Global PVQ SE
XHAM:QCE
Cash Flow Statement
Cash Flow Statement
Global PVQ SE
| Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
27
|
29
|
40
|
50
|
62
|
77
|
96
|
112
|
135
|
144
|
146
|
166
|
150
|
189
|
187
|
(260)
|
(610)
|
(910)
|
(1 372)
|
(1 029)
|
(671)
|
(464)
|
14
|
24
|
(366)
|
(403)
|
(846)
|
|
| Depreciation & Amortization |
10
|
10
|
11
|
13
|
16
|
17
|
18
|
19
|
19
|
22
|
25
|
29
|
34
|
39
|
46
|
53
|
61
|
142
|
242
|
286
|
293
|
223
|
136
|
101
|
242
|
243
|
496
|
|
| Stock-Based Compensation |
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
|
|
| Other Non-Cash Items |
8
|
10
|
5
|
10
|
10
|
9
|
(4)
|
(17)
|
(35)
|
(33)
|
(20)
|
(18)
|
22
|
(9)
|
(47)
|
390
|
622
|
791
|
1 021
|
650
|
386
|
265
|
(121)
|
(48)
|
20
|
(15)
|
21
|
|
| Cash Taxes Paid |
1
|
2
|
7
|
11
|
12
|
28
|
39
|
51
|
59
|
56
|
53
|
47
|
48
|
73
|
65
|
52
|
45
|
8
|
1
|
4
|
2
|
3
|
4
|
6
|
8
|
5
|
4
|
|
| Cash Interest Paid |
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
8
|
8
|
9
|
10
|
12
|
19
|
18
|
25
|
23
|
23
|
23
|
29
|
26
|
31
|
31
|
35
|
|
| Change in Working Capital |
(24)
|
(32)
|
(34)
|
(57)
|
(44)
|
(59)
|
(86)
|
(83)
|
(88)
|
(69)
|
55
|
(180)
|
(201)
|
(285)
|
(428)
|
(339)
|
(358)
|
(269)
|
(0)
|
30
|
(48)
|
(99)
|
42
|
(123)
|
102
|
284
|
307
|
|
| Cash from Operating Activities |
22
N/A
|
16
-24%
|
23
+39%
|
16
-27%
|
44
+165%
|
43
0%
|
24
-46%
|
31
+32%
|
32
+1%
|
64
+102%
|
206
+224%
|
(2)
N/A
|
5
N/A
|
(66)
N/A
|
(241)
-267%
|
(156)
+35%
|
(286)
-83%
|
(245)
+14%
|
(110)
+55%
|
(63)
+43%
|
(40)
+36%
|
(75)
-86%
|
70
N/A
|
(47)
N/A
|
(2)
+95%
|
109
N/A
|
(22)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(64)
|
(49)
|
(47)
|
(40)
|
(38)
|
(48)
|
(67)
|
(110)
|
(168)
|
(204)
|
(252)
|
(283)
|
(281)
|
(302)
|
(336)
|
(350)
|
(353)
|
(343)
|
(310)
|
(251)
|
(219)
|
(165)
|
(119)
|
(94)
|
(76)
|
(78)
|
(67)
|
|
| Other Items |
3
|
4
|
(30)
|
(34)
|
(19)
|
(25)
|
10
|
5
|
68
|
(49)
|
(171)
|
(16)
|
(79)
|
28
|
95
|
(54)
|
437
|
367
|
356
|
327
|
(109)
|
15
|
97
|
125
|
55
|
(9)
|
(18)
|
|
| Cash from Investing Activities |
(60)
N/A
|
(44)
+26%
|
(77)
-73%
|
(74)
+4%
|
(57)
+23%
|
(73)
-28%
|
(57)
+22%
|
(105)
-84%
|
(100)
+5%
|
(253)
-153%
|
(423)
-67%
|
(299)
+29%
|
(360)
-20%
|
(274)
+24%
|
(241)
+12%
|
(404)
-68%
|
84
N/A
|
24
-71%
|
45
+88%
|
75
+66%
|
(328)
N/A
|
(151)
+54%
|
(22)
+85%
|
30
N/A
|
(21)
N/A
|
(87)
-307%
|
(85)
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
3
|
256
|
0
|
253
|
253
|
1
|
0
|
2
|
2
|
5
|
12
|
18
|
26
|
25
|
19
|
12
|
5
|
5
|
4
|
4
|
3
|
128
|
0
|
200
|
0
|
0
|
|
| Net Issuance of Debt |
11
|
7
|
9
|
1
|
(13)
|
(16)
|
(17)
|
473
|
474
|
474
|
483
|
(8)
|
(8)
|
(7)
|
216
|
299
|
254
|
395
|
263
|
177
|
224
|
203
|
(128)
|
(137)
|
(209)
|
(327)
|
(90)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
|
| Other |
0
|
36
|
(13)
|
(16)
|
(16)
|
(38)
|
(4)
|
(1)
|
(1)
|
(0)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(119)
|
(87)
|
(49)
|
0
|
142
|
72
|
|
| Cash from Financing Activities |
38
N/A
|
45
+17%
|
252
+464%
|
238
-6%
|
224
-6%
|
200
-11%
|
(20)
N/A
|
473
N/A
|
475
+0%
|
476
+0%
|
480
+1%
|
4
-99%
|
9
+124%
|
18
+94%
|
240
+1 216%
|
317
+32%
|
265
-16%
|
399
+50%
|
263
-34%
|
180
-32%
|
227
+26%
|
87
-62%
|
(87)
N/A
|
(58)
+34%
|
(91)
-56%
|
(89)
+2%
|
(19)
+79%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
4
|
6
|
7
|
7
|
5
|
6
|
3
|
1
|
1
|
13
|
20
|
21
|
24
|
7
|
2
|
3
|
1
|
|
| Net Change in Cash |
(0)
N/A
|
17
N/A
|
198
+1 087%
|
181
-9%
|
211
+16%
|
170
-19%
|
(53)
N/A
|
399
N/A
|
407
+2%
|
288
-29%
|
267
-7%
|
(291)
N/A
|
(338)
-16%
|
(315)
+7%
|
(238)
+25%
|
(237)
+0%
|
67
N/A
|
178
+167%
|
199
+12%
|
205
+3%
|
(121)
N/A
|
(118)
+3%
|
(15)
+87%
|
(68)
-350%
|
(112)
-66%
|
(64)
+43%
|
(125)
-96%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(42)
N/A
|
(32)
+23%
|
(24)
+26%
|
(23)
+3%
|
6
N/A
|
(5)
N/A
|
(44)
-871%
|
(79)
-80%
|
(136)
-74%
|
(141)
-3%
|
(47)
+67%
|
(286)
-513%
|
(276)
+3%
|
(368)
-33%
|
(578)
-57%
|
(506)
+12%
|
(638)
-26%
|
(589)
+8%
|
(420)
+29%
|
(314)
+25%
|
(259)
+17%
|
(241)
+7%
|
(49)
+80%
|
(141)
-191%
|
(79)
+44%
|
31
N/A
|
(89)
N/A
|
|