Fortuna Silver Mines Inc
TSX:FVI
Cash Flow Statement
Cash Flow Statement
Fortuna Silver Mines Inc
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 |
(19)
|
(21)
|
(7)
|
1
|
16
|
15
|
12
|
7
|
(11)
|
(12)
|
(14)
|
(4)
|
18
|
28
|
39
|
37
|
66
|
67
|
69
|
66
|
34
|
22
|
22
|
7
|
24
|
17
|
1
|
22
|
22
|
52
|
74
|
61
|
59
|
60
|
45
|
41
|
(136)
|
(151)
|
(149)
|
(114)
|
(44)
|
|
Depreciation & Amortization |
20
|
21
|
22
|
24
|
24
|
24
|
25
|
25
|
26
|
26
|
26
|
29
|
33
|
38
|
42
|
43
|
43
|
42
|
43
|
44
|
45
|
44
|
44
|
45
|
46
|
48
|
44
|
43
|
45
|
52
|
65
|
91
|
122
|
142
|
164
|
173
|
173
|
179
|
176
|
193
|
220
|
|
Other Non-Cash Items |
44
|
45
|
40
|
40
|
24
|
21
|
19
|
17
|
34
|
37
|
42
|
40
|
31
|
30
|
27
|
38
|
15
|
15
|
20
|
15
|
35
|
42
|
35
|
46
|
34
|
29
|
36
|
42
|
64
|
69
|
70
|
63
|
73
|
77
|
74
|
79
|
223
|
219
|
210
|
208
|
156
|
|
Cash Taxes Paid |
4
|
5
|
4
|
4
|
3
|
12
|
16
|
18
|
18
|
14
|
12
|
13
|
18
|
22
|
31
|
33
|
36
|
41
|
37
|
37
|
36
|
35
|
33
|
34
|
32
|
30
|
28
|
27
|
28
|
36
|
43
|
49
|
63
|
63
|
58
|
54
|
42
|
35
|
32
|
27
|
26
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
2
|
1
|
(0)
|
(2)
|
0
|
1
|
1
|
4
|
6
|
7
|
8
|
6
|
6
|
7
|
10
|
7
|
10
|
14
|
|
Change in Working Capital |
0
|
2
|
(2)
|
3
|
(3)
|
(15)
|
(13)
|
(8)
|
6
|
(4)
|
(15)
|
(14)
|
(29)
|
(34)
|
(33)
|
(51)
|
(54)
|
(43)
|
(41)
|
(31)
|
(30)
|
(41)
|
(32)
|
(33)
|
(41)
|
(32)
|
(30)
|
(28)
|
(38)
|
(63)
|
(81)
|
(94)
|
(108)
|
(119)
|
(107)
|
(91)
|
(66)
|
(44)
|
(36)
|
(44)
|
(35)
|
|
Cash from Operating Activities |
45
N/A
|
47
+5%
|
52
+10%
|
68
+29%
|
60
-11%
|
44
-26%
|
43
-4%
|
41
-4%
|
55
+34%
|
46
-16%
|
39
-14%
|
50
+27%
|
53
+5%
|
62
+17%
|
75
+22%
|
67
-11%
|
70
+5%
|
81
+16%
|
92
+12%
|
93
+2%
|
83
-10%
|
67
-19%
|
69
+3%
|
65
-7%
|
63
-2%
|
63
0%
|
52
-18%
|
80
+54%
|
93
+17%
|
111
+19%
|
127
+15%
|
121
-5%
|
147
+21%
|
159
+8%
|
176
+11%
|
202
+14%
|
194
-4%
|
203
+4%
|
200
-2%
|
241
+21%
|
297
+23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(61)
|
(52)
|
(44)
|
(41)
|
(39)
|
(35)
|
(33)
|
(39)
|
(57)
|
(67)
|
(60)
|
(56)
|
(40)
|
(34)
|
(41)
|
(45)
|
(47)
|
(48)
|
(54)
|
(74)
|
(98)
|
(120)
|
(161)
|
(176)
|
(238)
|
(240)
|
(214)
|
(199)
|
(110)
|
(91)
|
(79)
|
(99)
|
(152)
|
(200)
|
(235)
|
(240)
|
(251)
|
(248)
|
(261)
|
(239)
|
(217)
|
|
Other Items |
(11)
|
(18)
|
(24)
|
(21)
|
(18)
|
(16)
|
(46)
|
(21)
|
(9)
|
0
|
32
|
(1)
|
(11)
|
(88)
|
(131)
|
(42)
|
8
|
59
|
32
|
(83)
|
(107)
|
(33)
|
40
|
63
|
93
|
37
|
36
|
46
|
(4)
|
10
|
(20)
|
25
|
34
|
21
|
48
|
6
|
(4)
|
(2)
|
(3)
|
0
|
0
|
|
Cash from Investing Activities |
(72)
N/A
|
(70)
+2%
|
(68)
+3%
|
(61)
+10%
|
(57)
+7%
|
(51)
+10%
|
(79)
-54%
|
(60)
+24%
|
(66)
-11%
|
(67)
0%
|
(28)
+58%
|
(58)
-104%
|
(51)
+11%
|
(122)
-138%
|
(172)
-41%
|
(87)
+50%
|
(39)
+55%
|
10
N/A
|
(21)
N/A
|
(157)
-631%
|
(205)
-31%
|
(154)
+25%
|
(120)
+22%
|
(113)
+7%
|
(145)
-29%
|
(202)
-39%
|
(178)
+12%
|
(152)
+15%
|
(114)
+25%
|
(82)
+28%
|
(99)
-21%
|
(74)
+25%
|
(118)
-59%
|
(179)
-51%
|
(187)
-4%
|
(234)
-25%
|
(255)
-9%
|
(249)
+2%
|
(264)
-6%
|
(239)
+10%
|
(217)
+9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
3
|
4
|
8
|
9
|
8
|
7
|
2
|
3
|
4
|
6
|
10
|
85
|
82
|
81
|
77
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
69
|
70
|
70
|
0
|
1
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
0
|
(3)
|
0
|
0
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
39
|
39
|
39
|
39
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
29
|
28
|
26
|
64
|
78
|
118
|
62
|
23
|
2
|
(38)
|
17
|
10
|
(44)
|
(5)
|
14
|
4
|
48
|
33
|
54
|
26
|
(32)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(6)
|
(6)
|
(3)
|
0
|
(0)
|
(4)
|
(8)
|
0
|
0
|
(6)
|
(3)
|
0
|
0
|
(2)
|
(1)
|
|
Cash from Financing Activities |
0
N/A
|
0
+81%
|
3
+526%
|
3
+14%
|
8
+146%
|
9
+11%
|
47
+415%
|
46
-2%
|
41
-10%
|
42
+2%
|
4
-91%
|
5
+26%
|
9
+82%
|
78
+784%
|
75
-3%
|
74
-2%
|
70
-6%
|
(3)
N/A
|
(2)
+23%
|
(1)
+52%
|
29
N/A
|
28
-2%
|
26
-7%
|
63
+142%
|
75
+19%
|
115
+53%
|
126
+9%
|
88
-30%
|
69
-21%
|
28
-59%
|
18
-38%
|
6
-68%
|
(51)
N/A
|
(12)
+76%
|
4
N/A
|
(7)
N/A
|
38
N/A
|
24
-38%
|
47
+100%
|
24
-50%
|
(33)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
2
|
(0)
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
1
|
(5)
|
(4)
|
(3)
|
(6)
|
0
|
0
|
|
Net Change in Cash |
(27)
N/A
|
(23)
+16%
|
(13)
+42%
|
9
N/A
|
11
+22%
|
2
-84%
|
10
+480%
|
27
+159%
|
29
+10%
|
21
-27%
|
15
-29%
|
(3)
N/A
|
10
N/A
|
18
+75%
|
(22)
N/A
|
54
N/A
|
101
+86%
|
89
-12%
|
68
-23%
|
(63)
N/A
|
(93)
-46%
|
(58)
+37%
|
(25)
+57%
|
17
N/A
|
(7)
N/A
|
(24)
-244%
|
(1)
+98%
|
13
N/A
|
49
+273%
|
57
+18%
|
45
-21%
|
51
+12%
|
(25)
N/A
|
(35)
-42%
|
(6)
+84%
|
(45)
-692%
|
(27)
+41%
|
(26)
+4%
|
(23)
+11%
|
27
N/A
|
48
+77%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(16)
N/A
|
(5)
+69%
|
8
N/A
|
27
+230%
|
21
-21%
|
9
-56%
|
10
+7%
|
2
-81%
|
(2)
N/A
|
(21)
-803%
|
(21)
+2%
|
(6)
+70%
|
12
N/A
|
28
+125%
|
34
+22%
|
22
-36%
|
23
+5%
|
33
+42%
|
38
+15%
|
19
-49%
|
(14)
N/A
|
(53)
-267%
|
(92)
-73%
|
(111)
-21%
|
(175)
-57%
|
(177)
-1%
|
(163)
+8%
|
(119)
+27%
|
(16)
+86%
|
20
N/A
|
48
+145%
|
22
-54%
|
(5)
N/A
|
(41)
-697%
|
(58)
-42%
|
(38)
+35%
|
(57)
-49%
|
(45)
+21%
|
(61)
-36%
|
3
N/A
|
80
+2 893%
|