UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
Pursuant to Rule 13a-16 or 15d-16 of
The Securities Exchange Act of 1934
For the Month of May 2005
AGNICO-EAGLE MINES LIMITED
(Translation of registrant's name into English)
145 King Street East, Suite 500, Toronto, Ontario M5C 2Y7
(Address of Principal Executive Offices) (Zip Code)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F | ý | Form 40-F | o |
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes | o | No | ý |
If
"Yes" is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82-
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
AGNICO-EAGLE MINES LIMITED | |||
Date: May 13, 2005 |
|||
By: |
/s/ DAVID GAROFALO David Garofalo Vice-President, Finance and Chief Financial Officer |
First Quarter Report 2005
QUARTERLY MANAGEMENT DISCUSSION AND ANALYSIS
UNITED STATES GAAP
(all figures are expressed in US dollars unless otherwise noted)
Results of Operations
Agnico-Eagle reported first quarter net income of $10.4 million, or $0.12 per share, compared to net income of $12.9 million, or $0.15 per share, in the first quarter of 2004. Gold production in the first quarter of 2005 was 55,310 ounces compared to 70,188 ounces in the first quarter of 2004. Cash flow provided by operating activities was $28.1 million in the quarter compared to $6.2 million in the prior year's first quarter.
Year to date ore processed increased 4% to 715,121 tons in the first three months of 2005 compared to 689,176 tons in the same period in 2004.
The table below summarizes the key variances in net income for the first quarter of 2005 from the net income reported for the same period in 2004.
(millions of dollars) |
First Quarter |
|||
---|---|---|---|---|
Decrease in gold production | $ | (6.1 | ) | |
Increase in gold price | 0.9 | |||
Decrease in copper and silver revenues | (1.8 | ) | ||
Increase in zinc revenue | 7.5 | |||
Reversal of prior year inventory build-up and settlement adjustments | 9.6 | |||
Stronger Canadian dollar, net of hedges | (2.9 | ) | ||
Increased amortization | (1.6 | ) | ||
Cost of increased ore throughput | (0.8 | ) | ||
Non-cash mark-to-market on byproduct metal hedges | (3.4 | ) | ||
Corporate costs and other | (3.9 | ) | ||
Net negative variance | $ | (2.5 | ) | |
In the first quarter of 2005, revenue from mining operations increased $13.2 million to $61.8 million from $48.6 million in the first quarter of 2004. While realized prices for all metals increased in 2005 compared to the first quarter of 2004, these increased metal prices were offset by lower gold, silver and copper production. The decreased production volume for these metals was offset by a 12% increase in zinc production. Revenue was also positively impacted by the reversal of the large copper concentrate inventory which had built up at December 31, 2004 and by positive settlement adjustments resulting from price increases for all metals.
The continued strength of the Canadian dollar had a negative impact on our production costs. In the first quarter of 2004, the impact of the rising dollar was somewhat mitigated by delivering into foreign exchange hedges which allowed us to sell US dollars at a C$/US$ exchange rate of $1.59; well above the prevailing spot price in the first quarter of 2004. The impact of our foreign exchange hedges had a much smaller impact in the first quarter of 2005 thereby resulting in increased production costs. Production costs also increased slightly as a result of the 4% increase in ore throughput in the first quarter of 2005.
In the first quarter of 2005, we recorded an unrealized, mark-to-market loss on byproduct metals derivative contracts of $3.4 million, or $0.04 per share. These byproduct metals contracts were entered into in the first quarter of 2005.
Exploration costs increased in the first quarter of 2005 compared to the first quarter of 2004 due to increased exploration activities around our LaRonde mine. Also contributing to the increased exploration expense were expenditures on U.S. properties purchased from Contact Diamond Corporation, the Company's 44% equity investee, in the fourth quarter of 2004.
Exploration expenditures in the first quarter of 2005 were also impacted by the previously announced option agreement with Industrias Penñoles S.A. de C.V. ("Penñoles") to acquire the Pinos Altos project located in the Sierra Madre gold belt of Mexico. Exploration work on the Pinos Altos project commenced in the first quarter of 2005. Equity losses in Contact Diamond Corporation ("Contact") and Riddarhyttan Resources, AB
1
("Riddarhyttan") also increased in the first quarter of 2005 compared to 2004. The first quarter of 2004 did not include equity losses from Riddarhyttan as the Company purchased its 14% stake in May 2004. Equity losses from Contact increased in the first quarter of 2005 as Contact increased its field exploration activities relating to its potential diamond deposits.
Amortization was $1.6 million higher in the first quarter of 2005 compared to 2004 due to the reversal of the copper concentrate inventory which had built up at the end of 2004 as the amortization relating to the production of those concentrates is recognized in the same period as the related revenue. General and administrative expenditures increased $2.0 million primarily due to the expensing of stock options granted. The compensation expense related to these options recognized in the first quarter of 2005 was $1.2 million, or $0.01 per share. Interest costs also increased in the first quarter of 2005 due to payments made under our interest rate swap as a result of increasing 3-month LIBOR rates.
In the first quarter of 2005 total cash costs per ounce decreased to $67 per ounce of gold produced from $78 per ounce in the first quarter of 2004. The main driver leading to the decrease in total cash costs for the quarter were higher byproduct metal prices, offset partially by lower gold production. Minesite costs per ton was unchanged at C$48 in the first quarter of 2005 compared to the first quarter of 2004. As total cash costs are calculated on a production basis, the reversal of the prior quarter's copper concentrate buildup did not affect total cash costs.
The following tables provide a reconciliation of the total cash costs per ounce of gold produced and operating cost per ton to the financial statements:
(thousands of dollars, except where noted) |
Q1 2005 |
Q1 2004 |
||||||
---|---|---|---|---|---|---|---|---|
Production costs per Consolidated Statement of Income | $ | 30,973 | $ | 24,141 | ||||
Adjustments: | ||||||||
Byproduct revenues, net of smelting, refining and marketing charges | (25,261 | ) | (18,210 | ) | ||||
Inventory adjustment(i) | (1,894 | ) | (294 | ) | ||||
Accretion expense and other | (107 | ) | (131 | ) | ||||
Cash costs | $ | 3,711 | $ | 5,506 | ||||
Gold production (ounces) | 55,310 | 70,188 | ||||||
Total cash costs (per ounce) | $ | 67 | $ | 78 | ||||
(thousands of dollars, except where noted) |
Q1 2005 |
Q1 2004 |
||||||
---|---|---|---|---|---|---|---|---|
Production costs per Consolidated Statement of Income | $ | 30,973 | $ | 24,141 | ||||
Adjustments: | ||||||||
Inventory(i) and hedging adjustments(ii) | (3,220 | ) | 865 | |||||
Accretion expense and other | (107 | ) | (131 | ) | ||||
Minesite costs (US$) | $ | 27,646 | $ | 24,875 | ||||
Minesite costs (C$) | $ | 33,918 | $ | 32,790 | ||||
Tons milled (000's tons) | 715 | 689 | ||||||
Minesite costs per ton (C$)(iii) | $ | 48 | $ | 48 | ||||
Notes:
2
data also indicates the Company's ability to generate cash flow and operating earnings at various gold prices. This additional information should be considered together with other data prepared in accordance with US GAAP. Further information regarding these non-GAAP measures, including their limitations, can be found in the Company's 20-F.
Taking into consideration year to date performance, the Company's has revised its gold production targets to 270,000 ounces. LaRonde's total cash costs are expected to be below $100 per ounce, as lower gold production is offset by higher byproduct production and metal prices.
Liquidity and Capital Resources
At March 31, 2005, Agnico-Eagle's cash and cash equivalents balance was $97.1 million, restricted cash was $4.7 million, short-term investments were $15.3 million, while working capital was $184.9 million. At December 31, 2004, the Company had $33.0 million in cash and cash equivalents, $8.2 million of restricted cash, $64.8 million of short-term investments and $177.3 million in working capital. The Company's policy is to invest excess cash in highly liquid investments of the highest credit quality to eliminate any risks associated with these investments. Such investments with original maturities greater than three months are classified as short-term investments and decisions regarding the length of maturities are based on cash flow requirements, rates of returns and other various factors. As of March 31, 2005, the majority of highly liquid investments had original maturities of three months or less and therefore contributed to the increase in cash and cash equivalents. The total of cash & cash equivalents, restricted cash and short-term investments was $117.1 million at March 31, 2005 and $106.0 million at December 31, 2004.
Cash flow provided by operating activities was positively impacted by higher gold and byproduct metal prices partially offset by lower gold production when compared to the first quarter of 2004. Working capital changes also contributed to the stronger operating cash flow in the quarter due to the reversal of the copper concentrate buildup experienced at the end of 2004 and the receipt of income tax refunds.
Cash flow provided by operating activities was $28.1 million in the first quarter of 2005 compared to $6.2 million in the first quarter of 2004.
In addition, the Company currently has $91 million in undrawn credit lines. Although there are currently no amounts drawn on the $100 million credit facility, the amount available under the facility is reduced by outstanding letters of credit. The facility limits, among other things, the Company's ability to incur additional indebtedness, pay dividends, make investments or loans, transfer assets or make expenditures that are not consistent with mine plans and operating budgets delivered pursuant to the facility. The facility also requires the Company to maintain specified financial ratios and meet financial condition covenants. Letters of credit issued as security for pension and environmental obligations decrease the amount available under the facility.
For the three months ended March 31, 2005, capital expenditures were $15.2 million compared to $10.2 million in the first quarter of 2004. Capital expenditures at the LaRonde mine increased to $9.4 million from $7.5 million in the first quarter of 2004. The remainder of the capital expenditures in 2005 represents continued expenditures for the Company's regional projects, namely Lapa, Goldex and LaRonde II. Capital expenditures for these projects increased by $3.2 million compared to the first quarter of 2004 as shaft sinking commenced at Lapa in the first quarter of 2005. For the full year, forecasted capital expenditures are essentially in line with the original budget of $41.9 million.
The Company expects to continue to fund its current project expenditures with internally generated funds. The Company's ability to continue generating cash flow is dependent on continued strength in gold and byproduct metal prices and continued cost savings generated from economies of scale at LaRonde as the mill processes more tons of ore.
3
AGNICO-EAGLE MINES LIMITED
SUMMARIZED QUARTERLY DATA
(thousands of United States dollars, except where noted, US GAAP basis)
(Unaudited)
|
Three months ended March 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2005 |
2004 |
||||||
Income and cash flow | ||||||||
LaRonde Division | ||||||||
Revenues from mining operations | $ | 61,766 | $ | 48,604 | ||||
Production costs | 30,973 | 24,141 | ||||||
Gross profit (exclusive of amortization shown below) | $ | 30,793 | 24,463 | |||||
Amortization | 7,211 | 5,582 | ||||||
Gross profit | $ | 23,582 | 18,881 | |||||
Net income for the period | $ | 10,449 | $ | 12,909 | ||||
Net income per share (basic and diluted) | $ | 0.12 | $ | 0.15 | ||||
Cash flow provided by operating activities | $ | 28,105 | $ | 6,219 | ||||
Cash flow provided by investing activities | $ | 37,149 | $ | 42,485 | ||||
Cash flow used in financing activities | $ | (1,095 | ) | $ | (1,068 | ) | ||
Weighted average number of common shares outstanding basic (in thousands) | 86,131 | 84,525 | ||||||
Tons of ore milled |
715,121 |
689,176 |
||||||
Head grades: | ||||||||
Gold (oz. per ton) | 0.09 | 0.11 | ||||||
Silver (oz. per ton) | 2.13 | 2.30 | ||||||
Zinc | 4.13% | 3.90% | ||||||
Copper | 0.39% | 0.55% | ||||||
Recovery rates: | ||||||||
Gold | 90.56% | 92.19% | ||||||
Silver | 83.60% | 84.93% | ||||||
Zinc | 81.70% | 81.81% | ||||||
Copper | 77.10% | 79.94% | ||||||
Payable metal produced: | ||||||||
Gold (ounces) | 55,310 | 70,188 | ||||||
Silver (ounces in thousands) | 1,097 | 1,128 | ||||||
Zinc (pounds in thousands) | 41,141 | 36,647 | ||||||
Copper (pounds in thousands) | 3,989 | 5,840 | ||||||
Payable metal sold: | ||||||||
Gold (ounces) | 70,137 | 70,470 | ||||||
Silver (ounces in thousands) | 1,398 | 1,128 | ||||||
Zinc (pounds in thousands) | 37,454 | 36,804 | ||||||
Copper (pounds in thousands) | 6,216 | 5,855 | ||||||
Realized prices per unit of production: | ||||||||
Gold (per ounce) | $ | 430 | $ | 412 | ||||
Silver (per ounce) | $ | 6.85 | $ | 6.72 | ||||
Zinc (per pound) | $ | 0.60 | $ | 0.47 | ||||
Copper (per pound) | $ | 1.47 | $ | 1.25 | ||||
Total cash costs (per ounce): |
||||||||
Production costs | $ | 560 | $ | 344 | ||||
Less: Net byproduct revenues | (455 | ) | (260 | ) | ||||
Inventory adjustments | (36 | ) | (4 | ) | ||||
Accretion expense and other | (2 | ) | (2 | ) | ||||
Total cash costs (per ounce) | $ | 67 | $ | 78 | ||||
Minesite costs per ton milled (Canadian dollars) | $ | 48 | $ | 48 | ||||
4
AGNICO-EAGLE MINES LIMITED
SUMMARIZED QUARTERLY DATA
(thousands of United States dollars, except where noted)
|
June 30, 2003 |
September 30, 2003 |
December 31, 2003 |
March 31, 2004 |
June 30, 2004 |
September 30, 2004 |
December 31, 2004 |
March 31, 2005 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated Financial Data | |||||||||||||||||||||||||
Income and cash flows |
|||||||||||||||||||||||||
LaRonde Division | |||||||||||||||||||||||||
Revenues from mining operation | $ | 30,014 | $ | 24,845 | $ | 41,849 | $ | 48,604 | $ | 45,664 | $ | 47,986 | $ | 45,795 | $ | 61,766 | |||||||||
Production costs | 24,581 | 25,909 | 30,153 | 24,141 | 25,680 | 26,172 | 22,175 | 30,973 | |||||||||||||||||
Gross profit (exclusive of amortization shown below) |
$ |
5,433 |
$ |
(1,064 |
) |
$ |
11,696 |
$ |
24,463 |
$ |
19,984 |
$ |
21,814 |
$ |
23,620 |
$ |
30,793 |
||||||||
Amortization | $ | 4,787 | $ | 4,471 | $ | 3,729 | 5,582 | 5,859 | 5,861 | 4,461 | 7,211 | ||||||||||||||
Gross profit |
$ |
646 |
$ |
(5,535 |
) |
$ |
7,967 |
$ |
18,881 |
$ |
14,125 |
$ |
15,953 |
$ |
19,159 |
$ |
23,582 |
||||||||
Net income (loss) for the period |
$ |
(3,779 |
) |
$ |
(11,869 |
) |
$ |
2,387 |
$ |
12,909 |
$ |
8,805 |
$ |
10,556 |
$ |
15,609 |
$ |
10,449 |
|||||||
Net income (loss) per share (basic and diluted) | $ | (0.05 | ) | $ | (0.14 | ) | $ | 0.03 | $ | 0.15 | $ | 0.11 | $ | 0.12 | $ | 0.18 | $ | 0.12 | |||||||
Cash flow provided by operating activities | $ | (2,823 | ) | $ | 761 | $ | 5,703 | $ | 6,219 | $ | 14,901 | $ | 16,683 | $ | 11,722 | $ | 28,105 | ||||||||
Cash flow provided by investing activities | $ | (18,370 | ) | $ | (62,542 | ) | $ | (13,970 | ) | $ | 42,485 | $ | (23,493 | ) | $ | (84,020 | ) | $ | (28,820 | ) | $ | 37,149 | |||
Cash flow used in financing activities | $ | 1,125 | $ | 4,640 | $ | 910 | $ | (1,068 | ) | $ | 1,552 | $ | 18,540 | $ | 2,149 | $ | (1,095 | ) | |||||||
Weighted average number of common shares outstanding (Basic in thousands) | 83,836 | 83,954 | 84,424 | 84,525 | 84,648 | 84,791 | 85,989 | 86,131 |
5
AGNICO-EAGLE MINES LIMITED
CONSOLIDATED BALANCE SHEETS
(thousands of United States dollars, US GAAP basis)
(Unaudited)
|
As at March 31, 2005 |
As at December 31, 2004 |
||||||
---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||
Current | ||||||||
Cash and cash equivalents | $ | 97,158 | $ | 33,005 | ||||
Restricted cash | 4,701 | 8,173 | ||||||
Short-term investments | 15,255 | 64,836 | ||||||
Metals awaiting settlement | 41,689 | 43,442 | ||||||
Income taxes recoverable | 13,154 | 16,105 | ||||||
Inventories: | ||||||||
Ore stockpiles | 10,451 | 9,036 | ||||||
Concentrates | 4,136 | 9,065 | ||||||
Supplies | 8,564 | 8,292 | ||||||
Other current assets | 19,659 | 19,843 | ||||||
Total current assets | 214,767 | 211,797 | ||||||
Fair value of derivative financial instruments | 2,525 | 2,689 | ||||||
Other assets | 23,818 | 25,234 | ||||||
Future income and mining tax assets | 52,952 | 51,407 | ||||||
Mining properties | 436,402 | 427,037 | ||||||
$ | 730,464 | $ | 718,164 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Current | ||||||||
Accounts payable and accrued liabilities | $ | 28,200 | $ | 28,667 | ||||
Dividends payable | 841 | 3,399 | ||||||
Interest payable | 809 | 2,426 | ||||||
Total current liabilities | 29,850 | 34,492 | ||||||
Fair value of derivative financial instruments | 3,439 | | ||||||
Long-term debt | 141,083 | 141,495 | ||||||
Reclamation provision and other liabilities | 14,979 | 14,815 | ||||||
Future income and mining tax liabilities | 58,228 | 57,136 | ||||||
Shareholders' equity | ||||||||
Common shares | ||||||||
Authorized unlimited | ||||||||
Issued 86,192,939 (2004 86,072,779) | 622,167 | 620,704 | ||||||
Stock options | 1,988 | 465 | ||||||
Warrants | 15,732 | 15,732 | ||||||
Contributed surplus | 7,181 | 7,181 | ||||||
Deficit | (162,307 | ) | (172,756 | ) | ||||
Accumulated other comprehensive loss | (1,876 | ) | (1,100 | ) | ||||
Total shareholders' equity | 482,885 | 470,226 | ||||||
$ | 730,464 | $ | 718,164 | |||||
See accompanying notes
6
AGNICO-EAGLE MINES LIMITED
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(thousands of United States dollars except per share amounts, US GAAP basis)
(Unaudited)
|
Three months ended March 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2005 |
2004 |
||||||
REVENUES | ||||||||
Revenues from mining operations | $ | 61,766 | $ | 48,604 | ||||
Interest and sundry | 648 | 421 | ||||||
62,414 | 49,025 | |||||||
COSTS AND EXPENSES |
||||||||
Production | 30,973 | 24,141 | ||||||
Fair value of derivative financial instruments | 3,439 | 216 | ||||||
Exploration and corporate development | 2,763 | 290 | ||||||
Equity loss in junior exploration companies | 1,134 | 289 | ||||||
Amortization | 7,211 | 5,582 | ||||||
General and administrative | 3,749 | 1,799 | ||||||
Provincial capital tax | 599 | 455 | ||||||
Interest | 2,552 | 1,757 | ||||||
Foreign currency loss (gain) | (384 | ) | 139 | |||||
Income before income, mining and federal capital taxes | 10,378 | 14,357 | ||||||
Federal capital tax | 248 | 266 | ||||||
Income and mining tax expense (recoveries) | (319 | ) | 1,182 | |||||
Net income for the period | $ | 10,449 | $ | 12,909 | ||||
Net income per share basic and diluted | $ | 0.12 | $ | 0.15 | ||||
Weighted average number of shares (in thousands) | ||||||||
Basic | 86,131 | 84,525 | ||||||
Diluted | 86,545 | 85,051 | ||||||
Comprehensive income: |
||||||||
Net income for the period | $ | 10,449 | $ | 12,909 | ||||
Other comprehensive loss, net of tax: |
||||||||
Unrealized gain on hedging activities | 93 | 185 | ||||||
Unrealized loss on available-for-sale securities | (154 | ) | (442 | ) | ||||
Cumulative translation adjustment on equity investee | (696 | ) | | |||||
Adjustments for derivative instruments maturing during the period | (19 | ) | (784 | ) | ||||
Adjustments for realized gains on available-for-sale securities due to dispositions during the period | | (508 | ) | |||||
Other comprehensive loss for the period | (776 | ) | (1,549 | ) | ||||
Total comprehensive income for the period | $ | 9,673 | $ | 11,360 | ||||
See accompanying notes
7
AGNICO-EAGLE MINES LIMITED
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(thousands of United States dollars, US GAAP basis)
(Unaudited)
|
Three months ended March 31, |
||||||
---|---|---|---|---|---|---|---|
|
2005 |
2004 |
|||||
Deficit | |||||||
Balance, beginning of period | $ | (172,756 | ) | $ | (218,055 | ) | |
Net income for the period | 10,449 | 12,909 | |||||
Balance, end of period | $ | (162,307 | ) | $ | (205,146 | ) | |
Accumulated other comprehensive loss |
|||||||
Balance, beginning of period | $ | (1,100 | ) | $ | (5,440 | ) | |
Other comprehensive loss for the period | (776 | ) | (1,549 | ) | |||
Balance, end of period | $ | (1,876 | ) | $ | (6,989 | ) | |
See accompanying notes
8
AGNICO-EAGLE MINES LIMITED
CONSOLIDATED STATEMENT OF CASH FLOWS
(thousands of United States Dollars, US GAAP basis)
(Unaudited)
|
Three months ended March 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2005 |
2004 |
||||||
Operating activities | ||||||||
Net income for the period | $ | 10,449 | $ | 12,909 | ||||
Add (deduct) items not affecting cash: | ||||||||
Amortization | 7,211 | 5,582 | ||||||
Future income and mining taxes | (319 | ) | 1,957 | |||||
Unrealized loss on derivative contracts | 3,439 | 216 | ||||||
Amortization of deferred costs and other | 2,681 | 158 | ||||||
Changes in non-cash working capital balances | ||||||||
Metals awaiting settlement | 1,753 | (7,847 | ) | |||||
Income taxes recoverable | 2,951 | (1,116 | ) | |||||
Inventories | 1,703 | (1,671 | ) | |||||
Prepaid expenses and other | 337 | 1,700 | ||||||
Accounts payable and accrued liabilities | (483 | ) | (3,306 | ) | ||||
Interest payable | (1,617 | ) | (2,363 | ) | ||||
Cash provided by operating activities | 28,105 | 6,219 | ||||||
Investing activities |
||||||||
Additions to mining properties | (15,182 | ) | (10,223 | ) | ||||
Decrease in short-term investments | 49,581 | 50,882 | ||||||
Increase (decrease) in investments and other | (722 | ) | 842 | |||||
Decrease in restricted cash | 3,472 | 984 | ||||||
Cash provided by investing activities | 37,149 | 42,485 | ||||||
Financing activities |
||||||||
Dividends paid | (2,542 | ) | (2,480 | ) | ||||
Common shares issued | 1,447 | 1,412 | ||||||
Cash used in financing activities | (1,095 | ) | (1,068 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (6 | ) | 52 | |||||
Net increase in cash and cash equivalents during the period | 64,153 | 47,688 | ||||||
Cash and cash equivalents, beginning of period | 33,005 | 56,934 | ||||||
Cash and cash equivalents, end of period | $ | 97,158 | $ | 104,622 | ||||
Other operating cash flow information: |
||||||||
Interest paid during the period | $ | 3,824 | $ | 3,113 | ||||
Income, mining and capital taxes paid (recovered) during the period | $ | (2,527 | ) | $ | 1,161 | |||
See accompanying notes
9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(thousands of United States dollars except per share amounts, unless otherwise indicated)
(Unaudited)
March 31, 2005
1. BASIS OF PRESENTATION
Agnico-Eagle Mines Limited's ("Agnico-Eagle" or the "Company") primary basis of financial reporting is United States generally accepted accounting principles ("US GAAP").
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with US GAAP in US dollars. They do not include all of the disclosures required by generally accepted accounting principles for annual financial statements. In the opinion of management, the unaudited interim consolidated financial statements reflect all adjustments, which consist only of normal and recurring adjustments necessary to present fairly the financial position as at March 31, 2005 and the results of operations and cash flows for the three month periods ended March 31, 2005 and 2004.
Operating results for the three month period ended March 31, 2005 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2005. Accordingly, these unaudited interim consolidated financial statements should be read in conjunction with the fiscal 2004 annual consolidated financial statements, including the accounting policies and notes thereto, included in the Annual Report and Annual Information Form/Form 20-F for the year ended December 31, 2004.
2. USE OF ESTIMATES
The preparation of the financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Management believes that the estimates used in the preparation of the consolidated financial statements are reasonable and prudent; however, actual results could differ from these estimates.
3. ACCOUNTING POLICIES
These interim consolidated financial statements follow the same accounting policies and methods of their application as the December 31, 2004 audited consolidated annual financial statements.
4. CAPITAL STOCK
For the three month period ended March 31, 2005 and 2004, the Company's warrants and 2012 convertible debentures were anti-dilutive and thus were excluded from the calculation of diluted net income per share.
The following table presents the maximum number of common shares that would be outstanding if all instruments outstanding at March 31, 2005 were exercised:
Common shares outstanding at March 31, 2005 | 86,192,939 | |
Convertible debentures [based on debenture holders' option] | 10,267,919 | |
Employees' stock options | 3,025,100 | |
Warrants | 6,900,000 | |
106,385,958 | ||
During the three month period ended March 31, 2005, 49,750 (2004 66,000) employee stock options were exercised for cash of $0.5 million (2004 $0.6 million) and 770,500 (2004 522,500) options were granted with a weighted average exercise price of C$16.87.
10
5. STOCK-BASED COMPENSATION
The following summary sets out the activity with respect to Agnico-Eagle's outstanding stock options:
|
Three months ended March 31, 2005 |
||||
---|---|---|---|---|---|
|
Options |
Weighted average exercise price |
|||
Outstanding, beginning of period | 2,383,150 | C$ | 15.16 | ||
Granted | 770,500 | C$ | 16.87 | ||
Exercised | (49,750 | ) | C$ | 12.52 | |
Cancelled | (78,800 | ) | C$ | 16.33 | |
Outstanding, end of period | 3,025,100 | C$ | 15.61 | ||
Options exercisable at end of period | 2,179,850 | C$ | 15.14 |
Pro forma disclosures for the effect on net income and net income per share as if the Company had applied the fair value recognition provisions of FAS 123 to account for all its stock option grants have not been shown as substantially all options prior to the adoption of fair value accounting had vested at the end of 2003.
6. FINANCIAL INSTRUMENTS
In the first quarter of 2005, the Company purchased silver put options with a strike price of $7.00 and also sold copper calls with a strike price of $1.50. The Company sold forward zinc production at a weighted average price of $0.565 and entered into a zero-cost collar to set a minimum zinc price of $0.55. While setting a minimum price, the zero-cost collar strategy also limits participation to zinc prices above $0.67. The Company also liquidated its entire portfolio of gold put options.
As at March 31, 2005, Agnico-Eagle had the following byproduct metal contracts:
|
Expected Maturity |
||||||
---|---|---|---|---|---|---|---|
|
2005 |
2006 |
|||||
Silver | |||||||
Put options purchased | |||||||
Ounces | 751,500 | 167,000 | |||||
Average price ($/ounce) | $7.00 | $7.00 | |||||
Copper |
|||||||
Call options sold | |||||||
Pounds (000s) | 7,441 | 1,653 | |||||
Average price ($/pound) | $1.50 | $1.50 | |||||
Zinc |
|||||||
Forwards | |||||||
Pounds (000s) | 19,841 | 26,455 | |||||
Average price ($/pound) | $0.57 | $0.56 | |||||
Put options purchased | |||||||
Pounds (000s) | 19,841 | 26,455 | |||||
Average price ($/pound) | $0.55 | $0.55 | |||||
Call options sold | |||||||
Pounds (000s) | 19,841 | 26,455 | |||||
Average price ($/pound) | $0.67 | $0.67 |
11
At March 31, 2005, Agnico-Eagle's foreign currency hedging program consisted of the following:
|
Expected Maturity |
|||||
---|---|---|---|---|---|---|
|
2005 |
2006 |
||||
US$ call options sold | ||||||
Amount (thousands) | $ | 9,000 | $ | 12,000 | ||
C$/US$ weighted average exchange rate | 1.6050 | 1.6475 | ||||
US$ put options purchased |
||||||
Amount (thousands) | $ | 9,000 | $ | 12,000 | ||
C$/US$ weighted average exchange rate | 1.5000 | 1.5600 | ||||
US$ put options sold |
||||||
Amount (thousands) | $ | 9,000 | | |||
C$/US$ weighted average exchange rate | 1.3700 | |
At March 31, 2005, the aggregate net market value of Agnico-Eagle's metals derivative position amounted to $(3.4) million. The Company's aggregate net market value of its foreign exchange hedge position at March 31, 2005 was $4.4 million. The Company's aggregate net market value of its interest rate derivative contracts at March 31, 2005 was $(1.9) million. Since the Company uses only over-the-counter instruments, the fair value of individual hedging instruments is based on readily available market values.
7. SUBSEQUENT EVENT
Subsequent to quarter end, the Company announced that it signed an agreement with Riddarhyttan Resources AB under which the Company agreed to make an exchange offer for all of the outstanding shares of Riddarhyttan not currently owned by Agnico-Eagle. Agnico-Eagle already owns approximately 14% of the outstanding shares of Riddarhyttan.
The offer is conditional upon, among other things, acceptance to such an extent that Agnico-Eagle becomes owner of more than 90% of the outstanding Riddarhyttan shares on a fully-diluted basis and all necessary regulatory and governmental approvals.
8. DIFFERENCES FROM CANADIAN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
These consolidated financial statements have been prepared in accordance with US GAAP. A reconciliation between US GAAP and Canadian GAAP is presented below together with a description of the significant measurement differences affecting these consolidated financial statements. There were no significant differences however between US GAAP and Canadian GAAP for the three months ended March 31, 2005 and 2004 consolidated statements of cash flows. Therefore, no reconciliation is provided for the Consolidated Statements of Cash Flows.
12
payments was presented as a component of shareholders' equity. As a result, $1.6 million of financing costs associated with the equity component of the Convertible Debentures, which has been classified as deferred financing costs under US GAAP were previously charged against deficit under Canadian GAAP.
13
|
As at March 31, 2005 |
As at December 31, 2004 |
|||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Notes |
US GAAP |
Adjustments |
Canadian GAAP |
US GAAP |
Adjustments |
Canadian GAAP |
||||||||||||||||
|
|
|
|
|
|
|
(restated) |
||||||||||||||||
ASSETS | |||||||||||||||||||||||
Current | |||||||||||||||||||||||
Cash and cash equivalents | $ | 97,158 | | $ | 97,158 | $ | 33,005 | | $ | 33,005 | |||||||||||||
Restricted cash | 4,701 | | 4,701 | 8,173 | | 8,173 | |||||||||||||||||
Short-term investments | 15,255 | | 15,255 | 64,836 | | 64,836 | |||||||||||||||||
Metals awaiting settlement | 41,689 | | 41,689 | 43,442 | | 43,442 | |||||||||||||||||
Income taxes recoverable | 13,154 | | 13,154 | 16,105 | | 16,105 | |||||||||||||||||
Inventories: | |||||||||||||||||||||||
Ore stockpiles | 10,451 | | 10,451 | 9,036 | | 9,036 | |||||||||||||||||
Concentrates | 4,136 | | 4,136 | 9,065 | | 9,065 | |||||||||||||||||
Supplies | 8,564 | | 8,564 | 8,292 | | 8,292 | |||||||||||||||||
Other current assets | (b) | 19,659 | (1,993 | ) | 17,666 | 19,843 | (2,147 | ) | 17,696 | ||||||||||||||
Total current assets | 214,767 | (1,993 | ) | 212,774 | 211,797 | (2,147 | ) | 209,650 | |||||||||||||||
Fair value of derivative financial instruments | (a) | 2,525 | (2,525 | ) | | 2,689 | (2,689 | ) | | ||||||||||||||
Other assets | (c) | 23,818 | 3,805 | 27,623 | 25,234 | 4,230 | 29,464 | ||||||||||||||||
Future income and mining tax assets | (d) | 52,952 | 1,293 | 54,245 | 51,407 | 1,239 | 52,646 | ||||||||||||||||
Mining properties | (e) | 436,402 | 3,372 | 439,774 | 427,037 | 3,349 | 430,386 | ||||||||||||||||
$ | 730,464 | $ | 3,952 | $ | 734,416 | $ | 718,164 | $ | 3,982 | $ | 722,146 | ||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||||||
Current | |||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 28,200 | | $ | 28,200 | $ | 28,667 | | $ | 28,667 | |||||||||||||
Dividends payable | 841 | | 841 | 3,399 | | 3,399 | |||||||||||||||||
Interest payable | 809 | | 809 | 2,426 | | 2,426 | |||||||||||||||||
Total current liabilities | 29,850 | | 29,850 | 34,492 | | 34,492 | |||||||||||||||||
Fair value of derivative financial instruments | (a) | 3,439 | 3,071 | 6,510 | | 2,964 | 2,964 | ||||||||||||||||
| |||||||||||||||||||||||
Long-term debt | (c) | 141,083 | (40,946 | ) | 100,137 | 141,495 | (42,450 | ) | 99,045 | ||||||||||||||
Reclamation provision and other liabilities | 14,979 | | 14,979 | 14,815 | | 14,815 | |||||||||||||||||
Future income and mining tax liabilities | (d) | 58,228 | 356 | 58,584 | 57,136 | 422 | 57,558 | ||||||||||||||||
Shareholders' Equity |
|||||||||||||||||||||||
Common shares | (f) (g) (h) | 622,167 | (145,732 | ) | 476,435 | 620,704 | (145,732 | ) | 474,972 | ||||||||||||||
Stock options outstanding | 1,988 | | 1,988 | 465 | | 465 | |||||||||||||||||
Other paid-in capital | (c) | | 55,028 | 55,028 | | 55,028 | 55,028 | ||||||||||||||||
Warrants | 15,732 | | 15,732 | 15,732 | | 15,732 | |||||||||||||||||
Contributed surplus | (f) | 7,181 | (1,621 | ) | 5,560 | 7,181 | (1,621 | ) | 5,560 | ||||||||||||||
Deficit | (f) (h) | (162,307 | ) | 130,679 | (31,628 | ) | (172,756 | ) | 132,334 | (40,422 | ) | ||||||||||||
Accumulated other comprehensive loss | (b) | (1,876 | ) | 1,876 | | (1,100 | ) | 1,100 | | ||||||||||||||
Cumulative translation adjustment | (b) | | 1,241 | 1,241 | | 1,937 | 1,937 | ||||||||||||||||
Total shareholders' equity | 482,885 | 41,471 | 524,356 | 470,226 | 43,046 | 513,272 | |||||||||||||||||
$ | 730,464 | $ | 3,952 | $ | 734,416 | $ | 718,164 | $ | 3,982 | $ | 722,146 | ||||||||||||
14
|
|
For the years ended March 31 |
|||||||
---|---|---|---|---|---|---|---|---|---|
|
Notes |
2005 |
2004 |
||||||
|
|
|
(restated) |
||||||
Net income US GAAP | $ | 10,449 | $ | 12,909 | |||||
Interest and sundry income | (a) (c) | (795 | ) | 78 | |||||
Amortization | (e) | (60 | ) | | |||||
Interest expense | (c) | (1,009 | ) | (850 | ) | ||||
Income and mining tax (expense) recovery | (d) | 209 | (388 | ) | |||||
Net income Canadian GAAP | $ | 8,794 | $ | 11,749 | |||||
Net income per share basic and diluted | $ | 0.10 | $ | 0.14 |
15