SSR Mining Inc
NASDAQ:SSRM
Cash Flow Statement
Cash Flow Statement
SSR Mining Inc
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(232)
|
(225)
|
(233)
|
(7)
|
(10)
|
22
|
24
|
(17)
|
(124)
|
(131)
|
(111)
|
(14)
|
65
|
78
|
103
|
67
|
72
|
54
|
19
|
19
|
0
|
8
|
18
|
34
|
56
|
56
|
60
|
90
|
157
|
279
|
340
|
356
|
426
|
375
|
364
|
272
|
210
|
163
|
218
|
239
|
(120)
|
|
Depreciation & Amortization |
44
|
42
|
39
|
34
|
34
|
11
|
25
|
35
|
80
|
84
|
75
|
75
|
76
|
80
|
92
|
97
|
103
|
104
|
103
|
107
|
101
|
101
|
107
|
100
|
108
|
106
|
85
|
92
|
109
|
140
|
187
|
210
|
228
|
233
|
231
|
200
|
181
|
170
|
161
|
195
|
214
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(9)
|
(12)
|
21
|
12
|
(6)
|
(2)
|
(131)
|
(124)
|
(137)
|
(167)
|
(68)
|
(54)
|
(117)
|
(30)
|
(135)
|
|
Stock-Based Compensation |
2
|
1
|
2
|
2
|
2
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
14
|
15
|
16
|
13
|
16
|
13
|
13
|
16
|
15
|
21
|
21
|
17
|
6
|
4
|
4
|
9
|
0
|
|
Other Non-Cash Items |
259
|
210
|
200
|
(11)
|
(9)
|
10
|
13
|
49
|
126
|
122
|
123
|
85
|
47
|
49
|
24
|
22
|
5
|
4
|
19
|
18
|
23
|
24
|
29
|
49
|
68
|
81
|
60
|
56
|
61
|
52
|
106
|
110
|
115
|
112
|
79
|
64
|
(16)
|
(11)
|
5
|
29
|
597
|
|
Cash Taxes Paid |
28
|
15
|
16
|
16
|
19
|
1
|
(0)
|
(1)
|
21
|
21
|
22
|
24
|
19
|
14
|
12
|
7
|
4
|
7
|
8
|
10
|
13
|
20
|
19
|
16
|
21
|
23
|
26
|
42
|
44
|
43
|
67
|
58
|
58
|
115
|
127
|
139
|
146
|
93
|
57
|
40
|
34
|
|
Cash Interest Paid |
7
|
7
|
8
|
8
|
8
|
1
|
1
|
1
|
9
|
9
|
9
|
9
|
8
|
7
|
10
|
13
|
15
|
17
|
16
|
15
|
14
|
13
|
13
|
10
|
12
|
12
|
11
|
12
|
14
|
13
|
15
|
16
|
13
|
12
|
12
|
22
|
23
|
23
|
26
|
17
|
16
|
|
Change in Working Capital |
(27)
|
(7)
|
4
|
(16)
|
2
|
(10)
|
(4)
|
(20)
|
(8)
|
(18)
|
(22)
|
(28)
|
(18)
|
(19)
|
(23)
|
(12)
|
(34)
|
(37)
|
(37)
|
(36)
|
(63)
|
(84)
|
(89)
|
(100)
|
(97)
|
(52)
|
(40)
|
(82)
|
(41)
|
(89)
|
(112)
|
(39)
|
(29)
|
(52)
|
(97)
|
(143)
|
(147)
|
(167)
|
(118)
|
(96)
|
(134)
|
|
Cash from Operating Activities |
28
N/A
|
20
-31%
|
9
-53%
|
0
-98%
|
16
+8 100%
|
32
+97%
|
59
+82%
|
48
-19%
|
74
+56%
|
56
-24%
|
65
+16%
|
117
+80%
|
171
+46%
|
189
+10%
|
197
+4%
|
174
-12%
|
145
-17%
|
125
-14%
|
104
-17%
|
109
+5%
|
60
-45%
|
49
-19%
|
65
+34%
|
82
+26%
|
134
+64%
|
177
+32%
|
157
-12%
|
144
-8%
|
307
+113%
|
392
+28%
|
515
+31%
|
636
+24%
|
609
-4%
|
544
-11%
|
441
-19%
|
227
-48%
|
161
-29%
|
102
-37%
|
149
+47%
|
337
+126%
|
422
+25%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(63)
|
(55)
|
(43)
|
(34)
|
(24)
|
(4)
|
(8)
|
(13)
|
(37)
|
(36)
|
(43)
|
(44)
|
(48)
|
(54)
|
(48)
|
(44)
|
(37)
|
(37)
|
(41)
|
(70)
|
(77)
|
(82)
|
(103)
|
(83)
|
(136)
|
(156)
|
(138)
|
(147)
|
(139)
|
(158)
|
(179)
|
(188)
|
(165)
|
(144)
|
(148)
|
(152)
|
(138)
|
(162)
|
(178)
|
(186)
|
(223)
|
|
Other Items |
(25)
|
(21)
|
(18)
|
(290)
|
(249)
|
(20)
|
295
|
260
|
(7)
|
24
|
6
|
14
|
4
|
(2)
|
(31)
|
14
|
22
|
41
|
73
|
7
|
(39)
|
(69)
|
(94)
|
(89)
|
5
|
25
|
101
|
418
|
379
|
377
|
318
|
4
|
36
|
42
|
48
|
84
|
(99)
|
(98)
|
(232)
|
(261)
|
(116)
|
|
Cash from Investing Activities |
(87)
N/A
|
(77)
+12%
|
(61)
+21%
|
(323)
-432%
|
(273)
+16%
|
(24)
+91%
|
287
N/A
|
247
-14%
|
(44)
N/A
|
(12)
+73%
|
(36)
-206%
|
(30)
+18%
|
(43)
-46%
|
(56)
-28%
|
(79)
-42%
|
(30)
+62%
|
(16)
+48%
|
4
N/A
|
32
+700%
|
(63)
N/A
|
(116)
-85%
|
(151)
-30%
|
(198)
-31%
|
(171)
+14%
|
(130)
+24%
|
(130)
+0%
|
(36)
+72%
|
271
N/A
|
240
-11%
|
218
-9%
|
139
-36%
|
(184)
N/A
|
(129)
+30%
|
(101)
+22%
|
(100)
+1%
|
(69)
+32%
|
(236)
-244%
|
(260)
-10%
|
(410)
-58%
|
(447)
-9%
|
(339)
+24%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
7
|
7
|
4
|
2
|
2
|
3
|
4
|
3
|
5
|
8
|
7
|
10
|
7
|
6
|
5
|
4
|
7
|
8
|
(62)
|
(138)
|
(139)
|
(140)
|
(85)
|
(96)
|
(97)
|
(105)
|
(131)
|
(45)
|
(56)
|
|
Net Issuance of Debt |
118
|
118
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(1)
|
(16)
|
(16)
|
(18)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
77
|
77
|
77
|
(116)
|
(116)
|
(134)
|
(151)
|
(55)
|
(74)
|
(77)
|
(80)
|
(86)
|
(85)
|
(83)
|
(81)
|
(75)
|
(75)
|
(93)
|
(75)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(22)
|
(33)
|
(43)
|
(32)
|
(51)
|
(55)
|
(59)
|
(73)
|
(58)
|
(58)
|
(58)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
4
|
6
|
8
|
15
|
10
|
8
|
5
|
(3)
|
0
|
0
|
3
|
(14)
|
(53)
|
(54)
|
(74)
|
(57)
|
(49)
|
(48)
|
(34)
|
(34)
|
0
|
0
|
5
|
7
|
|
Cash from Financing Activities |
118
N/A
|
118
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(12)
-1 256%
|
(10)
+21%
|
(11)
-16%
|
(10)
+13%
|
4
N/A
|
3
-21%
|
5
+53%
|
6
+35%
|
10
+60%
|
11
+6%
|
21
+95%
|
96
+368%
|
93
-4%
|
93
+0%
|
81
-13%
|
(111)
N/A
|
(111)
N/A
|
(127)
-15%
|
(158)
-24%
|
(111)
+30%
|
(212)
-91%
|
(322)
-52%
|
(320)
+1%
|
(307)
+4%
|
(270)
+12%
|
(268)
+1%
|
(272)
-1%
|
(257)
+6%
|
(266)
-4%
|
(191)
+28%
|
(182)
+5%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(12)
|
(12)
|
(14)
|
(10)
|
(9)
|
2
|
2
|
3
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(1)
|
(4)
|
0
|
1
|
(0)
|
4
|
1
|
1
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(5)
|
(17)
|
(23)
|
(34)
|
(46)
|
(97)
|
|
Net Change in Cash |
48
N/A
|
49
+2%
|
(65)
N/A
|
(334)
-410%
|
(266)
+20%
|
10
N/A
|
346
+3 293%
|
296
-15%
|
27
-91%
|
42
+54%
|
15
-63%
|
78
+403%
|
115
+49%
|
123
+7%
|
121
-2%
|
147
+21%
|
133
-9%
|
132
0%
|
140
+6%
|
50
-64%
|
(41)
N/A
|
(12)
+72%
|
(41)
-260%
|
0
N/A
|
85
+84 400%
|
(63)
N/A
|
10
N/A
|
292
+2 944%
|
390
+33%
|
501
+28%
|
442
-12%
|
129
-71%
|
157
+21%
|
133
-15%
|
68
-49%
|
(114)
N/A
|
(364)
-219%
|
(439)
-21%
|
(561)
-28%
|
(346)
+38%
|
(197)
+43%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(34)
N/A
|
(36)
-4%
|
(33)
+6%
|
(34)
-1%
|
(8)
+77%
|
28
N/A
|
51
+81%
|
35
-32%
|
37
+6%
|
20
-46%
|
22
+14%
|
73
+227%
|
123
+68%
|
135
+10%
|
148
+10%
|
129
-13%
|
108
-17%
|
88
-18%
|
63
-29%
|
39
-38%
|
(17)
N/A
|
(34)
-98%
|
(39)
-14%
|
(1)
+98%
|
(2)
-129%
|
22
N/A
|
19
-12%
|
(2)
N/A
|
168
N/A
|
233
+39%
|
335
+44%
|
448
+33%
|
444
-1%
|
400
-10%
|
293
-27%
|
75
-74%
|
23
-69%
|
(61)
N/A
|
(29)
+52%
|
151
N/A
|
198
+32%
|