Zhongde Waste Technology AG
F:ZEF
Cash Flow Statement
Cash Flow Statement
Zhongde Waste Technology AG
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
20
|
22
|
23
|
24
|
23
|
20
|
15
|
10
|
8
|
3
|
4
|
3
|
2
|
2
|
(0)
|
(2)
|
(8)
|
(8)
|
(9)
|
(2)
|
(13)
|
(13)
|
(12)
|
(21)
|
(9)
|
(10)
|
(10)
|
(8)
|
(0)
|
1
|
1
|
3
|
(15)
|
(15)
|
(18)
|
(15)
|
65
|
66
|
70
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
8
|
8
|
8
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(5)
|
0
|
0
|
0
|
5
|
(9)
|
(9)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(26)
|
(59)
|
(58)
|
(56)
|
(56)
|
(110)
|
(110)
|
(114)
|
|
| Cash Taxes Paid |
1
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
1
|
1
|
1
|
4
|
1
|
2
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
6
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
2
|
0
|
1
|
2
|
0
|
1
|
(2)
|
(4)
|
|
| Change in Working Capital |
(6)
|
(4)
|
2
|
(4)
|
5
|
(4)
|
5
|
18
|
8
|
9
|
(8)
|
(23)
|
(26)
|
(27)
|
(31)
|
(29)
|
(10)
|
(16)
|
(20)
|
(13)
|
(35)
|
(28)
|
(18)
|
(19)
|
(11)
|
(13)
|
(22)
|
(27)
|
(26)
|
(25)
|
(14)
|
(2)
|
2
|
(10)
|
(24)
|
2
|
(119)
|
(103)
|
(89)
|
|
| Cash from Operating Activities |
13
N/A
|
17
+28%
|
23
+35%
|
19
-18%
|
26
+37%
|
16
-38%
|
21
+31%
|
27
+32%
|
16
-40%
|
12
-29%
|
(5)
N/A
|
(21)
-317%
|
(25)
-19%
|
(25)
-2%
|
(31)
-22%
|
(30)
+4%
|
(17)
+42%
|
(23)
-36%
|
(29)
-22%
|
(19)
+33%
|
(40)
-108%
|
(33)
+18%
|
(22)
+33%
|
(27)
-23%
|
(17)
+35%
|
(20)
-14%
|
(28)
-42%
|
(30)
-8%
|
(28)
+8%
|
(26)
+5%
|
(14)
+46%
|
(26)
-85%
|
(72)
-171%
|
(83)
-16%
|
(98)
-17%
|
(69)
+30%
|
(164)
-138%
|
(148)
+10%
|
(134)
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
(5)
|
(3)
|
(7)
|
(2)
|
(1)
|
(1)
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(7)
|
(1)
|
(1)
|
(1)
|
6
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other Items |
(5)
|
(10)
|
(5)
|
(3)
|
2
|
7
|
2
|
0
|
(20)
|
(17)
|
(17)
|
(17)
|
3
|
0
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
6
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
61
|
0
|
0
|
|
| Cash from Investing Activities |
(8)
N/A
|
(13)
-69%
|
(10)
+24%
|
(10)
+4%
|
(5)
+45%
|
2
N/A
|
(1)
N/A
|
(7)
-516%
|
(21)
-185%
|
(18)
+15%
|
(18)
+2%
|
(12)
+33%
|
2
N/A
|
(1)
N/A
|
21
N/A
|
21
+2%
|
22
+2%
|
22
0%
|
0
-99%
|
(7)
N/A
|
(1)
+85%
|
(1)
-7%
|
(1)
+3%
|
6
N/A
|
5
-15%
|
6
+27%
|
6
+0%
|
6
+1%
|
1
-80%
|
0
-98%
|
0
+50%
|
(0)
N/A
|
(0)
-75%
|
(0)
+14%
|
(0)
-10%
|
(0)
+70%
|
61
N/A
|
61
0%
|
61
+0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
75
|
0
|
75
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
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 |
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
26
|
27
|
20
|
29
|
17
|
23
|
19
|
12
|
8
|
(2)
|
21
|
18
|
18
|
19
|
(7)
|
(7)
|
(7)
|
0
|
0
|
15
|
33
|
0
|
0
|
16
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(3)
|
(3)
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
3
|
3
|
3
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
1
|
1
|
1
|
13
|
54
|
54
|
56
|
75
|
33
|
33
|
31
|
|
| Cash from Financing Activities |
66
N/A
|
66
+0%
|
67
+1%
|
(4)
N/A
|
(3)
+22%
|
(2)
+42%
|
(2)
N/A
|
(2)
-21%
|
(4)
-85%
|
(6)
-38%
|
(6)
N/A
|
(6)
+8%
|
8
N/A
|
10
+15%
|
24
+145%
|
26
+13%
|
19
-28%
|
30
+58%
|
19
-36%
|
26
+33%
|
24
-5%
|
15
-36%
|
12
-26%
|
2
-83%
|
24
+1 167%
|
21
-12%
|
21
0%
|
22
+5%
|
(5)
N/A
|
(6)
-9%
|
(6)
-7%
|
11
N/A
|
54
+409%
|
72
+33%
|
92
+27%
|
75
-18%
|
33
-57%
|
16
-50%
|
(2)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(3)
|
(1)
|
4
|
7
|
13
|
6
|
(5)
|
(5)
|
(4)
|
11
|
7
|
10
|
(0)
|
(10)
|
6
|
10
|
11
|
17
|
9
|
(1)
|
6
|
(0)
|
(3)
|
(2)
|
(8)
|
(6)
|
5
|
9
|
23
|
18
|
8
|
6
|
(8)
|
(5)
|
(3)
|
(4)
|
(1)
|
(1)
|
|
| Net Change in Cash |
70
N/A
|
66
-5%
|
78
+17%
|
9
-89%
|
24
+176%
|
30
+24%
|
23
-22%
|
13
-45%
|
(14)
N/A
|
(16)
-14%
|
(17)
-7%
|
(31)
-80%
|
(5)
+85%
|
(17)
-254%
|
4
N/A
|
24
+515%
|
34
+40%
|
39
+16%
|
7
-81%
|
9
+17%
|
(17)
N/A
|
(12)
+30%
|
(12)
+2%
|
(23)
-93%
|
10
N/A
|
(0)
N/A
|
(6)
-7 963%
|
3
N/A
|
(23)
N/A
|
(9)
+59%
|
(2)
+77%
|
(8)
-280%
|
(11)
-41%
|
(19)
-68%
|
(11)
+42%
|
3
N/A
|
(75)
N/A
|
(71)
+4%
|
(75)
-5%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
14
+34%
|
18
+31%
|
12
-34%
|
18
+53%
|
11
-39%
|
17
+56%
|
20
+15%
|
15
-25%
|
10
-30%
|
(6)
N/A
|
(16)
-168%
|
(26)
-60%
|
(26)
-1%
|
(32)
-22%
|
(30)
+5%
|
(17)
+43%
|
(23)
-36%
|
(28)
-21%
|
(26)
+9%
|
(41)
-57%
|
(34)
+17%
|
(23)
+32%
|
(21)
+7%
|
(18)
+18%
|
(20)
-13%
|
(28)
-41%
|
(30)
-8%
|
(28)
+8%
|
(26)
+5%
|
(14)
+46%
|
(26)
-85%
|
(72)
-170%
|
(83)
-16%
|
(98)
-17%
|
(69)
+30%
|
(164)
-138%
|
(148)
+10%
|
(134)
+9%
|
|