Mineral Resources Ltd
ASX:MIN
Cash Flow Statement
Cash Flow Statement
Mineral Resources Ltd
| Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
5
|
3
|
3
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
10
|
0
|
11
|
0
|
33
|
0
|
32
|
0
|
22
|
|
| Cash Taxes Paid |
(8)
|
(20)
|
(24)
|
(22)
|
(17)
|
(17)
|
(2)
|
(19)
|
(48)
|
(38)
|
(31)
|
(39)
|
(55)
|
(94)
|
(94)
|
(50)
|
(32)
|
(29)
|
(78)
|
(140)
|
(121)
|
(68)
|
(66)
|
(150)
|
(117)
|
(435)
|
(584)
|
(312)
|
(268)
|
(277)
|
(178)
|
(81)
|
(133)
|
(54)
|
5
|
|
| Cash Interest Paid |
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(12)
|
(17)
|
(11)
|
(5)
|
(4)
|
(8)
|
(9)
|
(11)
|
(12)
|
(9)
|
(11)
|
(19)
|
(61)
|
(98)
|
(95)
|
(86)
|
(85)
|
(83)
|
(168)
|
(257)
|
(283)
|
(378)
|
(438)
|
(472)
|
|
| Change in Working Capital |
2
|
2
|
2
|
1
|
2
|
(54)
|
(69)
|
(9)
|
5
|
1
|
8
|
9
|
45
|
46
|
3
|
2
|
1
|
2
|
4
|
4
|
4
|
2
|
2
|
6
|
14
|
16
|
10
|
8
|
11
|
25
|
39
|
50
|
51
|
48
|
19
|
|
| Cash from Operating Activities |
97
N/A
|
90
-7%
|
46
-49%
|
42
-8%
|
151
+257%
|
119
-21%
|
117
-2%
|
264
+126%
|
243
-8%
|
198
-19%
|
329
+66%
|
604
+83%
|
567
-6%
|
183
-68%
|
52
-71%
|
234
+346%
|
316
+35%
|
260
-18%
|
296
+14%
|
324
+10%
|
411
+27%
|
262
-36%
|
186
-29%
|
360
+93%
|
595
+65%
|
618
+4%
|
1 309
+112%
|
1 006
-23%
|
280
-72%
|
681
+143%
|
1 354
+99%
|
1 697
+25%
|
1 449
-15%
|
169
-88%
|
(475)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(38)
|
(59)
|
(50)
|
(29)
|
(68)
|
(76)
|
(168)
|
(330)
|
(382)
|
(438)
|
(417)
|
(238)
|
(184)
|
(211)
|
(120)
|
(125)
|
(127)
|
(169)
|
(216)
|
(154)
|
(342)
|
(766)
|
(810)
|
(508)
|
(391)
|
(550)
|
(760)
|
(1 012)
|
(1 000)
|
(1 138)
|
(1 821)
|
(3 225)
|
(3 764)
|
(2 922)
|
(1 908)
|
|
| Other Items |
(3)
|
(3)
|
2
|
(1)
|
7
|
12
|
83
|
81
|
3
|
4
|
(2)
|
(4)
|
124
|
296
|
174
|
10
|
(24)
|
(57)
|
(23)
|
5
|
9
|
11
|
(30)
|
1 129
|
1 235
|
68
|
(56)
|
281
|
346
|
(16)
|
(81)
|
(56)
|
(102)
|
544
|
634
|
|
| Cash from Investing Activities |
(41)
N/A
|
(62)
-51%
|
(48)
+23%
|
(30)
+38%
|
(61)
-105%
|
(64)
-4%
|
(84)
-32%
|
(249)
-196%
|
(379)
-52%
|
(434)
-14%
|
(419)
+3%
|
(241)
+42%
|
(60)
+75%
|
86
N/A
|
54
-37%
|
(115)
N/A
|
(151)
-32%
|
(226)
-49%
|
(240)
-6%
|
(149)
+38%
|
(333)
-123%
|
(755)
-127%
|
(840)
-11%
|
621
N/A
|
844
+36%
|
(482)
N/A
|
(816)
-69%
|
(731)
+10%
|
(654)
+11%
|
(1 153)
-76%
|
(1 902)
-65%
|
(3 280)
-72%
|
(3 866)
-18%
|
(2 378)
+38%
|
(1 274)
+46%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
1
|
56
|
59
|
39
|
38
|
65
|
67
|
6
|
1
|
(2)
|
1
|
0
|
0
|
0
|
(4)
|
0
|
(5)
|
0
|
0
|
(13)
|
(19)
|
0
|
0
|
0
|
(20)
|
(37)
|
(20)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(12)
|
(17)
|
32
|
25
|
(2)
|
1
|
(16)
|
(16)
|
41
|
193
|
151
|
(112)
|
(242)
|
(156)
|
(34)
|
23
|
79
|
118
|
7
|
(126)
|
(114)
|
434
|
792
|
284
|
(64)
|
(85)
|
(91)
|
(113)
|
1 576
|
1 591
|
(112)
|
1 624
|
2 135
|
497
|
219
|
|
| Cash Paid for Dividends |
(15)
|
(24)
|
(25)
|
(24)
|
(26)
|
(33)
|
(47)
|
(71)
|
(75)
|
(83)
|
(80)
|
(83)
|
(110)
|
(105)
|
(64)
|
(39)
|
(42)
|
(52)
|
(73)
|
(95)
|
(102)
|
(115)
|
(94)
|
(76)
|
(96)
|
(184)
|
(325)
|
(507)
|
(324)
|
(177)
|
(402)
|
(358)
|
(170)
|
(41)
|
(46)
|
|
| Other |
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
(6)
|
(8)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1 075
|
1 075
|
|
| Cash from Financing Activities |
(26)
N/A
|
(39)
-52%
|
8
N/A
|
57
+663%
|
30
-48%
|
6
-81%
|
(27)
N/A
|
(23)
+15%
|
32
N/A
|
115
+259%
|
72
-38%
|
(196)
N/A
|
(358)
-83%
|
(268)
+25%
|
(103)
+62%
|
(20)
+80%
|
33
N/A
|
62
+87%
|
(72)
N/A
|
(226)
-215%
|
(216)
+4%
|
307
N/A
|
680
+121%
|
202
-70%
|
(160)
N/A
|
(269)
-68%
|
(436)
-62%
|
(657)
-51%
|
1 233
N/A
|
1 409
+14%
|
(516)
N/A
|
1 267
N/A
|
1 965
+55%
|
1 531
-22%
|
1 248
-18%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(13)
|
(18)
|
(0)
|
3
|
(0)
|
(12)
|
(22)
|
(60)
|
(38)
|
20
|
28
|
27
|
15
|
(15)
|
(19)
|
16
|
5
|
|
| Net Change in Cash |
30
N/A
|
(11)
N/A
|
5
N/A
|
70
+1 238%
|
120
+72%
|
61
-49%
|
6
-90%
|
(8)
N/A
|
(104)
-1 171%
|
(121)
-16%
|
(18)
+85%
|
167
N/A
|
149
-11%
|
1
-99%
|
3
+273%
|
99
+2 849%
|
197
+99%
|
97
-51%
|
(29)
N/A
|
(69)
-138%
|
(138)
-99%
|
(183)
-33%
|
25
N/A
|
1 171
+4 584%
|
1 256
+7%
|
(193)
N/A
|
20
N/A
|
(363)
N/A
|
886
N/A
|
964
+9%
|
(1 049)
N/A
|
(331)
+68%
|
(471)
-42%
|
(663)
-41%
|
(496)
+25%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
58
N/A
|
30
-48%
|
(4)
N/A
|
13
N/A
|
83
+522%
|
43
-48%
|
(51)
N/A
|
(66)
-30%
|
(139)
-111%
|
(240)
-73%
|
(88)
+63%
|
366
N/A
|
383
+4%
|
(28)
N/A
|
(67)
-143%
|
109
N/A
|
189
+73%
|
90
-52%
|
79
-12%
|
170
+114%
|
69
-59%
|
(504)
N/A
|
(624)
-24%
|
(148)
+76%
|
204
N/A
|
68
-67%
|
550
+714%
|
(6)
N/A
|
(720)
-11 152%
|
(456)
+37%
|
(467)
-2%
|
(1 528)
-227%
|
(2 315)
-52%
|
(2 754)
-19%
|
(2 383)
+13%
|
|