Edisun Power Europe AG
SIX:ESUN
Cash Flow Statement
Cash Flow Statement
Edisun Power Europe AG
| Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(3)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
5
|
8
|
10
|
6
|
23
|
20
|
3
|
1
|
|
| Depreciation & Amortization |
0
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
5
|
6
|
7
|
6
|
6
|
7
|
6
|
7
|
6
|
|
| Other Non-Cash Items |
0
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
6
|
5
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
3
|
(0)
|
(2)
|
0
|
(20)
|
(18)
|
(1)
|
1
|
|
| 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
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
5
|
5
|
6
|
7
|
|
| Change in Working Capital |
4
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(11)
|
(12)
|
(2)
|
(8)
|
(8)
|
(5)
|
|
| Cash from Operating Activities |
5
N/A
|
3
-34%
|
1
-51%
|
1
-33%
|
2
+82%
|
2
+8%
|
(1)
N/A
|
2
N/A
|
4
+55%
|
3
-31%
|
3
+7%
|
3
+10%
|
3
+4%
|
3
-2%
|
3
+12%
|
4
+13%
|
4
+17%
|
5
+8%
|
5
+6%
|
8
+49%
|
8
+8%
|
7
-13%
|
7
+1%
|
7
-8%
|
8
+20%
|
10
+27%
|
13
+28%
|
3
-76%
|
0
-86%
|
8
+1 755%
|
1
-90%
|
0
-73%
|
3
+1 442%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(21)
|
(16)
|
(9)
|
(8)
|
(12)
|
(10)
|
(6)
|
(4)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(8)
|
(21)
|
(18)
|
0
|
(7)
|
(16)
|
(31)
|
(32)
|
(16)
|
(25)
|
(14)
|
(4)
|
(29)
|
(23)
|
(4)
|
(3)
|
|
| Other Items |
0
|
(1)
|
1
|
2
|
(0)
|
2
|
1
|
0
|
0
|
5
|
5
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(19)
|
(16)
|
(0)
|
(0)
|
(29)
|
(32)
|
(9)
|
(5)
|
4
|
(2)
|
(6)
|
1
|
|
| Cash from Investing Activities |
(8)
N/A
|
(22)
-182%
|
(15)
+32%
|
(7)
+52%
|
(8)
-10%
|
(11)
-38%
|
(8)
+23%
|
(6)
+26%
|
(4)
+33%
|
5
N/A
|
5
+2%
|
(0)
N/A
|
(1)
-31 233%
|
(1)
-48%
|
(0)
+66%
|
(2)
-348%
|
(7)
-236%
|
(10)
-35%
|
(23)
-140%
|
(18)
+22%
|
(2)
+88%
|
(26)
-1 079%
|
(32)
-25%
|
(32)
+1%
|
(33)
-4%
|
(45)
-38%
|
(58)
-27%
|
(23)
+61%
|
(9)
+62%
|
(25)
-187%
|
(25)
+1%
|
(10)
+61%
|
(2)
+75%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(7)
|
9
|
11
|
6
|
7
|
9
|
10
|
6
|
(0)
|
(6)
|
(13)
|
(8)
|
(0)
|
(2)
|
(3)
|
5
|
3
|
12
|
13
|
(6)
|
(3)
|
19
|
16
|
22
|
30
|
38
|
33
|
20
|
16
|
10
|
17
|
(4)
|
(14)
|
|
| Cash Paid for Dividends |
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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
|
| Other |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
5
|
|
| Cash from Financing Activities |
(7)
N/A
|
9
N/A
|
12
+31%
|
6
-46%
|
7
+20%
|
9
+15%
|
10
+14%
|
5
-44%
|
(1)
N/A
|
(5)
-753%
|
(11)
-126%
|
(8)
+27%
|
(0)
+95%
|
(2)
-387%
|
(3)
-50%
|
5
N/A
|
3
-41%
|
17
+465%
|
18
+3%
|
(6)
N/A
|
(3)
+52%
|
46
N/A
|
42
-8%
|
21
-52%
|
29
+41%
|
37
+28%
|
32
-14%
|
19
-41%
|
15
-22%
|
9
-40%
|
15
+67%
|
(6)
N/A
|
(10)
-54%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
|
| Net Change in Cash |
(10)
N/A
|
(10)
-4%
|
(2)
+80%
|
(0)
+83%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
2
+149%
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
(5)
-33%
|
1
N/A
|
(1)
N/A
|
(0)
+68%
|
7
N/A
|
0
-93%
|
14
+2 774%
|
2
-89%
|
(17)
N/A
|
3
N/A
|
27
+940%
|
17
-36%
|
(4)
N/A
|
5
N/A
|
1
-83%
|
(15)
N/A
|
(2)
+89%
|
6
N/A
|
(9)
N/A
|
(9)
+0%
|
(15)
-61%
|
(9)
+43%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(18)
-418%
|
(14)
+19%
|
(8)
+42%
|
(6)
+30%
|
(10)
-80%
|
(10)
+1%
|
(4)
+62%
|
(1)
+86%
|
2
N/A
|
2
-3%
|
3
+18%
|
3
+18%
|
3
-3%
|
3
+12%
|
4
+13%
|
(1)
N/A
|
(3)
-432%
|
(16)
-472%
|
(10)
+35%
|
9
N/A
|
1
-94%
|
(8)
N/A
|
(25)
-200%
|
(24)
+1%
|
(6)
+75%
|
(12)
-101%
|
(11)
+11%
|
(3)
+69%
|
(22)
-527%
|
(22)
-1%
|
(3)
+84%
|
0
N/A
|
|