Ivanhoe Mines Ltd
TSX:IVN
Cash Flow Statement
Cash Flow Statement
Ivanhoe Mines Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(564)
|
(651)
|
(629)
|
(256)
|
(223)
|
(99)
|
(70)
|
688
|
697
|
700
|
695
|
(45)
|
(48)
|
(52)
|
(56)
|
234
|
238
|
242
|
255
|
19
|
30
|
41
|
45
|
12
|
(7)
|
(17)
|
(23)
|
(38)
|
(3)
|
(105)
|
(14)
|
(30)
|
(27)
|
320
|
254
|
321
|
380
|
228
|
314
|
295
|
141
|
|
Depreciation & Amortization |
5
|
5
|
5
|
6
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
1
|
3
|
4
|
5
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
8
|
6
|
4
|
2
|
2
|
3
|
3
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
348
|
436
|
428
|
92
|
87
|
(4)
|
3
|
(730)
|
(732)
|
(732)
|
(734)
|
(3)
|
(2)
|
(0)
|
0
|
(292)
|
(289)
|
(286)
|
(287)
|
(47)
|
(60)
|
(73)
|
(82)
|
(36)
|
(32)
|
(29)
|
(30)
|
(36)
|
(69)
|
24
|
(72)
|
10
|
7
|
(329)
|
(29)
|
(170)
|
(219)
|
(65)
|
(379)
|
(355)
|
(209)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
|
Change in Working Capital |
13
|
15
|
5
|
(15)
|
(18)
|
(13)
|
(16)
|
(8)
|
(9)
|
(6)
|
4
|
13
|
16
|
12
|
15
|
15
|
10
|
12
|
11
|
9
|
12
|
13
|
10
|
11
|
14
|
4
|
6
|
5
|
2
|
13
|
5
|
1
|
(2)
|
(20)
|
(14)
|
21
|
12
|
31
|
37
|
25
|
40
|
|
Cash from Operating Activities |
(199)
N/A
|
(195)
+2%
|
(191)
+2%
|
(173)
+9%
|
(148)
+14%
|
(110)
+26%
|
(77)
+30%
|
(45)
+42%
|
(38)
+15%
|
(33)
+15%
|
(30)
+8%
|
(31)
-3%
|
(29)
+5%
|
(36)
-24%
|
(37)
-1%
|
(39)
-5%
|
(37)
+4%
|
(28)
+24%
|
(16)
+42%
|
(15)
+9%
|
(13)
+9%
|
(15)
-12%
|
(24)
-59%
|
(12)
+49%
|
(21)
-75%
|
(38)
-78%
|
(42)
-11%
|
(60)
-44%
|
(62)
-3%
|
(59)
+5%
|
(73)
-23%
|
(7)
+90%
|
(11)
-51%
|
(18)
-70%
|
221
N/A
|
177
-20%
|
177
0%
|
196
+11%
|
(25)
N/A
|
(32)
-27%
|
(25)
+20%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(21)
|
(23)
|
(25)
|
(26)
|
(41)
|
(58)
|
(75)
|
(88)
|
(78)
|
(66)
|
(56)
|
(43)
|
(43)
|
(43)
|
(51)
|
(63)
|
(81)
|
(100)
|
(117)
|
(129)
|
(134)
|
(134)
|
(129)
|
(117)
|
(95)
|
(74)
|
(60)
|
(42)
|
(38)
|
(42)
|
(41)
|
(53)
|
(65)
|
(66)
|
(99)
|
(159)
|
(209)
|
(323)
|
(415)
|
(478)
|
(547)
|
|
Other Items |
(7)
|
(5)
|
23
|
18
|
21
|
20
|
(8)
|
51
|
41
|
43
|
3
|
(61)
|
(65)
|
(87)
|
(78)
|
(87)
|
(84)
|
(76)
|
(61)
|
(75)
|
(78)
|
(177)
|
(208)
|
(257)
|
(307)
|
(275)
|
(324)
|
(338)
|
(345)
|
(324)
|
(254)
|
(156)
|
(99)
|
(39)
|
(14)
|
(15)
|
3
|
3
|
2
|
1
|
(4)
|
|
Cash from Investing Activities |
(28)
N/A
|
(28)
+1%
|
(2)
+92%
|
(8)
-242%
|
(20)
-146%
|
(38)
-94%
|
(82)
-116%
|
(37)
+55%
|
(38)
-2%
|
(23)
+38%
|
(53)
-126%
|
(104)
-98%
|
(108)
-4%
|
(129)
-20%
|
(129)
+0%
|
(150)
-16%
|
(166)
-11%
|
(176)
-6%
|
(178)
-1%
|
(204)
-14%
|
(212)
-4%
|
(311)
-47%
|
(337)
-8%
|
(375)
-11%
|
(402)
-7%
|
(349)
+13%
|
(384)
-10%
|
(380)
+1%
|
(383)
-1%
|
(367)
+4%
|
(294)
+20%
|
(209)
+29%
|
(164)
+21%
|
(105)
+36%
|
(113)
-7%
|
(174)
-54%
|
(206)
-19%
|
(321)
-56%
|
(413)
-29%
|
(477)
-16%
|
(551)
-16%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
105
|
253
|
257
|
152
|
152
|
89
|
85
|
85
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
6
|
2
|
2
|
613
|
615
|
615
|
616
|
513
|
514
|
514
|
513
|
4
|
2
|
5
|
6
|
5
|
6
|
7
|
6
|
8
|
6
|
4
|
6
|
5
|
435
|
435
|
|
Net Issuance of Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
564
|
564
|
564
|
564
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
40
|
98
|
96
|
95
|
|
Other |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
186
|
236
|
235
|
273
|
126
|
114
|
154
|
115
|
78
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(8)
|
0
|
(15)
|
(15)
|
(14)
|
0
|
(14)
|
(16)
|
(31)
|
0
|
|
Cash from Financing Activities |
106
N/A
|
253
+138%
|
257
+2%
|
153
-41%
|
153
0%
|
90
-41%
|
85
-6%
|
271
+218%
|
321
+18%
|
235
-27%
|
273
+16%
|
126
-54%
|
118
-6%
|
158
+34%
|
120
-24%
|
83
-31%
|
42
-50%
|
2
-95%
|
614
+27 431%
|
615
+0%
|
614
0%
|
616
+0%
|
513
-17%
|
513
+0%
|
514
+0%
|
512
0%
|
3
-99%
|
1
-66%
|
568
+50 179%
|
569
+0%
|
568
0%
|
562
-1%
|
(3)
N/A
|
(11)
-259%
|
(9)
+14%
|
(10)
-5%
|
(11)
-14%
|
31
N/A
|
87
+178%
|
500
+475%
|
500
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(6)
|
(2)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
0
|
(4)
|
0
|
1
|
(3)
|
1
|
(2)
|
1
|
4
|
2
|
8
|
(4)
|
(2)
|
4
|
0
|
2
|
(9)
|
(10)
|
(10)
|
(0)
|
6
|
5
|
3
|
(1)
|
7
|
(3)
|
(15)
|
(4)
|
(25)
|
(21)
|
(10)
|
(15)
|
(10)
|
|
Net Change in Cash |
(127)
N/A
|
27
N/A
|
60
+122%
|
(33)
N/A
|
(21)
+36%
|
(66)
-217%
|
(83)
-25%
|
183
N/A
|
245
+34%
|
175
-29%
|
190
+9%
|
(9)
N/A
|
(23)
-156%
|
(7)
+68%
|
(48)
-550%
|
(104)
-117%
|
(157)
-51%
|
(200)
-28%
|
428
N/A
|
393
-8%
|
387
-1%
|
294
-24%
|
153
-48%
|
129
-16%
|
82
-36%
|
115
+41%
|
(433)
N/A
|
(440)
-2%
|
129
N/A
|
148
+15%
|
204
+38%
|
345
+69%
|
(170)
N/A
|
(137)
+19%
|
84
N/A
|
(11)
N/A
|
(65)
-505%
|
(114)
-76%
|
(360)
-215%
|
(23)
+94%
|
(86)
-271%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(220)
N/A
|
(218)
+1%
|
(215)
+1%
|
(199)
+8%
|
(189)
+5%
|
(168)
+11%
|
(152)
+10%
|
(133)
+13%
|
(117)
+12%
|
(99)
+15%
|
(86)
+13%
|
(75)
+13%
|
(72)
+3%
|
(79)
-10%
|
(88)
-10%
|
(101)
-16%
|
(118)
-17%
|
(128)
-9%
|
(133)
-3%
|
(144)
-8%
|
(147)
-3%
|
(149)
-1%
|
(153)
-3%
|
(130)
+15%
|
(116)
+10%
|
(112)
+4%
|
(102)
+9%
|
(102)
-1%
|
(100)
+2%
|
(102)
-1%
|
(114)
-12%
|
(60)
+47%
|
(76)
-27%
|
(84)
-11%
|
122
N/A
|
18
-85%
|
(33)
N/A
|
(127)
-290%
|
(440)
-246%
|
(509)
-16%
|
(572)
-12%
|