Agnico eagle mines ltd (AEM)
CashFlow / Yearly
Dec'17Dec'16Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
OPERATING ACTIVITIES
Net income for the year

243,887

158,824

-406,526

310,916

-568,955

332,116

86,538

73,167

139,345

Add (deduct) items not affecting cash:
Amortization of property, plant and mine development (note 10)

508,739

613,160

296,078

271,861

261,781

192,486

72,461

36,133

27,757

Deferred income and mining taxes (note 23)

10,855

7,609

-16,550

72,145

-275,773

66,928

20,309

16,681

16,380

Gain on sale of available-for-sale securities (note 8)

168

3,500

74

9,733

4,907

19,487

10,142

-49,186

-

Stock-based compensation (note 18)

43,674

33,804

44,904

47,632

51,873

45,672

28,753

16,061

12,155

Impairment loss on available-for-sale securities (note 8)

8,532

-

34,272

12,732

8,569

-

-

-

-

Gain on impairment reversal (note 22)

-

120,161

-

-

-

-

-

-

-

Foreign currency translation loss

13,313

13,157

7,188

-16,320

1,082

-19,536

-39,831

77,688

-32,297

Other

15,362

14,012

-23,817

-16,048

-22,992

-13,015

5,214

4,642

14,921

Adjustment for settlement of reclamation provision

-4,824

-2,719

-

-

-

-

-

-

-

Changes in non-cash working capital balances:
Trade receivables

-3,815

-471

-450

-8,149

-37,050

19,378

47,930

-33,779

-5,568

Income taxes

-31,913

28,082

717

13,304

-29,867

9,949

-313

4,814

-14,231

Inventories

-64,889

20,355

23,232

44,145

43,066

91,306

90,772

45,904

1,187

Other current assets

-13,722

53,009

23,447

-18,909

25,838

28,729

-4,834

24,334

39,055

Accounts payable and accrued liabilities

44,694

-35,408

-12,695

-20,928

31,837

23,136

28,552

34,492

55,661

Interest payable

-2,168

-1,136

-376

4,246

-387

8,077

1,520

146

-

Cash provided by operating activities

767,557

778,617

438,296

696,007

667,185

487,507

115,106

121,175

245,523

INVESTING ACTIVITIES
Additions to property, plant and mine development (note 10)

874,153

516,050

577,789

445,550

482,831

511,641

657,175

908,853

523,793

Acquisitions, net of cash and cash equivalents acquired (note 5)

71,989

12,434

-

-

-

-

-

-

-

Net purchases of short- term investments

-2,495

-980

-

-

-

-

-

-

-

Net proceeds from sale of available-for-sale securities and other investments (note 8)

333

9,461

171

73,358

9,435

36,586

48,258

43,583

5,393

Purchases of available- for- sale securities and other investments (note 8)

51,724

33,774

-

-

-

-

-

-

-

(Increase) decrease in restricted cash

-24

287

3,273

-9,991

32,931

2,510

-30,999

28,544

2,455

Cash used in investing activities

-1,000,052

-553,490

-644,473

-376,156

-760,484

-523,306

-587,611

-917,549

-373,099

FINANCING ACTIVITIES
Dividends paid

76,075

71,375

126,266

118,121

98,354

26,830

27,132

23,779

13,406

Repayment of finance lease obligations (note 13(a))

5,252

10,004

10,605

12,063

13,092

16,019

13,177

16,178

3,418

Proceeds from long- term debt (note 14)

280,000

125,000

290,000

315,000

475,000

711,000

625,000

300,000

-

Repayment of long- term debt (note 14)

410,412

405,374

120,000

605,000

205,000

1,376,000

110,000

100,000

-

Notes issuance (note 14)

300,000

350,000

-

200,000

-

600,000

-

-

-

Long- term debt financing (note 14)

3,505

3,415

-

3,133

2,545

12,772

4,784

3,094

-

Repurchase of common shares for stock-based compensation plans (notes 16 and 18(c,d))

24,684

15,576

-

-

-

-

-

-

-

Proceeds on exercise of stock options (note 18(a))

44,199

192,103

-

-

-

-

-

-

-

Common shares issued (note 16)

224,896

29,027

23,672

32,742

26,536

84,659

68,522

376,265

144,138

Cash provided by financing activities

329,167

190,386

48,729

-202,606

178,822

-25,982

559,818

558,072

127,314

Effect of exchange rate changes on cash and cash equivalents

-3,668

311

-1,519

1,376

-1,636

-2,939

4,585

-8,110

26,481

Net increase in cash and cash equivalents during the year

93,004

415,824

-158,967

118,621

83,887

-64,720

91,898

-246,412

26,219

SUPPLEMENTAL CASH FLOW INFORMATION
Interest paid (note 14)

78,885

71,401

58,152

52,213

52,833

41,429

17,189

6,345

2,406

Income and mining taxes paid

127,915

105,184

56,478

56,962

110,889

25,199

8,792

3,802

22,138

Loss (gain) on sale of securities, net

-

-

-

-

-

-

-

-

4,088

Impairment loss (note 18)

-

-

537,227

-

907,681

-

-

-

-

Loss on Goldex mine (note 17)

-

-

-

-

302,893

-

-

-

-

Gain on acquisition of Comaplex Minerals Corp. (note 10)

-

-

-

-

-

64,508

-

-

-

Adjustment for settlement of environmental remediation

-

-

-9,081

-21,449

-7,616

-

-

-

-

Prepaid royalty

-

-

-

-

-

-

13,321

-

-

Acquisition of Urastar Gold Corporation, net (note 14)

-

-

10,051

-

-

-

-

-

-

Acquisition of Grayd Resource Corporation (note 10)

-

-

-

9,322

163,047

-

-

-

-

(Increase) decrease in short-term investments

-

-

-6,273

1,920

-5

3,262

3,313

-78,770

-91,272

Purchase of gold derivatives (note 9)

-

-

-

-

-

-

-

-

-15,875

Cash acquired on acquisition of Cumberland Resources Ltd. net of transaction costs (note 9)

-

-

-

-

-

-

-

-

84,207

Recoverable value-added tax on acquisition of Pinos Altos property

-

-

-

-

-

-

-

-

9,750

Sale of Stornoway Diamond Corporation debentures (note 11)

-

-

-

-

-

-

-

-10,720

8,519

Purchase of available-for-sale securities and warrants (note 8)

-

-

59,804

2,713

91,115

42,479

6,380

113,225

13,079

Sale-leaseback financing

-

-

10,928

-

-

14,017

21,389

-

-

Repurchase of common shares for restricted share unit plan (note 6)

-

-

19,000

12,031

3,723

4,037

-

-

-

Warrants issued

-

-

-

-

-

-

-

24,858

-