XML 14 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
SUNVESTA, INC. CONSOLIDATED STATEMENTS OF CASHFLOWS NINE MONTHS JANUARY 1 TO SEPTEMBER 30, 2016 AND 2015 - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Net Cash Provided by (Used in) Operating Activities    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest $ (7,961,945) $ (10,093,259)
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities    
Depreciation and Amortization 29,585 50,641
Restructuring Costs and Asset Impairment Charges 296,663  
Amortization of debt issuance cost and commissions 1,776,231 2,540,765
Accrued interest on debt 2,696,792  
Exchange Differences Unrealized (411,374) (496,382)
Fair value of conversion feature 1,860,806  
Other Noncash Income (Expense) (386,185)  
Stock Compensation Expense 235,153 435,608
Increase (Decrease) in Operating Assets    
Increase Decrease in Other Current Assets 759,303 (12,761)
Increase (Decrease) in Operating Liabilities    
Increase (Decrease) in Accounts Payable (3,042,107) 1,694,770
Increase (Decrease) in Accrued expenses 424,203 2,743,294
Net Cash Provided by (Used in) Operating Activities (6,053,988) (3,137,324)
Net Cash Provided by (Used in) Investing Activities    
Payments to Acquire Investments   (250,000)
Increase (Decrease) in Receivables from related parties   (1,685,099)
Payments to Acquire Property, Plant, and Equipment (1,161,434) (6,440,625)
Deposits related to construction (641,818) 3,311
Down payments on purchase of Investment 309,023 (307,841)
Increase (Decrease) in Restricted Cash 14,050 36
Net Cash Provided by (Used in) Investing Activities (1,480,178) (8,680,218)
Net Cash Provided by (Used in) Financing Activities    
Increase (Decrease) in Bank liabilities (178,053) (153,375)
Proceeds from (Repayments of) Notes Payable related parties net 449,169 9,185,499
Proceeds from bond Issuance, Net 11,127,996 9,616,664
Repayment of bonds (890,379) (6,443,246)
Proceeds from (Payments for) Other Financing Activities (125,769) (174,760)
Net Cash Provided by (Used in) Financing Activities 10,382,963 12,030,782
Effect of Exchange Rate Changes 25,070 (22,005)
Cash and Cash Equivalents, Period Increase (Decrease) 2,873,867 191,235
Cash Beginning of period 111,830 14,347
Cash End of Period 2,985,697 205,582
Supplementary information    
Capitalized interest and debt issuance costs for construction (non-cash) 2,679,526  
Reversal of capitalized payment obligation for construction (non-cash) (451,816)  
Assumption of payables due from AIRES by Global Care AG (non-cash) 7,621,345  
Assumption of payables due from AIRES by Sportiva (non-cash) $ 1,533,150  
Assumption of receivables from Mettler by AIRES (non cash)   $ 1,507,128