PK ! ENܞ xl/worksheets/sheet1.xml
0
12
3
4
PK ! `
xl/worksheets/sheet2.xml
5
678
9-1.6-7.7
100.91.8
11-5.5-7.3
129.80000000000000117.3
131.110.7
14-3.3-6.2
15-0.1-1.8
16-2.3-3
174.20.8
180.8-3.1
1941.5
PK ! %n
xl/worksheets/sheet3.xml
2021222324
2530268612412568049821
26
27-23436-48697-19921-38132
28-358-2531-603-898
29-105-212-131-261
3063699801502510530
316177111708165233135421
32103847778
PK ! ܸ xl/worksheets/sheet4.xml
2021222324
2530268612412568049821
26
33605-26153831211
29-106-212-131-261
3430767584142593250771
3538155720733520167990
3675214677541443
3751494747
PK ! pц9 9 xl/worksheets/sheet5.xml
38
3940
41424142
43
44
45495724566411133894268
4630268256806124149821
4719304199845009744447
48598358591319411441
4913321141253690333006
501279488052324221714
510.150.10.270.26
5219103149014720821120
53-29586-31678756210807
549201552-175484
5586220846488617684592
5675160875372414667291442926
57
580.090.090.090.1
592.212.262.172.26
6061626362
6465666766
68
6970717271
7374757677
6078798081
6482838485
86
876177165233117081135421
881205155823022686
8944347374838548874130
9037055075769410915
91
876055065233130687135421
881121155825192686
8944371374838182574130
9035585075977410915
92
93427393429411
947.166.227.016.42
950.580.470.590.48
961.551.261.511.25
97
46490394523368
98-379-300-416-272
99-6-15-21-16
100-2-2-2-2
101103778478
10251474947
PK ! AE% % xl/worksheets/sheet6.xml
103
104105106107108109110111
112
113
44
1142484541849486044566447986457956176649572
462590930153241412568026172221753097330268
47-106411696244631998421814236203079319304
4844713729558258595861446172115983
49-55357967188811412515953191592358213321
115-11869238712909880510556156091044912794
116-0.140.030.150.10.120.180.120.15
52761570362191490116683117222810519103
117-62542-1397042485-31678-84020-2882037149-29586
1184640910-10681552185402149-1095920
1198395484424845258464884791859898613186220
PK ! ?p xl/worksheets/sheet7.xml
120
121122
123
124
1258759033005
12630248173
1273018464836
1283545943442
129759016105
130
131107909036
13245359065
13383658292
1342094819843
135208485211797
13628142689
1372318725234
1385768051407
139444189427037
736355718164
140
124
1412118728667
1428283399
14324262426
1442444134492
145141326141495
1461511514815
1475917757136
148
149
150
151623087620704
1522090465
1531573215732
15471817181
155-149513-172756
156-2281-1100
157496296470226
736355718164
PK ! ؙX* * xl/worksheets/sheet8.xml
158
3940
41424142
159
45495724566411133894268
160299158947363
1364193161754161
540644582211303994631
162
16330268256806124149821
16433644526127742
1658386091973898
48598358591319411441
1662412201261613811
1673117399101194
1682102227246544029
169-467-518-851-379
170925387171963023074
171234275482541
172-3775-363-4094819
501279488052324221714
1730.150.10.270.26
174
17586220846488617684592
17686627851418658385084
177
501279488052324221714
178
179-210-1247-117-1062
1801130-726977-1168
181-1310161-2006161
182-15-2147-34-2931
183161-124161-632
184-405-4244-1180-5793
1851238945612206215921
PK ! 2) xl/worksheets/sheet9.xml
186
3940
41424142
155
187-162307-205146-172756-218055
501279488052324221714
188-149513-196341-149514-196341
156
187-1876-6989-1100-5440
184-405-4244-1180-5793
188-2281-11233-2280-11233
PK ! ( ( xl/worksheets/sheet10.xml
189
3940
41424142
190
501279488052324221714
191
48598358591319411441
192-3913532-42322489
193161-42161174
194-3006197031152128
11858171243531937946
195
12862303377983-7510
1295564-11948515-2310
1969996002702-1071
197-1396761982376
141-7026-4270-7509-7576
14316171628161-735
19819103149014720821120
199
200-14020-11774-29203-21997
201-14929-95763465241306
202-2314-11719-3036-10877
2031677139151492375
204-29586-31678756210807
205
206161161-2542-2480
207920155223672964
2089201552-175484
209-5110-10162
210-9568-151155458532573
211971581046223300556934
21287590895078759089507
213
21416135339853466
215-46821369-67412530
PK ! er# xl/worksheets/sheet11.xml
216
21786268696
21810267919
2193141750
1536900000
106578365
PK ! lK xl/worksheets/sheet12.xml
220
221
222223
224238315022515.16
22689200022516.68
227-5460022512.24
228-7880022516.33
229314175022515.61
230220725022515.15
PK ! ʋ xl/worksheets/sheet13.xml
231
232
20052006
73
233
234501000167000
23577
64
236
23749601653
2381.51.5
60
239
2371322826455
2380.570.5600000000000001
233
2371322826455
2380.550.55
236
2371322826455
2380.670.67
PK ! 6 xl/worksheets/sheet14.xml
232
41240
241
242600012000
2431.6051.6475
244
242600012000
2431.51.56
245
2426000161
2431.37161
PK ! = = xl/worksheets/sheet15.xml
246
121122
247248249250248249250
251
123
124
12587590161875903300516133005
1263024161302481731618173
12730184161301846483616164836
12835459161354594344216143442
129759016175901610516116105
130
131107901611079090361619036
1324535161453590651619065
1338365161836582921618292
13425220948-31231782519843-214717696
135208485-3123205362211797-2147209650
1362532814-20607542689-2689161
1372542318733812656825234423029464
1382555768014335911351407123952646
13925644418934854476744270373349430386
73635531167394717181643982722146
140
124
14121187161211872866716128667
14282816182833991613399
1432426161242624261612426
14424441161244413449216134492
1362531612587258716129642964
145254141326-40086101240141495-4245099045
14615115161151151481516114815
14725559177417595945713642257558
257
149258623087-145733477354620704-145732474972
25920901612090465161465
26025455028550281615502855028
15315732161157321573216115732
1542617181-162155607181-16215560
155262-149513130312-19201-172756132334-40422
156252-22812281161-11001100161
263252161-69-6916119371937
1574962964019853649447022643046513272
73635531167394717181643982722146
PK ! ) xl/worksheets/sheet16.xml
264
265266
24741424142
251251
2671279488052324221714
26826963075-164153
48256-70161-130161
270254-921-1128-1930-1978
271255-6-1603203-1991
2721242761492122117898
1730.140.070000000000000010.250.21
PK ! n>' xl/workbook.xml
PK ! #/ #/ xl/sharedStrings.xml
SECURITIES AND EXCHANGE COMMISSIONFor the Month ofAugust 2005Agnico-Eagle Mines Limited (Translation of registrant's name into English)145 King Street East, Suite 500, Toronto, Ontario M5C 2Y7Results of Operations(millions of dollars)Second QuarterYear to DateDecrease in gold productionIncrease in gold priceDecrease in copper and silver revenuesIncrease in zinc revenueReversal of prior year inventory build-up and settlement adjustmentsStronger Canadian dollar, net of hedgesIncreased amortizationIncreased operating costsNon-cash mark-to-market on byproduct metal hedgesCorporate costs and otherNet positive variance(thousands of dollars, except where noted)3 Months ended June 30, 20056 months ended June 30, 20053 Months ended June 30, 20046 months ended June 30, 2004Cost of production per Consolidated Statements of IncomeAdjustments:Byproduct revenuesInventory adjustment(i)Non-cash reclamation provisionCash operating costsGold production (ounces)Total cash costs (per ounce)(iii)Inventory adjustment(i) and hedging adjustments(ii)Minesite operating costs (US$)Minesite operating costs (C$)Tons milled (000's tons)Minesite costs per ton (C$)(iv)AGNICO-EAGLE MINES LIMITED SUMMARIZED QUARTERLY DATA (thousands of United States dollars, except where noted, US GAAP basis) (Unaudited)Three months ended June 30,Six months ended June 30,20052004Income and cash flowLaRonde DivisionRevenues from mining operationsProduction costsGross profit (exclusive of amortization shown below)AmortizationGross profitNet income for the periodNet income per share (basic and diluted)Cash flow provided by operating activitiesCash flow provided by (used in) investing activitiesCash flow provided by (used in) financing activitiesWeighted average number of common shares outstanding basic (in thousands)Tons of ore milledHead grades:Gold (oz. per ton)Silver (oz. per ton)Zinc4.11%3.80%4.12%Copper0.36%0.54%0.38%Recovery rates:Gold89.98%91.69%90.25%Silver85.10%85.88%84.40%85.92%82.10%83.37%81.90%83.38%74.50%78.99%75.80%78.96%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)Total cash costs (per ounce):Less: Net byproduct revenuesInventory adjustmentsAccretion expense and otherTotal cash costs (per ounce)Minesite costs per ton milled (Canadian dollars)AGNICO-EAGLE MINES LIMITED SUMMARIZED QUARTERLY DATA (thousands of United States dollars, except where noted)September 30, 2003December 31, 2003March 31, 2004June 30, 2004September 30, 2004December 31, 2004March 31, 2005June 30, 2005Consolidated Financial DataIncome and cash flowsRevenues from mining operationNet income (loss) for the periodNet income (loss) per share (basic and diluted)Cash flow provided by (used in) investing activitiesCash flow provided by (used in) financing activitiesWeighted average number of common shares outstanding (Basic in thousands)AGNICO-EAGLE MINES LIMITED CONSOLIDATED BALANCE SHEETS (thousands of United States dollars, US GAAP basis) (Unaudited)As at June 30, 2005As at December 31, 2004ASSETSCurrentCash and cash equivalentsRestricted cashShort-term investmentsMetals awaiting settlementIncome taxes recoverableInventories:Ore stockpilesConcentratesSuppliesOther current assetsTotal current assetsFair value of derivative financial instrumentsOther assetsFuture income and mining tax assetsMining propertiesLIABILITIES AND SHAREHOLDERS' EQUITYAccounts payable and accrued liabilitiesDividends payableInterest payableTotal current liabilitiesLong-term debtReclamation provision and other liabilitiesFuture income and mining tax liabilitiesShareholders' equityCommon sharesAuthorized unlimitedIssued 86,268,696 (2004 86,072,779)Stock optionsWarrantsContributed surplusDeficitAccumulated other comprehensive lossTotal shareholders' equityAGNICO-EAGLE MINES LIMITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (thousands of United States dollars except per share amounts, US GAAP basis) (Unaudited)REVENUESInterest and sundryCOSTS AND EXPENSESProductionExploration and corporate developmentEquity loss in junior exploration companiesGeneral and administrativeProvincial capital taxInterestForeign currency loss (gain)Income before income, mining and federal capital taxesFederal capital taxIncome and mining tax expense (recoveries)Net income per share basic and dilutedWeighted average number of shares (in thousands)BasicDilutedComprehensive income:Other comprehensive income (loss), net of tax:Unrealized loss on hedging activitiesUnrealized gain (loss) on available-for-sale securitiesCumulative translation adjustment on equity investeeAdjustments for derivative instruments maturing during the periodAdjustments for realized gains on available-for-sale securities due to dispositions during the periodOther comprehensive loss for the periodTotal comprehensive income for the periodAGNICO-EAGLE MINES LIMITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (thousands of United States dollars, US GAAP basis) (Unaudited)Balance, beginning of periodBalance, end of periodAGNICO-EAGLE MINES LIMITED CONSOLIDATED STATEMENT OF CASH FLOWS (thousands of United States Dollars, US GAAP basis) (Unaudited)Operating activitiesAdd (deduct) items not affecting cash:Future income and mining taxesUnrealized loss on derivative contractsAmortization of deferred costs and otherChanges in non-cash working capital balancesInventoriesPrepaid expenses and otherCash provided by operating activitiesInvesting activitiesAdditions to mining propertiesDecrease (increase) in short-term investmentsIncrease (decrease) in investments and otherDecrease in restricted cashCash provided by (used in) investing activitiesFinancing activitiesDividends paidCommon shares issuedCash provided by (used in) financing activitiesEffect of exchange rate changes on cash and cash equivalentsNet increase (decrease) in cash and cash equivalents during the periodCash and cash equivalents, beginning of periodCash and cash equivalents, end of periodOther operating cash flow information:Interest paid during the periodIncome, mining and capital taxes paid (recovered) during the period4. CAPITAL STOCKCommon shares outstanding at June 30, 2005Convertible debentures [based on debenture holders' option]Employees' stock options5. STOCK-BASED COMPENSATIONSix months ended June 30, 2005OptionsWeighted average exercise priceOutstanding, beginning of periodC$GrantedExercisedCancelledOutstanding, end of periodOptions exercisable at end of period6. FINANCIAL INSTRUMENTSExpected MaturityPut options purchasedOuncesAverage price ($/ounce)Call options soldPounds (000s)Average price ($/pound)Forwards2006US$ call options soldAmount (thousands)C$/US$ weighted average exchange rateUS$ put options purchasedUS$ put options soldReconciliation of Consolidated Balance SheetsNotesUS GAAPAdjustmentsCanadian GAAP(restated)(b)(a)(c)(d)(e)Shareholders' Equity(f) (g) (h)Stock options outstandingOther paid-in capital(f)(f) (h)Cumulative translation adjustmentReconciliation of Consolidated Net IncomeThree months ended June 30Six months ended June 30Net income US GAAPInterest and sundry income(a) (c)Interest expenseIncome and mining tax (expense) recoveryNet income Canadian GAAPPK ! rV docProps/app.xml
Microsoft Excel0falseWorksheets16securities and exchange coresults of operationsresults of operations-1results of operations-2agnicoeagle mines limitedagnicoeagle mines limited -1agnicoeagle mines limited -2agnicoeagle mines limited -3agnicoeagle mines limited -4agnicoeagle mines limited -54 capital stock5 stockbased compensation6 financial instruments6 financial instruments-1reconciliation of consolidreconciliation of consolid-1falsefalsefalse12.0000PK ! P P docProps/core.xml
2020-02-09T01:56:38Z2020-02-09T01:56:38ZPK ! _b [Content_Types].xml
PK ! #C.5 5
xl/styles.xml
PK ! FTR R xl/theme/theme1.xml
PK ! IK K _rels/.rels
PK ! M
xl/_rels/workbook.xml.rels
PK ! ENܞ xl/worksheets/sheet1.xmlPK ! `
xl/worksheets/sheet2.xmlPK ! %n
xl/worksheets/sheet3.xmlPK ! ܸ xl/worksheets/sheet4.xmlPK ! pц9 9 , xl/worksheets/sheet5.xmlPK ! AE% % f xl/worksheets/sheet6.xmlPK ! ?p xl/worksheets/sheet7.xmlPK ! ؙX* * xl/worksheets/sheet8.xmlPK ! 2) xl/worksheets/sheet9.xmlPK ! ( ( } xl/worksheets/sheet10.xmlPK ! er# xl/worksheets/sheet11.xmlPK ! lK xl/worksheets/sheet12.xmlPK ! ʋ xl/worksheets/sheet13.xmlPK ! 6 , xl/worksheets/sheet14.xmlPK ! = = 5 xl/worksheets/sheet15.xmlPK ! ) s xl/worksheets/sheet16.xmlPK ! n>' ҅ xl/workbook.xmlPK ! #/ #/ xl/sharedStrings.xmlPK ! rV j docProps/app.xmlPK ! P P o docProps/core.xmlPK ! _b [Content_Types].xmlPK ! #C.5 5
xl/styles.xmlPK ! FTR R
xl/theme/theme1.xmlPK ! IK K _rels/.relsPK ! M
xl/_rels/workbook.xml.relsPK I