PK ! :#M M xl/worksheets/sheet1.xml
0
12345
6221753015398168104990
7
8-22213-13147-82028-41254
910-281410-12888
111070-1321-672368
12-137-217-314-519
13895126541515450697
146890970299271567236653
151318056215
1610401054
171322056269
PK ! ^=f xl/worksheets/sheet2.xml
12345
6221753015398168104990
7
910-281410-12888
188984-15201210754
19-137-217-314-519
20310222560210996191637
213787833696142702127931
2279362729772449
2348544852
PK ! v xl/worksheets/sheet3.xml
12345
24117225703495254253
7
259318477428334-301
262104010477778593952
PK ! s$
xl/worksheets/sheet4.xml
27
282911
297975
30
310.11
322.28
333.89
340.44
35
36280000
375500
38160000
3918000
4041
4243
44
45375
466
470.45
481.15
491.27
PK ! d,& & xl/worksheets/sheet5.xml
50
51
52
53
20042003
5418472092
5532582928
5616271647
5711681187
5839
5979037864
PK ! R xl/worksheets/sheet6.xml
60
6162636465666768
6945.93551.136200.22.220.426.42
7028.22533.12577.70.121.180.270.03
7114.13038.330610.153.360.040.14
729.53149.63162.70.242.430.295.72
739.1999999999999994102.34117.70.070000000000000010.10.160.01
7449.53573.236460.220.170.120.03
75223573.23605.60.40.290.020.06
7624.34006.54049.80.270.40.540.06
7512.14018.740400.450.520.610.06
PK ! YHl/ / xl/worksheets/sheet7.xml
77
78798081828384
85
540.092.650.434.465906493
860.095906493
87
540.082.340.314.02125714907
550.170.580.330.83325819312
570.2611684509
560.07000000000000001162722148
880.06357
890.12731360933
900.12790367426
91
540.070000000000000010.980.172.351391992
550.080.640.311581980
560.0700000000000000163924
570.16133832
880.183491984
920.1745273
930.118877985
94
550.190.80.322.11203210831
880.224401994
560.051813548
570.224231884
920.191991064
950.17327519321
PK ! ҝ
:
: xl/worksheets/sheet8.xml
9697
98
9910099100
101
102
103
1044579541849188049126820
105221753015398168104990
10623620116968988121830
10715609238747879-19498
1080.180.030.5600000000000001-0.23
109117225703495254253
1102104010477778593952
11185989844248515783889
11279254262699429769252448579
113
1140.10.120.10.11
1152.572.222.512.16
116117118119120
121122123124125
126
127128129130131
132133134135136
116137138139140
121141142143144
145
1466890970299271567236653
1471512122056993953
1484480324732167282100337
149608757492281620131
150
1465246472035254937234573
1471175130753624010
1484361024548165833102420
149357558082034920132
151
152438395418368
1537.325.276.845.07
1540.550.430.470.38
1551.390.93999999999999991.340.82
15648544852
157
158448372406390
1592-3-1-2
160
161-1710-1710
162-420-189-332-173
131318056215
16310401054
1641322056269
165
166-2312
16765538074
16876276137345
PK ! ,t xl/worksheets/sheet9.xml
169170171
172
173
174
175106014110365
1764344234570
177
17890366557
17990651346
18082926276
181161057539
1821984310363
183211797177016
18426897573
1852523411214
1865140741579
187427037399719
718164637101
188
174
1892866729915
19033993327
19124263161
1923449236403
193141495143750
1941481515377
1955713640848
196
197
198
199620704601305
2001573215732
20171817181
20246510
203-172756-218055
204-1100-5440
205470226400723
718164637101
PK ! HXs/ s/ xl/worksheets/sheet10.xml
9697
206
9910099100
207
1044579541849188049126820
208233-4776552775
4602841372188704129595
209
210221753015398168104990
2112261146435845975
212809150022241626
167446137292176317504
2131158182068647121
214-580584231240
2152434248682059180
2161781113144072
217115294946033-18113
21825519210491090
219-4335-2530-2895-1448
22015609238747879-17755
221101010-1743
10715609238747879-19498
2220.180.030.5600000000000001-0.21
223101010-0.02
2240.180.030.5600000000000001-0.23
225
22685989844248515783889
22786418844248558783889
228
10715609238747879-19498
229
2302722170825978807
231101018374500
23212176256042258
233-7091801-29831801
23410-155-632-1640
235193710193710
2369801098010
23761473979434015726
23821756636652219-3772
PK ! ^zxH H xl/worksheets/sheet11.xml
9697
98
9910099100
203
239-185785-217908-218055-196023
10715609238747879-19498
240-2580-2534-2580-2534
241-172756-218.055-172756-218.055
204
239-7247-9419-5440-21166
24261473979434015726
241-1100-5440-1100-5440
PK ! O' ' xl/worksheets/sheet12.xml
9697
243
9910099100
244
10715609238747879-19498
245
167446137292176317504
246-1888-116123401090
2472858552258774856
2104010477778593952
248
176-2916-15709-9875-4821
181-5405-2791-8872-4639
249-5129-295-8566-3559
182-2368-4273-1590-5382
189488315443130417414
19116172851-7351288
250117225703495254253
251
252-19541-13062-53318-42038
253-86551641-21936-10438
254-28196-11421-75254-52476
255
2561010-2480-2431
25721491230236538190
25821491230211735759
259-3-20205-105
260-14328-4508-4351-42569
261120342114873110365152934
262106014110365106014110365
263
26451034969997750
26529365325522887
PK ! , xl/workbook.xml
PK ! GX) ) xl/sharedStrings.xml
Agnico Eagle Mines LTD(thousands of dollars, except where noted)Q4 2004Q4 2003YTD 2004YTD 2003Cost of production per Statement of Income (Loss)Adjustments:Byproduct revenuesProduction royaltyInventory adjustment(i)Asset retirement provisionsCash operating costsGold production (ounces)Cash operating cost (per ounce)Production royalty (per ounce)Total cash operating costs (per ounce)Inventory adjustment(i) and hedging adjustments(ii)Non-cash reclamation provisionMinesite operating costs (US$)Minesite operating costs (C$)Tons milled (000's tons)Operating costs per ton (C$)(iii)Cash flows from operating activities:Changes in non-cash working capital balancesOperating cash flow (before working capital changes)AGNICO-EAGLE REPORTS RECORD OPERATING AND FINANCIAL RESULTSOre processed (000's tons)Daily throughput rate (tons)Grades:Gold (oz./t)Silver (oz./t)Zinc (%)Copper (%)Payable metal production:Gold (ozs.)Silver (000's ozs.)Zinc (000's lbs.)Copper (000's lbs.)Minesite operating costs (C$/ton)48-50Total cash operating costs ($/oz.)135-145Assumptions:Gold ($/oz.)Silver ($/oz.)Zinc ($/lb.)Copper ($/lb.)C$/US$ exchange rateGold Reserve Update: Production ReplacedGold Reserve SummaryProven & Probable Reserve(000's ounces)LaRonde ILaRonde IIGoldexLapaOtherTotalLaRonde II Feasibility Study to be Completed in Second QuarterDrill HoleTrue Thickness(ft)FromToGold(oz/ton) Cut(1.5 oz)Silver(oz/ton)Copper(%)Zinc(%)3215-993215-1003215-1013215-1023215-1033215-103AIncluding3215-105AAgnico-Eagle Mineral Reserve & Mineral Resource DataCategory and ZoneAu(oz/t)Ag(oz/t)Cu(%)Zn(%)Au
(000's oz.)Tons
(000's)Proven Mineral ReserveSubtotal Proven Mineral ReserveProbable Mineral ReserveBousquetSubtotal Probable Mineral ReserveTotal Proven and Probable Mineral ReservesIndicated Mineral ResourceEllisonTotal Indicated ResourceInferred Mineral ResourceTotal Inferred ResourceThree months ended
December 31,Year ended
December 31,(thousands of United States Dollars
except where noted, US GAAP basis)20042003Financial DataIncome and cash flowLaRonde DivisionRevenues from mining operationsProduction costsGross profit (exclusive of amortization)Net income (loss) for the periodNet income (loss) per shareOperating cash flowOperating cash flow (before non-cash working capital)Weighted average number of shares basic (in thousands)Tons of ore milledHead grades:Gold (oz. per ton)Silver (oz. per ton)Zinc4.00%2.87%4.03%3.10%Copper0.52%0.60%0.54%0.55%Recovery rates:Gold90.39%91.79%91.49%91.41%Silver86.20%85.80%86.50%82.60%82.00%81.60%83.50%78.20%79.30%82.50%78.90%80.30%Payable metal produced:Gold (ounces)Silver (ounces in thousands)Zinc (pounds in thousands)Copper (pounds in thousands)Payable metal sold:Realized prices per unit of production:Gold (per ounce)Silver (per ounce)Zinc (per pound)Copper (per pound)Onsite operating costs per ton milled (Canadian dollars)Operating costs per gold ounce produced:Onsite operating costs (including asset retirement expenses)Less: Non-cash asset retirement expensesForeign exchange and byproduct metalshedge gainsNet byproduct revenuesAccrued El Coco royaltiesTotal cash operating costsNon-cash costs:Reclamation provisionAmortizationTotal operating costs(thousands of United States dollars, US GAAP basis)December 31,
2004December 31,
2003(Unaudited)ASSETSCurrentCash and cash equivalentsMetals awaiting settlementInventories:Ore stockpilesIn-process concentratesSuppliesIncome taxes recoverablePrepaid expenses and otherTotal current assetsFair value of derivative financial instrumentsInvestments, loans, advances and other assetsFuture income and mining tax assetsMining propertiesLIABILITIES AND SHAREHOLDERS' EQUITYAccounts payable and accrued liabilitiesDividends payableInterest payableTotal current liabilitiesLong-term debtAsset retirement obligation and other liabilitiesFuture income and mining tax liabilitiesShareholders' EquityCommon sharesAuthorized unlimitedIssued 86,072,779 (2003 84,469,804)WarrantsContributed surplusEmployee stock optionsDeficitAccumulated other comprehensive lossTotal shareholders' equity(thousands of United States Dollars,
except per share amounts, US GAAP basis)REVENUESInterest and sundry incomeCOSTS AND EXPENSESProductionExploration and corporate developmentEquity loss in junior exploration companiesGeneral and administrativeProvincial capital taxInterestForeign currency lossIncome (loss) before taxesFederal capital taxIncome and mining tax recoveryIncome (loss) before cumulative catch-up adjustmentCumulative catch-up adjustment relating to SFAS 143Net income (loss) before cumulative catch-up adjustment per share basic and dilutedCumulative catch-up adjustment per shareNet income (loss) per share basic and dilutedWeighted average number of shares (in thousands)basicdilutedComprehensive income (loss):Other comprehensive income (loss):Unrealized gain on hedging activitiesDilution gain on issuance of shares by subsidiary, net of taxUnrealized gain on available-for-sale securitiesAdjustments for derivative instruments maturing during the periodAdjustments for realized gains on available-for-sale securities due to dispositions in the periodCumulative translation adjustmentsReversal of minimum pension liabilityOther comprehensive incomeComprehensive income (loss) for the periodBalance, beginning of periodDividends declaredBalance, end of periodOther comprehensive income for the period(thousands of United States Dollars, US GAAP basis)Operating activitiesAdd (deduct) items not affecting cash from operating activities:Provision for future income and mining taxesAmortization of deferred costs and otherChange in non-cash working capital balancesInventoriesCash flows from (used in) operating activitiesInvesting activitiesAdditions to mining propertiesPurchase of available-for-sales securities and other assetsCash flows used in investing activitiesFinancing activitiesDividends paidCommon shares issuedCash flows provided by financing activitiesEffect of exchange rate changes on cash and cash equivalentsNet decrease in cash and cash equivalentsCash and cash equivalents, beginning of periodCash and cash equivalents, end of periodOther operating cash flow information:Interest paid during the periodCapital taxes paid during the periodPK ! "- - docProps/app.xml
Microsoft Excel0falseWorksheets12agnico eagle mines ltdagnico eagle mines ltd-1agnico eagle mines ltd-2agnicoeagle reports recordgold reserve update produclaronde ii feasibility stuagnicoeagle mineral reservagnicoeagle mineral reserv-1agnicoeagle mineral reserv-2agnicoeagle mineral reserv-3agnicoeagle mineral reserv-4agnicoeagle mineral reserv-5falsefalsefalse12.0000PK ! +P P docProps/core.xml
2020-02-07T15:47:07Z2020-02-07T15:47:07ZPK ! ;j
j
[Content_Types].xml
PK !
xl/styles.xml
PK ! FTR R xl/theme/theme1.xml
PK ! IK K _rels/.rels
PK ! E{ xl/_rels/workbook.xml.rels
PK ! :#M M xl/worksheets/sheet1.xmlPK ! ^=f xl/worksheets/sheet2.xmlPK ! v D$ xl/worksheets/sheet3.xmlPK ! s$
x. xl/worksheets/sheet4.xmlPK ! d,& & 39 xl/worksheets/sheet5.xmlPK ! R A xl/worksheets/sheet6.xmlPK ! YHl/ / ER xl/worksheets/sheet7.xmlPK ! ҝ
:
: i xl/worksheets/sheet8.xmlPK ! ,t xl/worksheets/sheet9.xmlPK ! HXs/ s/ xl/worksheets/sheet10.xmlPK ! ^zxH H xl/worksheets/sheet11.xmlPK ! O' ' @ xl/worksheets/sheet12.xmlPK ! , - xl/workbook.xmlPK ! GX) ) e2 xl/sharedStrings.xmlPK ! "- - \ docProps/app.xmlPK ! +P P a docProps/core.xmlPK ! ;j
j
id [Content_Types].xmlPK !
o xl/styles.xmlPK ! FTR R xl/theme/theme1.xmlPK ! IK K _rels/.relsPK ! E{ xl/_rels/workbook.xml.relsPK