10 Year Financial Data of Agnico Eagle Mines Ltd (AEM)

28.82 (1y: -28%)

Market Cap	4.97 B	P/E(ttm)	19.80
Enterprise Value	5.58 B	P/B	1.50

AEM- NYSE (USA)
Agnico Eagle Mines Ltd

Currently 4/5

Business Predictability Rank: 4-Star (On Watch)
Back Testing Results:
Average gain of all 4-Star stocks: 9.8% per year.
% of Stocks that are in still loss if held for 10yrs: 8%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$28.82

2 Severe Warning Signs 1 Medium Warning Sign 5 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	23	47.6	-0.9
EBITDA Growth (%)	29.5	60.7	-12.1
Free Cash Flow Growth (%)	0	0	-36.8
Book Value Growth (%)	19	3.8	5.5

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	1.53	2.21	2.80	4.27	3.44	2.61	4.04	8.58	10.76	11.18	10.93	2.77	2.68	3.12	2.69	2.44
EBITDA per Share	0.18	0.99	1.09	2.57	1.71	0.73	1.44	3.67	4.39	4.52	4.18	1.17	0.92	1.45	1.04	0.77
Free Cashflow per Share	-0.45	-0.04	0.14	0.64	-2.10	-5.42	-3.42	-0.17	1.07	1.46	0.85	0.70	0.52	0.50	-0.26	0.09
Earnings per Share ($)	-0.23	0.56	0.42	1.35	1.04	0.50	0.55	2.00	-3.36	1.81	1.49	0.46	0.25	0.62	0.48	0.14
Dividends Per Share	0.03	0.03	0.03	0.03	0.12	0.18	0.18	0.18	0.64	0.80	0.82	0.20	0.20	0.20	0.20	0.22
Book Value per Share	4.73	5.50	7.44	10.48	15.37	17.26	17.35	22.10	18.91	19.89	20.06	19.01	19.11	19.76	19.66	20.06
Month End Stock Price	12.07	13.75	19.76	41.24	54.63	51.33	54.00	76.70	36.32	52.46	41.04	33.38	40.46	51.88	52.46	41.04
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-4.90	10.20	5.60	12.90	6.80	2.90	3.10	9.10	-17.80	9.10	2.80	9.60	5.20	12.40	9.60	2.80
Return on Assets %	-3.10	6.70	3.80	10.60	5.10	2.20	2.00	6.00	-11.30	5.90	2.00	6.40	3.60	8.00	6.40	2.00
Return on Capital - Joel Greenblatt %	-1.70	11.80	8.60	29.60	9.10	2.30	4.20	8.90	11.60	11.50	5.60	13.20	8.80	16.80	10.00	5.60
Debt to Equity	0.36	0.30	0.20	--	0.01	0.08	0.26	0.18	0.29	0.25	0.23	0.26	0.26	0.24	0.25	0.23

Gross Margin %	19.00	48.00	48.30	71.80	64.00	50.90	46.50	48.50	47.80	47.50	43.20	54.50	52.10	58.90	44.60	43.20
Operating Margin %	-5.60	30.70	25.70	55.10	43.50	18.50	24.40	29.30	26.50	26.20	15.10	28.80	19.90	33.80	23.10	15.10
Net Margin %	-15.00	25.40	15.00	31.60	30.20	19.20	13.50	23.30	-31.20	16.20	5.70	16.60	9.40	19.80	17.70	5.70

Days Sales Outstanding	11.40	39.20	11.40	--	98.60	97.40	53.40	29.00	15.30	25.90	21.10	17.50	15.00	13.10	17.00	21.10
Days Inventory	49.30	98.10	68.30	43.90	51.00	137	207	144	112	140	127	106	110	149	129	127
Inventory Turnover	7.40	3.70	5.30	8.30	7.20	2.70	1.80	2.50	3.30	2.60	0.70	0.90	0.80	0.60	0.70	0.70

Debt to Revenue	1.11	0.75	0.53	--	0.02	0.55	1.12	0.46	0.51	0.44	1.93	1.78	1.83	1.52	1.81	1.93
COGS to Revenue	0.81	0.52	0.52	0.28	0.36	0.49	0.48	0.48	0.48	0.47	0.55	0.45	0.48	0.41	0.52	0.55
Inventory to Revenue	0.11	0.14	0.10	0.03	0.05	0.18	0.27	0.19	0.15	0.18	0.76	0.53	0.58	0.67	0.74	0.76
Interest Exp. to Revenue %	-4.94	-4.00	-1.14	3.70	4.74	2.30	1.21	-2.76	-3.02	-3.02	-3.31	-3.06	-3.10	-2.63	-3.06	-3.31

Asset Turnover	0.20	0.26	0.25	0.34	0.17	0.11	0.15	0.26	0.36	0.37	0.08	0.10	0.09	0.10	0.09	0.08
Buyback Ratio	41.80	-49.90	-38.50	-195	-103	-548	-79.20	-25.50	4.70	-10.50	-50.00	-4.60	-9.50	-7.80	-20.20	-50.00
Dividend Payout Ratio	--	0.05	0.07	0.02	0.12	0.36	0.33	0.09	--	0.44	1.59	0.44	0.79	0.32	0.42	1.59
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	130	189	246	511	461	381	640	1,423	1,822	1,918	1,883	473	460	536	467	420
Cost of Goods Sold	105	98.17	127	144	166	187	306	677	876	898	913	215	220	220	242	230
Gross Profit	24.61	90.54	119	367	295	194	297	690	870	911	945	258	240	315	208	182

Selling, General, &Admin. Expense	7.12	6.86	11.73	25.88	38.17	47.19	63.69	94.33	108	119	127	33.93	32.02	29.48	27.72	37.32
Earnings Before DDA	15.65	84.46	96.32	307	228	107	229	609	744	775	721	201	158	249	181	133

Depreciation, Depletion and Amortization	22.88	26.56	33.08	25.54	27.76	36.13	72.46	192	262	272	277	64.55	66.31	68.32	72.68	70.07

Operating Income	-7.24	57.90	63.25	281	201	70.44	156	417	483	503	444	136	91.46	181	108	63.41
Interest Income/Expense	-6.41	-7.55	-2.82	18.90	21.85	8.77	7.72	-39.24	-55.04	-57.89	-56.51	-14.45	-14.24	-14.07	-14.29	-13.92
Net Income	-19.50	47.88	36.99	161	139	73.17	86.54	332	-569	311	256	78.55	43.27	106	82.77	23.86

Earnings per Share ($)	-0.23	0.56	0.42	1.35	1.04	0.50	0.55	2.00	-3.36	1.81	1.49	0.46	0.25	0.62	0.48	0.14
Total Shares Outstanding	84.78	85.50	88.08	120	134	146	159	166	169	171	173	171	171	172	173	173
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	115	112	121	459	394	139	276	201	331	351	295	294	330	376	377	295
Accounts Receivable	4.04	20.25	7.72	--	125	102	93.57	113	76.27	136	97.60	90.89	75.89	77.04	87.06	97.60
Inventory	14.18	26.39	23.84	17.28	23.20	69.90	174	268	268	345	321	251	267	361	345	321
Other Current Assets	44.01	53.53	90.79	147	64.70	41.07	61.16	92.29	146	71.47	128	132	136	140	94.81	128
Total Current Assets	177	212	243	623	606	351	604	674	822	903	842	768	809	954	903	842

Property, Plant and Equipment	400	427	661	860	2,107	2,998	3,582	4,510	3,895	4,067	4,129	3,907	3,943	3,986	4,067	4,129
Intangible Assets	--	--	--	--	--	--	--	200	229	229	229	229	229	229	229	229
Other Long Term Assets	60.37	79.33	71.54	38.80	22.34	30.03	61.52	116	88.05	55.84	50.68	94.36	86.20	49.46	55.84	50.68
Total Assets	637	718	976	1,521	2,735	3,379	4,247	5,500	5,034	5,256	5,251	4,998	5,068	5,219	5,256	5,251

Accounts Payable	29.92	28.67	37.79	42.54	91.48	102	190	303	213	214	213	253	302	284	247	213
Current Portion of Long-Term Debt	--	--	--	--	9.71	9.88	--	--	11.07	12.96	11.35	11.41	12.18	12.23	12.96	11.35
Other Current Liabilities	6.49	5.83	6.05	29.40	33.32	61.62	0.66	0.14	30.47	49.73	14.86	--	4.13	--	16.82	14.86
Total Current Liabilities	36.40	34.49	43.85	71.94	135	173	190	303	254	277	239	264	318	296	277	239

Long-Term Debt	144	141	131	--	--	200	715	650	920	830	800	830	830	800	830	800
Other Long-Term Liabilities	56.23	71.95	146	197	542	488	590	882	657	739	749	653	646	733	739	749
Total Liabilities	236	248	321	269	677	861	1,496	1,835	1,831	1,846	1,787	1,747	1,794	1,829	1,846	1,787

Common Stock	601	621	765	--	--	--	2,379	3,078	3,181	--	3,250	--	3,195	3,214	3,242	3,250
Retained Earnings	-218	-173	-139	3.02	112	158	216	440	-129	7.05	31.00	-84.58	-75.51	-3.45	7.05	31.00
Additional Paid-In Capital	7.18	7.18	7.18	1,246	1,947	2,315	15.17	15.17	15.17	3,258	15.67	3,199	15.67	15.67	15.67	15.67
Total Equity	401	470	655	1,252	2,059	2,518	2,752	3,665	3,203	3,410	3,463	3,252	3,274	3,390	3,410	3,463
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-19.50	47.88	36.99	161	139	73.17	86.54	332	-569	311	256	78.55	43.27	106	82.77	23.86
Depreciation, Depletion and Amortization	22.88	26.56	33.08	25.54	27.76	36.13	72.46	192	262	272	277	64.55	66.31	68.32	72.68	70.07
Cash Flow from Others	0.87	-24.91	12.91	39.37	62.09	8.78	-43.89	-41.13	971	113	112	53.40	84.50	24.82	-49.49	52.14
Cash Flow from Operations	4.25	49.53	82.98	226	229	118	115	483	663	696	646	196	194	199	106	146

Investment for Property, Plant & Equipement	-42.04	-53.32	-70.27	-149	-511	-909	-657	-512	-483	-446	-500	-76.00	-104	-113	-152	-131
Cash Flow from Acquisitions	--	--	--	-52.28	84.21	--	--	--	-163	-9.32	--	-9.32	--	--	--	--
Cash Flow from Investing	-52.48	-94.83	-66.54	-300	-360	-918	-588	-523	-760	-376	-429	-88.91	-68.62	-122	-96.79	-141

Net Issuance of Stock	8.14	23.91	14.24	315	144	401	68.52	84.66	26.54	20.71	22.10	-8.45	4.10	8.33	16.74	-7.06
Net Issuance of Debt	--	--	--	--	--	184	515	-67.00	257	-90.00	-26.89	-93.11	-2.74	-32.93	38.79	-30.00
Cash Flow for Dividends	-2.43	-2.48	-2.53	-3.17	-13.41	-23.78	-27.13	-26.83	-98.35	-118	-117	-30.52	-30.28	-27.99	-29.33	-29.89
Other Financing	-0.27	-0.25	-0.03	-13.42	-0.00	0.00	3.43	-12.77	-2.55	-15.20	-17.75	-0.00	-0.33	-2.81	-12.06	-2.55
Cash Flow from Financing	5.44	21.17	11.69	299	131	561	560	-21.95	183	-203	-140	-132	-29.26	-55.41	14.14	-69.50

Net Change in Cash	-42.57	-23.93	28.15	227	26.22	-246	91.90	-64.72	83.89	119	76.81	-23.97	94.99	23.97	23.63	-65.78

Free Cash Flow	-37.79	-3.79	12.71	77.07	-282	-791	-542	-28.17	181	250	145	121	89.71	86.12	-45.88	15.44
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles