Auplata Mining Group SA
PAR:ALAMG
Cash Flow Statement
Cash Flow Statement
Auplata Mining Group SA
| Dec-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(13)
|
(12)
|
(5)
|
(4)
|
4
|
4
|
(4)
|
(5)
|
(16)
|
(12)
|
(4)
|
(9)
|
(6)
|
(5)
|
(7)
|
(5)
|
(8)
|
(13)
|
(10)
|
(11)
|
(19)
|
(19)
|
(5)
|
(10)
|
(21)
|
(18)
|
(11)
|
(7)
|
(32)
|
(65)
|
(41)
|
(14)
|
|
| Depreciation & Amortization |
5
|
8
|
7
|
2
|
3
|
(3)
|
(3)
|
3
|
3
|
3
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
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
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
5
|
19
|
15
|
2
|
3
|
1
|
(0)
|
1
|
0
|
1
|
5
|
4
|
3
|
11
|
12
|
(3)
|
4
|
17
|
23
|
26
|
23
|
47
|
68
|
45
|
37
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
(0)
|
1
|
(19)
|
(18)
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
3
|
0
|
2
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(2)
|
2
|
2
|
(0)
|
3
|
(2)
|
(2)
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
1
|
2
|
1
|
2
|
3
|
(1)
|
(8)
|
(3)
|
(5)
|
4
|
32
|
7
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(5)
-9 180%
|
(5)
-2%
|
(4)
+7%
|
2
N/A
|
4
+104%
|
1
-73%
|
2
+111%
|
1
-69%
|
3
+408%
|
3
+1%
|
(2)
N/A
|
(6)
-137%
|
(5)
+19%
|
(3)
+26%
|
(4)
-25%
|
(5)
-20%
|
(6)
-13%
|
(7)
-15%
|
(8)
-18%
|
(7)
+9%
|
(6)
+18%
|
(6)
-8%
|
(5)
+14%
|
(3)
+51%
|
(5)
-88%
|
(2)
+59%
|
12
N/A
|
11
-9%
|
19
+72%
|
35
+81%
|
12
-67%
|
23
+99%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(4)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
(8)
|
(7)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(6)
|
(12)
|
(12)
|
(9)
|
(5)
|
(4)
|
(5)
|
(8)
|
(15)
|
(21)
|
(20)
|
(15)
|
(13)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
3
|
2
|
(1)
|
4
|
4
|
(0)
|
(4)
|
(15)
|
(17)
|
(13)
|
(8)
|
15
|
21
|
7
|
1
|
2
|
1
|
(17)
|
(15)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(4)
+49%
|
(1)
+78%
|
(1)
+14%
|
(3)
-249%
|
(4)
-68%
|
(5)
-13%
|
(5)
-2%
|
(3)
+46%
|
(1)
+61%
|
(2)
-42%
|
(6)
-317%
|
(7)
-15%
|
(2)
+70%
|
1
N/A
|
(2)
N/A
|
(3)
-104%
|
4
N/A
|
2
-55%
|
(3)
N/A
|
(10)
-209%
|
(27)
-160%
|
(29)
-8%
|
(22)
+24%
|
(13)
+43%
|
10
N/A
|
16
+54%
|
(2)
N/A
|
(14)
-752%
|
(19)
-31%
|
(19)
0%
|
(32)
-73%
|
(28)
+14%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
4
|
7
|
2
|
1
|
3
|
4
|
4
|
4
|
4
|
0
|
4
|
9
|
6
|
9
|
8
|
1
|
12
|
0
|
0
|
0
|
5
|
5
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
3
|
2
|
(1)
|
(1)
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
3
|
2
|
(4)
|
(4)
|
(0)
|
(0)
|
6
|
12
|
27
|
29
|
19
|
10
|
(1)
|
2
|
28
|
23
|
(3)
|
(3)
|
(7)
|
(8)
|
|
| Other |
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
3
|
4
|
1
|
(1)
|
(1)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
|
| Cash from Financing Activities |
(1)
N/A
|
2
N/A
|
4
+60%
|
5
+32%
|
1
-82%
|
5
+428%
|
6
+34%
|
3
-56%
|
3
+4%
|
3
-13%
|
4
+43%
|
2
-58%
|
7
+397%
|
12
+61%
|
7
-40%
|
4
-46%
|
3
-23%
|
0
-99%
|
11
+35 650%
|
17
+58%
|
12
-32%
|
26
+127%
|
34
+29%
|
26
-22%
|
15
-43%
|
0
-99%
|
1
+318%
|
27
+3 659%
|
10
-61%
|
(16)
N/A
|
(16)
-1%
|
(20)
-24%
|
(20)
+2%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(2)
|
(4)
|
(0)
|
|
| Net Change in Cash |
(9)
N/A
|
(6)
+28%
|
(2)
+72%
|
(0)
+95%
|
0
N/A
|
4
+38 900%
|
2
-41%
|
(0)
N/A
|
1
N/A
|
5
+509%
|
5
+14%
|
(7)
N/A
|
(6)
+24%
|
5
N/A
|
5
-4%
|
(2)
N/A
|
(6)
-172%
|
(2)
+61%
|
6
N/A
|
6
+3%
|
(6)
N/A
|
(6)
-9%
|
(1)
+79%
|
(1)
+30%
|
(0)
+71%
|
5
N/A
|
14
+180%
|
38
+173%
|
7
-81%
|
(16)
N/A
|
(2)
+89%
|
(45)
-2 615%
|
(25)
+45%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(9)
-8%
|
(6)
+34%
|
(5)
+8%
|
1
N/A
|
1
+7%
|
(4)
N/A
|
(3)
+24%
|
(3)
+11%
|
2
N/A
|
0
-75%
|
(10)
N/A
|
(13)
-29%
|
(7)
+46%
|
(6)
+18%
|
(8)
-35%
|
(7)
+8%
|
(6)
+8%
|
(9)
-41%
|
(11)
-20%
|
(13)
-21%
|
(17)
-31%
|
(19)
-7%
|
(14)
+23%
|
(7)
+48%
|
(9)
-27%
|
(7)
+21%
|
4
N/A
|
(4)
N/A
|
(1)
+61%
|
15
N/A
|
(4)
N/A
|
10
N/A
|
|