Stock Symbol: AEM (NYSE and TSX)
(All amounts expressed in U.S. dollars unless
otherwise noted)
Toronto, June 19,
2024 /PRNewswire/ - Agnico Eagle Mines Limited (NYSE:
AEM) (TSX: AEM) ("Agnico Eagle" or the "Company") is pleased to
provide an update on the Detour Lake mine, located in Ontario.
The Company has recently completed an updated mineral reserve
and mineral resource estimate ("MRMR") and an updated life of mine
plan (the "2024 Life Of Mine Plan" or the "2024 LOMP") for its
Detour Lake mine as at March 31,
2024. The 2024 LOMP builds on the Company's previously filed
technical report on Detour Lake (2021) as well as the mine plan
update released by the Company in July
2022 (the "2022 LOMP") (see the Company's news release dated
July 27, 2022).
The 2024 LOMP updates the open pit mine production profile and
incorporates updated costing. The Company has also completed a
preliminary economic assessment (the "2024 PEA") which contemplates
the concurrent operation of the open pit and a proposed underground
mining project (the "Underground Project"), combined with mill
throughput optimization to 29 million tonnes per annum ("Mtpa").
The 2024 PEA demonstrates that the Underground Project and the mill
optimization have the potential to increase the Detour Lake mine's
overall production to an average of approximately one million
ounces of gold per year over a 14 year period, starting in
2030.
"At Detour Lake, the Company continues to build on the unique
potential of this world class asset. With the development of an
underground mine to complement the existing open pit mine, we see
the opportunity to transform the asset into one of the top five
gold mines in the world by output. We believe the Underground
Project has relatively low execution risk, and has the potential to
generate a strong risk-adjusted return on capital while maintaining
exploration and production upside for decades in one of the best
mining jurisdictions in the world," said Ammar Al-Joundi, Agnico Eagle's President and
Chief Executive Officer. "We have adopted a phased and disciplined
approach to develop this potential, with the approval of
a $100 million investment over the next three years to further
study and de-risk the Underground Project, including the
development of an exploration ramp and the collection of a bulk
sample. Concurrently, we are planning a conversion and expansion
drill program to realize the upside exploration potential along the
western plunge of the mineralization. The long mineral reserve life
and significant production base at both Detour Lake and Canadian
Malartic provide a solid foundation for Agnico Eagle's production
profile and strongly positions the Company for decades to come,"
added Mr. Al-Joundi.
Highlights from the 2024 PEA include:
- Pathway to produce one million ounces per year at Detour
Lake
- The PEA 2024 delivers on the Company's objectives to increase
returns and lengthen the mine life. The Underground Project
provides earlier access to a high grade core of mineralization at
depth below the reserve pit through underground development and
displaces lower grade open pit production to the end of life. The
project also sets the stage for future underground expansion along
the western plunge of the mineralization
- The updated MRMR delineates a subset of the mineral resources
with a gold cut-off grade of 1.22 grams per tonne ("g/t"), which is
amenable to underground mining within, and proximal to, the open
pit mineral resource. The mineral resource estimate from the
high-grade mineralized corridors totals 1.2 million ounces of gold
(19.0 million tonnes grading 1.93 g/t gold) of indicated mineral
resource and 7.1 million ounces of gold (107.7 million tonnes
grading 2.05 g/t gold) of inferred mineral resource
- In the 2024 PEA, the Underground Project incorporates in the
mine plan approximately 55% of the in-situ high-grade mineral
resources, including approximately 0.7 million ounces of gold in
indicated mineral resources (9.0 million tonnes grading 2.36 g/t of
gold) and 3.9 million ounces in gold of inferred mineral resources
(48.5 million tonnes grading 2.50 g/t of gold)
- Relative to the 2022 LOMP, the life of mine payable gold
production increases by 27% to 22 million ounces of gold in the
2024 PEA, including an increase of 0.7 million ounces of gold from
the open pit and the addition of 4.0 million ounces of gold from
the Underground Project
- The 2024 PEA assumes an underground mining rate of
approximately 11,200 tonnes per day ("tpd") (equivalent to 4.0
Mtpa) starting in 2030, combined with a mill expansion to 79,450
tpd (equivalent to an annualized 29 Mtpa) starting in 2028. Annual
production is expected to increase by approximately 43% or 300,000
ounces of gold per year, from 2030 to 2043 to approximately one
million ounces per year when compared to average annual production
in years 2024 to 2029
- The 2024 PEA extends Detour Lake's mine life by two years to
2054. The Company believes that there is a good upside potential
for additional exploration to add ounces to the mine plan in future
years, which could result in an increase in production in the
period between 2044 and 2054 or extend the life of the mine
- The large MRMR base provides a foundation for the Company's
production profile for decades to come
- The Underground Project and mill optimization bring value
forward and improve valuation
- Overall, the inclusion of a portion of the large mineable
mineral resource, increased mill throughput rate and current high
gold price environment contribute significantly to increase the
economic value of Detour Lake, more than offsetting inflationary
cost increases since the 2022 LOMP
- The average total cash costs for the Underground Project,
combined with the mill optimization to 29 Mtpa, are expected to be
$690 per ounce
- Development capital expenditures for the Underground Project
and mill optimization to 29 Mtpa are forecast to be approximately
$731 million. Sustaining capital
expenditures are forecast to be approximately $631 million over the life of the Underground
Project, or between $40 million to
$45 million per year from 2030 to
2043
- The Underground Project and mill throughput optimization to 29
Mtpa are expected to generate an after-tax internal rate of return
("IRR") of approximately 18% using a gold price assumption of
$1,900 per ounce and a C$/US$ foreign
exchange rate of 1.34. At current gold prices of approximately
$2,300 per ounce and a C$/US$ foreign
exchange rate of 1.34, the Underground Project and mill throughput
optimization to 29 Mtpa are expected to generate an after-tax IRR
of approximately 25%
- The Detour Lake mine is forecast to generate strong free cash
flow through the construction phase of the Underground Project
- Phased approach to further study and de-risk the project,
with limited investment over next three years
- The Company has approved a $100
million investment from 2024 to 2026 to develop a 2.0
kilometre exploration ramp to a depth of approximately 270 metres
to collect a bulk sample and to facilitate infill and expansion
drilling of the current underground mineral resource. Another zone
to the east will be tested through a high intensity drilling
program in 2025. The analysis of the bulk sample and results from
the high intensity drilling program will help validate the
continuity of the mineralization and the accuracy of the geological
model
- The exploration ramp will be sized to accommodate a potential
production phase and is included in the initial capital expenditure
estimate of approximately $731
million
- Significant exploration potential to grow underground
mineral resources
- The 2024 PEA is based on a mineral resource estimate which
relies on a drill database cut-off as at October 16, 2023. The Company has since drilled
an additional 131,500 metres in 142 holes at Detour Lake to the end
of May 2024 in an ongoing exploration
program which has returned some of best intercepts to date at
Detour Lake. The recent exploration results show potential to
significantly expand the underground mineral resource at shallow
depth, west of the pit
- As part of the Company's exploration budget, over the next
three years, an exploration program of $65
million will be carried out at Detour Lake to accelerate
conversion and expansion drilling of the current underground
mineral resource. Exploration in 2024 is continuing to test and
extend the western plunge of the main deposit
- Continue to enhance value through optimization studies and
exploration focus
- Concurrent with the enhanced exploration program and the
development of the exploration ramp, the Company will continue to
evaluate the optimization of the open pit, underground mining and
mill processes to further improve project returns, including the
potential to increase the mill throughput beyond the currently
contemplated 29 Mtpa
- The Company will continue to advance regional exploration
activities on satellite targets on the Company's large land
position around the Detour Lake and adjacent Detour East properties
that could potentially extend the mine life
Detour Lake Technical Presentation
Agnico Eagle's senior management will host a conference call on
Wednesday, June 19, 2024 at
9:00 AM (E.D.T.) to provide a
technical update on the Detour Lake mine and the Underground
Project.
Via Webcast:
A live audio webcast of the conference call will be available on
the Company's website www.agnicoeagle.com.
Via URL Entry:
To join the conference call without operator assistance, you may
register and enter your phone number at
https://emportal.ink/45cKG9E to receive an instant automated call
back. You can also dial direct to be entered to the call by an
Operator (see "Via Telephone" details below).
Via Telephone:
For those preferring to listen by telephone, please dial
416.764.8659 or toll-free 1.888.664.6392. To ensure your
participation, please call approximately five minutes prior to the
scheduled start of the call.
Replay Archive:
Please dial 416.764.8677 or toll-free 1.888.390.0541, access
code 971569#. The conference call replay will expire on
July 19, 2024.
The webcast, along with presentation slides, will be archived
for 180 days on the Company's website.
Operating and Financial Parameters Highlights – 2022 LOMP,
2024 LOMP and 2024 PEA
The life of mine totals, from the second quarter of 2024 to the
end of life, for the operating and financial parameters of the 2022
LOMP, the 2024 LOMP and the 2024 PEA are set out in the table
below.
The forecast parameters surrounding the 2024 PEA were based on a
preliminary economic assessment, which is preliminary in nature and
includes inferred mineral resources that are too speculative
geologically to have economic considerations applied to them that
would enable them to be categorized as mineral reserves and there
is no certainty that the forecast production amounts will be
realized. The basis for the preliminary economic assessment and the
qualifications and assumptions made by the qualified persons who
undertook the preliminary economic assessment are set out in this
news release. The results of the preliminary economic assessment
had no impact on the results of any pre-feasibility or feasibility
study in respect of Detour Lake.
LIFE OF MINE
TOTALS
(All numbers
are approximate)
|
Unit
|
2022
LOMP
|
2024
LOMP
|
2024
PEA
|
Open
Pit
Mill at 28
Mtpa
|
Open
Pit
Mill at 28
Mtpa
|
Open
Pit
Underground
Mill at 29
Mtpa
|
Economic
Assumptions
|
Gold Price
|
$/oz
|
$
1,500
|
$
1,900
|
$
1,900
|
Exchange Rate
USD:CAD
|
|
1.30
|
1.34
|
1.34
|
Effective Tax Rate (as
% of free cash flow
before tax)
|
%
|
26.7 %
|
27.7 %
|
28.7 %
|
Production
|
Mine Life
|
|
2052
|
2053
|
2054
|
Open
Pit
|
|
|
|
|
Tonnes
Mined
|
Mt
|
736.2
|
755.7
|
755.7
|
Gold Grade
|
g/t
|
0.77
|
0.77
|
0.77
|
Strip Ratio
|
t:t
|
1.71
|
1.76
|
1.76
|
Underground
|
|
|
|
|
Tonnes
Mined
|
Mt
|
—
|
—
|
52.8
|
Gold Grade
|
g/t
|
—
|
—
|
2.46
|
Mill
Metrics
|
|
|
|
|
Mill Feed
|
kt
|
781.2
|
818.6
|
871.5
|
Gold Grade
|
g/t
|
0.75
|
0.75
|
0.85
|
Recovery
|
%
|
91.6 %
|
91.3 %
|
92.2 %
|
Average Mill
Throughput
|
Mtpa
|
28.0
|
28.0
|
29.0
|
Gold
production
|
Open
Pit
|
Moz
|
17.3
|
18.0
|
18.0
|
Underground
|
Moz
|
—
|
—
|
4.0
|
Operating
Costs
|
Minesite costs per
tonne1
|
C$/t
|
$
21.8
|
$
22.1
|
$
24.9
|
Total Cash
Cost*,1
|
$/oz
|
$
761
|
$
752
|
$
741
|
Capital
Expenditures
|
Total Open Pit
Development*,2
|
($ millions)
|
$
1,550
|
$
2,252
|
$
2,252
|
Total Open Pit
Sustaining*,2
|
($ millions)
|
$
2,973
|
$
3,601
|
$
3,601
|
Total Underground
Project Development2
|
($ millions)
|
$
—
|
$
—
|
$
731
|
Total Underground
Project Sustaining2
|
($ millions)
|
$
—
|
$
—
|
$
631
|
Total Capital
Expenditures2
|
($ millions)
|
$
4,523
|
$
5,852
|
$
7,215
|
Note: * Capitalized deferred stripping at Detour Lake was
adjusted for the life of mine estimates following the integration
of Kirkland Lake Gold Ltd, which resulted in the reclassification
of approximately $444 million from
operating costs to capital expenditures in the 2024 LOMP when
compared to the 2022 LOMP.
______________________
|
1
Minesite costs per tonne and total cash costs per ounce are
non-GAAP measures that are not standardized financial measures
under International Financial Reporting Standards ("IFRS"). For a
discussion of the composition and usefulness of certain of these
non-GAAP measures and a reconciliation of this historical measure
to production costs, see "Reconciliation of Non-GAAP Financial
Performance Measures" and "Note Regarding Certain Measures of
Performance" in the Company's Management Discussion & Analysis
for the periods ended December 31, 2023 and March 31, 2024. Unless
otherwise indicated, but total cash costs per ounce are reported on
(i) a per ounce of gold production basis, and (ii) a by-product
basis. For the years ended December 31, 2023 and December 31, 2022,
the Company reported minesite costs per tonne, total cash costs per
ounce at the Detour Lake mine of C$26 and C$25, and $735 and $657,
respectively.
|
2
Sustaining capital expenditures and development capital
expenditures are non-GAAP measures that are not standardized
financial measures under IFRS. For a discussion of the composition
and usefulness of these non-GAAP measures and a reconciliation of
these historical measures to production costs, see "Reconciliation
of Non-GAAP Financial Performance Measures" and "Note Regarding
Certain Measures of Performance" in the Company's Management
Discussion & Analysis for the periods ended December 31, 2023
and March 31, 2024. For the years ended December 31, 2023 and
December 31, 2022, the Company reported sustaining capital
expenditures and development capital expenditures at the Detour
Lake mine of $249,765 and $214,060 and $172,903 and $180,072,
respectively.
|
The major variances between the 2024 LOMP and 2022 LOMP
include:
- Total gold production – Gold production increased by 4%
or 0.7 million ounces of gold primarily due to the replacement and
identification of further open pit mineral reserves in 2022 and
2023
- Total cash costs per ounce – Total cash costs per ounce
decreased by 1%, or $9 per ounce, as
a result of the reclassification of $444
million (approximately $26 per
ounce) from operating costs to capital expenditures, the assumption
of a weaker Canadian dollar assumption, strong cost control
programs, partially offset by higher costs associated with three
years of inflation
- Total Capital expenditures – Total capital expenditures
increased by 25%, or $1,329 million,
primarily due to the reclassification of $444 million in operating costs to capital
expenditures, increased maintenance costs associated with higher
wear and tear at the mill of approximately $162 million due to the higher throughput rate
and the update in costs associated with three years of inflation,
partially offset by the assumption of a weaker Canadian dollar
assumption
The major variances between the 2024 PEA and 2024 LOMP
include:
- Total gold production – Gold production increased by 22%
or 4.0 million ounces of gold primarily due to the addition of
production from the Underground Project
- Total cash costs – Total cash costs decreased by 1%, or
$11 per ounce, as a result of higher
gold grades from the Underground Project and lower processing cost
per tonne due to the increased in mill throughput, partially offset
by higher unit operating cost per tonne from the Underground
Project
- Total Capital expenditures – The increase in total
capital expenditures of approximately $1,364
million reflect the development capital of approximately
$731 million and the sustaining
capital expenditures of $631 million
for the Underground Project and the mill optimization to 29
Mtpa
__________________________
|
Performance" in the
Company's Management Discussion & Analysis for the periods
ended December 31, 2023 and March 31, 2024. For the years ended
December 31, 2023 and December 31, 2022, the Company reported
sustaining capital expenditures and development capital
expenditures at the Detour Lake mine of $249,765 and $214,060 and
$172,903 and $180,072, respectively.
|
Overall, the inclusion of the large mineable mineral resource,
increased mill throughput rate and higher gold price environment
contribute significantly to the increased economic value of Detour
Lake, more than offsetting inflationary cost increases since the
2022 LOMP.
The Underground Project and mill optimization provide the Detour
Lake mine with the potential to transform and grow annual gold
production from approximately 700,000 ounces per year to
approximately one million ounces per year starting in 2030. Over
the pre-production period of the Underground project, annual
average free cash flows3 would be of approximately
$115 million at an assumed gold price
of $1,900 per ounce and a USD:CAD
exchange rate assumption of 1.34. The 2024 PEA provides that once
the Underground Project is in production, annual free cash flow
generation would be expected to increase significantly to an annual
average of approximately $650
million. Once the open pit and underground mine would be
forecast to end operating in 2044, the mill would be expected to
run for another 10 years processing stockpiles. During that 10-year
period, the site would be expected to remain a strong cash flow
generator with annual average free cash flow of approximately
$280 million.
The Company believes that there is a good upside potential for
additional exploration to add ounces to the mine plan in future
years, which could result in continued mine production and a
resulting increase in annual gold production in the period 2044 to
2054 or an extension of the life of mine.
The graph below provides a breakdown of the annual gold
production in the 2024 LOMP and 2024 PEA and shows the key
operational and financial parameters over the main production
phases of the 2024 PEA.
________________________
|
3
Free cash flow is a non-GAAP measure that is not a standardized
financial measure under IFRS. For a discussion of the composition
and usefulness of this non-GAAP measure, see "Note Regarding
Certain Measures of Performance" in this news release.
|
Updated MRMR Estimate at March 31,
2024
The MRMR estimate at Detour Lake has been updated to
March 31, 2024, from the previously
released MRMR estimate at December 31,
2023 (see the Company's news release dated February 15, 2024). No additional drill results
were incorporated into this latest update, which used the same
drill database as the MRMR estimate at year-end, with a database
closure date of October 16, 2023.
In contrast with the year-end 2023 MRMR estimate, the MRMR
estimate at March 31, 2024
incorporates an improved mineral resource model and includes high
grade and low grade mineralized corridors factoring an improved
structural and geological understanding. The new mineral resource
model provides more flexibility and reliability in ongoing project
studies and optimization efforts.
The parameters of the updated MRMR estimate are in the notes of
the table below and in the Appendix.
The updated MRMR estimate as at March 31,
2024 and the variances to the estimate as at December 31, 2023 are set out in the table below.
The variance between estimates largely illustrates the replacement
of lower grade ore that could be mined well into the future
(primarily in the measured mineral resource and indicated mineral
resource categories) with higher grade ore amenable to underground
mining in the nearer term (primarily in the inferred mineral
resource category).
|
As at March 31,
2024
|
As at December 31,
2023
|
Variance
|
Category
|
Tonnes
(000s)
|
Gold
Grade
(g/t)
|
Contained
Gold
(000
oz)
|
Tonnes
(000s)
|
Gold
Grade
(g/t)
|
Contained
Gold
(000
oz)
|
Contained
Gold
(000
oz)
|
Mineral
Reserves
|
Total Proven &
Probable1
|
818,621
|
0.75
|
19,672
|
819,049
|
0.76
|
19,928
|
-256
|
Mineral
Resources
|
Measured and
Indicated Low Grade2
|
647,093
|
0.58
|
12,116
|
728,681
|
0.77
|
17,955
|
|
Measured and
Indicated High Grade3
|
19,025
|
1.93
|
1,183
|
—
|
—
|
—
|
|
Total Measured &
Indicated
|
666,118
|
0.62
|
13,299
|
728,681
|
0.77
|
17,955
|
-4,656
|
Inferred Low
Grade2
|
27,798
|
0.54
|
483
|
58,317
|
0.62
|
1,156
|
|
Inferred High
Grade3
|
107,658
|
2.05
|
7,085
|
21,801
|
2.23
|
1,561
|
|
Total
Inferred
|
135,456
|
1.74
|
7,568
|
80,127
|
1.05
|
2,717
|
4,851
|
Notes:
|
1. Proven and Probable
mineral reserves are reported at a cut-off grade of 0.30 g/t
gold.
|
2. March 31, 2024 low
grade mineral resources are reported at a cut-off grade of 0.25 g/t
gold. December 31, 2023 low grade mineral resources are reported at
a cut-off grade of 0.30 g/t gold inferred mineral resources are
undiluted
|
3. High-grade mineral
resources are reported at a cut-off grade of 1.22 g/t
gold.
|
The main variances in the MRMR estimate are set out below:
- Mineral Reserves – The slight decline of 0.26 million
ounces of gold in the March 31, 2024
estimate, compared to the December 31,
2023 estimate, is primarily due to mining depletion
totalling 171,000 ounces of in situ gold
- Measured and Indicated Mineral Resources – The decline
of 4.7 million ounces of gold (or 26%) in the March 31, 2024 estimate compared to the
December 31, 2023 estimate is
primarily due to the updated open pit costs leading to a shallower
mineral resource pit, offset partially by an optimized cut-off
grade. The variance is also explained by a local reclassification
of indicated mineral resources within the high-grade corridors to
inferred mineral resources where tighter drill spacing is required
to return these areas to indicated mineral resources that could be
potentially mined by underground methods. The decline in measured
and indicated mineral resources is partially offset by the initial
declaration of an underground indicated mineral resource totalling
0.7 million ounces of gold (10 million tonnes grading 2.0 g/t gold)
at March 31, 2024
- Inferred Mineral Resources – The increase of 4.9 million
ounces of gold (or 179%) in the March 31,
2024 estimate, compared to the December 31, 2023 estimate is primarily due to
the mineral resource reclassification within the pit resource and
the addition of underground inferred mineral resource below the
shallower resource pit
- The proportion of underground mineral resources has increased
in the March 31, 2024 estimate,
compared to the December 31, 2023
estimate, as they are now being reported below a shallower
resources pit. Future exploration, conversion drilling, bulk
sampling and geological and structural studies are expected to
improve and add evidence of high-grade continuity in the next
iterations of the Detour Lake model
Additional details on the Detour Lake mineral reserves and
mineral resources at March 31, 2024
are set out in the Appendix of this news release. Additional
details on the Detour Lake mineral reserves and mineral resources
at December 31, 2023 are set out in
the Company's news release dated February
15, 2024.
Pathway to transform Detour Lake into a one million ounce per
year producer
Underground Project Overview
The Underground Project is located on the west side of the open
pit, within the Detour Lake mining permit, and it will benefit from
the existing infrastructure at the Detour Lake site, including
tailing storage facilities area, processing plant and maintenance
facilities. The Underground Project will share the same operating
philosophy as the Detour Lake mine as a low-grade, high-volume
operation, with a focus on cost control and continuous improvement.
The preliminary mine concept adopts many of the design criteria and
parameters of the Company's existing high-volume underground mines
in the Abitibi region. Also, as a brownfield project, the Company
believes the Underground Project inherently has lower execution
risk given the reduced permitting timeline, existing relationships
with Indigenous communities and an experienced workforce in
place.
Mineable Resource
The Underground Project hosts several high-grade mineralized
corridors, which extend within, below and to the west of the
mineral resource pit. For the 2024 PEA, mineable stope shapes were
generated using an assumed gold price of $1,400 per ounce and a USD:CAD exchange rate of
1.30. Approximately 4.6 million ounces of gold or 55% of the
in-situ underground mineral resources are incorporated in the 2024
PEA. Within the underground mine plan, approximately 15% of the
gold ounces are categorized as indicated mineral resources and 85%
are categorized as inferred mineral resources. A breakdown of the
March 31, 2024 MRMR estimate and the
mineral resources amenable to underground mining included in the
2024 PEA is set out in the table below.
Potential
Underground Mineral Resource below the Mineral Reserve
Pit1
|
|
|
|
|
|
|
|
|
As at March 31,
20242
|
Included in 2024
PEA
Production Profile3
|
|
Mt
|
g/t
|
Moz
Au
|
Mt
|
g/t
|
Moz
Au
|
Indicated High Grade
Mineral Resources
|
|
|
|
|
|
|
Inside March 2024
Resource Pit
|
9.0
|
1.83
|
0.5
|
4.5
|
2.34
|
0.3
|
Outside March 2024
Resource Pit
|
10.0
|
2.02
|
0.7
|
4.5
|
2.37
|
0.3
|
Total
|
19.0
|
1.94
|
1.2
|
9.0
|
2.36
|
0.7
|
Inferred High Grade
Mineral Resources
|
|
|
|
|
|
|
Inside March 2024
Resource Pit
|
50.8
|
2.06
|
3.4
|
24.3
|
2.46
|
1.9
|
Outside March 2024
Resource Pit
|
56.8
|
2.04
|
3.7
|
24.2
|
2.53
|
2.0
|
Total
|
107.7
|
2.05
|
7.1
|
48.5
|
2.50
|
3.9
|
Note:
|
1. Reported in-situ
before mining recovery
|
2. March 31, 2024
mineral resources are reported at a cut-off grade of 1.22 g/t gold,
inferred resources are undiluted
|
3. Subset of mineral
resources included in the PEA are reported at a cut-off grade of
not less than 1.5 g/t gold
|
Mining
The preliminary mining concept for the Underground Project is
based on transverse longhole open stoping, as this mining method is
best suited for the sub-vertical mineral deposit. Sublevels will be
40 metres apart, with the stope size averaging approximately 30,000
tonnes. Primary stopes will be backfilled with cemented paste fill,
while secondary stopes will be backfilled with either cemented
paste fill or waste rock fill according to the sequence and waste
material available. Approximately 130 stopes will be mined annually
to sustain a mining rate of approximately 11,200 tpd (equivalent to
an annualized production rate of 4.0 Mtpa).
The Underground Project is expected to use a combination of
conventional and automated equipment, similar to the Company's
Odyssey mine at the Canadian Malartic complex in Quebec. Ore and waste handling will be
conducted by scoops and trucks with a capacity of 21 tonnes and 60
tonnes, respectively. The ore handling system to surface will
consist of ore passes, an underground jaw crusher located at level
760 and a conveyor system with a capacity of 15,000 tpd. The
conveyor will be installed in a dedicated conveyor ramp, with the
portal located near the primary crusher on surface, east of the
open pit. A service ramp, with the portal located near the west end
of the open pit, will be the main underground access for the
workforce, equipment and materials.
Production could begin as early as 2030 and ramp up to the
designed rate 11,200 tpd by 2033, which is expected to be sustained
throughout the mine life until 2044.
Mill Optimization to Throughput of 79,450 tpd (or 29
Mtpa)
The processing facility consists of two independent milling
circuits, including gravity separation, concentrate leach, agitated
tank leaching, carbon-in-pulp, solvent extraction and
electrowinning. Over the last four years, the processing plant has
undergone significant modifications to de-bottleneck existing
circuits and improve throughput while maintaining recovery and
reliability. The 2024 PEA contemplates that underground ore will be
blended with the open pit ore and processed through the existing
plant.
Through investments in the crushing and grinding circuits and
continuous improvement efforts, the mill throughput rate has
increased from approximately 62,900 tpd in 2020 to approximately
69,700 tpd in 2023 and is expected to reach 76,700 tpd by the end
of 2024. The Company believes that further process optimization can
be achieved with minimal investment to reach a mill throughput rate
of 79,450 tpd by 2028. The main initiatives to realize this
potential include:
- The implementation of advanced process control systems to
optimize circuit charge, mass flow balance and recovery
- Further improvements to the crushing and grinding circuits,
including the implementation of variable frequency drives for the
secondary crushers and pebble crushers and redesigned SAG discharge
screens
- Further optimization to the maintenance practices and improved
mill runtime
An investment of approximately $12
million is included in the 2024 PEA to execute these
initiatives.
The tailing management facilities currently planned for the 2024
LOMP are expected to have the capacity to accommodate the
additional tailings generated from the processing of the
Underground Project ore.
2024 PEA Production Profile
The integrated mining sequence has been optimized to include
production from the Underground Project starting in 2030 and a
milling throughput capacity of 29 Mtpa. The optimized profile
includes the concurrent operation of the underground and the open
pit operations from 2030 to 2044, during which time lower grade
material from the open pit will be stockpiled to be processed at
the end of the mine life. During that period, Detour Lake is
expected to produce approximately one million ounces of gold per
year. This represents a 43% increase in gold production when
compared to the average annual production in years 2024 to 2029, or
incremental average annual production of 300,000 ounces of gold.
From 2044 onwards, the open pit low grade stockpile provides enough
ore to sustain throughput of 29 Mtpa until the end of the mine life
in 2054.
The Underground Project adds approximately 4.0 million ounces of
gold to the overall production profile and extends the mine life by
two years to 2054 when compared to the 2022 LOMP. The Company
believes that there is a good upside potential for additional
exploration to add production to the mine plan in future years,
which could result in an increase in production in the period 2044
to 2054 or extend the life of mine.
The 2024 PEA combined open pit and underground production
profiles are set out in the table below.
2024 PEA Operating
Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
PEA
|
|
O/P
Production*
|
U/G
Production*
|
Mill
Production
|
|
Tonnes
Mined
|
Gold
Grade
|
Strip
Ratio
|
Tonnes
Mined
|
Gold
Grade
|
Throughput
|
Gold
Grade
|
Rec.**
|
Gold
Production
|
|
Mt
|
g/t
|
t:t
|
Mt
|
g/t
|
Mt
|
g/t
|
%
|
koz
|
2024 Q2-Q4
|
31.4
|
0.69
|
1.71
|
—
|
—
|
21.0
|
0.88
|
91.6
|
540
|
2025
|
30.2
|
0.84
|
3.57
|
—
|
—
|
28.2
|
0.88
|
92.3
|
735
|
2026
|
30.8
|
0.83
|
3.41
|
—
|
—
|
28.5
|
0.89
|
92.1
|
751
|
2027
|
25.7
|
0.74
|
4.18
|
—
|
—
|
28.7
|
0.76
|
91.6
|
640
|
2028
|
38.3
|
0.67
|
2.50
|
—
|
—
|
29.0
|
0.77
|
91.5
|
658
|
2029
|
43.4
|
0.71
|
2.09
|
—
|
—
|
29.0
|
0.88
|
91.8
|
749
|
2030
|
54.2
|
0.80
|
1.42
|
0.8
|
3.68
|
29.0
|
1.17
|
92.9
|
1,015
|
2031
|
44.9
|
0.85
|
1.79
|
2.8
|
2.89
|
29.0
|
1.30
|
93.3
|
1,127
|
Avg.
2032-2043
|
37.0
|
0.77
|
1.37
|
4.0
|
2.42
|
29.0
|
1.15
|
93.1
|
1,001
|
2044
|
12.3
|
0.88
|
0.20
|
0.7
|
2.17
|
29.0
|
0.74
|
91.5
|
635
|
Avg.
2045-2053
|
—
|
—
|
—
|
—
|
—
|
29.0
|
0.40
|
89.0
|
332
|
2054
|
—
|
—
|
—
|
—
|
—
|
11.1
|
0.44
|
88.0
|
139
|
Total
LOM
|
755.7
|
0.77
|
1.76
|
52.8
|
2.46
|
871.5
|
0.85
|
92.2
|
21,988
|
* Open Pit ("O/P"),
Underground ("U/G")
|
** Represents
metallurgical recovery percentage
|
Operating Costs
A breakdown of the unit operating costs for the open pit,
underground, processing and site general and administrative
expenses are set out in the table below.
2024 PEA Unit
Operating Costs
|
Unit
|
Metric
|
Period
|
Royalty
in-kind
|
%
|
2.0 %
|
Life of Mine
|
Royalty
|
%
|
0.8 %
|
Life of Mine
|
Open Pit Mine
Costs
|
C$/t ex-pit
|
$
3.89
|
2024 to 2044
|
Underground Mine
Costs
|
C$/t mined
|
$
38.70
|
2030 to 2044
|
Rehandling
Costs
|
C$/t moved
|
$
2.28
|
2045 to 2054
|
Processing
Costs
|
C$/t milled
|
$
9.94
|
2024 to 2054
|
Site General and
Administrative Expenses
|
C$/t milled
|
$
3.59
|
2024 to 2054
|
Operating Costs (net of
deferred stripping)
|
C$/t milled
|
$
24.90
|
2024 to 2054
|
A breakdown of the operating costs, total cash costs by periods
for the 2024 PEA is set out in the table below.
2024 PEA Operating
Cost Metrics
|
|
|
|
|
|
Minesite costs
(net of deferred
stripping)
|
Cash Costs
(by-product
basis)
|
|
C$/t
milled
|
$/oz
|
2024 Q2-Q4
|
$25.17
|
$733
|
Average of Years
2025-2029
|
$24.45
|
$745
|
2030
|
$23.62
|
$508
|
2031
|
$27.76
|
$538
|
Average for Years
2032-2043
|
$26.15
|
$570
|
Average for Years
2044-2054
|
$22.95
|
$1,407
|
LOM
|
$24.90
|
$741
|
The average total cash costs for the 2024 PEA, including open
pit and underground production and the mill throughput at 29 Mtpa,
are expected to be $741 per ounce
over the life of the mine. The average total cash costs for the
incremental Underground Project and mill optimization are expected
to be $690 per ounce.
Capital Expenditures
Under the 2024 PEA, the Underground Project pre-production
period is expected to be from 2024 to 2030, with initial production
planned for 2030. During this pre-production period, development
capital expenditures of $731 million
are expected. Included in the development capital expenditures are
approximately $12 million for the
expansion of the mill throughput to 79,450 tpd by 2028. Commercial
production for the underground mine is expected to be achieved in
2030 under the 2024 PEA. During production, sustaining capital
expenditures are expected to average approximately $40 million to $45
million per year.
A breakdown of the development capital expenditures and
sustaining capital expenditures for the open pit and for the
underground by periods is set out in the table below.
2024 PEA Capital
Expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
Open
Pit
|
Underground
|
Closure
|
Time
Period
|
Development
|
Sustaining
|
Development
|
Sustaining
|
|
|
(C$
millions)
|
(C$
millions)
|
(C$
millions)
|
(C$
millions)
|
(C$
millions)
|
2024 Q2-Q4
|
$
214.4
|
$
315.4
|
$
26.3
|
$
—
|
$
2.0
|
2025
|
$
421.9
|
$
285.4
|
$
41.2
|
$
—
|
$
5.0
|
2026
|
$
367.0
|
$
339.6
|
$
134.3
|
$
—
|
$
5.0
|
2027
|
$
469.9
|
$
250.6
|
$
168.7
|
$
—
|
$
3.1
|
2028
|
$
217.9
|
$
334.4
|
$
191.0
|
$
—
|
$
3.6
|
2029
|
$
105.6
|
$
348.9
|
$
241.7
|
$
—
|
$
4.7
|
2030
|
$
139.3
|
$
259.4
|
$
176.7
|
$
40.2
|
$
4.6
|
2031
|
$
171.2
|
$
206.4
|
$
—
|
$
80.7
|
$
3.5
|
Avg.
2032-2043
|
$
75.8
|
$
184.5
|
$
—
|
$
59.0
|
$
3.8
|
Avg.
2044-2055
|
$
—
|
$
26.2
|
$
—
|
$
1.5
|
$
13.9
|
2055+ (NPV (5%) of
costs after 2055)
|
$
—
|
$
—
|
$
—
|
$
—
|
$ 110.8
|
Total
LOM
|
$
3,017.0
|
$
4,825.0
|
$
979.8
|
$
846.0
|
$
339.7
|
Permitting and Indigenous Communities
The permitting of the Underground Project uses a phased
approach. The first phase includes the scope planned between 2024
and 2026, associated with the development of the exploration ramp
and related surface infrastructure. It includes an amendment to the
Detour Lake closure plan (CPA3) and the permit to take water for
this initial phase. The second permitting phase includes the
submission of a revised closure plan (CPA4), a permit to take water
and an amendment to the industrial sewage (discharge water) permit
including the full scope of the proposed underground mine and
surface infrastructure. The permits are expected to be received at
the end of 2024 for the first phase and mid-year 2026 for the
second phase.
Consultation with the Indigenous communities started in late
2022. The Company continues to engage with these communities on a
regular basis to maintain their support and address their concerns
associated with the expanded production.
Incremental Valuation Impact of the Underground Project and
Mill Optimization to 29 Mtpa
The incremental valuation impact of the Underground Project and
mill optimization is estimated by subtracting the estimated free
cash flows generated in the 2024 LOMP to the estimated free cash
flows generated in the 2024 PEA.
Using a gold price assumption of $1,900 per ounce and a USD:CAD foreign exchange
rate assumption of 1.34, the Underground Project and mill
throughput optimization to 29 Mtpa have an after-tax IRR of
approximately 18% and an after tax net present value ("NPV") (at a
5% discount rate) of approximately $0.89
billion. At current spot gold prices of approximately
$2,300 per ounce, the after-tax IRR
and NPV are approximately 25% and $1.42
billion, respectively.
The economics of the Underground Project are most sensitive to
the gold price, USD:CAD foreign exchange rate, capital expenditures
and operating costs. The estimated sensitivity of IRR and NPV to
these factors are set out in the tables below.
Sensitivity to Gold Price
|
Gold
Price
|
|
$1,800
|
$1,900
|
$2,000
|
$2,300
|
IRR
|
16.5 %
|
18.3 %
|
20.0 %
|
24.6 %
|
NPV (5% discount rate)
(billions $)
|
$0.75
|
$0.89
|
$1.02
|
$1.42
|
Sensitivity to C$/US$ Exchange Rate
|
Exchange
Rate
|
|
1.32
|
1.34
|
1.36
|
1.38
|
IRR
|
17.8 %
|
18.3 %
|
18.8 %
|
19.3 %
|
NPV (5% discount rate)
(billions $)
|
$0.86
|
$0.89
|
$0.91
|
$0.93
|
Sensitivity to Operating Cost and Capital
Expenditures
|
(20) %
|
(10) %
|
— %
|
10 %
|
20 %
|
Underground Project
Operating Costs
|
IRR
|
20.5 %
|
19.5 %
|
18.3 %
|
17.2 %
|
16.0 %
|
NPV (5% discount rate)
(billions $)
|
$1.05
|
$0.97
|
$0.89
|
$0.80
|
$0.72
|
Underground Project
Capital Expenditures
|
IRR
|
22.6 %
|
20.3 %
|
18.3 %
|
16.6 %
|
15.1 %
|
NPV (5% discount rate)
(billions $)
|
$1.02
|
$0.95
|
$0.89
|
$0.82
|
$0.75
|
Phased approach to further study and de-risk the project,
with limited investment over next three years
The 2024 PEA demonstrates strong returns, combined with
significant exploration upside and growth potential. On this basis,
the Company has approved the next phase of work to further study
and de-risk the Underground Project, including a $100 million
investment from 2024 to 2026 to develop a 2.0 kilometres
exploration ramp to a depth of approximately 270 metres and collect
a bulk sample from the shallow mineralized zone west of the pit. A
deeper zone will be tested through a high intensity drilling
program in 2025. The analysis of the bulk sample and of the high
intensity drilling program will help validate the continuity of the
mineralization and the geological block model.
Of the $100 million, approximately $11 million are forecast to be spent in 2024
related to the construction of the surface facilities and site
preparation. The excavation of the ramp is expected to start in
early 2025 and extend to 2.0 kilometres in length by 2026. The
exploration ramp will be sized to accommodate the potential
production phase and is part of the initial capital expenditures
estimate of approximately $731
million.
Over the next three years, an exploration program of
$65 million will have the objective
of converting inferred mineral resources down to a 600 metres depth
and expanding the current underground mineral resource along the
western plunge of the mineralization.
Exploration Highlights
Since the last significant update of mineral reserves and
mineral resources as at December 31,
2021, that was the base to support the 2022 LOMP, the
extensive exploration campaign has continued and totalled 505,515
metres of surface diamond drilling in 547 holes from early 2022 to
March 31, 2024.
The aggressive exploration campaign at Detour Lake over the past
two and a half years has resulted in several successes, including:
continued intersection of mineralization west of the resource pit
shells, further supporting the potential to extend the open pits;
encountering significant zones of both higher and lower grade
mineralization, extending the deposit more than 2.5 kilometres
along strike west of the current pit outline; and the declaration
of initial underground inferred mineral resource at year-end
2023.
Most recently, tighter-spaced drilling at underground depths has
demonstrated good grade continuity and thickness consistency,
further supporting the underground mining concept.
Selected recent and previously released holes from mid-2022 to
2024 are presented in the plan map and longitudinal section below
and in the Appendix.
[Detour Lake Mine – Plan Map and Composite Longitudinal
Section]
The recompositing of several previously released intersections
within the mineral resources of the West Pit shell further
demonstrates that several of the wide mineralized intersections
that are amenable to bulk open-pit mining also contain wide higher
grade intercepts in corridors that show potential for being mined
earlier in the mine life from underground infrastructure.
Highlights from these recomposited holes include: 6.8 g/t gold over
65.2 metres at 281 metres depth, 2.1 g/t gold over 47.3 metres at
397 metres depth and 2.3 g/t gold over 22.3 metres at 495 metres
depth in hole DLM23-629; 3.0 g/t gold over 26.3 metres at 294
metres depth, 1.1 g/t gold over 59.2 metres at 378 metres depth and
2.4 g/t gold over 32.1 metres at 460 metres depth in hole
DLM23-631; and 2.3 g/t gold over 70.6 metres at 335 metres depth in
hole DLM22-555.
At greater depth and towards the west, ongoing exploration
drilling also demonstrates the extension of these high-grade
mineralized corridors. Interpretation work has resulted in improved
modelling that is identifying higher grade mineral resources both
inside and outside the mineral resources pit that can be used to
optimize the project in further studies. Examples of intersections
of the high-grade corridors at underground depths in the West Pit
Extension Zone include the previously released hole DLM22-532W
returning 10.2 g/t gold over 28.9 metres at 738 metres depth and
previously released hole DLM22-458 returning 6.0 g/t gold over 32.7
metres at 481 metres depth.
Highlights from exploration drilling during the second quarter
of 2024 in the West Pit Extension Zone approximately 200 metres
below the planned exploration ramp include hole DLM24-851 returning
2.6 g/t gold over 36.1 metres at 322 metres depth and hole
DLM24-857 returning 524.9 g/t gold over 2.6 metres at 391 metres
depth, further demonstrating the potential to add mineral resources
near the planned ramp infrastructure.
[Detour Lake Mine – Geology and Property Map Showing
Exploration Target Areas]
The Company is on track to spend approximately $27.7 million for 160,000 metres of drilling at
Detour Lake in 2024, including $20.3
million for 120,000 metres of capitalized drilling into the
western plunge of the main deposit to increase confidence in the
mineralization's continuity, both in the inferred mineral resources
for conversion purposes and to continue extending the mineralized
trend to the west.
In addition, the Company expects to spend approximately
$7.4 million for 40,000 metres of
regional drilling in 2024, to explore satellite targets on the
Company's large 107,400 hectare land position around the Detour
Lake and adjacent Detour East properties that could potentially
provide mill feed to the Detour Lake operation.
Key regional targets include: northwest of the Detour Lake trend
probing northwest-trending structures; the Detour mineralized trend
north of the interpreted thrust fault intrusive to the east;
geophysical features in the McAlpine and Central sediments; along
the Lower Detour and Massicotte deformation trend areas; and the
regional Sunday Lake and Massicotte
deformation trends on the Detour East option.
With recent exploration success and results of the PEA study,
the Company is contemplating to increase the drilling program and
budget in the second half of 2024 to continue the infilling and
extension of the mineral resources with the main objective of
further conversion and derisking of the high grade corridors below
and to the west of the Mineral Reserve open pit.
About Agnico Eagle
Agnico Eagle is a Canadian based and led senior gold mining
company and the third largest gold producer in the world, producing
precious metals from operations in Canada, Australia, Finland and Mexico. It has a pipeline of high-quality
exploration and development projects in these countries as well as
in the United States. Agnico Eagle
is a partner of choice within the mining industry, recognized
globally for its leading environmental, social and governance
practices. The Company was founded in 1957 and has consistently
created value for its shareholders, declaring a cash dividend every
year since 1983.
Further Information
For further information regarding Agnico Eagle, please contact
the Investor Relations team at investor.relations@agnicoeagle.com
or call (416) 947-1212.
Note Regarding Certain Measures of Performance
This news release discloses certain financial performance
measures and ratios, including "total cash costs per ounce",
"all-in sustaining costs per ounce", "free cash flow", "sustaining
capital expenditures", "development capital expenditures", and
"minesite costs per tonne" that are not standardized measures under
IFRS. These measures may not be comparable to similar measures
reported by other gold mining companies.
For a discussion of the composition and usefulness of certain of
these non-GAAP measures and a reconciliation of these historical
measures to production costs, see "Reconciliation of Non-GAAP
Financial Performance Measures" and "Note Regarding Certain
Measures of Performance" in the Company's Management Discussion
& Analysis for the periods ended December 31, 2023 and March 31, 2024.
Free cash flow
Free cash flow is calculated by deducting estimated operating
expenditures and estimated capital expenditures from estimated
revenue.
The Company believes that free cash flow is useful in that it
allows for the evaluation of the Company's ability to repay
creditors and return cash to shareholders without relying on
external sources of funding. This generally accepted industry
measures also provides investors with information about the
Company's financial position and its ability to generate cash to
fund operational and capital requirements as well as return cash to
shareholders. Management uses this measure in conjunction with
other data prepared in accordance with IFRS, and believes it is
helpful to investors so they can understand and monitor the cash
generating capability of the Company. Free cash flow capital
balances are not standardized measures under IFRS and, as reported
by the Company, may not be comparable to similarly labelled
measures reported by other companies.
Forward-Looking Non-GAAP Measures
This news release contains information as to estimated future
total cash costs per ounce, minesite costs per tonne and free cash
flow. The estimates are based upon (i) the total cash costs per
ounce and minesite costs per tonne that the Company expects to
incur to mine gold at its mines and projects and, (ii) free cash
flow that the Company expects to achieve at its mines and projects;
consistent with the reconciliation of these metrics referred to
above, they do not include production costs attributable to
accretion expense and other asset retirement costs, which will vary
over time as each project is developed and mined. It is therefore
not practicable to reconcile these forward-looking non-GAAP
financial measures to the most comparable IFRS measure.
Forward-Looking Statements
The information in this news release has been prepared as at
June 19, 2024. Certain statements
contained in this news release constitute "forward-looking
statements" within the meaning of the United States Private
Securities Litigation Reform Act of 1995 and "forward-looking
information" under the provisions of Canadian provincial securities
laws and are referred to herein as "forward-looking statements".
All statements, other than statements of historical fact, that
address circumstances, events, activities or developments that
could, or may or will occur are forward-looking statements. When
used in this news release, the words "achieve", "aim",
"anticipate", "could", "estimate", "expect", "forecast", "future",
"plan", "possible", "potential", "schedule", "target", "tracking",
"will", and similar expressions are intended to identify
forward-looking statements. Such statements include, without
limitation: the Company's plans at the Detour Lake mine, including
whether or not building an underground mining operation a the
Detour Lake mine is approved by the Company or construction
relating thereto is commenced, the 2024 PEA, metal production,
estimated ore grades, recovery rates, project timelines, drilling
targets or results, life of mine estimates, total cash costs per
ounce, minesite costs per tonne, other expenses and cash flows, the
timing, funding, completion and commissioning thereof and the
commencement of production therefrom; the potential for additional
gold production at the Detour Lake mine, including the potential to
reach one million ounces per year; the estimated timing and
conclusions of the Company's studies and evaluations; the methods
by which ore will be extracted or processed; statements concerning
other expansion projects, recovery rates, mill throughput,
optimization efforts and projected exploration, including costs and
other estimates upon which such projections are based; timing and
amounts of capital expenditures, other expenditures and other cash
needs, and expectations as to the funding thereof; estimates of
future mineral reserves, mineral resources, mineral production and
sales; the projected development of certain ore deposits, including
estimates of exploration, development and production and other
capital costs and estimates of the timing of such exploration,
development and production or decisions with respect to such
exploration, development and production; anticipated cost inflation
and its effect on the Company's costs and results; estimates of
mineral reserves and mineral resources and the effect of drill
results on future mineral reserves and mineral resources; the
Company's ability to obtain the necessary permits and
authorizations in connection with its proposed or current
exploration, development and mining operations and the anticipated
timing thereof; future exploration; the anticipated timing of
events with respect to the Company's mine sites; the sufficiency of
the Company's cash resources; and anticipated trends with respect
to the Company's operations, exploration and the funding thereof.
Such statements reflect the Company's views as at the date of this
news release and are subject to certain risks, uncertainties and
assumptions, and undue reliance should not be placed on such
statements. Forward-looking statements are necessarily based upon a
number of factors and assumptions that, while considered reasonable
by Agnico Eagle as of the date of such statements, are inherently
subject to significant business, economic and competitive
uncertainties and contingencies. The material factors and
assumptions used in the preparation of the forward-looking
statements contained herein, which may prove to be incorrect,
include, but are not limited to, the assumptions set forth herein
and in management's discussion and analysis ("MD&A") and the
Company's Annual Information Form ("AIF") for the year ended
December 31, 2023 filed with Canadian
securities regulators and that are included in its Annual Report on
Form 40-F for the year ended December 31,
2023 ("Form 40-F") filed with the U.S. Securities and
Exchange Commission (the "SEC") as well as: that there are no
significant disruptions affecting operations; that production,
permitting, development, expansion and the ramp-up of operations at
each of Agnico Eagle's properties proceeds on a basis consistent
with current expectations and plans; that the relevant metal
prices, foreign exchange rates and prices for key mining and
construction inputs (including labour and electricity) will be
consistent with Agnico Eagle's expectations; that Agnico Eagle's
current estimates of mineral reserves, mineral resources, mineral
grades and metal recovery are accurate; that there are no material
delays in the timing for completion of ongoing growth projects;
that seismic activity at the Company's operations is as expected by
the Company and that the Company's efforts to mitigate its effect
on mining operations are successful; that the Company's current
plans to optimize production are successful; that there are no
material variations in the current tax and regulatory environment;
that governments, the Company or others do not take measures in
response to pandemics or other health emergencies or otherwise
that, individually or in the aggregate, materially affect the
Company's ability to operate its business or its productivity; and
that measures taken relating to, or other effects of, pandemics or
other health emergencies do not affect the Company's ability to
obtain necessary supplies and deliver them to its mine sites. Many
factors, known and unknown, could cause the actual results to be
materially different from those expressed or implied by such
forward-looking statements. Such risks include, but are not limited
to: the volatility of prices of gold and other metals; uncertainty
of mineral reserves, mineral resources, mineral grades and mineral
recovery estimates; uncertainty of future production, project
development, capital expenditures and other costs; foreign exchange
rate fluctuations; inflationary pressures; financing of additional
capital requirements; cost of exploration and development programs;
seismic activity at the Company's operations; mining risks;
community protests, including by Indigenous groups; governmental
and environmental regulation; the volatility of the Company's stock
price; risks associated with the Company's currency, fuel and
by-product metal derivative strategies; the current interest rate
environment; the potential for major economies to encounter a
slowdown in economic activity or a recession; the potential for
increased conflict or hostilities in various regions, including
Europe and the Middle East; and the extent and manner to
communicable diseases or outbreaks, and measures taken by
governments, the Company or others to attempt to mitigate the
spread thereof may directly or indirectly affect the Company. For a
more detailed discussion of such risks and other factors that may
affect the Company's ability to achieve the expectations set forth
in the forward-looking statements contained in this news release,
see the AIF and MD&A filed on SEDAR+ at www.sedarplus.ca and
included in the Form 40-F filed on EDGAR at www.sec.gov, as well as
the Company's other filings with the Canadian securities regulators
and the SEC. Other than as required by law, the Company does not
intend, and does not assume any obligation, to update these
forward-looking statements.
Notes to Investors Regarding the Use of Mineral
Resources
The mineral reserve and mineral resource estimates contained in
this news release have been prepared in accordance with the
Canadian securities administrators' (the "CSA") National Instrument
43-101 – Standards of Disclosure for Mineral Projects ("NI
43-101").
In 2019, the SEC's disclosure requirements and policies for
mining properties were amended to more closely align with current
industry and global regulatory practices and standards, including
NI 43-101. However, Canadian issuers that report in the United States using the
Multijurisdictional Disclosure System ("MJDS"), such as the
Company, may still use NI 43-101 rather than the SEC disclosure
requirements when using the SEC's MJDS registration statement and
annual report forms. Accordingly, mineral reserve and mineral
resource information contained in this news release may not be
comparable to similar information disclosed by U.S. companies.
Investors are cautioned that while the SEC recognizes "measured
mineral resources", "indicated mineral resources" and "inferred
mineral resources", investors should not assume that any part or
all of the mineral deposits in these categories will ever be
converted into a higher category of mineral resources or into
mineral reserves. These terms have a great amount of uncertainty as
to their economic and legal feasibility. Accordingly, investors
are cautioned not to assume that any "measured mineral resources",
"indicated mineral resources", or "inferred mineral resources" that
the Company reports in this news release are or will be
economically or legally mineable. Under Canadian regulations,
estimates of inferred mineral resources may not form the basis of
feasibility or pre-feasibility studies, except in limited
circumstances.
Further, "inferred mineral resources" have a great amount of
uncertainty as to their existence and as to their economic and
legal feasibility. It cannot be assumed that any part or all of an
inferred mineral resource will ever be upgraded to a higher
category.
The mineral reserve and mineral resource data set out in this
news release are estimates, and no assurance can be given that the
anticipated tonnages and grades will be achieved or that the
indicated level of recovery will be realized. The Company does not
include equivalent gold ounces for by-product metals contained in
mineral reserves in its calculation of contained ounces. Mineral
reserves are not reported as a subset of mineral resources.
Mineral reserves are reported exclusive of mineral resources.
Tonnage amounts and contained metal amounts set out in this table
have been rounded to the nearest thousand, so may not aggregate to
equal column totals. Mineral reserves are in-situ, taking into
account all mining recoveries, before mill or heap leach
recoveries. Underground mineral reserves and measured and indicated
mineral resources are reported within mineable shapes and include
internal and external dilution. Inferred mineral resources are
reported within mineable shapes and, unless otherwise noted,
include internal dilution. Mineable shape optimization parameters
may differ for mineral reserves and mineral resources.
The mineral reserves and mineral resources tonnages reported for
silver, copper and zinc are a subset of the mineral reserves and
mineral resources tonnages for gold. The Company's economic
parameters set the maximum price allowed to be no more than the
lesser of the three‐year moving average and current spot price,
which is a common industry standard. Given the current commodity
price environment, Agnico Eagle continues to use more conservative
gold and silver prices.
NI 43-101 requires mining companies to disclose mineral reserves
and mineral resources using the subcategories of "proven mineral
reserves", "probable mineral reserves", "measured mineral
resources", "indicated mineral resources" and "inferred mineral
resources". Mineral resources that are not mineral reserves do not
have demonstrated economic viability.
A mineral reserve is the economically mineable part of a
measured and/or indicated mineral resource. It includes diluting
materials and allowances for losses, which may occur when the
material is mined or extracted and is defined by studies at
pre-feasibility or feasibility level as appropriate that include
application of modifying factors. Such studies demonstrate that, at
the time of reporting, extraction could reasonably be justified.
The mineral reserves presented in this news release are separate
from and not a portion of the mineral resources.
Modifying factors are considerations used to convert mineral
resources to mineral reserves. These include, but are not
restricted to, mining, processing, metallurgical, infrastructure,
economic, marketing, legal, environmental, social and governmental
factors.
A proven mineral reserve is the economically mineable part of a
measured mineral resource. A proven mineral reserve implies a high
degree of confidence in the modifying factors. A probable mineral
reserve is the economically mineable part of an indicated and, in
some circumstances, a measured mineral resource. The confidence in
the modifying factors applied to a probable mineral reserve is
lower than that applied to a proven mineral reserve.
A mineral resource is a concentration or occurrence of solid
material of economic interest in or on the Earth's crust in such
form, grade or quality and quantity that there are reasonable
prospects for eventual economic extraction. The location, quantity,
grade or quality, continuity and other geological characteristics
of a mineral resource are known, estimated or interpreted from
specific geological evidence and knowledge, including sampling.
A measured mineral resource is that part of a mineral resource
for which quantity, grade or quality, densities, shape and physical
characteristics are estimated with confidence sufficient to allow
the application of modifying factors to support detailed mine
planning and final evaluation of the economic viability of the
deposit. Geological evidence is derived from detailed and reliable
exploration, sampling and testing and is sufficient to confirm
geological and grade or quality continuity between points of
observation. An indicated mineral resource is that part of a
mineral resource for which quantity, grade or quality, densities,
shape and physical characteristics are estimated with sufficient
confidence to allow the application of modifying factors in
sufficient detail to support mine planning and evaluation of the
economic viability of the deposit. Geological evidence is derived
from adequately detailed and reliable exploration, sampling and
testing and is sufficient to assume geological and grade or quality
continuity between points of observation. An inferred mineral
resource is that part of a mineral resource for which quantity and
grade or quality are estimated on the basis of limited geological
evidence and sampling. Geological evidence is sufficient to imply
but not verify geological and grade or quality continuity.
Investors are cautioned not to assume that part or all of an
inferred mineral resource exists, or is economically or legally
mineable.
A feasibility study is a comprehensive technical and economic
study of the selected development option for a mineral project that
includes appropriately detailed assessments of applicable modifying
factors, together with any other relevant operational factors and
detailed financial analysis that are necessary to demonstrate, at
the time of reporting, that extraction is reasonably justified
(economically mineable). The results of the study may reasonably
serve as the basis for a final decision by a proponent or financial
institution to proceed with, or finance, the development of the
project. The confidence level of the study will be higher than that
of a pre-feasibility study.
Scientific and Technical Information
The scientific and technical information contained in this news
release relating to operations has been approved by Natasha Vaz, Executive Vice-President &
Chief Operating Officer – Ontario,
Australia & Mexico; relating to exploration has been
approved by Guy Gosselin, Eng. and P.Geo., Executive
Vice-President, Exploration; and relating to mineral reserves and
mineral resources has been approved by Dyane Duquette, P.Geo., Vice-President, Mineral
Resources Management, each of whom is a "Qualified Person" for the
purposes of NI 43-101.
Additional Information
Additional information about the Detour Lake mine including
information regarding data verification, key assumptions,
parameters and methods used to estimate mineral reserves and
mineral resources and the risks that could materially affect the
development of the mineral reserves and mineral resources required
by sections 3.2 and 3.3 and paragraphs 3.4(a), (c) and (d) of NI
43-101 can be found in the Company's AIF and MD&A filed on
SEDAR+ each of which forms a part of the Company's Form 40-F filed
with the SEC on EDGAR and in the following technical report filed
on SEDAR+ the Detour Lake Operation, Ontario, Canada NI 43-101
Technical Report as at July 26, 2021 (October 15, 2021). The
Company expects to file an updated NI 43-101 Technical Report on
the Detour Lake mine in due course.
Note Regarding Drill Results Tables
The pierce points for the drill results in this news release are
shown on accompanying composite longitudinal sections. The drill
collar coordinates for each hole are set out in a table in the
Appendix. Intercepts reported show uncapped grades over estimated
true widths, based on geological interpretation that is being
updated as new information becomes available with further
drilling.
APPENDIX A – Detour Lake Mineral Reserves and Mineral
Resources (as at March 31,
2024)
|
|
MINERAL
RESERVES
|
|
|
As at March 31,
2024
|
MINERALIZED
ZONE
|
PROVEN
|
PROBABLE
|
PROVEN &
PROBABLE
|
GOLD
|
Mining
Method1
|
000
Tonnes
|
g/t
|
000
oz Au
|
000
Tonnes
|
g/t
|
000
oz Au
|
000
Tonnes
|
g/t
|
000
oz Au
|
Recovery
%2
|
Detour Lake
(Above 0.5
g/t)
|
O/P
|
71,477
|
1.13
|
2,593
|
467,151
|
0.90
|
13,563
|
538,629
|
0.93
|
16,156
|
91.9
|
Detour Lake
(Below 0.5
g/t)
|
O/P
|
50,174
|
0.42
|
684
|
229,819
|
0.38
|
2,832
|
279,993
|
0.39
|
3,516
|
90.0
|
Detour Lake
Total3
|
121,651
|
0.84
|
3,277
|
696,970
|
0.73
|
16,395
|
818,621
|
0.75
|
19,672
|
|
|
|
MINERAL
RESOURCES
|
|
|
As at March 31,
2024
|
MINERALIZED
ZONE
|
MEASURED
|
INDICATED
|
MEASURED &
INDICATED
|
INFERRED
|
GOLD
|
Mining
Method1
|
000
Tonnes
|
g/t
|
000
oz Au
|
000
Tonnes
|
g/t
|
000
oz Au
|
000
Tonnes
|
g/t
|
000
oz Au
|
000
Tonnes
|
g/t
|
000
oz Au
|
Detour Lake
|
O/P
|
35,586
|
1.08
|
1,235
|
620,524
|
0.57
|
11,412
|
656,110
|
0.60
|
12,647
|
78,647
|
1.52
|
3,850
|
Detour Lake
|
U/G
|
—
|
—
|
—
|
10,008
|
2.02
|
652
|
10,008
|
2.02
|
652
|
56,809
|
2.04
|
3,718
|
Detour Lake
Zone 58N
|
U/G
|
—
|
—
|
—
|
2,868
|
5.80
|
534
|
2,868
|
5.80
|
534
|
973
|
4.35
|
136
|
Detour Lake
Total
|
|
35,586
|
1.08
|
1,235
|
633,400
|
0.62
|
12,598
|
668,985
|
0.64
|
13,833
|
136,430
|
1.76
|
7,704
|
1 Open Pit ("O/P"), Underground
("U/G")
|
2 Represents metallurgical
recovery percentage
|
3 Gold cut-off grades: Detour
Lake O/P Mineral Reserves is 0.30 g/t; Detour Lake O/P Mineral
Resources is 0.25 g/t; U/G Mineral Resource is 1.22 g/t
|
CIM definitions (2014) were followed in the estimation of
mineral reserves and mineral resources. Mineral reserves are
reported exclusive of mineral resources. Tonnes and gold ounce
information is rounded to the nearest thousand. Discrepancies in
totals are due to rounding.
March 31, 2024 mineral reserves
were estimated using a gold price of US$1,400/oz and a CAD/USD exchange rate of 1.30.
The mineral reserves for Detour Lake are based on a high cut-off
grade of 0.50 g/t gold and a low cut-off grade of 0.30 g/t gold
(unchanged from the year-end 2023 mineral reserve estimate).
Cut-off grades were calculated including the costs of: mining,
milling, general and administrative costs, royalties and capital
expenditures and other modifying factors (e.g., dilution, mining
extraction, mill recovery), and were also calculated using an
optimized variable cut-off grade over time. Dilution is estimated
at an average of 7%.
The open-pit mineral resources for Detour Lake are based on a
cut-off grade of 0.25 g/t gold (versus 0.30 g/t gold for the
year-end 2023 mineral resource estimate).
The underground mineral resources for Detour Lake are based on a
cut-off grade of 1.22 g/t gold (unchanged versus the year-end 2023
mineral resource estimate) and reported in mineable shapes. Cut-off
grades were calculated including the costs of mining, milling,
general and administration, royalties and other modifying factors
(e.g., dilution, mill recovery).
Mineral resources for Zone 58N are based on a cut-off grade of
2.2 g/t with an assumed mining dilution of 12%.
The mineral resources were estimated using a gold price of
US$1,650/oz and a CAD/USD exchange
rate of 1.30 for Detour Lake; and a gold price of US$1,300/oz and a CAD/USD exchange rate of 1.25
for Zone 58N deposit.
Assumptions used for the December 31,
2023 mineral reserve and mineral resource estimates at
Detour Lake reported by the Company were US$1,300 per oz. gold for Mineral Reserve
Estimation, US$1,500 per oz. gold for
Mineral Resource Estimation, and US$1,300 per ounce of gold for Mineral Resource
Estimation at Zone 58N. The Exchange rate was assumed to be
C$1.30 per US$1.00.
The above gold price assumptions are below the three-year
historic average (from January 1,
2021 to December 31, 2023) of
approximately $1,853 per ounce of
gold.
Detour Lake and 58N Mineral Reserves and Mineral Resources at
March 31, 2024 and at December 31, 2023
|
As at March 31,
2024
|
As at December 31,
2023
|
Category
|
Tonnes
(000s)
|
Gold
grade
(g/t)
|
Contained
Gold
(000 oz)
|
Tonnes
(000s)
|
Gold
grade
(g/t)
|
Contained
Gold
(000 oz)
|
Mineral
Reserves
|
|
|
|
|
|
|
Proven
|
121,651
|
0.84
|
3,277
|
118,703
|
0.85
|
3,230
|
Probable
|
696,970
|
0.73
|
16,395
|
700,346
|
0.74
|
16,698
|
Total Proven &
Probable
|
818,621
|
0.75
|
19,672
|
819,049
|
0.76
|
19,928
|
Mineral
Resources
|
|
|
|
|
|
|
Measured
|
35,586
|
1.08
|
1,235
|
30,861
|
1.45
|
1,434
|
Indicated
|
633,400
|
0.62
|
12,598
|
700,688
|
0.76
|
17,055
|
Total Measured &
Indicated
|
668,985
|
0.64
|
13,833
|
731,549
|
0.79
|
18,489
|
Inferred
|
136,430
|
1.76
|
7,704
|
81,101
|
1.09
|
2,853
|
Note: Mineral reserves are not a subset of mineral resources.
Tonnage amounts and contained metal amounts presented in this table
have been rounded to the nearest thousand, so aggregate amounts may
differ from column totals. Mineral reserves are in-situ, taking
into account all mining recoveries, before mill or heap leach
recoveries.
APPENDIX B – Exploration Details
Selected Recent and Previously Reported Exploration Drill
Results at Detour Lake (2022 to 2024)
Drill hole
|
Zone
|
From
(metres)
|
To
(metres)
|
Depth of midpoint
below surface
(metres)
|
Estimated
true width
(metres)
|
Gold
grade (g/t)
(uncapped)†
|
DLM22-448*
|
West Pit
Extension
|
1,099.8
|
1,105.4
|
955
|
4.8
|
32.3
|
DLM22-458*
|
West Pit
Extension
|
526.0
|
565.0
|
481
|
32.7
|
6.0
|
and
|
West Pit
Extension
|
583.0
|
593.0
|
517
|
8.5
|
2.7
|
and
|
West Pit
Extension
|
621.0
|
657.0
|
560
|
30.6
|
0.8
|
and
|
West Pit
Extension
|
670.0
|
707.0
|
602
|
31.5
|
1.1
|
DLM22-532W*
|
West Pit
|
903.0
|
934.0
|
738
|
28.9
|
10.2
|
DLM22-533*
|
West Pit
Extension
|
838.2
|
880.7
|
744
|
35.3
|
2.6
|
and
|
West Pit
Extension
|
923.2
|
927.0
|
800
|
3.2
|
13.7
|
DLM22-555**
|
West Pit
|
369.4
|
447.9
|
335
|
70.6
|
2.3
|
including*
|
|
392.0
|
436.0
|
340
|
39.4
|
3.8
|
DLM22-556*
|
West Pit
|
572.8
|
594.3
|
463
|
19.8
|
4.7
|
DLM22-559*
|
West Pit
|
707.0
|
722.9
|
602
|
14.0
|
4.6
|
DLM22-580*
|
West Pit
Extension
|
751.0
|
775.2
|
660
|
21.3
|
4.2
|
DLM23-601*
|
West Pit
|
370.6
|
387.8
|
311
|
15.4
|
4.6
|
and**
|
West Pit
|
442.3
|
494.0
|
380
|
46.8
|
1.5
|
DLM23-603*
|
West Pit
|
313.0
|
383.0
|
292
|
61.7
|
1.8
|
and
|
West Pit
|
488.0
|
508.0
|
410
|
18.0
|
3.0
|
DLM23-616*
|
West Pit
|
599.0
|
625.2
|
439
|
25.3
|
2.9
|
and
|
West Pit
|
656.0
|
677.0
|
474
|
20.3
|
3.2
|
DLM23-629**
|
West Pit
|
306.0
|
379.0
|
281
|
65.2
|
6.8
|
and**
|
West Pit
|
467.0
|
519.0
|
397
|
47.3
|
2.1
|
and**
|
West Pit
|
611.8
|
635.9
|
495
|
22.3
|
2.3
|
DLM23-631*
|
West Pit
|
345.2
|
374.7
|
294
|
26.3
|
3.0
|
and**
|
West Pit
|
434.6
|
500.0
|
378
|
59.2
|
1.1
|
and**
|
West Pit
|
558.0
|
593.1
|
460
|
32.1
|
2.4
|
DLM23-641**
|
West Pit
|
527.0
|
577.0
|
431
|
46.3
|
4.5
|
including*
|
|
527.0
|
559.0
|
424
|
29.6
|
6.7
|
DLM23-665*
|
West Pit
Extension
|
1,225.6
|
1,242.0
|
1,061
|
14.4
|
2.8
|
DLM23-666*
|
West Pit
Extension
|
339.0
|
357.1
|
291
|
15.8
|
3.0
|
and
|
West Pit
Extension
|
385.0
|
411.0
|
331
|
22.8
|
3.7
|
and
|
West Pit
Extension
|
428.0
|
436.0
|
359
|
7.1
|
10.6
|
DLM23-690*
|
West Pit
Extension
|
882.8
|
889.0
|
754
|
5.8
|
2.9
|
and
|
West Pit
Extension
|
934.0
|
965.0
|
799
|
29.2
|
2.4
|
DLM23-733A*
|
West Pit
Extension
|
602.0
|
617.1
|
545
|
12.6
|
18.3
|
DLM23-735*
|
West Pit
Extension
|
260.7
|
287.0
|
236
|
22.4
|
6.0
|
and
|
West Pit
Extension
|
305.5
|
314.0
|
265
|
7.3
|
6.4
|
and
|
West Pit
Extension
|
331.0
|
334.0
|
284
|
2.7
|
11.7
|
DLM23-796A***
|
West Pit
Extension
|
815.2
|
822.1
|
708
|
6.1
|
4.7
|
and
|
West Pit
Extension
|
1,038.5
|
1,047.5
|
883
|
8.1
|
3.9
|
DLM24-815***
|
West Pit
Extension
|
325.0
|
339.0
|
277
|
12.2
|
2.8
|
DLM24-818*
|
West Pit
Extension
|
405.9
|
436.2
|
369
|
25.4
|
3.9
|
DLM24-851***
|
West Pit
Extension
|
350.0
|
392.3
|
322
|
36.1
|
2.6
|
DLM24-857***
|
West Pit
Extension
|
452.7
|
455.7
|
391
|
2.6
|
524.9
|
†
Results from Detour Lake are uncapped.
|
* Previously released
in Agnico Eagle news releases dated July 28, 2022; February 16,
2023; April 27, 2023; July 26, 2023; February 15, 2024; and April
25, 2024.
|
** Recompositing of
previously released intersections in Agnico Eagle news releases
dated February 16, 2023; April 27, 2023; and July 26,
2023.
|
*** Newly released
results.
|
Exploration Drill Collar Coordinates at Detour Lake
Drill hole
|
UTM East*
|
UTM North*
|
Elevation
(metres above
sea level)
|
Azimuth
(degrees)
|
Dip
(degrees)
|
Length
(metres)
|
DLM22-448
|
585276
|
5542425
|
292
|
185
|
-60
|
1,260
|
DLM22-458
|
587123
|
5541831
|
299
|
173
|
-68
|
1,200
|
DLM22-532W
|
587560
|
5541980
|
288
|
179
|
-63
|
1,302
|
DLM22-533
|
585319
|
5542281
|
291
|
187
|
-59
|
1,126
|
DLM22-555
|
587643
|
5541890
|
287
|
175
|
-57
|
591
|
DLM22-556
|
587923
|
5541838
|
286
|
175
|
-57
|
1,125
|
DLM22-559
|
587441
|
5541927
|
288
|
175
|
-62
|
1,200
|
DLM22-580
|
587248
|
5541959
|
299
|
177
|
-69
|
1,299
|
DLM23-601
|
587784
|
5541797
|
286
|
181
|
-60
|
625
|
DLM23-603
|
587743
|
5541810
|
286
|
180
|
-60
|
849
|
DLM23-616
|
589267
|
5541626
|
283
|
180
|
-52
|
695
|
DLM23-628
|
589227
|
5541550
|
283
|
179
|
-58
|
675
|
DLM23-629
|
588609
|
5541481
|
285
|
178
|
-58
|
687
|
DLM23-631
|
587764
|
5541783
|
285
|
178
|
-58
|
603
|
DLM23-641
|
588168
|
5541559
|
288
|
178
|
-56
|
657
|
DLM23-665
|
585309
|
5542525
|
295
|
190
|
-61
|
1,458
|
DLM23-666
|
586885
|
5541753
|
297
|
175
|
-59
|
801
|
DLM23-690
|
586477
|
5542144
|
296
|
185
|
-68
|
1,137
|
DLM23-733A
|
586562
|
5541903
|
292
|
181
|
-68
|
1,002
|
DLM23-735
|
587048
|
5541650
|
292
|
177
|
-62
|
402
|
DLM23-747
|
584911
|
5542490
|
294
|
186
|
-65
|
1,281
|
DLM23-796A
|
586879
|
5542059
|
304
|
179
|
-65
|
1,254
|
DLM-815
|
587245
|
5541641
|
291
|
176
|
-57
|
507
|
DLM24-818
|
587246
|
5541689
|
291
|
176
|
-64
|
600
|
DLM24-851
|
586844
|
5541744
|
295
|
176
|
-60
|
474
|
DLM24-857
|
588927
|
5541584
|
283
|
176
|
-61
|
675
|
|
|
|
|
|
|
|
* Coordinate System:
NAD 1983 UTM Zone 17N.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/agnico-eagle-releases-detour-lake-proposed-underground-mining-plan-demonstrating-strong-returns-and-pathway-to-annual-gold-production-of-one-million-ounces-302176776.html
SOURCE Agnico Eagle Mines Limited