China Gold International Resources Corp Ltd
TSX:CGG
Cash Flow Statement
Cash Flow Statement
China Gold International Resources Corp Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-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 |
94
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
312
|
0
|
0
|
0
|
275
|
0
|
0
|
0
|
(19)
|
|
Depreciation & Amortization |
48
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
176
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
122
|
|
Other Non-Cash Items |
10
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
26
|
|
Cash Taxes Paid |
33
|
25
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
41
|
|
Cash Interest Paid |
16
|
16
|
23
|
29
|
38
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
21
|
|
Change in Working Capital |
(29)
|
(15)
|
(72)
|
(105)
|
(142)
|
(143)
|
(147)
|
(112)
|
(63)
|
72
|
111
|
122
|
(50)
|
81
|
59
|
82
|
(75)
|
104
|
144
|
143
|
(54)
|
146
|
162
|
173
|
(13)
|
167
|
165
|
204
|
(83)
|
415
|
466
|
481
|
(89)
|
408
|
409
|
382
|
(63)
|
414
|
233
|
112
|
(127)
|
|
Cash from Operating Activities |
94
N/A
|
79
-16%
|
51
-35%
|
18
-64%
|
3
-84%
|
2
-33%
|
(2)
N/A
|
33
N/A
|
67
+101%
|
72
+8%
|
111
+53%
|
122
+10%
|
77
-37%
|
81
+5%
|
59
-28%
|
82
+41%
|
99
+20%
|
104
+6%
|
144
+38%
|
143
-1%
|
155
+9%
|
146
-6%
|
162
+11%
|
173
+7%
|
158
-9%
|
167
+6%
|
165
-1%
|
204
+23%
|
261
+28%
|
415
+59%
|
466
+12%
|
481
+3%
|
417
-13%
|
408
-2%
|
409
+0%
|
382
-7%
|
447
+17%
|
414
-7%
|
233
-44%
|
112
-52%
|
2
-99%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(472)
|
(449)
|
(376)
|
(332)
|
(266)
|
(269)
|
(267)
|
(249)
|
(277)
|
(226)
|
(230)
|
(235)
|
(202)
|
(218)
|
(204)
|
(225)
|
(256)
|
(215)
|
(185)
|
(164)
|
(133)
|
(163)
|
(167)
|
(153)
|
(131)
|
(124)
|
(134)
|
(119)
|
(151)
|
(173)
|
(190)
|
(201)
|
(145)
|
(103)
|
(80)
|
(58)
|
(46)
|
(40)
|
(41)
|
(39)
|
(61)
|
|
Other Items |
19
|
0
|
0
|
(0)
|
(1)
|
0
|
(15)
|
(14)
|
(22)
|
(21)
|
(5)
|
(140)
|
(151)
|
(149)
|
(139)
|
150
|
168
|
168
|
158
|
6
|
5
|
5
|
11
|
1
|
3
|
2
|
(5)
|
12
|
18
|
14
|
13
|
(4)
|
(6)
|
(2)
|
2
|
12
|
12
|
12
|
(56)
|
(59)
|
(60)
|
|
Cash from Investing Activities |
(454)
N/A
|
(429)
+6%
|
(376)
+12%
|
(332)
+12%
|
(266)
+20%
|
(269)
-1%
|
(282)
-5%
|
(263)
+7%
|
(299)
-14%
|
(247)
+17%
|
(234)
+5%
|
(375)
-60%
|
(353)
+6%
|
(366)
-4%
|
(343)
+6%
|
(75)
+78%
|
(88)
-18%
|
(47)
+47%
|
(27)
+42%
|
(158)
-482%
|
(129)
+19%
|
(158)
-23%
|
(156)
+2%
|
(152)
+2%
|
(128)
+16%
|
(122)
+5%
|
(139)
-14%
|
(107)
+23%
|
(133)
-24%
|
(160)
-20%
|
(177)
-11%
|
(204)
-16%
|
(151)
+26%
|
(105)
+30%
|
(78)
+26%
|
(46)
+41%
|
(33)
+28%
|
(28)
+16%
|
(96)
-242%
|
(98)
-2%
|
(121)
-24%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
286
|
320
|
341
|
806
|
724
|
604
|
296
|
(260)
|
(219)
|
(164)
|
108
|
222
|
226
|
245
|
267
|
145
|
79
|
(6)
|
(45)
|
(6)
|
(29)
|
(5)
|
24
|
(8)
|
15
|
23
|
525
|
7
|
(71)
|
(102)
|
(690)
|
(228)
|
(259)
|
(228)
|
(196)
|
(139)
|
(86)
|
(86)
|
(147)
|
(148)
|
(57)
|
|
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
|
0
|
(48)
|
(48)
|
(48)
|
0
|
(99)
|
(99)
|
(99)
|
0
|
(147)
|
(147)
|
(147)
|
|
Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
286
N/A
|
320
+12%
|
341
+7%
|
806
+136%
|
724
-10%
|
603
-17%
|
295
-51%
|
(261)
N/A
|
(219)
+16%
|
(164)
+25%
|
107
N/A
|
222
+107%
|
226
+2%
|
244
+8%
|
266
+9%
|
145
-45%
|
78
-46%
|
(6)
N/A
|
(45)
-621%
|
(7)
+86%
|
(30)
-360%
|
(6)
+81%
|
23
N/A
|
(8)
N/A
|
15
N/A
|
22
+48%
|
525
+2 265%
|
6
-99%
|
(72)
N/A
|
(102)
-43%
|
(738)
-622%
|
(277)
+62%
|
(308)
-11%
|
(277)
+10%
|
(296)
-7%
|
(238)
+19%
|
(185)
+22%
|
(185)
N/A
|
(295)
-59%
|
(296)
0%
|
(205)
+31%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(4)
|
(6)
|
(6)
|
(1)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
(1)
|
3
|
(3)
|
(6)
|
(6)
|
(8)
|
(4)
|
(4)
|
(1)
|
(6)
|
(3)
|
1
|
5
|
7
|
9
|
7
|
6
|
5
|
(1)
|
(0)
|
(8)
|
(2)
|
(21)
|
(18)
|
(6)
|
|
Net Change in Cash |
(76)
N/A
|
(33)
+56%
|
10
N/A
|
486
+4 664%
|
460
-5%
|
336
-27%
|
13
-96%
|
(491)
N/A
|
(453)
+8%
|
(341)
+25%
|
(19)
+94%
|
(33)
-71%
|
(53)
-60%
|
(43)
+18%
|
(19)
+55%
|
153
N/A
|
88
-43%
|
55
-38%
|
68
+25%
|
(29)
N/A
|
(9)
+67%
|
(26)
-180%
|
26
N/A
|
9
-66%
|
44
+398%
|
62
+40%
|
548
+782%
|
104
-81%
|
61
-41%
|
160
+162%
|
(439)
N/A
|
7
N/A
|
(35)
N/A
|
31
N/A
|
34
+12%
|
97
+184%
|
220
+127%
|
199
-10%
|
(178)
N/A
|
(300)
-68%
|
(331)
-10%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(379)
N/A
|
(370)
+2%
|
(325)
+12%
|
(313)
+4%
|
(263)
+16%
|
(267)
-2%
|
(269)
-1%
|
(215)
+20%
|
(210)
+3%
|
(154)
+27%
|
(119)
+23%
|
(112)
+5%
|
(125)
-11%
|
(136)
-9%
|
(146)
-7%
|
(143)
+2%
|
(158)
-10%
|
(111)
+30%
|
(41)
+63%
|
(21)
+48%
|
22
N/A
|
(17)
N/A
|
(4)
+75%
|
20
N/A
|
28
+40%
|
43
+56%
|
31
-28%
|
85
+171%
|
109
+29%
|
241
+121%
|
277
+15%
|
280
+1%
|
273
-3%
|
305
+12%
|
329
+8%
|
323
-2%
|
402
+24%
|
374
-7%
|
193
-49%
|
72
-62%
|
(60)
N/A
|