XML 143 R105.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATING FINANCIAL STATEMENTS - Cash flows (Details) - USD ($)
$ in Millions
12 Months Ended
Mar. 18, 2016
Dec. 31, 2017
Dec. 31, 2016
Operating:      
Net earnings (loss)   $ 442.2 $ (109.1)
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Depreciation, depletion and amortization   819.4 855.0
Loss (gain) on disposition of associate and other interests - net   (55.2)  
Impairment, net of reversals   (75.5) 139.6
Equity in losses (earnings) of associate, joint ventures and intercompany investments   1.3 1.2
Share-based compensation expense   13.6 13.5
Finance expense   117.8 134.6
Deferred tax expense (recovery)   (76.4) (149.7)
Foreign exchange losses (gains) and other   (31.9) 14.4
Reclamation expense   11.4 27.2
Changes in operating assets and liabilities:      
Accounts receivable and other assets   108.6 (21.2)
Inventories   (86.7) 79.5
Accounts payable and accrued liabilities   (48.5) 239.9
Cash flow provided from (used in) operating activities   1,140.1 1,224.9
Income taxes paid   (188.5) (125.7)
Net cash flow provided from (used in) operating activities   951.6 1,099.2
Investing:      
Additions to property, plant and equipment   (897.6) (633.8)
Business acquisition     (588.0)
Net additions to long-term investments and other assets   (73.8) (59.8)
Net proceeds from the sale of property, plant and equipment   8.5 9.1
Net proceeds from disposition of associate and other interests   269.6  
Decrease (increase) in restricted cash   (0.5) (1.1)
Interest received and other   6.6 3.5
Net cash flow used in investing activities   (687.2) (1,270.1)
Financing:      
Issuance of common shares on exercise of options   0.8 2.8
Net proceeds from issuance of equity $ 275.7   275.7
Net proceeds from issuance of debt   494.7 175.0
Repayment of debt   (500.0) (425.0)
Interest paid   (62.9) (73.5)
Other   (1.6) (3.3)
Net cash flow provided from (used in) financing activities   (69.0) (48.3)
Effect of exchange rate changes on cash and cash equivalents   3.4 2.3
Increase (decrease) in cash and cash equivalents   198.8 (216.9)
Cash and cash equivalents, beginning of period   827.0 1,043.9
Cash and cash equivalents, end of period   1,025.8 827.0
Total Guarantors      
Operating:      
Net earnings (loss)   445.4 (104.0)
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Depreciation, depletion and amortization   409.5 373.0
Loss (gain) on disposition of associate and other interests - net   5.4  
Impairment, net of reversals   164.4  
Equity in losses (earnings) of associate, joint ventures and intercompany investments   (519.8) 180.5
Share-based compensation expense   13.6 13.5
Finance expense   124.1 130.9
Deferred tax expense (recovery)   (70.8) (59.0)
Foreign exchange losses (gains) and other   131.5 2.9
Changes in operating assets and liabilities:      
Accounts receivable and other assets   1.3 (25.6)
Inventories   (66.2) (26.1)
Accounts payable and accrued liabilities   18.1 112.8
Cash flow provided from (used in) operating activities   656.5 598.9
Income taxes paid   (10.9) (20.5)
Net cash flow provided from (used in) operating activities   645.6 578.4
Investing:      
Additions to property, plant and equipment   (416.5) (296.7)
Business acquisition     (588.0)
Net additions to long-term investments and other assets   (50.4) (37.2)
Net proceeds from the sale of property, plant and equipment   1.8 0.6
Net proceeds from disposition of associate and other interests   7.5  
Decrease (increase) in restricted cash   (0.9) (1.6)
Interest received and other   3.4 1.9
Net cash flow used in investing activities   (455.1) (921.0)
Financing:      
Issuance of common shares on exercise of options   0.8 2.8
Net proceeds from issuance of equity     275.7
Net proceeds from issuance of debt   494.7 175.0
Repayment of debt   (500.0) (425.0)
Interest paid   (62.9) (73.5)
Intercompany advances   (3.0) 421.9
Other   (1.6) (3.3)
Net cash flow provided from (used in) financing activities   (72.0) 373.6
Increase (decrease) in cash and cash equivalents   118.5 31.0
Cash and cash equivalents, beginning of period   271.8 240.8
Cash and cash equivalents, end of period   390.3 271.8
Kinross Gold Corp.      
Operating:      
Net earnings (loss)   445.4 (104.0)
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Depreciation, depletion and amortization   4.9 8.2
Loss (gain) on disposition of associate and other interests - net   5.4  
Equity in losses (earnings) of associate, joint ventures and intercompany investments   (679.4) 44.4
Share-based compensation expense   13.6 13.5
Finance expense   80.1 89.1
Deferred tax expense (recovery)   (1.5) (1.5)
Foreign exchange losses (gains) and other   132.8 (67.3)
Changes in operating assets and liabilities:      
Accounts receivable and other assets   (1.7) (2.3)
Inventories   3.5 (4.1)
Accounts payable and accrued liabilities   (4.9) 0.5
Cash flow provided from (used in) operating activities   (1.8) (23.5)
Net cash flow provided from (used in) operating activities   (1.8) (23.5)
Investing:      
Additions to property, plant and equipment   (5.7) (5.5)
Net additions to long-term investments and other assets   (26.2) (8.7)
Net proceeds from disposition of associate and other interests   7.5  
Interest received and other   1.5 0.7
Net cash flow used in investing activities   (22.9) (13.5)
Financing:      
Issuance of common shares on exercise of options   0.8 2.8
Net proceeds from issuance of equity     275.7
Net proceeds from issuance of debt   494.7 175.0
Repayment of debt   (500.0) (425.0)
Interest paid   (62.9) (73.5)
Intercompany advances   235.1 97.7
Other   (1.6) (3.3)
Net cash flow provided from (used in) financing activities   166.1 49.4
Increase (decrease) in cash and cash equivalents   141.4 12.4
Cash and cash equivalents, beginning of period   126.2 113.8
Cash and cash equivalents, end of period   267.6 126.2
Guarantor Subsidiaries      
Operating:      
Net earnings (loss)   392.5 172.7
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Depreciation, depletion and amortization   404.0 365.4
Impairment, net of reversals   164.4  
Equity in losses (earnings) of associate, joint ventures and intercompany investments   (232.9) (36.6)
Finance expense   45.9 47.5
Deferred tax expense (recovery)   (69.3) (57.5)
Foreign exchange losses (gains) and other   (1.3) 70.2
Changes in operating assets and liabilities:      
Accounts receivable and other assets   3.0 (23.3)
Inventories   (69.1) (22.6)
Accounts payable and accrued liabilities   23.0 112.3
Cash flow provided from (used in) operating activities   660.2 628.1
Income taxes paid   (10.9) (20.5)
Net cash flow provided from (used in) operating activities   649.3 607.6
Investing:      
Additions to property, plant and equipment   (410.8) (291.2)
Business acquisition     (588.0)
Net additions to long-term investments and other assets   (24.2) (28.5)
Net proceeds from the sale of property, plant and equipment   1.8 0.6
Decrease (increase) in restricted cash   (0.9) (1.6)
Interest received and other   1.9 1.2
Net cash flow used in investing activities   (432.2) (907.5)
Financing:      
Intercompany advances   (240.0) 318.5
Net cash flow provided from (used in) financing activities   (240.0) 318.5
Increase (decrease) in cash and cash equivalents   (22.9) 18.6
Cash and cash equivalents, beginning of period   145.6 127.0
Cash and cash equivalents, end of period   122.7 145.6
Guarantor Adjustments      
Operating:      
Net earnings (loss)   (392.5) (172.7)
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Depreciation, depletion and amortization   0.6 (0.6)
Equity in losses (earnings) of associate, joint ventures and intercompany investments   392.5 172.7
Finance expense   (1.9) (5.7)
Changes in operating assets and liabilities:      
Inventories   (0.6) 0.6
Cash flow provided from (used in) operating activities   (1.9) (5.7)
Net cash flow provided from (used in) operating activities   (1.9) (5.7)
Financing:      
Intercompany advances   1.9 5.7
Net cash flow provided from (used in) financing activities   1.9 5.7
Non-guarantors      
Operating:      
Net earnings (loss)   833.4 124.7
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Depreciation, depletion and amortization   409.9 482.0
Loss (gain) on disposition of associate and other interests - net   (60.6)  
Impairment, net of reversals   (239.9) 139.6
Equity in losses (earnings) of associate, joint ventures and intercompany investments   0.6 0.8
Finance expense   135.5 106.5
Deferred tax expense (recovery)   (5.6) (90.7)
Foreign exchange losses (gains) and other   (163.4) 11.5
Reclamation expense   11.4 27.2
Changes in operating assets and liabilities:      
Accounts receivable and other assets   107.3 4.4
Inventories   (20.5) 105.6
Accounts payable and accrued liabilities   (66.6) 127.1
Cash flow provided from (used in) operating activities   941.5 1,038.7
Income taxes paid   (177.6) (105.2)
Net cash flow provided from (used in) operating activities   763.9 933.5
Investing:      
Additions to property, plant and equipment   (481.1) (337.1)
Net additions to long-term investments and other assets   (23.4) (22.6)
Net proceeds from the sale of property, plant and equipment   6.7 8.5
Net proceeds from disposition of associate and other interests   262.1  
Decrease (increase) in restricted cash   0.4 0.5
Interest received and other   3.2 1.6
Net cash flow used in investing activities   (232.1) (349.1)
Financing:      
Dividends received from (paid to) common shareholders and subsidiaries   (316.1) (309.9)
Intercompany advances   (138.8) (524.7)
Net cash flow provided from (used in) financing activities   (454.9) (834.6)
Effect of exchange rate changes on cash and cash equivalents   3.4 2.3
Increase (decrease) in cash and cash equivalents   80.3 (247.9)
Cash and cash equivalents, beginning of period   555.2 803.1
Cash and cash equivalents, end of period   635.5 555.2
Eliminations      
Operating:      
Net earnings (loss)   (836.6) (129.8)
Adjustments to reconcile net earnings (loss) to net cash provided from (used in) operating activities:      
Equity in losses (earnings) of associate, joint ventures and intercompany investments   520.5 (180.1)
Finance expense   (141.8) (102.8)
Changes in operating assets and liabilities:      
Cash flow provided from (used in) operating activities   (457.9) (412.7)
Net cash flow provided from (used in) operating activities   (457.9) (412.7)
Financing:      
Dividends received from (paid to) common shareholders and subsidiaries   316.1 309.9
Intercompany advances   141.8 102.8
Net cash flow provided from (used in) financing activities   $ 457.9 $ 412.7