonnes(000)
gradeg/t Au
ounces(000)
tonnes(000)
gradeg/t Au
ounces(000)
Wassa Main - - - 33,721 1.72 1,863 33,721 1.72 1,863
Father Brown - - - 694 4.31 96 694 4.31 96
Stockpiles 438 0.68 10 59 0.54 1 497 0.67 11
Subtotal Wassa 438 0.68 10 34,473 1.77 1,960 34,911 1.75 1,970
Bogoso 2,930 2.65 250 1,731 2.59 144 4,662 2.63 394
Dumasi 3,116 2.39 239 5,826 2.36 443 8,941 2.37 682
Mampon - - - 1,133 5.24 191 1,133 5.24 191
Prestea South 969 2.74 85 2,170 2.52 176 3,139 2.59 261
Prestea Underground - - - 1,434 9.61 443 1,434 9.61 443
Stockpiles 106 1.79 6 - - - 106 1.79 6
Subtotal Bogoso 7,122 3 581 12,294 4 1,397 19,415 3 1,977
Total 7,559 2.43 590 46,767 2.23 3,357 54,327 2.26 3,947
* Please refer to the relevant disclosure on Mineral Reserve and Mineral Resource Estimates contained in our Annual Report for the year ended December 31, 2013
Golden Star Resources September 201426
MEASURED AND INDICATED MINERAL RESOURCES1
Dec 31, 2013Measured
Mineral Resources
Dec 31, 2013Indicated
Mineral Resources
Dec 31, 2013Measured and Indicated
Mineral Resources
tonnes(000)
gradeg/t Au
ounces(000)
tonnes(000)
gradeg/t Au
ounces(000)
tonnes(000)
gradeg/t Au
ounces(000)
Wassa Main2 - - - 25,582 1.41 1,160 25,582 1.41 1,160
Wassa Underground2 - - - 10,116 4.27 1,389 10,116 4.27 1,389
Father Brown - - - 692 3.86 86 692 3.86 86
Father Brown Underground - - - 1,000 6.47 208 1,000 6.47 208
Wassa Other - - - 2,115 2.40 163 2,115 2.40 163
Subtotal Wassa - - - 39,505 2.37 3,007 39,505 2.37 3,007
Bogoso 2,697 2.94 255 1,856 2.95 176 4,553 2.94 431
Dumasi 3,255 2.56 268 9,868 2.41 764 13,123 2.45 1,032
Mampon - - - 1,553 4.79 239 1,553 4.79 239
Prestea South 986 2.87 91 3,318 2.62 279 4,304 2.67 370
Prestea Underground - - - 1,356 14.50 632 1,356 14.50 632
Bogoso Other - - - 3,835 2.64 325 3,835 2.64 325
Subtotal Bogoso 6,938 2.75 614 21,786 3.45 2,415 28,724 3.28 3,029
Total 6,938 2.75 614 61,291 2.75 5,422 68,229 2.75 6,0361. Please refer to the relevant disclosure on Mineral Reserve and Mineral Resource Estimates contained in the Company’s Annual Report for the year ended December 31,
2013.2. All Mineral Resources for Wassa Main and Wassa Underground are as at September 15, 2014. Please refer to the to the relevant disclosure on Mineral Resource
Estimates contained in Company’s announcement of the same date.
Golden Star Resources September 201427
INFERRED MINERAL RESOURCES1
Dec 31, 2013 Inferred Mineral Resources
tonnes(000)
gradeg/t Au
ounces(000)
Wassa Main2 237 1.56 12
Wassa Underground2 8,841 3.95 1,122
Father Brown 40 1.85 2
Father Brown Underground 881 6.35 180
Wassa Other 85 2.93 8Subtotal Wassa 10,084 4.08 1,324
Bogoso 288 2.08 19
Dumasi - - -
Mampon 221 1.79 13
Prestea South 581 6.00 112
Prestea Underground 3,289 8.02 848
Bogoso Other 892 2.37 68
Subtotal Bogoso 5,271 6.25 1,060
Total 15,355 4.83 2,384
Golden Star Resources September 201428
1. Please refer to the relevant disclosure on Mineral Reserve and Mineral Resource Estimates contained in the Company’s Annual Report for the year ended December 31,2013.
2. All Mineral Resources for Wassa Main and Wassa Underground are as at September 15, 2014. Please refer to the to the relevant disclosure on Mineral ResourceEstimates contained in Company’s announcement of the same date.