|
![]() |
![]() |
Agnico-Eagle is a Canadian-based gold producer with mines and exploration properties in Canada, Finland, Mexico and U.S. The Agnico-Eagle Mines Limited web site is at www.agnico-eagle.com.
As of the financial filings for the quarter ending 2010-Q2, the company had US$152.80M in cash (and short term equivalents). The cash provided by operations in the quarter was US$161.60M. The Q2 financials included several one time gains including a non-cash foreign currency translation gain of $17.4M and a one-time tax recovery of $21.2M. The transcript from the Q2 results conference call is available here.
Information Links: Yahoo News and Quotes | Yahoo Message Board | StockCharts | StockHouse | Canadian Insider Trading
More Information Links: Knobias | Candlestick AEM.TO | Candlestick AEM NYSE
This report is based on NI 43-101 resource and reserve disclosures and fully diluted share counts available on 2010-04-05.
The GoldMinerPulse metrics, presented below in table format, are based on all projects and all in situ metals and are updated daily with closing market prices.
| General Metric | Value on 2010-09-02 |
|---|---|
| In Situ Metal Value per Share (MVpSh) | US$268.67 |
| Average Ore Value per Tonne | US$151.04 |
| Metal Value Leverage (MVL) | 4.12 |
| Market Capitalization as a Percentage of Metal Value | 24.3% |
| Recent Closing Stock Price | C$68.64 [note 1] |
| Fully Diluted Share Count | 185.45 M [note 2] |
| Percentage In Situ Proven + Probable Reserve | 56% |
| Percentage In Situ Measured + Indicated Resource | 25% |
| Percentage In Situ Inferred Resource | 18% |
| Metric | Value on 2010-09-02 |
|---|---|
| Gold Reserves + Resources | 35.31 M oz |
| Average Gold Ore Grade | 3.3 g/t |
| Market Capitalization per oz of Gold In Situ | US$342.23 ( C$360.53 ) |
| Gold Equivalent Ounces Estimate | 39.82 M oz |
| Market Capitalization per oz of Gold Equivalent | US$303.46 ( C$319.68 ) |
Note 1: Conversion rate used: 1 Cnd$ = 0.949244 US$
Note 2: Fully diluted share count taken from Investor Fact Sheet, dated March 2010. The count is further adjusted to account for the shares issued to Complex Minerals shareholders (July 2010 closure).
| Time Period | Quantity (ounces) | Production Cost per Ounce | Reference Document |
|---|---|---|---|
| 2010 Q2 | 257,728 | US$487 | 2010-Q2 CC |
| 2010 Q1 | 188,232 | US$443 | 2010 Q1 MD&A |
| 2009 | 492,972 | US$347 | 2009 Annual Report |
| 2008 | 276,762 | US$162 | 2008 Annual Report |
| 2007 | 230,992 | (US$365) | 2008 Annual Report |
| 2006 | 245,826 | (US$690) | 2008 Annual Report |
From the 2010 Q1 IFS on the increase in total cost per ounce:
...increase in total cash costs is attributable to the fact that the Kittila, Lapa and Meadowbank mines are producing only gold with no credits against production costs from byproduct revenue and that the Kittila and Meadowbank mines are currently not operating at full capacity.
From the 2009 Annual Report:
...general policy is not to sell forward its future gold production, the Company has used, and may in the future use, various byproduct metal derivative strategies, such as selling future contracts or purchasing put options.
All metal counts in this section are based on the combined Proven + Probable reserves plus the Measured + Indicated and Inferred resources.
| Metric / Metal | Gold | Silver | Copper | Zinc | ||
|---|---|---|---|---|---|---|
| Total Counts (reserves + resources) | 35.31 M oz | 165.21 M oz | 136.25 K t | 646.62 K t | ||
| Metal Prices in US$ (from 2010-09-02) | $1,251.30 per oz | $19.69 per oz | $3.46130 per lb | $0.94810 per lb | ||
| Metal Value per Share (MVpSh) Shown in US$. Based on fully diluted share count | $238.23 | $17.54 | $5.61 | $7.29 | ||
| Percentage of Total Metal Value | 88.67% | 6.53% | 2.09% | 2.71% | ||
| Metal Value Percentage Proven + Probable | 54% | 78% | 72% | 77% | ||
| Metal Value Percentage Measured + Indicated | 27% | 11% | 6% | 15% | ||
| Metal Value Percentage Inferred | 19% | 10% | 22% | 7% | ||
The above metal value totals derive from the following projects.
| Project | Location | Metal Value per share (% total) | Gold | Silver | Copper | Zinc | PP% | MI% | I% |
|---|---|---|---|---|---|---|---|---|---|
| LaRonde | Quebec, Canada | $62.37 ( 23.2% ) | 6.62 M oz | 45.22 M oz | 136.25 K t | 646.62 K t | 74% | 7% | 18% |
| Meadowbank | Nunavut, Canada | $52.05 ( 19.4% ) | 7.71 M oz | 47% | 43% | 10% | |||
| Pinos_Altos | Chihuahua, Mexico | $46.84 ( 17.4% ) | 5.05 M oz | 119.99 M oz | 77% | 10% | 13% | ||
| Kittila | , Finland | $40.87 ( 15.2% ) | 6.06 M oz | 66% | 24% | 10% | |||
| Meliadine | Nunavut, Canada | $33.80 ( 12.6% ) | 5.01 M oz | 0 | 66% | 34% | |||
| Goldex | Quebec, Canada | $16.52 ( 6.1% ) | 2.45 M oz | 67% | 1% | 33% | |||
| Lapa | Quebec, Canada | $8.04 ( 3.0% ) | 1.19 M oz | 71% | 21% | 8% | |||
| Bousquet | Quebec, Canada | $4.78 ( 1.8% ) | 707.72 K oz | 0 | 44% | 56% | |||
| Kylmakangas | , Finland | $1.70 ( 0.6% ) | 251.76 K oz | 0 | 0 | 100% | |||
| Ellison | Quebec, Canada | $1.50 ( 0.6% ) | 221.94 K oz | 0 | 34% | 66% | |||
| Swanson | Quebec, Canada | $0.21 ( 0.1% ) | 31.27 K oz | 0 | 100% | 0 |
PP%: percentage of metal value from Proven + Probable reserves
MI%: percentage of metal value from Measured + Indicated resources
I%: percentage of metal value from Inferred resources
Note: percentages may no add to 100% due to rounding errors
Updates: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Project Location: Quebec, Canada in the Cadillac-Larder Lake mining region. View the Bousquet project on a Google Map.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.08 | 308.44 K oz | 5.630 g/t | 1.70 M t |
Estimate notes: See Record gold reserves and resources NR, 02/18/2009
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.69 | 399.28 K oz | 7.450 g/t | 1.67 M t |
Updates:
Project Location: Quebec, Canada in the Cadillac-Larder Lake mining region. View project on a Google Map.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.51 | 75.12 K oz | 5.630 g/t | 415.00 K t |
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.99 | 146.82 K oz | 5.810 g/t | 786.00 K t |
The Goldex mine in the Abitibi region of Quebec came on-stream in 2008. Goldex is thought to be one of the lowest-cost hard rock underground operations in the gold industry, with minesite costs per tonne expected to average $22 from 2011 to 2014. In 2009 the mine operated at an average of 7,164 tonnes per day. [Source: 2009 Annual Report]
Production Costs: US$375 per ounce of gold for 2010-Q1.
Latest NI43-101 Report: TECHNICAL REPORT ON THE ESTIMATION OF MINERAL RESOURCES AND RESERVES FOR THE GOLDEX EXTENSION ZONE GOLDEX PROJECT, VAL-D OR, QU BEC, CANADA
2005-09-09 (171 pages).
Updates: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Project Location: Quebec, Canada in the Abitibi mining region. View project on a Google Map.
Proven
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.29 | 338.82 K oz | 2.020 g/t | 5.22 M t |
Estimate notes: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $8.72 | 1.29 M oz | 2.060 g/t | 19.52 M t |
Estimate notes: See Proven note.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.09 | 12.66 K oz | 1.790 g/t | 220.00 K t |
Estimate notes: See Proven note.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $5.42 | 803.12 K oz | 2.370 g/t | 10.54 M t |
Estimate notes: See Proven note.
With the first gold poured at the Kittila mine in Finland in January 2009, production increased throughout the year as recoveries improved, and we anticipate operating at design rates throughout much of 2010. The Kittila mine is one of the largest known gold deposits in Europe and is expected to produce more than 150,000 ounces of gold, annually, from 2011 to 2014. Expansion studies are under way on this prolific deposit. [Source: 2009 Annual Report]
Production Costs: US$735 per ounce of gold for 2010-Q1.
Latest NI43-101 Report: Technical Report on the July 31, 2008 Mineral Resource and Mineral Reserve Estimate of the Kittila Mine Project, Finland
2008-12-01 (146 pages).
Updates: Reserve and resource estimates taken from Agnico-Eagle reports 2008 results; Record quarterly and annual gold production; Record gold reserves and resources 02/18/2009.
Project Location: , Finland. View project on a Google Map.
Proven
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.21 | 30.65 K oz | 3.710 g/t | 257.00 K t |
Estimate notes: Reserve and resource counts taken from
Reserves & Resources company web page (viewed April 2010).
Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $26.93 | 3.99 M oz | 4.830 g/t | 25.70 M t |
Estimate notes: See Proven note.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $9.76 | 1.45 M oz | 2.190 g/t | 20.55 M t |
Estimate notes: See Proven note.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $3.97 | 588.26 K oz | 3.420 g/t | 5.35 M t |
Estimate notes: See Proven note.
Updates:
Project Location: , Finland.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.70 | 251.76 K oz | 4.070 g/t | 1.92 M t |
Estimate notes: Reserve and resource counts taken from
Reserves & Resources company web page (viewed April 2010).
Since 1988, the LaRonde Mine, in the Abitibi region of Quebec, has been the Agnico-Eagle's flagship operation, producing approximately 4 million ounces of gold as well as valuable byproducts. The mill processed an average of 6,975 tonnes of ore per day versus 7,210 tonnes per day in 2008, a lower rate due to two planned maintenance shutdowns. [Source: 2009 Annual Report]
Production Costs: US$167 per ounce of gold for 2010-Q1.
Latest NI43-101 Report: 2005 LaRonde Mineral Resource & Mineral Reserve Estimate Agnico-Eagle Mines Ltd. LaRonde Division
2007-03-23 (115 pages).
Updates: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Project Location: Quebec, Canada in the Cadillac-Larder Lake mining region. View the LaRonde mine on a Google Map.
Proven
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.41 | 357.73 K oz | 2.340 g/t | 4.76 M t |
| Silver | $1.01 | 9.47 M oz | 61.950 g/t | 4.76 M t |
| Copper | $0.51 | 12.36 K t | 2,600.000 g/t | 4.76 M t |
| Lead | $0.21 | 18.54 K t | 3,900.000 g/t | 4.76 M t |
| Zinc | $1.77 | 157.39 K t | 33,100.000 g/t | 4.76 M t |
Estimate notes: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $30.33 | 4.50 M oz | 4.720 g/t | 29.63 M t |
| Silver | $2.82 | 26.56 M oz | 27.890 g/t | 29.63 M t |
| Copper | $3.54 | 85.91 K t | 2,900.000 g/t | 29.63 M t |
| Lead | $0.31 | 26.66 K t | 900.000 g/t | 29.63 M t |
| Zinc | $3.87 | 343.65 K t | 11,600.000 g/t | 29.63 M t |
Estimate notes: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.60 | 385.54 K oz | 1.850 g/t | 6.48 M t |
| Silver | $0.55 | 5.20 M oz | 24.940 g/t | 6.48 M t |
| Copper | $0.35 | 8.43 K t | 1,300.000 g/t | 6.48 M t |
| Lead | $0.11 | 9.72 K t | 1,500.000 g/t | 6.48 M t |
| Zinc | $1.11 | 98.53 K t | 15,200.000 g/t | 6.48 M t |
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $9.33 | 1.38 M oz | 3.930 g/t | 10.94 M t |
| Silver | $0.42 | 3.99 M oz | 11.340 g/t | 10.94 M t |
| Copper | $1.22 | 29.54 K t | 2,700.000 g/t | 10.94 M t |
| Lead | $0.05 | 4.38 K t | 400.000 g/t | 10.94 M t |
| Zinc | $0.53 | 47.05 K t | 4,300.000 g/t | 10.94 M t |
Production Costs: US$489 per ounce of gold for 2010-Q1. [Source: xxxx]
Latest NI43-101 Report: Technical Report on the Lapa Gold Project, Cadillac Township, Quebec, Canada
2006-05-32 (185 pages).
Updates: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Project Location: Quebec, Canada. View project on a Google Map.
Proven
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.62 | 240.23 K oz | 8.330 g/t | 897.00 K t |
Estimate notes: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $4.07 | 603.17 K oz | 8.090 g/t | 2.32 M t |
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.68 | 248.89 K oz | 4.630 g/t | 1.67 M t |
Estimate notes: See Proven note.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.67 | 99.82 K oz | 7.900 g/t | 393.00 K t |
In late February 2010, Meadowbank poured its first gold. Meadowbank, Agnico's beachhead in the Canadian Arctic, is expected to produce approximately 400,000 ounces of gold, annually, from 2011 to 2014. [Source: 2009 Annual Report]
Production Costs: US$840 per ounce of gold for 2010-Q1.
Latest NI43-101 Report: TECHNICAL REPORT ON THE MINERAL RESOURCES AND MINERAL RESERVES Dated September 30th, 2008 MEADOWBANK GOLD PROJECT NUNAVUT, CANADA
2008-12-05 (169 pages).
Updates:
Project Location: Nunavut, Canada. View Meadowbank project on a Google Map.
Proven
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.59 | 88.16 K oz | 4.570 g/t | 600.00 K t |
Estimate notes: See Record gold reserves and resources NR, 02/18/2009
Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $24.06 | 3.57 M oz | 3.510 g/t | 31.60 M t |
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $22.33 | 3.31 M oz | 2.430 g/t | 42.37 M t |
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $5.06 | 749.83 K oz | 2.540 g/t | 9.18 M t |
Latest NI43-101 Report: Comaplex Minerals Corp.: Meliadine Gold Project, Nunavut, Canada
Technical Report
2010-02 (154 pages).
Updates: Summary grade and ore quantity totals of the 5 zones at Meliadine was taken from the 2009 Annual Report.
Project Location: Nunavut, Canada. View the Meliadine project on a Google Map. For reference, the Meadowbank mine location is also marked on the map.
Measured
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.68 | 100.71 K oz | 10.600 g/t | 295.50 K t |
Estimate notes:
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $21.48 | 3.18 M oz | 7.800 g/t | 12.69 M t |
Estimate notes:
cutOffNotes
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $11.64 | 1.73 M oz | 6.400 g/t | 8.39 M t |
Estimate notes:
cutOffNotes
Pinos Altos mine in Mexico started pouring gold from both the heap leach and milling operations at the end of 2009. Ramp-up to full production levels is expected to continue in 2010. From 2011 to 2014, Pinos Altos is expected to produce, on average, more than 200,000 ounces of gold per year. Several satellite deposits are expected to add incrementally to gold production over this time. Further drilling is under way and driving economic studies. [Source: 2009 Annual Report]
Production Costs: US$436 per ounce of gold for 2010-Q1.
Latest NI43-101 Report: PINOS ALTOS GOLD-SILVER PROJECT CHIHUAHUA STATE, MEXICO TECHNICAL REPORT ON THE MINERAL RESOURCES AND RESERVES AS OF DECEMBER 31ST 2008
2009-03-20 (310 pages).
Updates:
Project Location: Chihuahua, Mexico in the Sierra Madre Occidental mining region. View the Pinos Altos open pit project on a Google Map.
Proven
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.29 | 42.72 K oz | 1.510 g/t | 880.00 K t |
| Silver | $0.08 | 745.51 K oz | 26.350 g/t | 880.00 K t |
Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $26.02 | 3.86 M oz | 2.920 g/t | 41.08 M t |
| Silver | $9.86 | 92.86 M oz | 70.310 g/t | 41.08 M t |
Estimate notes: See Proven note.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $3.09 | 458.40 K oz | 0.910 g/t | 15.67 M t |
| Silver | $1.44 | 13.52 M oz | 26.840 g/t | 15.67 M t |
Estimate notes: See Proven note.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $4.69 | 695.38 K oz | 1.380 g/t | 15.67 M t |
| Silver | $1.37 | 12.86 M oz | 25.530 g/t | 15.67 M t |
Updates: Reserve and resource counts taken from Reserves & Resources company web page (viewed April 2010).
Project Location: Quebec, Canada.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.21 | 31.27 K oz | 1.930 g/t | 504.00 K t |
|
|
![]() |