Agnico Eagle Mines Limited
(NYSE:AEM)

Agnico Eagle Mines Limited engages in the exploration, development, and production of mineral properties in Canada, Sweden, and Finland. The company operates through Northern Business and Southern Business segments. It primarily produces and sells gold deposit, as well as explores for silver, zinc, ...

Website: http://www.agnicoeagle.com

Founded: 1953

Full Time Employees: 6,193

Sector: Basic Materials

Industry: Gold

Materials Gold Canadian

Share this website to your friends

• Market Cap:

• Exchange:

• Shs Outstanding:

• Employees:

• Beta:

• Return on Equity (ROE) ttm:

• Return on Assets (ROA) ttm:

• EPS ttm:

• Book value per Share:

• Cash per Share:

• Current ast per Share:

• P/E ttm:

• P/E forward:

• P/E ttm high:

• P/E ttm low:

• P/S ttm:

• P/B ttm:

• P/FCF ttm:

• PEG ratio:

• Cash Ratio ttm:

• Quick Ratio ttm:

• Current Ratio ttm:

• Gross Mgn ttm:

• EBITDA Mgn ttm:

• Operating Mgn ttm:

• Net Income Mgn ttm:

• Trailing Div yield:

• Forward Div yield:

• Payout Ratio ttm:

• Ex-Dividend date:

• Target Price High:

• Target Price Low:

• Target Price Mean:

• Number of Analysts:

• Debt Ratio ttm:

• Debt to Equity ttm:

• Total Net Debt:

At a glance:

Bull Thesis:

Bear Thesis:

Main Competitors:

Moat:

Income Statements:

Quarterly

Annual

Unit: USD	2025-10-30	2025-09-30	2025-07-30	2025-04-24	2024-12-31	2024-10-30	2024-07-31	2024-04-29	2024-02-15	2023-10-26	2023-07-26	2023-03-31	2023-02-16	2022-10-26	2022-07-27	2022-05-09	2022-04-28	2022-03-31	2022-02-23	2021-10-28	2021-07-30	2021-05-03	2020-12-31	2020-10-28	2020-07-29	2020-04-30	2019-12-31	2019-10-24	2019-07-24	2019-04-25	2019-02-14	2018-10-25	2018-07-25	2018-04-27	2018-02-14	2017-10-27	2017-07-26	2017-04-27	2017-02-15	2016-10-26	2016-07-27	2016-05-02	2016-02-10	2015-09-30	2015-08-04	2015-04-30	2015-02-12	2014-07-30	2014-05-01	2014-02-12	2013-10-23	2013-03-31	2012-12-31	2012-10-24	2012-07-25	2012-02-15	2011-12-31	2011-10-26	2011-07-27	2011-04-28	2011-02-16	2010-12-31	2010-09-30	2010-07-28	2010-04-29	2010-02-17	2009-07-30	2009-02-18	2008-05-08	2005-07-27	2004-03-31	2003-07-30

revenues
revenues from mining operations	3,059,529,000	3,059,529,000	2,816,101,000	2,468,248,000	2,223,700,000	2,155,609,000	2,076,621,000	1,829,823,000	1,756,640,000	1,642,411,000	1,718,197,000	1,509,661,000	1,384,719,000	1,449,697,000	1,581,058,000		1,325,688,000	1,325,688,000	949,101,000	974,065,000	966,320,000	934,392,000	928,448,000	980,612,000	557,175,000	671,878,000	753,099,000	682,959,000	526,611,000	532,223,000	537,821,000	518,683,000	556,282,000	578,435,000	565,254,000	580,008,000	549,883,000	547,459,000	499,210,000	610,863,000	537,628,000	490,531,000	482,932,000	508,795,000	510,109,000	483,596,000	503,090,000	437,794,000	491,767,000	437,240,000	444,320,000	420,422,000	449,383,000	535,836,000	459,561,000	455,503,000	455,503,000	520,537,000	433,691,000	412,068,000	439,004,000	439,004,000	398,478,000	347,456,000	237,583,000	225,597,000	133,084,000	73,235,000	119,134,000
costs, income and expenses
production	839,321,000	839,321,000	789,187,000	767,733,000	746,858,000	783,653,000	771,984,000	783,585,000	777,455,000	759,411,000	743,253,000	653,144,000	666,877,000	657,073,000	657,636,000		661,735,000	661,735,000	465,029,000	452,087,000	427,172,000	412,400,000	374,853,000	412,803,000	280,394,000	356,102,000	374,969,000	316,346,000	279,497,000	276,893,000	284,472,000	276,862,000	303,695,000	295,326,000	287,689,000	262,173,000	267,641,000	240,339,000		277,371,000	255,436,000	243,973,000	229,819,000	254,584,000	263,612,000	247,280,000	287,317,000	239,006,000	224,091,000	237,388,000	231,535,000	230,053,000	242,363,000	220,408,000	219,906,000	227,567,000	227,567,000	237,190,000	212,754,000	198,567,000	195,998,000	195,998,000	196,674,000	166,573,000	118,227,000	106,935,000	61,013,000	46,645,000	43,651,000
exploration and corporate development	59,630,000	59,630,000	52,100,000	41,805,000	52,822,000	60,335,000	55,247,000	51,206,000	45,997,000	61,594,000	54,422,000	53,768,000	70,922,000	64,001,000	70,352,000		65,842,000	65,842,000	41,722,000	42,141,000	39,942,000	28,709,000	39,024,000	30,488,000	14,337,000	29,643,000	23,750,000	28,227,000	27,352,000	25,450,000	27,572,000	40,939,000	38,936,000	30,223,000	31,708,000	50,106,000	34,323,000	25,313,000	35,846,000	44,647,000	38,100,000	28,385,000	26,001,000	37,085,000	30,616,000	16,651,000	14,436,000	11,552,000	9,418,000	8,789,000	15,550,000	8,571,000	16,083,000	36,023,000	34,286,000	31,844,000	31,844,000	9,610,000	17,289,000	16,978,000	15,008,000	15,008,000	19,491,000	12,955,000	7,504,000	7,561,000	9,735,000	8,541,000	8,898,000
amortization of property, plant and mine development	429,947,000	429,947,000	376,956,000	416,800,000	388,217,000	390,245,000	378,389,000	357,225,000	391,556,000	414,994,000	381,262,000	303,959,000	269,700,000	273,191,000	291,052,000		260,748,000	260,748,000	191,618,000	192,392,000	175,309,000	181,115,000	174,954,000	173,173,000	129,465,000	153,509,000	150,319,000	143,293,000	124,203,000	128,242,000	137,235,000	143,859,000	138,469,000	134,370,000	129,478,000	118,312,000	128,440,000	132,509,000	151,399,000	161,472,000	154,658,000	145,631,000	157,129,000	157,968,000	157,615,000	135,897,000	139,095,000	77,570,000	73,537,000	79,825,000	76,054,000	70,071,000	72,680,000	68,318,000	66,310,000
general and administrative	67,761,000	67,761,000	57,890,000	60,709,000	62,014,000	48,500,000	48,819,000	48,117,000	74,001,000	38,930,000	47,312,000	48,208,000	54,582,000	49,462,000	49,275,000	-67,232,000	67,542,000	67,542,000	34,430,000	31,315,000	31,325,000	44,933,000	33,908,000	26,291,000	25,546,000	30,543,000	35,432,000	27,336,000	29,126,000	29,093,000	31,361,000	29,404,000	30,647,000	33,461,000	28,570,000	27,986,000	27,754,000	30,754,000	32,147,000	21,474,000	24,337,000	24,823,000	22,505,000	25,675,000	23,572,000	25,221,000	25,995,000	24,791,000	27,239,000	25,890,000	24,205,000	37,320,000	27,726,000	25,416,000	32,015,000	28,242,000	28,242,000	20,410,000	24,122,000	35,152,000	22,732,000	22,732,000	19,925,000	23,240,000	28,430,000	17,864,000	13,253,000	6,731,000	19,868,000
finance costs	24,154,000	24,154,000	27,429,000	22,444,000	27,473,000	28,527,000	34,473,000	36,265,000	35,098,000	35,704,000	35,837,000	23,448,000	20,043,000	19,278,000	20,961,000	-3,018,000	22,653,000	22,653,000	23,833,000	22,780,000	23,261,000	22,168,000	20,933,000	21,439,000	25,000,000	27,762,000	26,285,000	25,721,000	27,310,000	25,766,000	25,544,000	23,914,000	25,293,000	21,816,000	21,092,000	20,298,000	17,835,000	19,706,000	19,795,000	19,654,000	17,391,000	17,801,000	17,887,000	19,674,000	17,955,000	19,712,000	18,144,000
loss on derivative financial instruments	20,242,000		-125,264,000	-68,859,000	107,429,000	-17,153,000	19,608,000	45,935,000		34,010,000	-26,433,000		-83,771,000	162,374,000	40,753,000		-28,664,000	-28,664,000	-24,263,000	35,420,000		21,066,000		-29,724,000		42,602,000		2,378,000			11,074,000		4,440,000		550,000					832,000			3,318,000	16,550,000		8,576,000	2,512,000	1,344,000		2,941,000
foreign currency translation loss	-6,559,000		-11,571,000		10,131,000	3,436,000	363,000	-4,547,000	1,930,000		4,014,000	220,000	11,680,000		-13,492,000		1,210,000	1,210,000	12,788,000		2,440,000	-3,078,000	10,991,000	4,321,000	3,322,000	3,846,000			4,131,000	2,206,000	2,657,000		3,875,000		5,492,000	4,322,000	2,647,000	852,000		2,531,000	5,517,000	6,770,000	1,281,000	902,000	4,779,000		6,951,000	8,666,000			6,507,000	3,658,000	-4,453,000	16,265,000
care and maintenance	17,866,000	17,866,000	15,682,000	13,901,000	25,496,000	13,810,000	10,226,000	11,042,000	14,375,000	12,361,000	9,411,000	11,245,000	11,644,000	10,538,000	9,257,000	-17,362,000	10,456,000	10,456,000
other expenses	31,599,000		17,073,000	19,204,000	20,749,000	4,466,000	47,306,000	11,947,000	22,780,000	20,587,000	2,779,000	20,123,000	29,160,000	2,975,000	19,574,000		91,898,000	91,898,000	13,936,000	3,970,000	5,744,000	-2,509,000	11,529,000	9,132,000	23,735,000	4,540,000		1,549,000		1,775,000	1,319,000						4,519,000		12,926,000		5,908,000	598,000	377,000	4,122,000	2,358,000	5,171,000
income before income and mining taxes	1,575,568,000	1,575,568,000	1,616,619,000	1,194,571,000	782,511,000	839,790,000	710,206,000	489,048,000		271,312,000	466,340,000	1,945,499,000	278,882,000	226,284,000	435,690,000		174,567,000	174,567,000	188,831,000	200,438,000	282,247,000	229,588,000	293,994,000	332,689,000	117,551,000	23,331,000	503,945,000	139,456,000	42,820,000	52,521,000		18,460,000	40,408,000	69,353,000	62,974,000	105,002,000	71,758,000	102,647,000	115,413,000	87,941,000	37,910,000	27,197,000	19,021,000		20,909,000	56,713,000	2,288,000		153,905,000		78,791,000	48,608,000	98,108,000	152,347,000	77,176,000
income and mining taxes expense	520,610,000	520,610,000	547,908,000	379,840,000	273,256,000	272,672,000	238,190,000	141,856,000	56,929,000	92,706,000	139,519,000	128,608,000	73,873,000	146,641,000	159,845,000		64,815,000	64,815,000	87,725,000	85,956,000	92,686,000	93,440,000	88,777,000	110,035,000	12,250,000	44,896,000	172,250,000	62,789,000	15,048,000	15,489,000	6,383,000	1,407,000	35,436,000	24,423,000	27,876,000	34,047,000	9,874,000	26,697,000	52,759,000	38,549,000	18,920,000		34,558,000		10,826,000	27,970,000	23,571,000	18,360,000	45,053,000
net income for the period	1,054,958,000	1,054,958,000	1,068,711,000	814,731,000	509,255,000	567,118,000	472,016,000	347,192,000	-381,011,000	178,606,000	326,821,000	1,816,891,000	205,009,000	79,643,000	275,845,000		109,752,000	109,752,000	101,106,000	114,482,000	189,561,000	136,148,000	205,217,000	222,654,000	105,301,000			76,667,000	27,772,000	37,032,000		17,053,000	4,972,000	44,930,000	35,098,000	70,955,000	61,884,000	75,950,000	62,654,000	49,392,000	18,990,000	27,788,000		1,294,000	10,083,000	28,743,000	-21,283,000		108,852,000	-453,316,000	47,311,000	23,859,000	57,036,500	106,326,000	43,272,000	-601,430,000	8,118,750	-81,614,000	68,825,000	45,264,000	87,963,000			100,360,000	22,332,000	47,936,000	1,227,000	21,874,000	28,908,000
net income per share	2.1	2.1	2.13	1.62	1.02	1.13	0.95	0.7	-0.77	0.36	0.66	3.87	0.45	0.17	0.61		0.29	0.29	0.41	0.47	0.78	0.56	0.85	0.92	0.44			0.32	0.12	0.16		0.07	0.02	0.19	0.15	0.31	0.27	0.33	0.28	0.22	0.09	0.13		0.01	0.05	0.13	-0.1		0.63	-2.61	0.27	0.14	0.49	0.62	0.25	-3.53	0.048	-0.48	0.41	0.27	0.53	0.53	0.73	0.64	0.14	0.31	0.01	0.15	0.2
adjusted net income per share - basic	2.16		1.94	1.53	1.26	1.14	1.07	0.76	0.57	0.44	0.65
adjusted net income per share - diluted	2.16		1.94	1.53	1.26	1.14	1.07	0.76	0.57	0.44	0.65
weighted-average number of common shares outstanding
basic	502,178		502,579	502,410	501,585	500,974	499,437	497,619		495,286	494,138	468,968	455,558	455,157	455,285	265,777	384,708		244,567	243,932	243,337	242,992	242,577	242,059		240,222	239,274	238,331	235,555	234,570	234,096	233,584	232,829		231,916	231,404	230,798	226,883		224,306	222,165	219,681	217,484	217,182	215,426	214,566	212,401			173,616	173,102	172,280		171,341	170,985	170,276		169,238	169,029	168,853	168,342		167,435	156,899				148,041	143,372
diluted	503,539		504,360	503,773	502,880	502,106	500,443	498,807		496,404	495,509	470,455	456,439	456,274	456,787	266,605	385,588		245,323	244,940	244,761	244,187	244,119	243,867		240,222	240,952	240,115	237,011	236,218	234,096	235,317	234,949		234,065	233,792	233,531	229,345		227,654	225,169	221,906	217,484	217,712	216,722	215,692	213,273			173,616	173,452	172,623		171,596	171,279	170,324		172,654	172,448	172,863	172,856		170,679	159,920				149,189	144,375
gain on derivative financial instruments		20,242,000										-6,539,000									-21,120,000		-58,576,000
foreign currency translation (gain) loss		-6,559,000																		-6,478,000
other incomes		31,599,000
cash dividends declared per common share		0.4																0.4
foreign currency translation gain				-60,000						-6,492,000				-15,479,000

impairment loss									787,000,000				55,000,000			-95,984,000															389,693,000																			537,227,000
revaluation gain												-1,543,414,000
(gain) loss on derivative financial instruments									-69,470,000
(loss) income before income and mining taxes									-324,082,000
weighted average number of common shares outstanding
basic									496,499																241,170									232,490					224,785									185,718	173,972																156,692	156,570	155,805
diluted									497,076																242,757									234,575					227,444									186,207	174,285																159,093	159,939	157,763
costs and expenses
revenue																2,573,196,000
yoy
qoq
production costs																-676,860,000
royalty expense																-84,919,000
depletion and depreciation																-434,465,000
earnings from mine operations																1,376,952,000
expenses
transaction costs																-12,264,000
exploration																-31,853,000
rehabilitation costs																-1,775,000
earnings from operations																1,150,482,000
other loss																-2,676,000
finance items
finance income																1,101,000
earnings before income taxes																1,145,889,000
current income tax expense																-189,521,000
deferred income tax expense																-131,937,000
net earnings																824,431,000
yoy
qoq
net income margin %	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	32.04%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%	NaN%
other comprehensive income
items that have been or may be subsequently reclassified to net earnings:
exchange differences on translation of foreign operations																-47,178,000
items that will not be subsequently reclassified to net earnings:
changes in fair value of investments in equity securities, net of 1,010 tax recovery																-36,845,000
total other comprehensive income																-84,023,000
comprehensive income																740,408,000
basic earnings per share																3.1
diluted earnings per share																3.09
costs, expenses and other income
environmental remediation																	-2,299,000	-2,299,000	1,177,000				26,838,000				2,719,000			93,000	14,167,000	20,000	26,000	207,000	893,000	188,000		328,000			840,000	5,093,000	1,666,000	49,000		429,000							1,016,500	4,066,000
note:
(i) exclusive of amortization, which is shown separately.
impairment reversal
net (loss) income for the period																										-21,565,000
net (loss) income per share - basic and diluted																										-0.09
impairment (reversal) loss
other (income) expenses
net income (loss) for the period																											331,695,000				-393,656,000												-15,537,000					37,676,000
net income (loss) per share - basic																											1.39				-1.68												-0.07					0.2
net income (loss) per share - diluted																											1.38				-1.68												-0.07					0.2
weighted-average number of common shares
basic	502,178		502,579	502,410	501,585	500,974	499,437	497,619		495,286	494,138	468,968	455,558	455,157	455,285	265,777	384,708		244,567	243,932	243,337	242,992	242,577	242,059		240,222	239,274	238,331	235,555	234,570	234,096	233,584	232,829		231,916	231,404	230,798	226,883		224,306	222,165	219,681	217,484	217,182	215,426	214,566	212,401			173,616	173,102	172,280		171,341	170,985	170,276		169,238	169,029	168,853	168,342		167,435	156,899				148,041	143,372
diluted	503,539		504,360	503,773	502,880	502,106	500,443	498,807		496,404	495,509	470,455	456,439	456,274	456,787	266,605	385,588		245,323	244,940	244,761	244,187	244,119	243,867		240,222	240,952	240,115	237,011	236,218	234,096	235,317	234,949		234,065	233,792	233,531	229,345		227,654	225,169	221,906	217,484	217,712	216,722	215,692	213,273			173,616	173,452	172,623		171,596	171,279	170,324		172,654	172,448	172,863	172,856		170,679	159,920				149,189	144,375
other income
impairment loss on equity securities
gain on sale of equity securities
impairment loss on available-for-sale securities																																			1,286,000	1,432,000	5,814,000						3,929,000	7,076,000	345,000	685,000	12,882,000	2,419,000		5,665,000	299,000	10,995,000
gain on sale of available-for-sale securities																																																											420,000	4,394,000	11,302,000	2,046,250	7,839,000		346,000	3,667,000	341,000		406,000
gain on impairment reversal
productional																																							255,112,000
income and mining taxes (recovery) expense
provincial capital tax																																																							4,001,000	9,223,000					704,000			742,000		849,000	1,473,000	2,018,000	869,000
interest expense																																																15,731,000	15,935,000	15,424,000	14,924,000	13,916,000	14,287,000	14,933,000	14,220,000
interest and sundry expense																																																3,370,000		5,019,000
income before income and mining taxes and other items																																																58,361,000
loss on equity investment																																																2,325,000
loss on sale of available-for-sale securities
income and mining taxes																																																			31,480,000	24,749,000	15,338,000	46,021,000	33,904,000
interest and sundry income and other																																																				2,770,000		2,540,000
gain on sale and impairment loss on available-for-sale securities
loss on goldex mine																																																								4,710,000	4,710,000	298,183,000
gain on sale and write-down of available-for-sale securities																																																									353,000
interest and sundry income																																																									158,000		757,000	1,599,000	1,209,000	18,545,750	66,868,000	6,488,000	827,000	2,713,000	5,103,000	2,395,000	4,115,000
impairment loss on meadowbank mine																																																								907,681,000
amortization																																																								73,513,000	47,067,000	67,104,000	59,235,000	61,929,000	69,835,000	30,662,750	48,145,000	44,003,000	30,503,000	21,661,000	15,470,000	12,538,000	7,030,000
interest																																																								12,124,000	10,728,750	14,918,000	13,989,000	14,008,000	14,958,000	8,633,750	14,722,000	15,309,000	4,504,000	2,596,000	2,335,000	596,000	1,054,000
foreign currency loss																																																								3,560,000			2,713,000	14,065,000	10,377,000	2,289,750	17,685,000		8,901,000	7,785,000	16,664,000
attributed to non-controlling interest																																																								-60,000
attributed to common shareholders																																																								-601,370,000
weighted-average number of shares outstanding
basic	502,178		502,579	502,410	501,585	500,974	499,437	497,619		495,286	494,138	468,968	455,558	455,157	455,285	265,777	384,708		244,567	243,932	243,337	242,992	242,577	242,059		240,222	239,274	238,331	235,555	234,570	234,096	233,584	232,829		231,916	231,404	230,798	226,883		224,306	222,165	219,681	217,484	217,182	215,426	214,566	212,401			173,616	173,102	172,280		171,341	170,985	170,276		169,238	169,029	168,853	168,342		167,435	156,899				148,041	143,372
diluted	503,539		504,360	503,773	502,880	502,106	500,443	498,807		496,404	495,509	470,455	456,439	456,274	456,787	266,605	385,588		245,323	244,940	244,761	244,187	244,119	243,867		240,222	240,952	240,115	237,011	236,218	234,096	235,317	234,949		234,065	233,792	233,531	229,345		227,654	225,169	221,906	217,484	217,712	216,722	215,692	213,273			173,616	173,452	172,623		171,596	171,279	170,324		172,654	172,448	172,863	172,856		170,679	159,920				149,189	144,375
income before income, mining and federal capital taxes																																																									17,886,000		104,766,000	77,362,000	121,903,000	78,325,000	163,475,000	108,549,000	41,274,000	66,726,000	18,585,000	10,796,000	51,174,000
income and mining tax expense																																																									9,767,250		35,941,000	32,098,000	33,940,000	17,286,750	42,016,000	8,189,000	18,942,000	18,790,000	17,358,000		22,266,000
net income for the period 9																																																														61,038,250	121,461,000
weighted average number of shares outstanding
basic									496,499																241,170									232,490					224,785									185,718	173,972																156,692	156,570	155,805
diluted									497,076																242,757									234,575					227,444									186,207	174,285																159,093	159,939	157,763
write-down on sale of available-for-sale-securities
write-down on sale of available-for-sale securities

Balance Sheets:

Quarterly

Annual

Unit: USD	2025-10-30	2025-09-30	2025-07-30	2025-06-30	2025-04-24	2025-03-31	2024-12-31	2024-10-30	2024-09-30	2024-07-31	2024-06-30	2024-04-29	2024-03-31	2024-02-15	2023-10-26	2023-09-30	2023-07-26	2023-06-30	2023-03-31	2023-02-16	2022-10-26	2022-09-30	2022-07-27	2022-06-30	2022-05-09	2022-04-28	2022-03-31	2022-02-23	2021-12-31	2021-11-01	2021-10-28	2021-09-30	2021-07-30	2021-07-28	2021-06-30	2021-05-03	2020-12-31	2020-10-28	2020-09-30	2020-07-29	2020-04-30	2020-03-31	2019-12-31	2019-10-24	2019-09-30	2019-07-24	2019-06-30	2019-04-25	2019-03-31	2019-02-14	2018-12-31	2018-10-25	2018-09-30	2018-07-25	2018-06-30	2018-04-27	2018-03-31	2018-02-14	2017-12-31	2017-10-27	2017-09-30	2017-07-26	2017-06-30	2017-04-27	2017-03-31	2017-02-15	2016-12-31	2016-10-26	2016-07-27	2016-06-30	2016-05-02	2016-03-31	2016-02-10	2015-09-30	2015-08-04	2015-04-30	2015-03-31	2015-02-12	2014-12-31	2014-09-30	2014-07-30	2014-06-30	2014-05-01	2014-03-31	2014-02-12	2013-10-23	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-10-24	2012-09-30	2012-07-25	2012-06-30	2012-03-31	2012-02-15	2011-10-26	2011-07-27	2011-06-30	2011-04-28	2011-02-16	2010-12-31	2010-09-30	2010-07-28	2010-06-30	2010-04-29	2010-03-31	2010-02-17	2009-12-31	2009-09-30	2009-07-30	2009-06-30	2009-03-31	2009-02-18	2008-12-31	2008-09-30	2008-06-30	2008-05-08	2007-12-31	2007-09-30	2006-12-31

assets
current assets:
cash and cash equivalents	2,354,759,000	2,354,759,000	1,557,565,000	1,557,565,000	1,138,312,000	1,138,312,000	926,431,000	977,215,000	977,215,000	921,989,000	921,989,000	524,625,000	524,625,000	338,648,000	355,491,000	355,491,000	432,526,000	432,526,000	744,645,000	658,625,000	821,758,000	821,758,000	1,006,855,000	1,006,855,000		1,061,995,000	1,061,995,000	185,786,000			241,512,000	241,512,000	277,670,000	277,670,000	277,670,000	126,466,000	402,527,000	315,884,000	315,884,000	329,557,000	1,255,273,000	1,255,273,000	321,897,000	258,419,000	258,419,000	118,732,000	118,732,000	190,038,000	190,038,000	301,826,000	301,826,000	520,255,000	520,255,000	708,270,000	708,270,000	452,258,000	452,258,000	632,978,000	632,978,000	855,466,000	855,466,000	943,936,000	943,936,000	793,187,000	793,187,000	539,974,000	539,974,000	618,561,000	467,902,000	467,902,000	162,746,000	162,746,000	124,150,000	201,964,000	158,331,000	138,006,000	138,006,000	177,537,000	177,537,000	158,823,000	240,773,000	240,773,000	181,775,000	181,775,000	170,041,000	141,668,000	141,668,000	136,363,000	264,395,000	332,008,000	320,807,000	320,807,000	289,052,000	289,052,000	199,075,000	221,458,000	116,670,000	138,959,000	138,959,000	114,825,000	104,645,000	104,645,000	148,116,000	152,786,000	152,786,000	118,052,000	118,052,000	163,593,000	163,593,000	239,032,000	173,905,000	173,905,000	208,375,000	99,381,000	99,381,000	112,209,000	149,953,000	294,419,000
inventories	1,716,135,000	1,716,135,000	1,502,159,000	1,502,159,000	1,446,605,000	1,446,605,000	1,510,716,000	1,533,064,000	1,533,064,000	1,355,663,000	1,355,663,000	1,349,736,000	1,349,736,000	1,418,941,000	1,403,677,000	1,403,677,000	1,253,112,000	1,253,112,000	1,238,640,000	1,209,075,000	1,258,930,000	1,258,930,000	1,086,348,000	1,086,348,000	190,221,000	1,133,619,000	1,133,619,000	878,944,000	190,221,000		878,374,000	878,374,000	712,143,000	712,143,000	712,143,000	669,551,000	630,474,000	651,673,000	651,673,000	604,937,000	558,042,000	558,042,000	580,068,000	577,498,000	577,498,000	508,448,000	508,448,000	493,441,000	493,441,000	494,150,000	494,150,000	491,900,000	491,900,000	440,047,000	440,047,000	467,048,000	467,048,000	500,976,000	500,976,000	511,327,000	511,327,000	432,090,000	432,090,000	420,066,000	420,066,000	443,714,000	443,714,000	441,487,000	438,726,000	438,726,000	435,447,000	435,447,000	461,976,000	490,833,000	439,875,000	442,278,000	442,278,000	446,660,000	446,660,000	452,335,000
income taxes recoverable	15,509,000	15,509,000	20,712,000	20,712,000	32,267,000	32,267,000	26,432,000	19,707,000	19,707,000	19,431,000	19,431,000	28,774,000	28,774,000	27,602,000	47,067,000	47,067,000	25,696,000	25,696,000	42,090,000	35,054,000	29,410,000	29,410,000	76,954,000	76,954,000		69,828,000	69,828,000	7,674,000			12,791,000	12,791,000	7,366,000	7,366,000	7,366,000	6,210,000	3,656,000	2,405,000	2,405,000	4,442,000	248,000	248,000	2,281,000	9,101,000	9,101,000	24,064,000	24,064,000	21,797,000	21,797,000	17,805,000	17,805,000	36,349,000	36,349,000	30,900,000	30,900,000	15,876,000	15,876,000	13,598,000	13,598,000			433,000	433,000	447,000	447,000			4,368,000	8,887,000	8,887,000	4,878,000	4,878,000	817,000	58,473,000	11,838,000	18,287,000	18,287,000	1,658,000	1,658,000	1,540,000					18,682,000	13,909,000	13,909,000	21,804,000	27,077,000	19,313,000						371,000
fair value of derivative financial instruments	19,815,000	19,815,000	55,524,000	55,524,000	4,599,000	4,599,000	1,348,000	15,742,000	15,742,000	5,063,000	5,063,000	10,166,000	10,166,000	50,786,000	7,326,000	7,326,000	14,792,000	14,792,000	9,140,000	8,774,000	3,197,000	3,197,000	11,494,000	11,494,000		27,396,000	27,396,000	12,305,000			16,311,000	16,311,000	32,857,000	32,857,000	32,857,000	36,862,000	35,516,000	17,721,000	17,721,000	55,254,000	9,894,000	9,894,000	9,519,000	1,388,000	1,388,000	4,618,000	4,618,000	2,640,000	2,640,000	180,000	180,000	4,263,000	4,263,000	5,558,000	5,558,000	9,522,000	9,522,000	17,240,000	17,240,000	24,733,000	24,733,000	15,219,000	15,219,000	2,650,000	2,650,000	364,000	364,000	857,000	2,454,000	2,454,000	4,520,000	4,520,000	87,000	321,000	899,000	335,000	335,000	4,877,000	4,877,000	3,227,000	14,710,000	14,710,000	11,677,000	11,677,000	5,590,000	9,305,000	9,305,000	7,135,000	5,308,000	1,835,000	3,613,000	3,613,000	4,129,000	4,129,000	2,360,000	4,404,000	17,308,000				142,000	142,000	931,000	1,622,000	1,622,000	549,000	549,000	663,000	663,000	2,699,000	349,000	349,000	13,056,000	12,823,000	12,823,000
other current assets	362,135,000	362,135,000	352,134,000	352,134,000	310,693,000	310,693,000	340,354,000	361,975,000	361,975,000	410,188,000	410,188,000	331,855,000	331,855,000	347,027,000	371,039,000	371,039,000	372,984,000	372,984,000	265,809,000	259,952,000	299,550,000	299,550,000	352,166,000	352,166,000		266,075,000	266,075,000	198,846,000			246,770,000	246,770,000	221,240,000	221,240,000	221,240,000	162,661,000	159,212,000	160,633,000	160,633,000	163,754,000	148,924,000	148,924,000	179,218,000	200,122,000	200,122,000	241,672,000	241,672,000	160,640,000	160,640,000	165,824,000	165,824,000	206,527,000	206,527,000	200,898,000	200,898,000	145,682,000	145,682,000	150,626,000	150,626,000	174,968,000	174,968,000	149,762,000	149,762,000	130,087,000	130,087,000	136,810,000	136,810,000	168,500,000	181,342,000	181,342,000	186,850,000	186,850,000	194,689,000	171,835,000	146,529,000	127,830,000	127,830,000	123,401,000	123,401,000	130,176,000	122,224,000	122,224,000	101,779,000	101,779,000	116,993,000	142,967,000	142,967,000	115,242,000	97,988,000	92,977,000	99,227,000	99,227,000	100,575,000	100,575,000	92,109,000	255,780,000	261,427,000	202,131,000	202,131,000	194,557,000	188,885,000	188,885,000	150,108,000	233,126,000	233,126,000	192,720,000	192,720,000	173,127,000	173,127,000	125,554,000	136,565,000	136,565,000	113,990,000	136,377,000	136,377,000	158,711,000	133,631,000	110,495,000		77,322,000
total current assets	4,468,353,000	4,468,353,000	3,488,094,000	3,488,094,000	2,932,476,000	2,932,476,000	2,805,281,000	2,907,703,000	2,907,703,000	2,712,334,000	2,712,334,000	2,245,156,000	2,245,156,000	2,191,152,000	2,192,169,000	2,192,169,000	2,109,251,000	2,109,251,000	2,307,536,000	2,180,059,000	2,419,807,000	2,419,807,000	2,544,218,000	2,544,218,000		2,569,629,000	2,569,629,000	1,302,388,000		2,161,000,000	1,410,768,000	1,410,768,000	1,270,830,000	1,270,830,000	1,270,830,000	1,046,684,000	1,247,188,000	1,163,118,000	1,163,118,000	1,349,488,000	2,063,782,000	2,063,782,000	1,193,560,000	1,136,805,000	1,136,805,000	987,969,000	987,969,000	956,140,000	956,140,000	1,072,452,000	1,072,452,000	1,357,677,000	1,357,677,000	1,485,717,000	1,485,717,000	1,218,710,000	1,218,710,000	1,461,534,000	1,461,534,000	1,708,021,000	1,708,021,000	1,686,749,000	1,686,749,000	1,493,574,000	1,493,574,000	1,230,179,000	1,230,179,000	1,354,347,000	1,196,760,000	1,196,760,000	872,316,000	872,316,000	829,425,000	986,928,000	890,304,000	868,965,000	868,965,000	908,060,000	908,060,000	901,432,000	904,165,000	904,165,000	835,212,000	835,212,000	804,831,000	852,951,000	852,951,000	730,878,000	841,719,000	903,269,000	953,982,000	953,982,000	808,892,000	808,892,000	767,702,000	870,903,000	797,534,000	727,946,000	727,946,000	666,581,000	674,222,000	674,222,000	612,680,000	652,012,000	652,012,000	589,224,000	589,224,000	604,040,000	604,040,000	606,633,000	477,726,000	477,726,000	451,270,000	351,294,000	351,294,000	397,132,000	391,167,000	521,118,000		603,295,000
non-current assets:
goodwill	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,157,672,000	4,576,454,000	4,576,454,000	4,574,777,000	4,574,777,000	3,774,892,000	2,044,123,000	2,163,198,000	2,163,198,000	2,216,311,000	2,216,311,000		2,212,251,000	2,212,251,000	407,792,000			407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	407,792,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	696,809,000	601,190,000	601,190,000	582,461,000	582,461,000	638,393,000	39,017,000	39,017,000	39,017,000	39,017,000	39,017,000	235,414,000	235,414,000	235,414,000	229,279,000	229,279,000	229,279,000	229,279,000	229,279,000	229,279,000	229,279,000	229,279,000	200,064,000	200,064,000	200,064,000	200,064,000	200,064,000	200,064,000
property, plant and mine development	22,172,275,000	22,172,275,000	22,006,747,000	22,006,747,000	21,652,900,000	21,652,900,000	21,466,499,000	21,389,861,000	21,389,861,000	21,173,067,000	21,173,067,000	21,194,013,000	21,194,013,000	21,221,905,000	21,426,291,000	21,426,291,000	21,223,554,000	21,223,554,000	22,486,340,000	18,459,400,000	17,972,350,000	17,972,350,000	17,694,487,000	17,694,487,000		17,690,519,000	17,690,519,000	7,646,281,000		21,216,000,000	7,606,293,000	7,606,293,000	7,566,608,000	7,566,608,000	7,566,608,000	7,518,813,000	7,325,418,000	7,128,672,000	7,128,672,000	7,093,562,000	7,024,966,000	7,024,966,000	7,003,665,000	6,566,366,000	6,566,366,000	6,507,737,000	6,507,737,000	6,400,211,000	6,400,211,000	6,234,302,000	6,234,302,000	6,173,019,000	6,173,019,000	5,990,183,000	5,990,183,000	5,874,610,000	5,874,610,000	5,626,552,000	5,626,552,000	5,389,334,000	5,389,334,000	5,224,272,000	5,224,272,000	5,124,758,000	5,124,758,000	5,106,036,000	5,106,036,000	5,045,798,000	5,063,100,000	5,063,100,000	5,069,152,000	5,069,152,000	5,088,967,000	5,082,342,000	5,120,069,000	5,247,513,000	5,247,513,000	5,301,496,000	5,301,496,000	5,057,099,000	4,067,096,000	4,067,096,000	4,057,627,000	4,057,627,000	4,049,117,000	4,311,713,000	4,311,713,000	4,241,107,000	4,129,137,000	4,067,456,000	3,985,906,000	3,985,906,000	3,943,179,000	3,943,179,000	3,907,085,000	3,887,657,000	4,493,849,000	4,647,580,000	4,647,580,000	4,595,545,000	4,564,563,000	4,564,563,000	4,796,886,000	3,739,239,000	3,739,239,000	3,653,294,000	3,653,294,000	3,581,798,000	3,581,798,000	3,450,584,000	3,296,595,000	3,296,595,000	3,150,222,000	2,997,500,000	2,997,500,000	2,792,623,000	2,543,312,000	2,258,058,000		1,893,634,000
investments	952,346,000	952,346,000	1,063,144,000	1,063,144,000	899,902,000	899,902,000	612,889,000	512,571,000	512,571,000	393,867,000	393,867,000	389,170,000	389,170,000	345,257,000	284,689,000	284,689,000	340,974,000	340,974,000	351,235,000	332,742,000	275,599,000	275,599,000	295,894,000	295,894,000		450,879,000	450,879,000	343,509,000			291,529,000	291,529,000	333,370,000	333,370,000	333,370,000	282,158,000	375,103,000	281,857,000	281,857,000
deferred income and mining tax asset	24,784,000	24,784,000	25,380,000	25,380,000	24,672,000	24,672,000	29,198,000	18,573,000	18,573,000	31,865,000	31,865,000	51,602,000	51,602,000	53,796,000	13,517,000	13,517,000	12,603,000	12,603,000	12,508,000									133,608,000
other assets	911,483,000	911,483,000	952,376,000	952,376,000	926,482,000	926,482,000	915,479,000	830,109,000	830,109,000	822,401,000	822,401,000	764,828,000	764,828,000	715,167,000	732,561,000	732,561,000	1,050,493,000	1,050,493,000	713,905,000	466,910,000	442,801,000	442,801,000	435,198,000	435,198,000		407,241,000	407,241,000	353,198,000			335,062,000	335,062,000	340,390,000	340,390,000	340,390,000	297,369,000	259,254,000	220,068,000	220,068,000	208,187,000	199,390,000	199,390,000	184,868,000	195,742,000	195,742,000	187,182,000	187,182,000	148,801,000	148,801,000	138,297,000	138,297,000	128,334,000	128,334,000	105,978,000	105,978,000	86,315,000	86,315,000	79,905,000	79,905,000	80,230,000	80,230,000	86,422,000	86,422,000	81,358,000	81,358,000	74,163,000	74,163,000	75,143,000	66,737,000	66,737,000	77,496,000	77,496,000	67,238,000	38,764,000	23,197,000	30,341,000	30,341,000	27,622,000	27,622,000	44,756,000	59,416,000	59,416,000	63,270,000	63,270,000	66,394,000	39,992,000	39,992,000	43,401,000	50,685,000	55,838,000	49,458,000	49,458,000	86,200,000	86,200,000	94,357,000	38,725,000	52,604,000	63,295,000	63,295,000	58,396,000	61,502,000	61,502,000	71,566,000	77,652,000	77,652,000	39,522,000	39,522,000	33,641,000	33,641,000	23,944,000	11,429,000	11,429,000	6,734,000	8,383,000	8,383,000	8,944,000	15,996,000	16,127,000		15,494,000
total assets	32,686,913,000	32,686,913,000	31,693,413,000	31,693,413,000	30,594,104,000	30,594,104,000	29,987,018,000	29,816,489,000	29,816,489,000	29,291,206,000	29,291,206,000	28,802,441,000	28,802,441,000	28,684,949,000	29,225,681,000	29,225,681,000	29,311,652,000	29,311,652,000	29,646,416,000	23,494,808,000	23,273,755,000	23,273,755,000	23,186,108,000	23,186,108,000		23,330,519,000	23,330,519,000	10,186,776,000		24,669,000,000	10,051,444,000	10,051,444,000	9,918,990,000	9,918,990,000	9,918,990,000	9,552,816,000	9,614,755,000	9,201,507,000	9,201,507,000	9,059,029,000	9,695,930,000	9,695,930,000	8,789,885,000	8,306,705,000	8,306,705,000	8,090,680,000	8,090,680,000	7,912,944,000	7,912,944,000	7,852,843,000	7,852,843,000	8,355,839,000	8,355,839,000	8,278,687,000	8,278,687,000	7,876,444,000	7,876,444,000	7,865,601,000	7,865,601,000	7,875,200,000	7,875,200,000	7,695,042,000	7,695,042,000	7,397,269,000	7,397,269,000	7,107,951,000	7,107,951,000	7,172,879,000	7,024,195,000	7,024,195,000	6,716,564,000	6,716,564,000	6,683,180,000	6,805,608,000	6,749,815,000	6,767,125,000	6,767,125,000	6,840,538,000	6,840,538,000	6,674,869,000
liabilities
current liabilities:
accounts payable and accrued liabilities	1,064,013,000	1,064,013,000	893,001,000	893,001,000	731,290,000	731,290,000	817,649,000	882,039,000	882,039,000	770,802,000	770,802,000	696,912,000	696,912,000	750,380,000	756,067,000	756,067,000	806,687,000	806,687,000	694,148,000	672,503,000	718,969,000	718,969,000	652,789,000	652,789,000	235,798,000	633,805,000	633,805,000	414,673,000	235,798,000		512,130,000	512,130,000	475,344,000	475,344,000	475,344,000	362,473,000	363,801,000	385,037,000	385,037,000	347,066,000	274,385,000	274,385,000	345,572,000	370,573,000	370,573,000	341,610,000	341,610,000	260,277,000	260,277,000	310,597,000	310,597,000	407,179,000	407,179,000	324,396,000	324,396,000	276,555,000	276,555,000	290,722,000	290,722,000	383,061,000	383,061,000	304,892,000	304,892,000	215,677,000	215,677,000	228,566,000	228,566,000	286,448,000	239,778,000	239,778,000	202,158,000	202,158,000	243,786,000	251,969,000	232,674,000	187,602,000	187,602,000	206,180,000	206,180,000	224,048,000	235,662,000	235,662,000	145,501,000	145,501,000	173,374,000	232,565,000	232,565,000	207,539,000	177,898,000	185,329,000	232,673,000	232,673,000	215,408,000	215,408,000	173,695,000	208,174,000	237,076,000	222,007,000	222,007,000	168,504,000	170,967,000	170,967,000	206,716,000	162,103,000	162,103,000	136,751,000	136,751,000	155,432,000	155,432,000	170,202,000	130,549,000	130,549,000	112,882,000	139,795,000	139,795,000	191,529,000	171,980,000	125,516,000		92,596,000
share based liabilities	36,299,000	36,299,000	24,038,000	24,038,000	21,012,000	21,012,000	27,290,000	20,936,000	20,936,000	16,730,000	16,730,000	14,445,000	14,445,000	24,316,000	11,765,000	11,765,000	11,310,000	11,310,000	13,496,000	15,148,000	5,422,000	5,422,000	5,919,000	5,919,000	14,517,000	10,968,000	10,968,000		14,517,000
interest payable	2,719,000	2,719,000	5,791,000	5,791,000	18,266,000	18,266,000	5,763,000	18,505,000	18,505,000	21,200,000	21,200,000	19,342,000	19,342,000	14,226,000	19,405,000	19,405,000	8,151,000	8,151,000	20,507,000	16,496,000	20,507,000	20,507,000	10,243,000	10,243,000		25,487,000	25,487,000	12,303,000			25,780,000	25,780,000	12,297,000	12,297,000	12,297,000	25,509,000	12,184,000	25,396,000	25,396,000	12,524,000	35,595,000	35,595,000	16,752,000	34,395,000	34,395,000	32,165,000	32,165,000	34,272,000	34,272,000	16,531,000	16,531,000	34,295,000	34,295,000	16,350,000	16,350,000	26,399,000	26,399,000	12,894,000	12,894,000	26,373,000	26,373,000	12,491,000	12,491,000	26,379,000	26,379,000	14,242,000	14,242,000	26,127,000	13,898,000	13,898,000	22,107,000	22,107,000	14,526,000	21,135,000	13,611,000	20,987,000	20,987,000	13,816,000	13,816,000	21,095,000	13,869,000	13,869,000	20,981,000	20,981,000	13,803,000	21,019,000	21,019,000	13,383,000	20,877,000	13,602,000	20,982,000	20,982,000	9,301,000	9,301,000	19,193,000	9,356,000	19,855,000	9,808,000	9,808,000	20,513,000	9,743,000	9,743,000	19,581,000	9,889,000	9,889,000	1,327,000	1,327,000	1,666,000	1,666,000	1,469,000	486,000	486,000	548,000	146,000	146,000	458,000
income taxes payable	841,710,000	841,710,000	612,234,000	612,234,000	203,793,000	203,793,000	372,197,000	220,707,000	220,707,000	128,940,000	128,940,000	89,495,000	89,495,000	81,222,000	86,261,000	86,261,000	70,870,000	70,870,000	26,135,000	4,187,000	40,495,000	40,495,000	28,808,000	28,808,000		20,376,000	20,376,000	47,213,000			40,511,000	40,511,000	30,699,000	30,699,000	30,699,000	32,036,000	102,687,000	40,137,000	40,137,000	12,583,000	11,931,000	11,931,000	26,166,000	8,784,000	8,784,000	6,660,000	6,660,000	5,319,000	5,319,000	18,671,000	18,671,000	11,856,000	11,856,000	16,716,000	16,716,000	16,702,000	16,702,000	16,755,000	16,755,000	20,058,000	20,058,000	16,893,000	16,893,000	31,714,000	31,714,000	35,070,000	35,070,000	20,052,000	13,113,000	13,113,000	5,189,000	5,189,000	14,852,000	9,495,000	18,488,000	11,894,000	11,894,000	19,328,000	19,328,000	15,369,000	22,409,000	22,409,000	19,300,000	19,300,000	7,523,000	2,687,000	2,687,000	4,445,000	13,917,000	10,061,000	20,806,000	20,806,000	43,882,000	43,882,000	19,869,000		9,927,000	8,028,000	8,028,000	1,393,000	14,450,000	14,450,000	4,753,000	19,196,000	19,196,000	8,425,000	8,425,000	4,501,000	4,501,000	5,774,000	6,791,000	6,791,000	4,221,000	4,814,000	4,814,000			4,648,000
current portion of long-term debt			50,000,000	50,000,000	90,000,000	90,000,000	90,000,000	415,000,000	415,000,000	740,000,000	740,000,000	100,000,000	100,000,000	100,000,000	100,000,000	100,000,000			100,000,000	100,000,000	100,000,000	100,000,000	200,000,000	200,000,000		225,000,000	225,000,000	225,000,000			225,000,000	225,000,000	125,000,000	125,000,000	125,000,000						360,000,000	360,000,000	360,000,000	360,000,000	360,000,000	360,000,000	360,000,000																	130,013,000	130,013,000	129,896,000	129,896,000	130,248,000	130,374,000	130,374,000	15,419,000	15,419,000	14,451,000	14,932,000	16,033,000	52,038,000	52,038,000	52,182,000	52,182,000	18,933,000
reclamation provision	104,102,000	104,102,000	91,345,000	91,345,000	60,564,000	60,564,000	58,579,000	49,721,000	49,721,000	48,647,000	48,647,000	34,553,000	34,553,000	24,266,000	39,022,000	39,022,000	42,818,000	42,818,000	36,795,000	23,508,000	19,065,000	19,065,000	21,547,000	21,547,000		20,478,000	20,478,000	7,547,000			22,102,000	22,102,000	17,822,000	17,822,000	17,822,000	11,313,000	15,270,000	15,313,000	15,313,000	15,306,000	14,942,000	14,942,000	12,455,000	8,044,000	8,044,000	7,102,000	7,102,000	7,043,000	7,043,000	5,411,000	5,411,000	4,611,000	4,611,000	4,728,000	4,728,000	12,847,000	12,847,000	10,038,000	10,038,000	10,160,000	10,160,000	7,895,000	7,895,000	11,251,000	11,251,000	9,193,000	9,193,000	12,143,000	10,347,000	10,347,000	6,795,000	6,795,000	6,245,000	8,349,000	7,666,000	6,994,000	6,994,000	6,769,000	6,769,000	2,798,000	1,934,000	1,934,000	1,855,000	1,855,000	3,452,000	8,503,000	8,503,000	11,022,000	14,158,000
lease obligations	39,694,000	39,694,000	37,244,000	37,244,000	40,021,000	40,021,000	40,305,000	46,347,000	46,347,000	40,873,000	40,873,000	41,694,000	41,694,000	46,394,000	48,762,000	48,762,000	47,964,000	47,964,000	42,644,000	36,466,000	29,526,000	29,526,000	34,329,000	34,329,000	5,328,000	36,104,000	36,104,000	32,988,000	5,328,000		32,339,000	32,339,000	25,476,000	25,476,000	25,476,000	22,429,000	20,852,000	19,473,000	19,473,000	14,889,000	13,567,000	13,567,000	14,693,000	17,004,000	17,004,000	15,119,000	15,119,000	14,680,000	14,680,000
total current liabilities	2,107,730,000	2,107,730,000	1,718,213,000	1,718,213,000	1,237,258,000	1,237,258,000	1,511,965,000	1,663,797,000	1,663,797,000	1,791,224,000	1,791,224,000	1,015,528,000	1,015,528,000	1,048,026,000	1,103,060,000	1,103,060,000	1,005,956,000	1,005,956,000	996,316,000	946,422,000	1,116,337,000	1,116,337,000	984,427,000	984,427,000		985,342,000	985,342,000	761,813,000		1,026,000,000	883,897,000	883,897,000	701,273,000	701,273,000	701,273,000	455,268,000	515,698,000	490,216,000	490,216,000	412,565,000	747,376,000	747,376,000	775,638,000	799,478,000	799,478,000	763,291,000	763,291,000	323,073,000	323,073,000	361,449,000	361,449,000	461,304,000	461,304,000	369,792,000	369,792,000	335,577,000	335,577,000	333,821,000	333,821,000	443,135,000	443,135,000	347,706,000	347,706,000	420,346,000	420,346,000	423,622,000	423,622,000	482,537,000	415,403,000	415,403,000	261,944,000	261,944,000	311,522,000	333,769,000	316,486,000	318,750,000	318,750,000	328,666,000	328,666,000	305,086,000	318,306,000	318,306,000	199,519,000	199,519,000	210,654,000	276,145,000	276,145,000	249,316,000	238,897,000	276,668,000	295,961,000	295,961,000	317,849,000	317,849,000	263,912,000	248,003,000	311,095,000	293,807,000	293,807,000	271,412,000	303,169,000	303,169,000	231,050,000	191,188,000	191,188,000	146,503,000	146,503,000	189,797,000	189,797,000	177,722,000	138,103,000	138,103,000	117,928,000	173,059,000	173,059,000	192,425,000	172,418,000	130,602,000		93,243,000
non-current liabilities:
long-term debt	195,994,000	195,994,000	544,614,000	544,614,000	1,053,388,000	1,053,388,000	1,052,956,000	1,052,233,000	1,052,233,000	1,101,670,000	1,101,670,000	1,741,017,000	1,741,017,000	1,743,086,000	1,842,553,000	1,842,553,000	1,942,019,000	1,942,019,000	2,242,503,000	1,242,070,000	1,241,637,000	1,241,637,000	1,241,196,000	1,241,196,000		1,340,715,000	1,340,715,000	1,340,223,000			1,342,127,000	1,342,127,000	1,441,476,000	1,441,476,000	1,441,476,000	1,565,888,000	1,565,241,000	1,564,590,000	1,564,590,000	1,813,945,000	2,351,907,000	2,351,907,000	1,364,108,000	1,363,408,000	1,363,408,000	1,362,708,000	1,362,708,000	1,722,008,000	1,722,008,000	1,721,308,000	1,721,308,000	1,721,549,000	1,721,549,000	1,720,873,000	1,720,873,000	1,372,380,000	1,372,380,000	1,371,851,000	1,371,851,000	1,372,409,000	1,372,409,000	1,371,948,000	1,371,948,000	1,073,359,000	1,073,359,000	1,072,790,000	1,072,790,000	1,073,091,000	1,072,754,000	1,072,754,000	1,064,750,000	1,064,750,000	1,118,187,000	1,203,266,000	1,180,326,000	1,220,138,000	1,220,138,000	1,322,461,000	1,322,461,000	1,359,549,000	1,320,000,000	1,320,000,000	920,000,000	920,000,000	1,000,000,000	950,000,000	950,000,000	850,000,000	800,000,000	830,000,000	800,000,000	800,000,000	830,000,000	830,000,000
deferred income and mining tax liabilities	5,259,773,000	5,259,773,000	5,199,903,000	5,199,903,000	5,195,892,000	5,195,892,000	5,162,249,000	5,095,753,000	5,095,753,000	5,045,164,000	5,045,164,000	4,985,576,000	4,985,576,000	4,973,271,000	4,952,007,000	4,952,007,000	4,928,181,000	4,928,181,000	5,397,889,000	3,981,875,000	3,881,504,000	3,881,504,000	3,797,090,000	3,797,090,000		3,733,356,000	3,733,356,000	1,212,750,000			1,069,945,000	1,069,945,000	1,023,194,000	1,023,194,000	1,023,194,000	969,830,000	1,036,061,000	1,029,000,000	1,029,000,000	977,524,000	972,814,000	972,814,000	948,142,000	825,163,000	825,163,000	788,127,000	788,127,000	791,691,000	791,691,000	796,708,000	796,708,000	818,420,000	818,420,000	833,709,000	833,709,000	815,597,000	815,597,000	827,341,000	827,341,000	813,448,000	813,448,000	810,429,000	810,429,000	822,265,000	822,265,000	819,562,000	819,562,000	811,004,000	797,319,000	797,319,000	789,437,000	789,437,000	802,114,000	838,572,000	802,261,000	843,699,000	843,699,000	832,201,000	832,201,000	756,310,000	603,164,000	603,164,000	597,345,000	597,345,000	593,320,000	632,740,000	632,740,000	614,764,000	623,253,000	611,227,000	587,127,000	587,127,000	527,818,000	527,818,000	525,170,000
other liabilities	260,175,000	260,175,000	293,203,000	293,203,000	291,014,000	291,014,000	288,894,000	270,921,000	270,921,000	270,625,000	270,625,000	298,435,000	298,435,000	322,106,000	365,325,000	365,325,000	359,643,000	359,643,000	81,417,000	72,615,000	67,990,000	67,990,000	70,507,000	70,507,000		71,620,000	71,620,000	70,261,000			70,695,000	70,695,000	73,339,000	73,339,000	73,339,000	67,940,000	63,336,000	54,956,000	54,956,000	54,343,000	52,204,000	52,204,000	61,002,000	56,870,000	56,870,000	43,463,000	43,463,000	42,379,000	42,379,000	42,619,000	42,619,000	46,622,000	46,622,000	47,399,000	47,399,000	38,041,000	38,041,000	40,329,000	40,329,000	30,066,000	30,066,000	31,870,000	31,870,000	33,168,000	33,168,000	34,195,000	34,195,000	32,941,000	32,844,000	32,844,000	34,250,000	34,250,000	34,038,000	38,780,000	44,401,000	34,062,000	34,062,000	38,803,000	38,803,000	42,515,000
total liabilities	9,179,456,000	9,179,456,000	9,150,927,000	9,150,927,000	8,952,252,000	8,952,252,000	9,154,118,000	9,311,518,000	9,311,518,000	9,294,791,000	9,294,791,000	9,160,071,000	9,160,071,000	9,262,034,000	9,292,415,000	9,292,415,000	9,358,449,000	9,358,449,000	9,860,375,000	7,253,463,000	7,147,056,000	7,147,056,000	6,915,096,000	6,915,096,000		7,068,452,000	7,068,452,000	4,205,941,000		8,324,000,000	4,156,814,000	4,156,814,000	4,054,518,000	4,054,518,000	4,054,518,000	3,863,498,000	3,931,542,000	3,717,488,000	3,717,488,000	3,822,287,000	4,655,332,000	4,655,332,000	3,678,371,000	3,525,055,000	3,525,055,000	3,444,971,000	3,444,971,000	3,345,840,000	3,345,840,000	3,302,831,000	3,302,831,000	3,406,984,000	3,406,984,000	3,346,529,000	3,346,529,000	2,936,395,000	2,936,395,000	2,918,610,000	2,918,610,000	2,955,649,000	2,955,649,000	2,844,616,000	2,844,616,000	2,618,767,000	2,618,767,000	2,615,477,000	2,615,477,000	2,714,415,000	2,644,948,000	2,644,948,000	2,461,450,000	2,461,450,000	2,542,160,000	2,650,352,000	2,590,046,000	2,667,383,000	2,667,383,000	2,772,048,000	2,772,048,000	2,705,101,000
equity
common shares:
outstanding - 502,544,235 common shares issued, less 497,673 shares held in trust	18,812,225,000
stock options	165,569,000	165,569,000	165,668,000	165,668,000	165,525,000	165,525,000	172,145,000	174,657,000	174,657,000	191,200,000	191,200,000	204,621,000	204,621,000	201,755,000	202,691,000	202,691,000	200,300,000	200,300,000	200,161,000	197,430,000	198,451,000	198,451,000	195,213,000	195,213,000		193,205,000	193,205,000	191,112,000			188,726,000	188,726,000	184,876,000	184,876,000	184,876,000	182,647,000	175,640,000	172,912,000	172,912,000	174,215,000	180,173,000	180,173,000	180,160,000	178,712,000	178,712,000	189,235,000	189,235,000	200,114,000	200,114,000	197,597,000	197,597,000	195,093,000	195,093,000	192,410,000	192,410,000	191,288,000	191,288,000	186,754,000	186,754,000	185,189,000	185,189,000	182,419,000	182,419,000	184,409,000	184,409,000	179,852,000	179,852,000	176,035,000	181,766,000	181,766,000	203,582,000	203,582,000	216,232,000	213,602,000	209,529,000	206,611,000	206,611,000	200,830,000	200,830,000	197,291,000	185,922,000	185,922,000	183,178,000	183,178,000	174,470,000	169,720,000	169,720,000	163,835,000	158,437,000	148,032,000	144,130,000	144,130,000	137,879,000	137,879,000	129,962,000	117,694,000	110,127,000	103,139,000	103,139,000	95,115,000	78,554,000	78,554,000	93,298,000	89,955,000	89,955,000	84,155,000	84,155,000	65,771,000	65,771,000	60,385,000	58,409,000	58,409,000	53,375,000	41,052,000	41,052,000	36,995,000	33,986,000	29,708,000		22,374,000
retained earnings	4,368,424,000	4,368,424,000	3,407,730,000	3,407,730,000	2,604,517,000	2,604,517,000	2,026,242,000	1,727,379,000	1,727,379,000	1,373,099,000	1,373,099,000	1,110,047,000	1,110,047,000	963,172,000	1,539,065,000	1,539,065,000	1,558,021,000	1,558,021,000	1,429,346,000						2,240,524,000				2,240,524,000																																																												31,000,000	7,046,000							472,740,000	554,354,000	554,354,000	485,529,000	440,265,000	440,265,000	460,311,000	338,850,000	338,850,000	238,490,000	238,490,000	216,158,000	216,158,000	196,143,000	213,109,000	213,109,000	211,882,000	157,541,000	157,541,000	163,533,000	149,495,000	141,148,000		72,711,000
other reserves	161,239,000	161,239,000	176,563,000	176,563,000	99,497,000	99,497,000	-41,147,000	-60,416,000	-60,416,000	-93,570,000	-93,570,000		-86,541,000	-98,955,000	-110,262,000	-110,262,000	-52,174,000	-52,174,000	-26,559,000	-29,006,000	-68,508,000	-68,508,000	-39,741,000	-39,741,000		81,318,000	81,318,000	54,276,000			27,263,000	27,263,000	57,125,000	57,125,000	57,125,000	32,008,000	85,252,000	36,594,000	36,594,000	8,452,000
total equity	23,507,457,000	23,507,457,000	22,542,486,000	22,542,486,000	21,641,852,000	21,641,852,000	20,832,900,000	20,504,971,000	20,504,971,000	19,996,415,000	19,996,415,000	19,642,370,000	19,642,370,000	19,422,915,000	19,933,266,000	19,933,266,000	19,953,203,000	19,953,203,000	19,786,041,000	16,241,345,000	16,126,699,000	16,126,699,000	16,271,012,000	16,271,012,000		16,262,067,000	16,262,067,000	5,980,835,000		16,345,000,000	5,894,630,000	5,894,630,000	5,864,472,000	5,864,472,000	5,864,472,000	5,689,318,000	5,683,213,000	5,484,019,000	5,484,019,000	5,236,742,000	5,040,598,000	5,040,598,000	5,111,514,000	4,781,650,000	4,781,650,000	4,645,709,000	4,645,709,000	4,567,104,000	4,567,104,000	4,550,012,000	4,550,012,000	4,948,855,000	4,948,855,000	4,932,158,000	4,932,158,000	4,940,049,000	4,940,049,000	4,946,991,000	4,946,991,000	4,919,551,000	4,919,551,000	4,850,426,000	4,850,426,000	4,778,502,000	4,778,502,000	4,492,474,000	4,492,474,000	4,458,464,000	4,379,247,000	4,379,247,000	4,255,114,000	4,255,114,000	4,141,020,000	4,155,256,000	4,159,769,000	4,099,742,000	4,099,742,000	4,068,490,000	4,068,490,000	3,969,768,000
total liabilities and equity	32,686,913,000	32,686,913,000	31,693,413,000	31,693,413,000	30,594,104,000	30,594,104,000	29,987,018,000	29,816,489,000	29,816,489,000	29,291,206,000	29,291,206,000	28,802,441,000	28,802,441,000	28,684,949,000	29,225,681,000	29,225,681,000	29,311,652,000	29,311,652,000	29,646,416,000	23,494,808,000	23,273,755,000	23,273,755,000	23,186,108,000	23,186,108,000		23,330,519,000	23,330,519,000	10,186,776,000			10,051,444,000	10,051,444,000	9,918,990,000	9,918,990,000	9,918,990,000	9,552,816,000	9,614,755,000	9,201,507,000	9,201,507,000	9,059,029,000	9,695,930,000	9,695,930,000	8,789,885,000	8,306,705,000	8,306,705,000	8,090,680,000	8,090,680,000	7,912,944,000	7,912,944,000	7,852,843,000	7,852,843,000	8,355,839,000	8,355,839,000	8,278,687,000	8,278,687,000	7,876,444,000	7,876,444,000	7,865,601,000	7,865,601,000	7,875,200,000	7,875,200,000	7,695,042,000	7,695,042,000	7,397,269,000	7,397,269,000	7,107,951,000	7,107,951,000	7,172,879,000	7,024,195,000	7,024,195,000	6,716,564,000	6,716,564,000	6,683,180,000	6,805,608,000	6,749,815,000	6,767,125,000	6,767,125,000	6,840,538,000	6,840,538,000	6,674,869,000
common shares
outstanding — 502,544,235 common shares issued, less 497,673 shares held in trust		18,812,225,000
commitments and contingencies
outstanding - 502,937,031 common shares issued, less 595,061 shares held in trust			18,792,525,000
outstanding — 502,937,031 common shares issued, less 595,061 shares held in trust				18,792,525,000
outstanding - 503,404,786 common shares issued, less 690,366 shares held in trust					18,772,313,000
outstanding — 503,404,786 common shares issued, less 690,366 shares held in trust						18,772,313,000

outstanding - 502,440,336 common shares issued, less 710,831 shares held in trust							18,675,660,000
contributed surplus												16,059,000	16,059,000	22,074,000	22,074,000	22,074,000	22,074,000	22,074,000	22,074,000	23,280,000	24,097,000	24,097,000	22,118,000	22,118,000		37,254,000	37,254,000	37,254,000			37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	37,254,000	15,665,000	15,665,000	15,665,000	15,665,000	15,665,000	15,665,000	15,665,000	15,665,000	15,665,000	15,665,000	15,166,000	15,164,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000	15,166,000		15,128,000
outstanding - 501,907,461 common shares issued, less 390,389 shares held in trust								18,663,351,000
outstanding — 501,907,461 common shares issued, less 390,389 shares held in trust									18,663,351,000
outstanding - 500,413,442 common shares issued, less 527,154 shares held in trust										18,525,686,000
outstanding — 500,413,442 common shares issued, less 527,154 shares held in trust											18,525,686,000
outstanding - 498,854,263 common shares issued, less 661,248 shares held in trust												18,398,184,000
outstanding — 498,854,263 common shares issued, less 661,248 shares held in trust													18,398,184,000
trade receivables														8,148,000	7,569,000	7,569,000	10,141,000	10,141,000	7,212,000	8,579,000	6,962,000	6,962,000	10,401,000	10,401,000		10,716,000	10,716,000	13,545,000			12,898,000	12,898,000	16,284,000	16,284,000	16,284,000	16,371,000	11,867,000	9,167,000	9,167,000	6,709,000	7,038,000	7,038,000	8,320,000	8,598,000	8,598,000	8,710,000	8,710,000	10,263,000	10,263,000	10,055,000	10,055,000	8,626,000	8,626,000	13,479,000	13,479,000	13,734,000	13,734,000	12,000,000	12,000,000	7,744,000	7,744,000	8,395,000	8,395,000	9,613,000	9,613,000	8,185,000	8,185,000	7,899,000	5,443,000	5,443,000	5,641,000	5,641,000	7,714,000	5,899,000	61,195,000	61,200,000	61,200,000	59,716,000	59,716,000	61,728,000	57,800,000	57,800,000	74,411,000	74,411,000	67,300,000	64,171,000	64,171,000	60,001,000	70,526,000	67,750,000	77,044,000	77,044,000	75,892,000	75,892,000	90,892,000	75,899,000	83,095,000	64,821,000	64,821,000	71,566,000	112,949,000	112,949,000	83,814,000	65,355,000	65,355,000	73,181,000	73,181,000	93,570,000	93,570,000	71,647,000	78,151,000	78,151,000	60,837,000	45,640,000	45,640,000	60,811,000	81,264,000
outstanding — 497,970,524 common shares issued, less 671,083 shares held in trust														18,334,869,000
outstanding — 496,523,603 common shares issued, less 460,079 shares held in trust															18,279,698,000
outstanding — 496,523,603 common shares issued, less 460,079 shares held in trust																18,279,698,000
outstanding — 495,442,295 common shares issued, less 578,087 shares held in trust																	18,224,982,000
outstanding — 495,442,295 common shares issued, less 578,087 shares held in trust																		18,224,982,000
outstanding — 494,280,588 common shares issued, less 733,157 shares held in trust																			18,161,019,000
deferred income tax asset																				11,574,000
outstanding — 457,160,104 common shares issued, less 694,808 shares held in trust																				16,251,221,000
deficit																				-201,580,000	-224,005,000	-224,005,000	-123,090,000	-123,090,000		-217,654,000	-217,654,000	-165,319,000			-186,889,000	-186,889,000	-209,245,000	-209,245,000	-209,245,000		-366,412,000	-485,959,000	-485,959,000	-660,018,000
outstanding — 455,927,676 common shares issued, less 848,740 shares held in trust																					16,196,664,000
outstanding — 455,927,676 common shares issued, less 848,740 shares held in trust																						16,196,664,000
outstanding — 456,476,039 common shares issued, less 700,050 shares held in trust																							16,216,512,000
outstanding — 456,476,039 common shares issued, less 700,050 shares held in trust																								16,216,512,000
current assets
cash & cash equivalents																									939,335,000				939,335,000
accounts receivable																									50,267,000				50,267,000
prepaid expenses																									23,025,000				23,025,000
income tax receivable																									42,179,000				42,179,000
non-current assets
other long-term assets																									84,513,000				84,513,000
mining interests and plant and equipment																									5,927,640,000				5,927,640,000
intangible asset																									67,950,000				67,950,000
deferred tax assets																									46,538,000				46,538,000
current liabilities
dividends payable																									49,443,000				49,443,000																																																													37,905,000							26,929,000	53,964,000	53,964,000	81,002,000	108,009,000	108,009,000						28,198,000	28,198,000	277,000	277,000	277,000	277,000	28,304,000	28,304,000	438,000	438,000	438,000		647,000
income tax payable																									5,946,000				5,946,000
provisions																									22,017,000				22,017,000
non-current liabilities
deferred proceeds																									77,575,000				77,575,000
deferred tax liabilities																									1,326,686,000				1,326,686,000
shareholders' equity
share capital																									3,195,972,000				3,195,972,000
reserves																									21,185,000				21,185,000
accumulated other comprehensive income																									-13,973,000				-13,973,000																													30,348,000	30,348,000	38,541,000	38,541,000	38,697,000	38,697,000	41,895,000	41,895,000	32,127,000	32,127,000	54,260,000	46,600,000	46,600,000	28,657,000	28,657,000	3,328,000	256,000	2,970,000	1,873,000	1,873,000	10,000,000	10,000,000	6,419,000	9,846,000	9,846,000	5,695,000	5,695,000														27,326,000	27,326,000	30,593,000	28,390,000	28,390,000	17,461,000	83,604,000	83,604,000	60,296,000	60,296,000	51,049,000	51,049,000	19,166,000	6,628,000	6,628,000
outstanding — 455,747,306 common shares issued, less 843,664 shares held in trust																										16,167,944,000
outstanding – 455,747,306 common shares issued, less 843,664 shares held in trust																											16,167,944,000
short-term investments																												5,288,000			2,112,000	2,112,000	3,270,000	3,270,000	3,270,000	5,486,000	3,936,000	5,635,000	5,635,000	6,890,000	8,149,000	8,149,000	6,005,000	6,764,000	6,764,000	6,899,000	6,899,000	6,506,000	6,506,000	6,080,000	6,080,000	13,183,000	13,183,000	12,936,000	12,936,000	12,571,000	12,571,000	10,919,000	10,919,000	10,182,000	10,182,000	8,419,000	8,419,000	11,145,000	11,145,000	8,424,000	8,424,000	8,802,000	5,749,000	5,749,000	5,209,000	5,209,000	7,444,000	6,144,000	5,669,000	4,722,000	4,722,000	4,621,000	4,621,000	6,821,000	4,221,000	4,221,000	2,217,000	2,217,000
outstanding — 245,435,804 common shares issued, less 433,947 shares held in trust																												5,863,512,000
all other assets																														1,292,000,000
total long-term debt																														1,441,000,000
all other liabilities																														5,857,000,000
liabilities and equity
outstanding — 244,865,927 common shares issued, less 544,147 shares held in trust																															5,828,276,000	5,828,276,000
outstanding — 244,360,793 common shares issued, less 657,547 shares held in trust																																	5,794,462,000
outstanding — 244,360,793 common shares issued, less 657,547 shares held in trust																																		5,794,462,000	5,794,462,000
restricted cash																																				23,077,000																411,000	411,000	408,000	408,000	1,201,000	1,201,000	422,000	422,000	420,000	420,000	395,000	395,000	379,000	379,000	398,000	398,000	452,000	676,000	676,000	675,000	675,000	685,000	19,499,000	19,939,000	29,419,000	29,419,000	33,122,000	33,122,000	22,057,000	30,154,000	30,154,000	22,779,000	22,779,000
outstanding — 243,810,637 common shares issued, less 770,936 shares held in trust																																				5,752,660,000
outstanding — 243,301,195 common shares issued, less 416,881 shares held in trust																																					5,751,479,000
outstanding — 242,991,213 common shares issued, less 640,834 shares held in trust																																						5,723,218,000	5,723,218,000
equity securities																																								177,945,000	76,214,000	76,214,000	86,252,000	74,915,000	74,915,000	74,826,000	74,826,000	70,815,000	70,815,000	76,532,000	76,532,000	76,163,000	76,163,000	73,221,000	73,221,000	100,818,000	100,818,000
outstanding — 242,369,956 common shares issued, less 768,094 shares held in trust																																								5,676,839,000
outstanding — 241,227,570 common shares issued, less 895,084 shares held in trust																																									5,611,517,000	5,611,517,000
outstanding — 240,167,790 common shares issued, less 548,755 shares held in trust																																											5,589,352,000
outstanding — 239,738,554 common shares issued, less 753,566 shares held in trust																																												5,557,709,000	5,557,709,000
outstanding — 237,843,301 common shares issued, less 886,951 shares held in trust																																														5,464,573,000	5,464,573,000
outstanding — 235,812,572 common shares issued, less 1,025,924 shares held in trust																																																5,373,951,000	5,373,951,000
finance lease obligations																																																		1,914,000	1,914,000	2,740,000	2,740,000	2,094,000	2,094,000	2,799,000	2,799,000	3,412,000	3,412,000	3,483,000	3,483,000	4,856,000	4,856,000	5,089,000	5,089,000	5,535,000	5,535,000	6,415,000	7,174,000	7,174,000	8,567,000	8,567,000	9,589,000	13,533,000	15,218,000	17,377,000	17,377,000	22,142,000	22,142,000
outstanding — 235,025,507 common shares issued, less 566,910 shares held in trust																																																		5,362,169,000	5,362,169,000
outstanding — 234,550,171 common shares issued, less 697,328 shares held in trust																																																				5,343,703,000	5,343,703,000
outstanding — 234,085,916 common shares issued, less 824,497 shares held in trust																																																						5,322,229,000	5,322,229,000
outstanding — 233,422,877 common shares issued, less 966,215 shares held in trust																																																								5,292,409,000	5,292,409,000
available-for-sale securities																																																										122,775,000	122,775,000	123,181,000	123,181,000	128,100,000	128,100,000	126,000,000	126,000,000	92,310,000	92,310,000	103,421,000	85,581,000	85,581,000	66,350,000	66,350,000	31,863,000	31,960,000	46,029,000	46,888,000	46,888,000	56,468,000	56,468,000	64,725,000	71,538,000	71,538,000	105,818,000	105,818,000	74,581,000	83,098,000	83,098,000	68,805,000	55,309,000	44,719,000	92,150,000	92,150,000	76,525,000	76,525,000	132,379,000
outstanding — 232,793,335 common shares issued, less 542,894 shares held in trust																																																										5,288,432,000	5,288,432,000
outstanding — 232,312,281 common shares issued, less 639,127 shares held in trust																																																												5,262,855,000	5,262,855,000
outstanding — 231,980,778 common shares issued, less 755,094 shares held in trust																																																														5,244,150,000	5,244,150,000
outstanding — 231,081,041 common shares issued, less 868,101 shares held in trust																																																																5,205,803,000	5,205,803,000
outstanding — 225,465,654 common shares issued, less 500,514 shares held in trust																																																																		4,987,694,000	4,987,694,000
outstanding — 225,251,715 common shares issued, less 610,257 shares held in trust																																																																				4,976,257,000
outstanding - 224,188,926 common shares issued, less 713,429 shares held in trust																																																																					4,926,048,000	4,926,048,000
outstanding - 221,281,167 common shares issued, less 802,915 shares held in trust																																																																							4,799,138,000	4,799,138,000
outstanding - 218,028,368 common shares issued, less 377,573 shares held in trust																																																																									4,707,940,000
outstanding - 217,647,221 common shares issued, less 233,525 shares held in trust																																																																										4,695,297,000
outstanding - 217,377,496 common shares issued, less 344,510 shares held in trust																																																																											4,685,089,000
outstanding - 216,200,703 common shares issued, less 1,258,885 shares held in trust or by a depositary																																																																												4,622,015,000	4,622,015,000
outstanding - 215,192,887 common shares issued, less 956,653 shares held in trust																																																																														4,599,788,000	4,599,788,000
capital lease obligations																																																																																22,308,000	9,714,000	9,714,000	10,004,000	10,004,000	12,035,000	10,887,000	10,887,000	10,959,000	11,347,000	12,955,000	12,225,000	12,225,000	12,176,000	12,176,000	11,409,000
outstanding - 210,091,009 common shares issued, less 1,060,386 shares held in trust																																																																																4,469,249,000
current
inventories:
ore in stockpiles and on leach pads																																																																																	73,163,000	73,163,000	56,850,000	56,850,000
concentrates and dore bars																																																																																	67,739,000	67,739,000	50,364,000	50,364,000	58,543,000	55,990,000	55,990,000	59,646,000	68,312,000	69,695,000	67,656,000	67,656,000	65,211,000	65,211,000	66,742,000
supplies																																																																																	221,843,000	221,843,000	227,542,000	227,542,000	253,160,000	270,580,000	270,580,000	192,870,000	191,479,000	222,630,000	227,095,000	227,095,000	175,100,000	175,100,000	162,024,000	182,389,000	206,096,000	186,852,000	186,852,000	160,107,000	149,647,000	149,647,000	134,423,000	97,329,000	97,329,000	92,559,000	92,559,000	100,885,000	100,885,000	113,702,000	35,475,000	35,475,000	36,161,000	40,014,000	40,014,000	39,807,000	17,224,000	15,342,000		15,010,000
equity investment																																																																																	1,638,784,000	1,638,784,000
liabilities and shareholders’ equity
reclamation provision and other liabilities																																																																																	176,897,000	176,897,000	172,657,000	172,657,000	178,236,000	121,748,000	121,748,000	119,894,000	125,289,000	127,735,000	145,485,000	145,485,000	118,072,000	118,072,000	127,493,000	144,731,000	183,120,000	150,033,000	150,033,000	151,303,000	145,536,000	145,536,000	113,886,000	107,465,000	107,465,000	100,652,000	100,652,000	96,255,000	96,255,000	88,442,000	80,999,000	80,999,000	70,218,000	71,770,000	71,770,000	64,567,000	70,477,000	57,990,000		36,727,000
shareholders’ equity
outstanding - 209,689,597 common shares issued, less 1,165,231 shares held in trust																																																																																	4,451,910,000	4,451,910,000
total shareholders’ equity																																																																																	4,290,111,000	4,290,111,000	3,105,605,000	3,105,605,000	2,977,149,000	3,459,437,000	3,459,437,000	3,416,826,000	3,463,381,000	3,410,212,000	3,390,052,000	3,390,052,000	3,273,811,000	3,273,811,000	3,251,848,000	3,215,163,000	3,722,764,000	3,826,984,000	3,826,984,000	3,741,463,000	3,665,450,000	3,665,450,000	3,614,630,000	2,949,539,000	2,949,539,000	2,805,133,000	2,805,133,000	2,751,761,000	2,751,761,000	2,686,688,000	2,667,045,000	2,667,045,000	2,618,759,000	2,517,756,000	2,517,756,000	2,163,567,000	2,137,334,000	2,125,609,000		1,893,924,000
outstanding - 174,449,937 common shares issued, less 397,996 shares held in trust																																																																																			3,298,010,000	3,298,010,000
ore stockpiles																																																																																					39,941,000	71,263,000	71,263,000	69,012,000	61,325,000	52,342,000	66,390,000	66,390,000	26,537,000	26,537,000	22,121,000	77,478,000	52,277,000	66,130,000	66,130,000	63,297,000	67,764,000	67,764,000	50,885,000	50,052,000	50,052,000	65,299,000	65,299,000	41,286,000	41,286,000	33,772,000	34,234,000	34,234,000	27,084,000	24,869,000	24,869,000	20,163,000	7,362,000	4,702,000		5,023,000
authorized - unlimited issued - 174,181,163																																																																																					3,294,007,000
warrants																																																																																						24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000	24,858,000					14,653,000
accumulated other comprehensive loss
authorized - unlimited
issued - 173,730,785																																																																																						3,279,648,000	3,279,648,000
issued - 173,311,379																																																																																								3,265,068,000
issued - 172,867,524																																																																																									3,249,744,000
environmental remediation liability																																																																																										16,816,000	9,275,000	9,275,000	32,953,000	32,953,000	39,746,000	26,069,000
issued - 172,296,610																																																																																										3,241,922,000
non-controlling interest																																																																																																12,191,000
issued -171,812,793																																																																																											3,213,756,000	3,213,756,000
issued -171,443,385																																																																																													3,194,581,000	3,194,581,000
long term debt																																																																																															830,000,000	920,095,000	650,000,000	600,000,000	600,000,000	600,000,000	650,000,000	650,000,000	715,000,000	735,000,000	735,000,000	735,000,000	735,000,000
issued - 171,194,430																																																																																															3,182,923,000
concentrates																																																																																																57,528,000	77,969,000	66,905,000	66,905,000	60,193,000	50,332,000	50,332,000	45,334,000	49,491,000	49,491,000	47,413,000	47,413,000	31,579,000	31,579,000	22,926,000	19,396,000	19,396,000	4,823,000	5,013,000	5,013,000	5,431,000	1,733,000	2,635,000		3,727,000
future income and mining tax liabilities																																																																																																498,572,000	677,072,000	770,832,000	770,832,000	759,023,000	737,701,000	737,701,000	835,478,000	509,958,000	509,958,000	521,908,000	521,908,000	493,881,000	493,881,000	474,012,000	441,137,000	441,137,000	395,043,000	403,416,000	403,416,000	501,305,000	521,638,000	505,283,000		507,660,000
issued - 170,859,604																																																																																																3,181,381,000
authorized — unlimited
issued — 169,428,365																																																																																																	3,117,067,000
fair value of derivative assets																																																																																																		2,148,000	2,148,000	2,036,000				3,873,000	3,873,000
future income and mining tax assets																																																																																																		2,771,000	2,771,000	2,615,000	1,647,000	1,647,000	29,843,000	25,869,000	25,869,000	27,705,000	27,705,000	27,878,000	27,878,000	28,004,000	26,883,000	26,883,000	21,778,000	21,647,000	21,647,000	23,165,000	26,392,000	24,181,000		19,131,000
issued — 169,207,761																																																																																																		3,102,141,000	3,102,141,000
issued — 169,017,306																																																																																																				3,090,202,000
issued — 168,763,496																																																																																																					3,078,217,000	3,078,217,000
issued — 167,756,805																																																																																																							3,003,536,000
issued — 157,089,726																																																																																																								2,397,106,000	2,397,106,000
issued — 156,806,040																																																																																																										2,382,168,000	2,382,168,000
bank debt																																																																																																												715,000,000	715,000,000	685,000,000	485,000,000	485,000,000	415,000,000	200,000,000	200,000,000	300,000,000	75,000,000
issued — 156,655,056																																																																																																												2,378,759,000	2,378,759,000
issued — 156,486,528																																																																																																														2,370,970,000
issued — 155,968,644																																																																																																															2,348,875,000	2,348,875,000
issued — 155,656,432																																																																																																																	2,329,090,000
issued — 154,808,918																																																																																																																		2,299,747,000	2,299,747,000
common shares authorized — unlimited issued — 143,874,312																																																																																																																				1,982,427,000
issued — 143,752,762																																																																																																																					1,976,075,000
metals awaiting settlement																																																																																																																						93,525,000
issued — 143,690,233																																																																																																																						1,972,399,000
total shareholders' equity
cash, cash equivalents and short term investments																																																																																																																								427,594,000
trade receivable																																																																																																																								74,619,000
issued — 135,893,339																																																																																																																								1,791,777,000

Cashflow Statements:

Quarterly

Annual

Unit: USD	2025-09-30	2025-06-30	2025-04-24	2025-03-31	2024-12-31	2024-09-30	2024-06-30	2024-04-29	2024-03-31	2024-02-15	2023-09-30	2023-06-30	2023-03-31	2022-09-30	2022-04-28	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-05-03	2021-03-31	2020-12-31	2020-09-30	2020-07-29	2020-04-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-04-25	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-04-27	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-04-27	2016-12-31	2016-10-26	2016-06-30	2016-05-02	2016-03-31	2016-02-10	2015-09-30	2015-08-04	2015-04-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-05-01	2014-03-31	2014-02-12	2013-10-23	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2012-02-15	2011-10-26	2011-06-30	2011-04-28	2010-12-31	2010-09-30	2010-06-30	2010-04-29	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-05-08	2007-12-31

●
revenues
revenues from mining operations			2,468,248,000
costs, income and expenses
production			767,733,000
exploration and corporate development			41,805,000
amortization of property, plant and mine development	52,991,000		416,800,000	416,800,000	-2,028,000	11,856,000	21,164,000	357,225,000	357,225,000	-23,438,000	33,732,000	125,618,000	255,644,000	-17,861,000	260,748,000	260,748,000		17,083,000	-5,806,000	181,115,000	181,115,000	1,781,000	-109,801,000	129,465,000	153,509,000	153,509,000	7,026,000	19,090,000	-4,039,000	128,242,000	128,242,000	-6,624,000	5,390,000	4,099,000	134,370,000	134,370,000	11,166,000	-10,128,000	-4,069,000	132,509,000	-10,073,000	6,814,000	9,027,000	145,631,000	145,631,000	-839,000	353,000	21,718,000	135,897,000	135,897,000	21,699,000	39,826,000	4,033,000	73,537,000	73,537,000	3,771,000	5,926,000	57,000	70,071,000	203,543,000	2,008,000		64,553,000
general and administrative			60,709,000
finance costs			22,444,000
loss on derivative financial instruments			-68,859,000
foreign currency translation loss	5,012,000				6,695,000	3,073,000	4,910,000	-4,547,000	-4,547,000			2,804,000	1,210,000		1,210,000	1,210,000				-3,078,000		6,670,000		3,322,000	3,846,000					2,206,000										852,000		-2,986,000		6,770,000		379,000	-3,877,000
care and maintenance			13,901,000
other expenses			19,204,000
income before income and mining taxes			1,194,571,000																		229,588,000					23,331,000					52,521,000					69,353,000									27,197,000					56,713,000	-4,027,000				153,905,000
income and mining taxes expense			379,840,000																		93,440,000					44,896,000					15,489,000					24,423,000														27,970,000	2,206,000				45,053,000
net income for the period	-13,753,000		814,731,000	814,731,000	-57,863,000	95,102,000	124,824,000	347,192,000	347,192,000	-559,617,000	-148,215,000	207,745,000	119,076,000	-196,202,000	109,752,000	109,752,000		-75,079,000	53,413,000	136,148,000	136,148,000	-17,437,000	138,918,000			-21,565,000		48,895,000	-9,260,000	37,032,000	37,032,000	-410,709,000	12,081,000	-39,958,000	44,930,000	44,930,000	-35,857,000	9,071,000	-14,066,000	75,950,000	13,262,000	30,402,000	-8,798,000	27,788,000	27,788,000		-8,789,000	-18,660,000	28,743,000	28,743,000	-6,233,000		-71,176,000	108,852,000	108,852,000	-500,627,000	71,691,000	-48,239,000	23,859,000		63,054,000	-35,276,000	78,548,000		-150,439,000	23,561,000	45,264,000		21,100,000	78,028,000	22,332,000	22,332,000	64,902,000	-18,193,000	-53,114,000	54,341,000	7,836,000	5,691,000	-20,561,000	28,908,000	53,710,000
net income per share			1,620																		560					-90					160					190									130					130					630
adjusted net income per share - basic			1,530
adjusted net income per share - diluted			1,530
weighted-average number of common shares outstanding
basic			502,410,000
diluted			503,773,000
operating activities
add (deduct) adjusting items:
deferred income and mining taxes	73,382,000		18,491,000	18,491,000	2,416,000	-22,582,000	68,299,000	12,924,000	12,924,000	-46,365,000	19,948,000	12,346,000	-4,877,000	-31,209,000	-657,000	-657,000				51,436,000		-46,521,000		3,691,000	24,732,000		87,704,000													531,000		7,587,000							19,300,000					6,732,000					7,026,000	50,747,000			10,320,000
unrealized loss on currency and commodity derivatives	169,021,000		-31,120,000	-31,120,000	128,202,000	-34,217,000	-42,436,000	52,484,000	52,484,000	-109,104,000	81,176,000			126,289,000						-741,000
unrealized gain on warrants			-54,168,000	-54,168,000				-6,877,000	-6,877,000				-913,000									-8,467,000
stock-based compensation	16,524,000		27,393,000	27,393,000	-2,795,000	2,384,000	1,000	18,857,000	18,857,000	21,148,000	-1,441,000	-8,868,000	22,248,000	6,846,000	22,248,000	22,248,000				18,036,000		3,568,000		11,512,000	15,018,000		2,725,000			14,875,000					15,324,000					15,390,000		-433,000		9,786,000		-1,883,000	797,000	-3,587,000	11,718,000					13,903,000		-1,147,000
other	44,331,000		17,323,000	17,323,000	4,412,000	-11,314,000	22,514,000	-190,000	-190,000	31,935,000	1,095,000	5,528,000	-2,321,000	-6,684,000	-2,321,000	-2,321,000	-2,491,000			503,000		34,587,000													1,652,000							-696,000							13,536,000					260,000		12,203,000
changes in non-cash working capital balances:
income taxes	-288,365,000		-176,739,000	-176,739,000	20,665,000	49,504,000	46,050,000	376,000	376,000	29,295,000	-72,853,000	105,298,000	-39,870,000	51,295,000	-39,870,000	-39,870,000				-68,483,000		32,815,000					6,319,000															7,543,000												30,459,000		-3,450,000
inventories	-89,991,000		30,917,000	30,917,000	114,298,000	-119,843,000	-65,200,000	28,172,000	28,172,000	94,081,000	-89,436,000	-206,967,000	178,152,000	-149,190,000	178,152,000	178,152,000				25,842,000		61,821,000		-50,279,000	7,677,000					16,212,000					24,550,000					7,936,000				24,611,000				1,211,000	10,412,000					25,512,000					27,992,000				11,549,000													1,923,000				147,000	-3,097,000
other current assets	27,130,000		31,390,000	31,390,000	-23,860,000	125,381,000	-109,528,000	25,410,000	25,410,000	12,694,000	93,781,000	-60,273,000	-39,607,000	151,717,000	-39,607,000	-39,607,000				-2,270,000		-10,806,000		-14,053,000	11,923,000		-8,952,000			1,124,000					4,753,000					5,219,000		4,158,000		4,020,000										15,520,000						17,011,000		81,765,000	18,810,000				4,466,000									29,920,000		-122,290,000
accounts payable and accrued liabilities	-16,779,000		-62,492,000	-62,492,000	-118,600,000	32,796,000	101,898,000	-53,990,000	-53,990,000	783,000	-157,560,000	115,772,000	-7,644,000	40,216,000	-7,644,000	-7,644,000				-21,685,000		-69,938,000																				800,000					-20,476,000										-184,075,000				191,464,000				-34,544,000			-21,507,000	16,156,000					26,788,000				-152,431,000	154,691,000	17,289,000	-6,178,000
interest payable	9,234,000		11,780,000	11,780,000	-7,798,000	-5,864,000	-3,031,000	4,931,000	4,931,000	-16,752,000	25,022,000	-24,276,000	11,321,000	19,787,000	11,321,000	11,321,000				12,258,000		-25,106,000		-23,280,000	18,509,000					16,101,000					12,371,000					11,107,000				7,581,000					7,171,000					7,017,000			-6,114,000	7,217,000	6,166,000	-7,435,000		-536,000	9,837,000				10,770,000	-1,615,000	1,130,000				-786,000			402,000
cash from operating activities		801,242,000	1,044,246,000	1,044,246,000	47,317,000	123,196,000	178,161,000	783,175,000	783,175,000	225,773,000	-219,912,000	214,568,000	507,432,000	-57,828,000	507,432,000	507,432,000		-115,958,000	50,534,000	356,387,000	356,387,000	-59,028,000			163,358,000	163,358,000	-91,765,000	222,932,000	-22,389,000	148,690,000	148,690,000	2,711,000	17,486,000	-87,619,000	207,706,000	207,706,000	-27,136,000	10,116,000	-38,661,000	222,611,000	-162,255,000	53,400,000	83,752,000	145,704,000	145,704,000	-2,940,000	-44,662,000	44,894,000	143,455,000	143,455,000	92,712,000				247,729,000	54,962,000	5,684,000	-70,774,000	146,072,000	496,543,000	5,382,000	-2,415,000	196,497,000	-65,542,000	34,749,000	-8,222,000	171,043,000	326,641,000	-4,745,000			74,491,000			-22,454,000	48,823,000		-74,884,000	38,968,000	53,824,000	-6,601,000
capital expenditures		-90,352,000	-450,124,000	-450,124,000	-98,062,000	-60,003,000	-16,511,000	-387,587,000	-387,587,000	-5,910,000	3,789,000	-130,470,000	-293,151,000	-27,063,000	-293,151,000	-293,151,000		0	0	-181,886,000	0	-29,404,000			0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0				0	0	0	0	0	0	0	0	0	0	0	0	0	0	0			0			0	0		0	0	0	0
free cash flows		710,890,000	594,122,000	594,122,000	-50,745,000	63,193,000	161,650,000	395,588,000	395,588,000	219,863,000	-216,123,000	84,098,000	214,281,000	-84,891,000	214,281,000	214,281,000		-115,958,000	50,534,000	174,501,000	356,387,000	-88,432,000			163,358,000	163,358,000	-91,765,000	222,932,000	-22,389,000	148,690,000	148,690,000	2,711,000	17,486,000	-87,619,000	207,706,000	207,706,000	-27,136,000	10,116,000	-38,661,000	222,611,000	-162,255,000	53,400,000	83,752,000	145,704,000	145,704,000	-2,940,000	-44,662,000	44,894,000	143,455,000	143,455,000	92,712,000				247,729,000	54,962,000	5,684,000	-70,774,000	146,072,000	496,543,000	5,382,000	-2,415,000	196,497,000	-65,542,000	34,749,000	-8,222,000	171,043,000	326,641,000	-4,745,000			74,491,000			-22,454,000	48,823,000		-74,884,000	38,968,000	53,824,000	-6,601,000
investing activities
additions to property, plant and mine development	-85,854,000	-90,352,000	-450,124,000	-450,124,000	-98,062,000	-60,003,000	-16,511,000	-387,587,000	-387,587,000	-5,910,000	3,789,000	-130,470,000	-293,151,000	-27,063,000	-293,151,000	-293,151,000				-181,886,000		-29,404,000
purchase of o3 mining, net of cash and cash equivalents acquired			-121,960,000	-121,960,000
contributions for acquisition of mineral assets			-3,825,000	-3,825,000	-803,000	-1,022,000	749,000	-3,924,000	-3,924,000
purchase of equity securities and other investments				-68,057,000
proceeds on sale of equity securities and other investments
other investing activities	-8,731,000		-5,974,000	-5,974,000	277,000	3,713,000	-2,477,000	2,470,000	2,470,000	-894,000	232,000
cash from investing activities			-649,940,000	-649,940,000	-93,624,000	-113,357,000	-11,528,000	-413,048,000	-413,048,000	-40,504,000	14,536,000	-985,854,000	535,652,000	-45,167,000	535,652,000	535,652,000		-64,387,000	330,255,000	-527,868,000	-527,868,000	-41,122,000				-178,166,000					-227,606,000					-354,717,000									-107,595,000					-53,892,000	8,536,000				-105,621,000
financing activities
proceeds from credit facility								600,000,000	600,000,000	100,000,000			100,000,000		100,000,000	100,000,000				240,000,000				0	1,000,000,000
repayment of credit facility								-600,000,000	-600,000,000	-200,000,000	800,000,000	-800,000,000	-100,000,000		-100,000,000	-100,000,000				-240,000,000
repayment of term loan facility					-50,000,000
repayment of senior notes	150,000,000													25,000,000
debt financing and extinguishment costs
repayment of lease obligations	552,000		-9,178,000	-9,178,000	3,284,000	205,000	349,000	-13,015,000	-13,015,000	1,509,000	-1,045,000	-4,110,000	-8,310,000	237,000	-8,310,000	-8,310,000				-5,424,000		-153,000
dividends paid	-5,572,000		-175,567,000	-175,567,000	2,488,000	-12,059,000	-6,995,000	-157,260,000	-157,260,000	5,297,000	3,999,000	-10,476,000	-154,782,000	-10,320,000	-154,782,000	-154,782,000				-72,970,000		-32,004,000
repurchase of common shares	-49,917,000		-60,050,000	-60,050,000	-33,156,000	19,920,000	-23,959,000	-26,041,000	-26,041,000			26,103,000	-27,889,000	-32,551,000
proceeds on exercise of stock options	591,000		52,026,000	52,026,000	-71,126,000	10,489,000	73,056,000	7,378,000	7,378,000	16,383,000	-12,279,000	-5,091,000	17,841,000	-6,041,000	17,841,000	17,841,000				8,401,000		-19,869,000		39,979,000	28,074,000		-52,038,000			15,547,000					12,184,000					10,913,000		-59,879,000		64,424,000		2,610,000	-3,683,000	-3,488,000	8,223,000
common shares issued	-374,000		9,803,000	9,803,000	-463,000	134,000	-195,000	9,448,000	9,448,000	-199,000	811,000	2,022,000	5,282,000	-3,000	5,282,000	5,282,000				4,465,000		88,000		2,019,000	3,909,000		120,000			3,925,000					3,397,000					216,036,000		-90,000		21,243,000		-166,000	-254,000	139,000	2,417,000					4,629,000		-102,000			11,939,000				3,580,000
cash from financing activities			-182,966,000	-182,966,000	-48,973,000	-356,311,000	45,800,000	-183,034,000	-183,034,000	-129,562,000	438,112,000	-414,493,000	-167,858,000	-23,678,000	-167,858,000	-167,858,000		1,757,000	35,973,000	-100,134,000	-100,134,000	194,370,000	-309,214,000			954,830,000		2,343,000			-33,454,000		-354,450,000			-34,348,000		-181,975,000							-1,588,000					-123,182,000	17,258,000				-98,087,000																		-180,056,000	129,343,000	-128,200,000	216,447,000	47,841,000	135,681,000			108,820,000
effect of exchange rate changes on cash and cash equivalents	-2,353,000		541,000	541,000	-10,730,000	4,334,000	-1,046,000	-1,116,000	-1,116,000	4,485,000	2,348,000	-2,549,000	983,000	-3,284,000	983,000	983,000				-4,446,000		6,096,000								582,000					639,000					2,718,000				2,075,000																			518,000			-580,000	629,000						-2,736,000	-115,000							-10,446,000
net increase in cash and cash equivalents during the period	377,941,000		211,881,000	211,881,000	-106,010,000	-342,138,000	211,387,000	185,977,000	185,977,000	60,192,000	235,084,000	-1,188,328,000	876,209,000	-129,957,000	876,209,000	876,209,000				-276,061,000		100,316,000					-76,209,000													253,213,000		-154,497,000		38,596,000										42,674,000																						108,994,000
cash and cash equivalents, beginning of period	419,253,000		926,431,000	926,431,000	55,226,000	397,364,000	185,977,000	338,648,000	338,648,000	-77,035,000	-312,119,000	558,859,000	185,786,000	-55,140,000	185,786,000	185,786,000				402,527,000		-13,673,000		0	321,897,000		139,687,000			301,826,000					632,978,000					539,974,000		305,156,000		124,150,000		43,633,000	20,325,000							139,101,000		5,305,000			332,008,000				221,458,000	-22,289,000	24,134,000	10,180,000	104,645,000		34,734,000	-45,541,000	163,593,000	163,593,000	65,127,000	-34,470,000	108,994,000	99,381,000	-37,744,000			396,019,000	-67,740,000
cash and cash equivalents, end of period	797,194,000		1,138,312,000	1,138,312,000	-50,784,000	55,226,000	397,364,000	524,625,000	524,625,000	-16,843,000	-77,035,000	-629,469,000	1,061,995,000	-185,097,000	1,061,995,000	1,061,995,000				126,466,000		86,643,000		-925,716,000	1,255,273,000		63,478,000			190,038,000					452,258,000					793,187,000		150,659,000		162,746,000		-77,814,000	43,633,000							181,775,000		28,373,000			264,395,000				199,075,000	104,788,000	-22,289,000	24,134,000	114,825,000		-4,670,000	34,734,000	118,052,000	118,052,000	-75,439,000	65,127,000	-34,470,000	208,375,000	-12,828,000			294,419,000	-31,575,000
supplemental cash flow information
interest paid	-29,438,000		1,185,000	1,185,000	49,000	2,219,000	-601,000	25,252,000	25,252,000	15,115,000	-26,816,000	35,234,000	8,203,000	-27,182,000	8,203,000	8,203,000	-9,098,000			7,726,000		25,838,000		47,215,000	7,232,000		19,096,000			7,413,000					7,167,000					6,867,000		-17,912,000		8,880,000		12,800,000			11,081,000					8,151,000		14,917,000			6,832,000				4,093,000
income and mining taxes paid	181,700,000		536,602,000	536,602,000	-22,705,000	-8,422,000	-3,177,000	130,777,000	130,777,000	14,952,000	-6,924,000	-28,572,000	103,400,000	-34,539,000	103,400,000	103,400,000				108,653,000		-4,374,000		6,926,000	46,127,000		4,418,000			34,951,000					37,838,000					30,363,000		4,290,000		53,317,000		24,498,000			37,947,000					8,149,000		7,512,000			21,633,000				4,305,000
unrealized loss on warrants					-16,427,000	-3,080,000				-4,702,000	-157,000			-26,783,000	-913,000	-913,000				31,810,000
cash provided by operating activities																																																						247,729,000																	74,491,000
purchases of equity securities and other investments			-68,057,000		4,964,000	-56,045,000	6,711,000	-24,007,000	-24,007,000	-44,650,000	21,465,000	-15,984,000	-13,443,000	13,475,000	-13,443,000	-13,443,000				-5,469,000		3,983,000
cash used in investing activities
long-term debt financing costs								-3,544,000	-3,544,000
cash used in financing activities
free cash flow
changes in income taxes
changes in inventory
changes in other current assets
changes in accounts payable and accrued liabilities
changes in interest payable
free cash flow before changes in non-cash components of working capital

laronde mine																					93,728,000					45,194,000					65,202,000					89,760,000									48,055,000					30,015,000	18,839,000				43,117,000
lz5
laronde
canadian malartic
goldex
quebec
detour lake
macassa
ontario
meliadine
meadowbank
nunavut
fosterville
australia
kittila
finland
pinos altos
la india
mexico
production costs per the condensed interim consolidated statements of income
foreign currency translation gain			-60,000	-60,000
revaluation gain
impairment loss
yamana transaction, net of cash and cash equivalents
proceeds from term loan facility, net of financing costs
agnico eagle mines limited
condensed interim consolidated statements of cash flows
disbursements to associates											43,798,000
trade receivables								1,208,000	1,208,000	-3,151,000	5,502,000	-41,998,000	39,068,000	-24,062,000	39,068,000	39,068,000				-4,504,000		-243,000		328,000	1,282,000		166,000																	2,073,000			55,274,000														62,044,000					-34,638,000	41,383,000			-12,564,000	20,389,000	20,389,000					-5,282,000	-60,811,000
adjustment for settlement of reclamation provision										3,544,000
cash and cash equivalents acquired in kirkland acquisition													838,732,000		838,732,000	838,732,000
proceeds from loan repayment
unrealized gain on currency and commodity derivatives													-24,055,000		-24,055,000	-24,055,000
proceeds from sale of property, plant and mine development													387,000	148,000	387,000	387,000				462,000		-145,000
net sales of short-term investments													3,127,000							-1,550,000
net proceeds from sale of equity securities																														908,000
acquisition of tmac resources inc., net of cash and cash equivalents
advance to tmac resources inc. to fund repayment of debt
payment to repurchase the hope bay royalty																				-50,000,000
net purchases of short-term investments
payments for financial assets at amortized cost
decrease in restricted cash																																			22,000					19,000				10,000		1,026,000			3,703,000					5,944,000
·
net sale (purchases) of short-term investments
net sales (purchases) of short-term investments															3,127,000	3,127,000																												2,235,000
acquisition of tmac, net of cash and cash equivalents																				-185,898,000
advance to tmac to fund repayment of debt																				-105,000,000
net (purchases) sales of short-term investments
net earnings
adjustments for the following items:
depletion and depreciation
share based payment expense
redeemed share based units
other loss
finance items
loss on derivatives
income tax expense
accretion on long-term debt
rehabilitation costs
cash reclamation expenditures
change in non-cash working capital
operating cash flows before interest and income taxes
interest received
income tax paid
net cash from operating activities
additions to mining interests
additions to plant and equipment
investments in equity securities
proceeds received from newmont option
sale of investments in equity securities
cash and cash equivalents acquired in detour acquisition
net cash from investing activities
net credit facility repayment
unwinding of derivative liabilities
proceeds from exercise of stock options
payment of lease obligations
share repurchases
payment of dividends
net cash from financing activities
impact of foreign exchange on cash balances
change in cash
cash, beginning of year
cash, end of year
repurchase of common shares for stock-based compensation plans															-27,889,000	-27,889,000				-34,606,000
proceeds from senior notes issuance
net proceeds from sale of equity securities and other investments																				1,473,000				0	8,759,000
net decrease in cash and cash equivalents during the period
operating margin(i) by mine:
northern business
laronde zone 5 mine																					12,598,000					10,851,000					5,079,000
goldex mine																					38,739,000					35,160,000					24,964,000					18,052,000									22,184,000					19,253,000	3,457,000				10,579,000
meadowbank complex																					49,950,000					3,813,000
meliadine mine																					100,961,000					57,226,000
hope bay mine																					11,230,000
canadian malartic mine																					103,748,000					57,046,000					54,629,000					62,261,000									41,740,000					34,718,000	5,870,000
kittila mine																					58,703,000					41,910,000					25,239,000					23,309,000									24,086,000					27,415,000	2,185,000				19,037,000
southern business
pinos altos mine																					26,426,000					28,057,000					34,099,000					37,219,000									35,820,000					34,652,000	-1,715,000				38,597,000
creston mascota mine																					7,634,000					17,591,000					11,115,000					7,636,000
la india mine																					18,275,000					18,928,000					13,940,000					14,390,000									21,549,000					20,590,000	3,538,000				13,627,000
total operating margin																					521,992,000					315,776,000					255,330,000					283,109,000									246,558,000					236,316,000	22,178,000				267,676,000
exploration, corporate and other																					111,289,000					138,936,000					74,567,000					79,386,000									73,730,000					43,706,000	4,506,000				40,234,000
cash flows:
realized prices:
gold																					1,780,000					1,579,000					1,303,000					1,332,000									1,192,000					1,202,000	-47,000				1,308,000
silver																					26,130					15,740					15,650					16,760									15,090					17,020	-2,120				20,620
zinc																					2,743,000					2,217,000					2,673,000					3,439,000									1,540,000					2,072,000	-149,000				2,027,000
copper																					8,958,000					5,410,000					6,087,000					7,201,000									4,297,000					5,056,000	-1,539,000				6,386,000
payable production
total gold																					516,804,000					411,366,000					398,217,000					389,278,000									411,336,000					404,210,000	38,265,000				366,421,000
total silver																					747,000					1,106,000					1,079,000					1,213,000									1,125,000					1,032,000	180,000				880,000
•
impairment reversal
lapa mine																															2,033,000					289,000									10,806,000					14,687,000	2,310,000				15,237,000
net proceeds from sale of property, plant and mine development																								272,000	101,000					265,000
long term debt financing costs
net (loss) income for the period																									-21,565,000
unrealized loss (gain) on currency and commodity derivatives																									38,432,000
cash from (used in) financing activities																									954,830,000															181,571,000		-187,654,000																																						6,484,000
net increase (decrease) in cash and cash equivalents during the period																									933,376,000																																										10,180,000
realized prices
net income (loss) for the period
add (deduct) items not affecting cash:
impairment (reversal) loss
acquisition
net proceeds from sale of short-term investments
(increase) decrease in restricted cash
proceeds from long-term debt																																			250,000,000									75,000,000		-139,000,000	175,000,000									-100,000,000			40,000,000
repayment of long-term debt
notes issuance
cash (used in) provided by financing activities
repayment of finance lease obligations
meadowbank mine																															19,030,000					30,193,000									33,329,000					46,577,000	-12,666,000				119,971,000
long-term debt financing
income and mining taxes
meliadine mine project																															17,582,000
impairment loss on equity securities
purchases of equity securities
operating margin(ii) by mine:
net income																																																			-30
gain on impairment reversal
gain on sale of equity securities
gain on sale of available-for-sale securities																																																																													28,855,000
impairment loss on available-for-sale securities																																														-3,147,000	6,731,000	-340,000	685,000							5,366,000
acquisitions, net of cash and cash equivalents acquired
net proceeds from sale of available-for-sale securities and other investments																																								191,000		-4,796,000		299,000
purchases of available-for-sale securities and other investments
creston mascota deposit at pinos altos																																													8,989,000					8,409,000	360,000				7,511,000
cash used in/provided by financing activities
payable metal sold:
total cash costs per ounce of gold produced - co-product basis
weighted-average total cash costs per ounce of gold produced																																													631,000					651,000	-59,000				537,000
total cash costs per ounce of gold produced - by-product basis
purchase of available-for-sale securities and other investments
total cash costs per ounce of gold produced — co-product basis
total cash costs per ounce of gold produced — by-product basis
income and mining taxes (recovery) expense
net proceeds from sale of available-for-sale securities and warrants																																														-4,684,000	-13,919,000	-19,025,000	37,668,000
purchase of available-for-sale securities and warrants
sale-leaseback financing																																																						1,027,000
note issuance
repurchase of common shares for restricted share unit plan
decrease (increase) in restricted cash
acquisition of el realito property
cash and cash equivalents , beginning of period																																																	177,537,000
cash and cash equivalents , end of period																																																	138,006,000
acquisition of cayden resources inc, net of cash and cash equivalents acquired
acquisition of osisko mining corporation, net of cash and cash equivalents acquired
acquisition of urastar gold corporation, net of cash and cash equivalents acquired
loss on equity investment
adjustment for settlement of environmental remediation
equity investment
acquisition of urastar gold corporation
(increase) decrease in short-term investments
net proceeds from sale of available-for-sale securities																																																						613,000
repayment of capital lease obligations
cash provided by (used in) financing activities
income before income and mining taxes and other items
weighted-average total cash costs per ounce of gold produced - co-product basis
weighted-average total cash costs per ounce of gold produced - by-product basis
decrease in short-term investments
total cash costs per ounce of gold produced
payable production is the quantity of mineral produced during a period contained in products that are or will be sold by the company, whether such products are sold during the period or held as inventory at the end of the period.
acquisitions and investments
supplemental cash flow information:
loss on sale of available-for-sale securities
assets
current
cash and cash equivalents
inventories:
ore stockpiles
concentrates and dore bars
supplies
income taxes recoverable
available-for-sale securities
fair value of derivative financial instruments
total current assets
other assets
goodwill
property, plant and mine development
liabilities and shareholders’ equity
reclamation provision
dividends payable
income taxes payable																																																																	6,421,000					6,847,000	3,924,000	3,924,000								4,648,000
capital lease obligations
total current liabilities
long-term debt
reclamation provision and other liabilities
deferred income and mining tax liabilities
shareholders’ equity
common shares
authorized - unlimited
issued - 173,311,379
stock options
warrants
contributed surplus
retained earnings
accumulated other comprehensive loss
total shareholders’ equity
stock-based compensation, foreign currency translation and other																																																											36,061,000
acquisitions, investments and other
net income for the year
impairment loss on meadowbank mine
loss on goldex mine																																																																-293,473,000
gain on acquisition of comaplex minerals corp.
acquisition of grayd resource corporation
net proceeds from available-for-sale securities
purchase of available-for-sale securities
net increase in cash and cash equivalents during the year
cash and cash equivalents, beginning of year
cash and cash equivalents, end of year
loss on sale of available-for-sale securities and derivative financial instruments
income taxes (payable) recoverable																																																															19,869,000
operating margin by mine
lapa
corporate and other
realized price per sales volume
payable production:
weighted-average total cash costs per ounce
environmental remediation liability
issued -171,812,793
deficit
non-controlling interest
environmental remediation
proceeds of long-term debt
gross mine profit
amortization																																																																6,409,000	7,869,000	-2,694,000	61,929,000		4,142,000	13,500,000	30,503,000	30,503,000	-1,539,000	7,730,000	3,340,000	12,130,000	3,489,000	1,533,000	486,000	7,030,000	-1,421,000
corporate
total cash costs per ounce of gold
issued -171,443,385
gain on sale of available-for-sale securities and derivative financial instruments
foreign currency translation loss and other																																																															34,983,000
net income for the period attributed to common shareholders
future income and mining taxes																																																																		8,156,000	8,879,000	33,752,000	32,745,000	-12,664,000	13,095,000	13,095,000	8,606,000	-7,393,000						15,699,000
gain on available-for-sale securities and derivative financial instruments
reversal of mark-to-market gain - comaplex
amortization of deferred costs and other																																																																		-18,134,000	35,269,000				26,947,000	26,947,000	-13,741,000	8,246,000	20,158,000	36,000				3,609,000	-20,943,000
changes in non-cash working capital balances
additions to property,plant and mine development
repayment of capital lease and other
credit facility financing costs
proceeds from common shares issued																																																																-4,284,000	2,416,000	-4,712,000	10,031,000		8,887,000	6,921,000	3,718,000	3,718,000	-11,638,000	-2,067,000	-10,490,000	28,941,000	333,315,000			30,263,000	108,820,000
other operating cash flow information:
interest paid during the period																																																																15,921,000	-17,636,000	19,846,000	3,229,000		-1,174,000	-4,014,000	8,722,000	8,722,000	2,594,000	4,229,000	465,000	1,522,000	309,000			683,000	259,000
income, mining and capital taxes paid during the period																																																																-14,234,000	25,183,000	-20,682,000	35,219,000				1,497,000	1,497,000	-3,835,000	3,772,000	-635,000	1,747,000					-21,813,000
loss on sale and write-down of available-for-sale securities and derivative financial instruments
reversal of mtm gain - comaplex
acquisition, investments and other																																																																			4,199,000		4,490,000				-24,100,000	28,355,000	2,436,000	490,000
proceeds from long term debt																																																																	45,000,000
repayment of long term debt
sales-leaseback financing																																																																							3,005,000	3,005,000	5,221,000	-8,248,000
credit facility financing cost
reversal of mark-to-market gain — comaplex
proceeds from notes
loss on available-for-sale securities and derivative financial instruments
gain on acquisition of comaplex
income taxes (payable)/recoverable
prepaid royalty
sale of stornoway diamond corporation debentures
net proceeds on available-for-sale securities
warrants issued
interest paid during the year
income, mining and capital taxes paid during the year
reversal of mtm gain — comaplex
long term debt																																																																							20,000,000	20,000,000
bank debt																																																																									-170,000,000	130,000,000	-145,000,000	215,000,000		150,000,000
cash provided by financing activities
unrealized loss on derivative contracts
other taxes recoverable
cash from (used in) operating activities
cash acquired upon acquisition of cumberland resources ltd.
repayment of capital lease
cash acquired upon acquisition of cumberland resources ltd
income and cash flows
laronde division
production costs
gross profit
weighted-average number of common shares outstanding — basic
tonnes of ore milled
head grades:
recovery rates:
total cash costs
less: net byproduct revenues
inventory adjustments
accretion expense and other
minesite costs per tonne milled
concentrates
future income and mining tax assets
future income and mining tax liabilities
authorized — unlimited
issued — 143,752,762
metals awaiting settlement
gain on sale of contact diamond corporation
income taxes payable/recoverable
acquisition of cumberland resources ltd., net of cash acquired of 96,043
cash from (used) in investing activities
gain on contact diamond corporation
short-term debt
share issue costs

Agnico Eagle Mines Limited(NYSE:AEM)

Agnico Eagle Mines Limited
(NYSE:AEM)