PK ! ڥ1> > xl/worksheets/sheet1.xml
0
12
13
24
PK ! v v xl/worksheets/sheet2.xml
5
6
7
89
1011
1213
PK ! ģ xl/worksheets/sheet3.xml
14
|
151617181920
21
222.9885.93000000000001899259069378
233.9116.8613243974810579
243.47102.3322246565419957
253.47102.3322246565419957
PK ! g? xl/worksheets/sheet4.xml
|
261617181920
27
231.9274.3499999999999915861152570
281.9274.3499999999999915861152570
PK ! 1 xl/worksheets/sheet5.xml
|
261617181920
29
232.8380.2827477653008
302.8380.2827477653008
PK ! G
xl/worksheets/sheet6.xml
31
323334
35-2.7-7.3
36-6.73.4
370.34.9
384.96.2
391-18.7
40-1-1.9
41-1.5-3.3
42-5.7-6.9
4316.813.2
44-4.7-1.2
450.7-11.6
PK ! & xl/worksheets/sheet7.xml
4647484950
5142810355677898868754
52
53-78745-85188-141489-133227
54-3210-48336683-5337
55-280-112-544-217
56-39425-54566-56362-70027
575639255966114980120201
58-699-975-490-583
PK ! { { xl/worksheets/sheet8.xml
4647485950
5142810355677898868754
52
60140115348951562
55-280-112-544-217
6143931356088333970099
6248037399739071979438
6367965713511318
6471616760
PK ! 7 7 xl/worksheets/sheet9.xml
65
6667
68696869
70
71
72117935126872218665217453
7342810355677898868754
747512591305139677148699
75709461081402212105
766803185197125655136594
7737809370926273174282
780.280.320.490.67
790.270.310.480.65
80798324809513589867806
81-25242-5578-65506-56547
821853246449-8810291905
83133788114434127473110281
8467976565690213512491318430
85
862.822.892.913.1
8768.5999999999999978.276.4000000000000177.59999999999999
8889909192
9394959697
98
99100101102103
104105106107108
88109110111112
93111113114115
116
1175639255966114980120201
1181135124725322474
11917462207873540639250
1201689159036803643
121
1175736660966114124130643
1181153118527772375
11916460206213422738799
1201988161639663654
122
123683687676646
12413.2813.0613.611.94
1253950378633523249
12670081490165499833
127
73759636687572
128-1396-1523-1230-1109
129-57-8658-44
130-5-2-5-2
131-699-975-490-583
13271616760
PK ! }[' [' xl/worksheets/sheet10.xml
133
134135136137138139140141
142
70
143
72586087139290581126872108798138381100730117935
733254833576331873556736456385433617842810
742606037816573949130572342998386455275125
7562766592599761086119703169287094
761978431224513978519766223928075762468031
77205711695371903709245203418522492237809
780.020.130.350.320.380.350.210.28
790.020.130.340.310.370.340.20.27
801115124621197114809573945845015606679832
81-42467-31635-50969-5578-185498-5737890748-25242
82943124334545624644922684406-106631853
1448663897127106127114434120386120897121159133788
PK ! {l l xl/worksheets/sheet11.xml
145
146147
148
149
150495334288575
151152170042
1537651184987
154
15551422330
15668413794
1571531111152
1586630561953
159665444622833
160153177737
1611595731059
1621714628859859
24113461521488
163
149
1647196142538
16564715166
1661712114231
1678972971935
1683239227457
169458789169691
17010195152
171
172
173
17417244961230654
175213485884
1761571515723
1771512815128
178612593015
179-17705-17999
18018202411252405
24113461521488
PK ! [82, 2, xl/worksheets/sheet12.xml
181
182183
68696869
184
72117935126872218665217453
18560713125113454605
1861337339320221913
125343130336233212243971
187
18842810355677898868754
189-2994614582912045
190903768181486612335
191152233152317
75709461081402212105
192762352751667610819
19314383442500897
19497021717211574
1958045665067788518
196486256451091832116607
19710816274182910142325
7737809370926273174282
1980.280.320.490.67
1990.270.310.480.65
200
201133788114434127473110281
202138056117817131741113664
203
7737809370926273174282
204
205-5316-57114061572
206406-1033812-1577
207-336-153-1918-12180
208-4152-8152
20914282343
210-5249-1329294-11842
21132560357636302562440
PK ! Ru xl/worksheets/sheet13.xml
212
182183
68696869
213
21423450-1073443015-138697
215152152-4487152
216152152152-5837
7737809370926273174282
21761259-7025261259-70252
179
214-12456-7190-179993323
210-5249-1329294-11842
217-17705-8519-17705-8519
PK ! ĉp3 3 xl/worksheets/sheet14.xml
218
182183
68696869
219
7737809370926273174282
220
75709461081402212105
2215931201332226131835
222-705143350188116
39-1337-339-3202-21913
2231974113167803639
224170994839167424185
225
153-1331-316528476-40560
166-3016969289010258
226-6376-46-32073940
227-3417-238-6008-2389
158-1773-1355-8826-4260
16425165402018221-9189
228152152152-2243
80798324809513589867806
229
230-106416-33533-169390-54508
231152152-15875152
232152152152-32500
2338558115284207152
2341521529750-9750
2351521850717004227523
236507363347032382
237-4914152-8179152
238152152-8519152
2391529085152-19694
240-25242-557865506-56547
241
242152152-13406-3166
24315239681527232
24418532547694596302456
245152-12288152-14617
821853246449-8810291905
24611276-81214165-846
24767719288154206759302318
2484276157531928857561155
249495334363473495334363473
250
2515404511293319
25231124843137968
PK ! 0in n xl/worksheets/sheet15.xml
253
254133834169
2553629850
1766892530
144356549
PK ! ݡV V xl/worksheets/sheet16.xml
256257
2141210256351230654
2581370402743
259924423340
26032550932
261347074
26212543032486753
2171338341691724496
PK ! `" " xl/worksheets/sheet17.xml
263
264
265266
267247879026819.55
269132500026847.18
270-13704026818.37
271-3690026819.09
272362985026829.69
273175785026823.66
PK ! G xl/worksheets/sheet18.xml
6869
274275276
2772.52.5
278279280
281282283
PK ! + xl/worksheets/sheet19.xml
284
285
286
28711610074
288932958
28912543032
PK ! H|= xl/worksheets/sheet20.xml
290
291486753
2929637
29318956
29411836
295527182
296
29781704
29840238
299-1399
300670452
301-9041
302-254772
303527182
PK ! ` xl/worksheets/sheet21.xml
304305
68696869
30632970319124777968258
3070.230.250.340.5600000000000001
PK ! -}$ $ xl/workbook.xml
PK ! ه5 5 xl/sharedStrings.xml
EXHIBITSExhibit No.Exhibit DescriptionPress Release announcing the Pinos Altos Gold Mine built.Second Quarter Report 2007SIGNATUREAGNICO-EAGLE MINES LIMITEDDate: August 13, 2007By:/s/ R. GREGORY LAINGName:R. Gregory LaingTitle:General Counsel, Senior Vice President Legal and Corporate SecretaryAGNICO-EAGLE TO BUILD GOLD MINE AT PINOS ALTOS; INCREASES PINOS ALTOS GOLD RESERVES BY 21%CategoryAu
(g/t)Ag
(g/t)Au
(000's oz.)Ag
(000's oz.)Tonnes (000's)Probable Mineral ReserveTotal open pitTotal undergroundSubtotal Probable Mineral ReserveTotal Probable Mineral ReservesCategory and ZoneIndicated Mineral ResourceTotal Indicated ResourceInferred Mineral ResourceTotal Inferred ResourceResults of Operations(millions of dollars)Second QuarterYear to DateDecrease in gold revenueDecrease in copper and silver revenuesIncrease in zinc revenueGain on base metal contractsGain on sale of available-for-sale securitiesIncrease in amortizationStronger Canadian dollarHigher Production CostsDecreased income and mining and federal capital taxesCorporate costs and otherNet positive (negative) variance(thousands of dollars, except where noted)Three months ended June 30, 2007Three months ended June 30, 2006Six months ended June 30 2007Six months ended June 30, 2006Production costs per Consolidated Statements of IncomeAdjustments:Byproduct revenuesInventory adjustment(i)Non-cash reclamation provisionCash operating costsGold production (ounces)Total cash costs (per ounce)(ii)Six months ended June 30, 2007Inventory adjustments(iii)Minesite operating costs (US$)Minesite operating costs (C$)Tonnes of ore milled (000's tonnes)Minesite costs per tonne (C$)(iv)AGNICO-EAGLE MINES LIMITED SUMMARIZED QUARTERLY DATA (thousands of United States dollars, except where noted, US GAAP basis) (Unaudited)Three months ended
June 30,Six months ended
June 30,20072006Income and cash flowsLaRonde MineRevenues from mining operationsProduction costsGross profit (exclusive of amortization shown below)AmortizationGross profitNet income for the periodNet income per share (basic)Net income per share (diluted)Cash provided by operating activitiesCash provided by (used in) investing activitiesCash provided by (used in) financing activitiesWeighted average number of common shares outstanding basic (in thousands)Tonnes of ore milledHead grades:Gold (grams per tonne)Silver (grams per tonne)Zinc3.44%4.27%3.57%4.03%Copper0.32%0.33%0.35%0.37%Recovery rates:Gold91.54%91.35%91.09%91.65%Silver87.40%87.70%87.41%87.10%87.60%87.20%86.40%87.00%81.10%85.50%82.60%Payable production:Gold (ounces)Silver (ounces in thousands)Zinc (tonnes)Copper (tonnes)Payable metal sold:Realized prices:Gold (per ounce)Silver (per ounce)Zinc (per tonne)Copper (per tonne)Total cash costs (per ounce):Less: Net byproduct revenuesInventory adjustmentsAccretion expense and otherTotal cash costs (per ounce)Minesite costs per tonne milled (C$)AGNICO-EAGLE MINES LIMITED SUMMARIZED QUARTERLY DATA (thousands of United States dollars, except where noted)September 30,
2005December 31,
2005March 31,
2006June 30,
2006September 30,
2006December 31,
2006March 31,
2007June 30,
2007Consolidated Financial DataLaRonde DivisionWeighted 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,
2007As at
December 31,
2006ASSETSCurrentCash and cash equivalentsShort-term investmentsMetals awaiting settlementInventories:Ore stockpilesConcentratesSuppliesOther current assetsTotal current assetsOther assetsFuture income and mining tax assetsProperty, plant and mine developmentLIABILITIES AND SHAREHOLDERS' EQUITYAccounts payable and accrued liabilitiesDividends payableIncome taxes payableTotal current liabilitiesReclamation provision and other liabilitiesFuture income and mining tax liabilitiesMinority InterestShareholders' equityCommon sharesAuthorized unlimitedIssued 133,834,169 (December 31, 2006 121,025,635) (note 5)Stock options (note 6)WarrantsContributed surplusRetained earningsAccumulated other comprehensive lossTotal shareholders' equityAGNICO-EAGLE MINES LIMITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (thousands of United States dollars except share and per share amounts, US GAAP basis) (Unaudited)Three months ended June 30,Six months ended June 30,REVENUESInterest and sundry incomeGain on sale of available-for-sale securities (note 7)COSTS AND EXPENSESProductionLoss on derivative financial instruments (note 9)Exploration and corporate developmentEquity loss in junior exploration companiesGeneral and administrativeProvincial capital taxInterestForeign currency lossIncome before income, mining and federal capital taxesIncome and mining tax expenseNet income per share basicNet income per share dilutedWeighted average number of shares outstanding (in thousands)BasicDilutedComprehensive income:Other comprehensive income (loss):Unrealized gain on available-for-sale securitiesAdjustments for derivative instruments maturing during the periodAdjustments for realized gains on available-for-sale securities due to dispositions during the periodAmortization of unrecognized loss on pension liabilityTax effect of other comprehensive income (loss) itemsOther comprehensive income (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)Retained earnings (deficit)Balance, beginning of periodFIN 48 adjustment (note 3)Stockpile inventory adjustment, net of taxBalance, end of periodAGNICO-EAGLE MINES LIMITED CONSOLIDATED STATEMENTS 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 contractsStock option expenseAmortization of deferred costs and otherChanges in non-cash working capital balancesOther taxes recoverableInventoriesInterest payableInvesting activitiesAdditions to property, plant and mine developmentPurchase of gold derivatives (note 9)Acquisition of Pinos Altos propertyAcquisition of Cumberland Resources Ltd., net of cash acquired of $96,043 (note 9)Recoverable Value Added Tax on acquisition of Pinos Altos propertyDecrease in short-term investmentsProceeds on sale of available-for-sale securities and otherPurchases of available-for-sale securitiesPurchase of Stornoway debenturesDecrease in restricted cashCash provided by (used) in investing activitiesFinancing activitiesDividends paidShort-term debtProceeds from common shares issuedShare issue costsEffect of exchange rate changes on cash and cash equivalentsNet increase in cash and cash equivalents during the periodCash and cash equivalents, beginning of periodCash and cash equivalents, end of periodOther operating cash flow information:Interest paid during the periodIncome, mining and capital taxes paid during the period5. CAPITAL STOCKCommon shares outstanding at June 30, 2007Employees' stock optionsSharesAmountShares issued under Employee Stock Option PlanShares issued under Incentive Share Purchase PlanShares issed under Dividend Reinvestment PlanShares issued on exercise of warrantsShares issued for acquisition of Cumberland (note 9)6. STOCK-BASED COMPENSATIONSix months ended
June 30, 2007# of OptionsWeighted average
exercise priceOutstanding, beginning of periodC$GrantedExercisedCancelledOutstanding, end of periodOptions exercisable at end of periodRisk-free interest rate4.01%3.91%Expected life of options (in years)Expected volatility of Agnico-Eagle's share price37.5%48.7%Expected dividend yield0.29%0.12%9. ACQUISITIONSShares IssuedTotal issuance of the Company's Shares for Cumberland Acquisition:April 16, 2007April 30, 2007Total shares issuedTotal Purchase Price:Purchase priceShare of Cumberland previously acquired for cashFair value of options and warrants acquiredTransaction costsTotal purchase price to allocateFair Value of Assets Acquired:Net working capital acquired (including cash of $96,043)Property, plant and equipmentOther net liabilitiesMineral propertiesMinority interestFuture income tax liabilityTotal purchase priceThree months ended
June 30,Six months ended
June 30,Pro forma net incomePro forma income per share basicPK ! ё>| | docProps/app.xml
Microsoft Excel0falseWorksheets21exhibitssignatureagnicoeagle to build goldagnicoeagle to build gold -1agnicoeagle to build gold -2results of operationsresults of operations-1results of operations-2agnicoeagle mines limitedagnicoeagle mines limited -1agnicoeagle mines limited -2agnicoeagle mines limited -3agnicoeagle mines limited -4agnicoeagle mines limited -55 capital stock5 capital stock-16 stockbased compensation6 stockbased compensation-19 acquisitions9 acquisitions-19 acquisitions-2falsefalsefalse12.0000PK ! 7dP P docProps/core.xml
2020-02-03T16:38:56Z2020-02-03T16:38:56ZPK ! u; ; [Content_Types].xml
PK ! $uV V
xl/styles.xml
PK ! FTR R xl/theme/theme1.xml
PK ! IK K _rels/.rels
PK ! =k
xl/_rels/workbook.xml.rels
PK ! ڥ1> > xl/worksheets/sheet1.xmlPK ! v v t xl/worksheets/sheet2.xmlPK ! ģ
xl/worksheets/sheet3.xmlPK ! g? xl/worksheets/sheet4.xmlPK ! 1 xl/worksheets/sheet5.xmlPK ! G
' xl/worksheets/sheet6.xmlPK ! & 2 xl/worksheets/sheet7.xmlPK ! { { B xl/worksheets/sheet8.xmlPK ! 7 7 Q xl/worksheets/sheet9.xmlPK ! }[' [' xl/worksheets/sheet10.xmlPK ! {l l u xl/worksheets/sheet11.xmlPK ! [82, 2, xl/worksheets/sheet12.xmlPK ! Ru xl/worksheets/sheet13.xmlPK ! ĉp3 3 xl/worksheets/sheet14.xmlPK ! 0in n C xl/worksheets/sheet15.xmlPK ! ݡV V (H xl/worksheets/sheet16.xmlPK ! `" " O xl/worksheets/sheet17.xmlPK ! G Y xl/worksheets/sheet18.xmlPK ! + 3^ xl/worksheets/sheet19.xmlPK ! H|= @c xl/worksheets/sheet20.xmlPK ! ` Ql xl/worksheets/sheet21.xmlPK ! -}$ $ t xl/workbook.xmlPK ! ه5 5 { xl/sharedStrings.xmlPK ! ё>| | ű docProps/app.xmlPK ! 7dP P o docProps/core.xmlPK ! u; ; [Content_Types].xmlPK ! $uV V
Z xl/styles.xmlPK ! FTR R xl/theme/theme1.xmlPK ! IK K ^ _rels/.relsPK ! =k
xl/_rels/workbook.xml.relsPK