Kinross Gold Corp
TSX:K
Cash Flow Statement
Cash Flow Statement
Kinross Gold Corp
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 |
(3 012)
|
(3 145)
|
(617)
|
(668)
|
(1 427)
|
(1 466)
|
(1 596)
|
(1 645)
|
(989)
|
(948)
|
(891)
|
(836)
|
(109)
|
(9)
|
50
|
108
|
442
|
415
|
385
|
220
|
(26)
|
(67)
|
2
|
168
|
717
|
776
|
901
|
1 082
|
1 359
|
1 385
|
1 307
|
833
|
219
|
152
|
23
|
321
|
31
|
39
|
200
|
243
|
415
|
|
Depreciation & Amortization |
829
|
798
|
803
|
852
|
875
|
885
|
886
|
892
|
898
|
885
|
878
|
852
|
855
|
879
|
873
|
867
|
819
|
795
|
781
|
778
|
772
|
743
|
733
|
705
|
731
|
760
|
791
|
819
|
842
|
856
|
872
|
764
|
841
|
815
|
755
|
843
|
784
|
815
|
888
|
967
|
987
|
|
Change in Deffered Taxes |
(248)
|
(198)
|
(68)
|
(13)
|
(14)
|
(72)
|
(26)
|
(113)
|
53
|
24
|
(34)
|
(56)
|
(150)
|
(104)
|
(63)
|
(13)
|
(76)
|
(52)
|
(32)
|
(28)
|
9
|
(40)
|
(50)
|
(42)
|
41
|
147
|
185
|
233
|
218
|
151
|
89
|
47
|
(64)
|
(85)
|
(49)
|
(65)
|
(56)
|
(27)
|
(35)
|
33
|
144
|
|
Other Non-Cash Items |
3 559
|
3 503
|
812
|
821
|
1 534
|
1 600
|
1 618
|
1 643
|
825
|
819
|
852
|
958
|
331
|
203
|
154
|
52
|
(19)
|
122
|
146
|
132
|
119
|
105
|
113
|
102
|
(305)
|
(310)
|
(375)
|
(361)
|
(506)
|
(498)
|
(427)
|
(54)
|
314
|
381
|
368
|
(43)
|
546
|
483
|
493
|
515
|
124
|
|
Cash Taxes Paid |
285
|
254
|
201
|
183
|
185
|
170
|
153
|
124
|
137
|
149
|
147
|
147
|
126
|
110
|
173
|
183
|
189
|
186
|
129
|
120
|
127
|
122
|
72
|
111
|
115
|
162
|
241
|
210
|
106
|
168
|
147
|
82
|
303
|
262
|
243
|
292
|
141
|
127
|
128
|
132
|
137
|
|
Cash Interest Paid |
5
|
5
|
6
|
20
|
21
|
40
|
41
|
49
|
49
|
57
|
59
|
72
|
74
|
76
|
75
|
66
|
63
|
61
|
58
|
58
|
58
|
55
|
56
|
55
|
56
|
76
|
82
|
107
|
111
|
111
|
115
|
95
|
98
|
86
|
81
|
96
|
96
|
123
|
128
|
150
|
167
|
|
Change in Working Capital |
(353)
|
(333)
|
(247)
|
(136)
|
(119)
|
(55)
|
15
|
48
|
45
|
17
|
140
|
60
|
173
|
123
|
(57)
|
(126)
|
(215)
|
(242)
|
(238)
|
(131)
|
(86)
|
6
|
98
|
67
|
40
|
(100)
|
(129)
|
(88)
|
45
|
44
|
53
|
29
|
(175)
|
(345)
|
(244)
|
(282)
|
(254)
|
(63)
|
(94)
|
(90)
|
(65)
|
|
Cash from Operating Activities |
775
N/A
|
625
-19%
|
683
+9%
|
857
+25%
|
849
-1%
|
891
+5%
|
897
+1%
|
826
-8%
|
832
+1%
|
796
-4%
|
945
+19%
|
979
+4%
|
1 099
+12%
|
1 093
-1%
|
956
-12%
|
888
-7%
|
952
+7%
|
1 037
+9%
|
1 042
+0%
|
972
-7%
|
789
-19%
|
747
-5%
|
895
+20%
|
1 000
+12%
|
1 225
+23%
|
1 273
+4%
|
1 373
+8%
|
1 685
+23%
|
1 958
+16%
|
1 938
-1%
|
1 893
-2%
|
1 619
-14%
|
1 135
-30%
|
918
-19%
|
853
-7%
|
773
-9%
|
1 050
+36%
|
1 247
+19%
|
1 452
+16%
|
1 669
+15%
|
1 605
-4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1 262)
|
(1 122)
|
(921)
|
(774)
|
(632)
|
(612)
|
(621)
|
(639)
|
(610)
|
(600)
|
(586)
|
(568)
|
(634)
|
(673)
|
(760)
|
(811)
|
(898)
|
(966)
|
(1 012)
|
(1 084)
|
(1 043)
|
(1 061)
|
(1 091)
|
(1 080)
|
(1 105)
|
(1 032)
|
(969)
|
(916)
|
(916)
|
(929)
|
(920)
|
(864)
|
(939)
|
(841)
|
(779)
|
(820)
|
(764)
|
(879)
|
(1 017)
|
(1 104)
|
(1 098)
|
|
Other Items |
217
|
(131)
|
(110)
|
(71)
|
145
|
154
|
141
|
151
|
(22)
|
(619)
|
(588)
|
(636)
|
(636)
|
(27)
|
224
|
228
|
210
|
173
|
(105)
|
(334)
|
(344)
|
(334)
|
(326)
|
(67)
|
79
|
(34)
|
(59)
|
(196)
|
(333)
|
(349)
|
(342)
|
(310)
|
(254)
|
(1 154)
|
(889)
|
(773)
|
(838)
|
211
|
(5)
|
(58)
|
(24)
|
|
Cash from Investing Activities |
(1 046)
N/A
|
(1 253)
-20%
|
(1 030)
+18%
|
(844)
+18%
|
(486)
+42%
|
(458)
+6%
|
(480)
-5%
|
(488)
-2%
|
(632)
-29%
|
(1 219)
-93%
|
(1 174)
+4%
|
(1 204)
-3%
|
(1 270)
-5%
|
(700)
+45%
|
(536)
+23%
|
(583)
-9%
|
(687)
-18%
|
(793)
-15%
|
(1 117)
-41%
|
(1 418)
-27%
|
(1 387)
+2%
|
(1 396)
-1%
|
(1 417)
-2%
|
(1 147)
+19%
|
(1 027)
+10%
|
(1 066)
-4%
|
(1 029)
+4%
|
(1 112)
-8%
|
(1 249)
-12%
|
(1 278)
-2%
|
(1 262)
+1%
|
(1 174)
+7%
|
(1 193)
-2%
|
(1 994)
-67%
|
(1 668)
+16%
|
(1 593)
+5%
|
(1 602)
-1%
|
(669)
+58%
|
(1 022)
-53%
|
(1 162)
-14%
|
(1 122)
+3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
276
|
277
|
279
|
279
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(100)
|
0
|
0
|
(129)
|
(301)
|
0
|
0
|
(241)
|
0
|
|
Net Issuance of Debt |
(523)
|
(68)
|
(67)
|
(67)
|
(67)
|
(66)
|
(60)
|
(80)
|
(80)
|
0
|
(50)
|
(250)
|
(250)
|
0
|
0
|
(5)
|
(5)
|
0
|
(5)
|
0
|
0
|
132
|
148
|
90
|
86
|
599
|
778
|
83
|
79
|
(574)
|
(1 277)
|
(531)
|
(334)
|
766
|
1 148
|
1 051
|
934
|
(73)
|
(173)
|
(134)
|
(402)
|
|
Cash Paid for Dividends |
(91)
|
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
|
(76)
|
(113)
|
(151)
|
(189)
|
(151)
|
(152)
|
(153)
|
(155)
|
(154)
|
(152)
|
(150)
|
(148)
|
(147)
|
|
Other |
(7)
|
(10)
|
(8)
|
(25)
|
(27)
|
(44)
|
(47)
|
(55)
|
(52)
|
(60)
|
(60)
|
(75)
|
(77)
|
(79)
|
(79)
|
(68)
|
(65)
|
(63)
|
(60)
|
(73)
|
(73)
|
(70)
|
(72)
|
(55)
|
(61)
|
(66)
|
(66)
|
(73)
|
(72)
|
(58)
|
(56)
|
(44)
|
(38)
|
(38)
|
(37)
|
(47)
|
(42)
|
(40)
|
(48)
|
(10)
|
0
|
|
Cash from Financing Activities |
(616)
N/A
|
(73)
+88%
|
(72)
+2%
|
(92)
-28%
|
(94)
-3%
|
(110)
-16%
|
(107)
+3%
|
(135)
-26%
|
(132)
+2%
|
165
N/A
|
166
+1%
|
(46)
N/A
|
(48)
-4%
|
(326)
-575%
|
(326)
N/A
|
(72)
+78%
|
(69)
+4%
|
(67)
+3%
|
(64)
+4%
|
(72)
-12%
|
(73)
-1%
|
62
N/A
|
76
+24%
|
35
-54%
|
25
-28%
|
534
+2 026%
|
713
+34%
|
10
-99%
|
(68)
N/A
|
(745)
-1 001%
|
(1 484)
-99%
|
(796)
+46%
|
(623)
+22%
|
476
N/A
|
858
+80%
|
721
-16%
|
438
-39%
|
(566)
N/A
|
(671)
-19%
|
(531)
+21%
|
(549)
-3%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(12)
|
(16)
|
(5)
|
(17)
|
(20)
|
(16)
|
(18)
|
(15)
|
(8)
|
(3)
|
(0)
|
3
|
2
|
2
|
(1)
|
3
|
3
|
1
|
(3)
|
(4)
|
(6)
|
(4)
|
2
|
(0)
|
3
|
(9)
|
(5)
|
(7)
|
(5)
|
3
|
1
|
4
|
1
|
(1)
|
1
|
1
|
1
|
5
|
1
|
1
|
0
|
|
Net Change in Cash |
(898)
N/A
|
(717)
+20%
|
(425)
+41%
|
(96)
+77%
|
249
N/A
|
307
+23%
|
293
-5%
|
189
-35%
|
60
-68%
|
(260)
N/A
|
(63)
+76%
|
(268)
-325%
|
(217)
+19%
|
69
N/A
|
93
+36%
|
236
+153%
|
199
-16%
|
179
-10%
|
(143)
N/A
|
(522)
-266%
|
(677)
-30%
|
(591)
+13%
|
(443)
+25%
|
(112)
+75%
|
226
N/A
|
732
+224%
|
1 052
+44%
|
576
-45%
|
636
+10%
|
(83)
N/A
|
(852)
-932%
|
(348)
+59%
|
(679)
-96%
|
(602)
+11%
|
44
N/A
|
(98)
N/A
|
(113)
-16%
|
17
N/A
|
(241)
N/A
|
(24)
+90%
|
(66)
-180%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(488)
N/A
|
(497)
-2%
|
(238)
+52%
|
83
N/A
|
218
+162%
|
279
+28%
|
276
-1%
|
187
-32%
|
222
+19%
|
196
-12%
|
359
+83%
|
411
+14%
|
465
+13%
|
419
-10%
|
196
-53%
|
77
-61%
|
54
-30%
|
72
+33%
|
30
-58%
|
(112)
N/A
|
(255)
-127%
|
(315)
-23%
|
(196)
+38%
|
(80)
+59%
|
120
N/A
|
241
+101%
|
403
+67%
|
769
+91%
|
1 042
+35%
|
1 009
-3%
|
973
-4%
|
755
-22%
|
197
-74%
|
77
-61%
|
74
-5%
|
(47)
N/A
|
286
N/A
|
367
+29%
|
435
+18%
|
565
+30%
|
507
-10%
|