Marketaxess Holdings Inc
NASDAQ:MKTX
Cash Flow Statement
Cash Flow Statement
Marketaxess Holdings Inc
| Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | 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 | 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 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(38)
|
(10)
|
4
|
9
|
52
|
57
|
58
|
58
|
17
|
9
|
8
|
6
|
5
|
5
|
5
|
7
|
10
|
11
|
10
|
9
|
9
|
8
|
8
|
9
|
10
|
13
|
16
|
20
|
24
|
28
|
31
|
36
|
40
|
45
|
48
|
50
|
51
|
51
|
60
|
62
|
69
|
73
|
76
|
78
|
77
|
76
|
75
|
82
|
88
|
93
|
96
|
100
|
109
|
118
|
126
|
140
|
145
|
148
|
148
|
154
|
156
|
161
|
173
|
178
|
185
|
201
|
205
|
227
|
263
|
277
|
299
|
305
|
288
|
279
|
258
|
242
|
242
|
243
|
250
|
259
|
252
|
248
|
258
|
257
|
262
|
279
|
274
|
217
|
223
|
220
|
|
| Depreciation & Amortization |
9
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
10
|
12
|
13
|
15
|
16
|
17
|
17
|
18
|
18
|
18
|
19
|
19
|
19
|
18
|
18
|
18
|
18
|
18
|
19
|
20
|
21
|
22
|
23
|
24
|
24
|
25
|
27
|
29
|
31
|
33
|
36
|
40
|
45
|
49
|
53
|
57
|
59
|
60
|
61
|
63
|
65
|
67
|
71
|
72
|
74
|
80
|
74
|
74
|
75
|
71
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(39)
|
(43)
|
(40)
|
(38)
|
2
|
6
|
3
|
1
|
0
|
0
|
1
|
3
|
5
|
6
|
5
|
5
|
4
|
3
|
5
|
5
|
6
|
8
|
12
|
14
|
15
|
16
|
16
|
16
|
18
|
19
|
16
|
15
|
9
|
4
|
(1)
|
(0)
|
(1)
|
(2)
|
1
|
0
|
1
|
2
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
7
|
7
|
7
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
6
|
11
|
10
|
8
|
7
|
4
|
3
|
2
|
(1)
|
(3)
|
(7)
|
(7)
|
(7)
|
(9)
|
(6)
|
(6)
|
(6)
|
(2)
|
(4)
|
(3)
|
(2)
|
14
|
|
| Stock-Based Compensation |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
2
|
3
|
1
|
6
|
6
|
6
|
10
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
12
|
13
|
13
|
13
|
14
|
15
|
15
|
15
|
15
|
14
|
14
|
15
|
15
|
16
|
17
|
19
|
23
|
25
|
27
|
27
|
25
|
26
|
26
|
27
|
27
|
27
|
28
|
28
|
29
|
30
|
29
|
30
|
30
|
29
|
29
|
30
|
30
|
30
|
30
|
30
|
30
|
|
| Other Non-Cash Items |
13
|
10
|
7
|
9
|
8
|
7
|
5
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
7
|
8
|
8
|
8
|
10
|
10
|
10
|
9
|
8
|
8
|
1
|
2
|
3
|
4
|
12
|
12
|
13
|
14
|
19
|
19
|
28
|
20
|
25
|
26
|
17
|
26
|
16
|
16
|
17
|
18
|
18
|
20
|
23
|
29
|
30
|
35
|
35
|
31
|
32
|
31
|
31
|
32
|
34
|
33
|
33
|
22
|
27
|
27
|
29
|
43
|
37
|
39
|
38
|
34
|
45
|
40
|
45
|
51
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
7
|
10
|
10
|
11
|
11
|
11
|
15
|
15
|
21
|
22
|
31
|
31
|
33
|
39
|
34
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
45
|
0
|
37
|
49
|
70
|
79
|
81
|
90
|
89
|
92
|
105
|
103
|
95
|
120
|
78
|
88
|
97
|
58
|
60
|
50
|
|
| Cash Interest 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
2
|
1
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
0
|
2
|
1
|
2
|
(1)
|
(2)
|
(1)
|
(4)
|
(7)
|
(3)
|
(1)
|
(4)
|
5
|
2
|
1
|
(2)
|
(11)
|
(9)
|
(13)
|
(3)
|
(6)
|
(1)
|
4
|
(1)
|
0
|
5
|
(0)
|
(5)
|
(0)
|
(7)
|
7
|
(1)
|
(3)
|
(4)
|
(7)
|
(79)
|
(89)
|
(81)
|
(77)
|
(2)
|
1
|
(4)
|
(22)
|
(27)
|
(16)
|
(7)
|
11
|
12
|
16
|
(6)
|
1
|
53
|
48
|
(86)
|
27
|
(122)
|
(118)
|
(1)
|
(66)
|
(53)
|
(55)
|
(21)
|
(43)
|
(21)
|
(7)
|
(22)
|
(26)
|
(42)
|
(33)
|
(40)
|
(4)
|
92
|
64
|
45
|
|
| Cash from Operating Activities |
(18)
N/A
|
7
N/A
|
17
+130%
|
18
+5%
|
20
+9%
|
20
+1%
|
21
+5%
|
21
N/A
|
21
N/A
|
20
-5%
|
17
-14%
|
16
-6%
|
14
-11%
|
16
+13%
|
17
+8%
|
20
+18%
|
29
+43%
|
31
+9%
|
29
-7%
|
29
0%
|
26
-11%
|
25
-4%
|
28
+12%
|
27
-1%
|
25
-10%
|
34
+37%
|
43
+28%
|
46
+5%
|
60
+32%
|
61
+2%
|
64
+5%
|
65
+2%
|
61
-7%
|
69
+14%
|
66
-5%
|
78
+19%
|
72
-7%
|
72
N/A
|
82
+13%
|
79
-4%
|
86
+9%
|
96
+11%
|
91
-5%
|
91
0%
|
97
+7%
|
92
-5%
|
110
+19%
|
110
0%
|
114
+4%
|
118
+3%
|
125
+6%
|
57
-54%
|
64
+12%
|
72
+13%
|
90
+24%
|
178
+98%
|
179
+1%
|
187
+5%
|
168
-10%
|
169
+1%
|
185
+9%
|
200
+8%
|
224
+12%
|
232
+4%
|
247
+7%
|
247
0%
|
266
+8%
|
347
+30%
|
382
+10%
|
266
-30%
|
405
+52%
|
261
-36%
|
253
-3%
|
364
+44%
|
282
-23%
|
282
0%
|
278
-1%
|
301
+8%
|
289
-4%
|
320
+11%
|
332
+4%
|
326
-2%
|
334
+2%
|
321
-4%
|
335
+4%
|
351
+5%
|
385
+10%
|
420
+9%
|
405
-4%
|
400
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
(6)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(9)
|
(10)
|
(10)
|
(7)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(10)
|
(11)
|
(18)
|
(16)
|
(23)
|
(25)
|
(21)
|
(20)
|
(15)
|
(14)
|
(13)
|
(15)
|
(15)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(26)
|
(24)
|
(36)
|
(41)
|
(48)
|
(46)
|
(38)
|
(37)
|
(35)
|
(42)
|
(44)
|
(46)
|
(46)
|
(47)
|
(50)
|
(51)
|
(51)
|
(49)
|
(46)
|
(45)
|
(52)
|
(52)
|
(54)
|
(57)
|
(52)
|
(57)
|
(63)
|
(59)
|
(57)
|
(58)
|
(53)
|
(54)
|
|
| Other Items |
12
|
2
|
(4)
|
(7)
|
(5)
|
(5)
|
10
|
(25)
|
(52)
|
(36)
|
(54)
|
(18)
|
4
|
(1)
|
11
|
16
|
8
|
5
|
(6)
|
(23)
|
(5)
|
(4)
|
(19)
|
(0)
|
(35)
|
(38)
|
(37)
|
(36)
|
(17)
|
(17)
|
(1)
|
(16)
|
(1)
|
(2)
|
(1)
|
24
|
20
|
25
|
25
|
4
|
5
|
(43)
|
(46)
|
(39)
|
(43)
|
10
|
2
|
1
|
(3)
|
(41)
|
(23)
|
(13)
|
(7)
|
(0)
|
(35)
|
(68)
|
(89)
|
(75)
|
(28)
|
(13)
|
7
|
19
|
(3)
|
19
|
7
|
9
|
(87)
|
(66)
|
(55)
|
43
|
115
|
79
|
62
|
(40)
|
(17)
|
0
|
(34)
|
(34)
|
(34)
|
(56)
|
(25)
|
(25)
|
(103)
|
(82)
|
(78)
|
(108)
|
(30)
|
(30)
|
(68)
|
(38)
|
|
| Cash from Investing Activities |
9
N/A
|
(1)
N/A
|
(9)
-617%
|
(13)
-52%
|
(12)
+11%
|
(13)
-13%
|
3
N/A
|
(31)
N/A
|
(58)
-90%
|
(40)
+31%
|
(59)
-49%
|
(25)
+58%
|
(3)
+88%
|
(8)
-162%
|
4
N/A
|
10
+140%
|
3
-66%
|
(1)
N/A
|
(11)
-1 767%
|
(28)
-146%
|
(10)
+65%
|
(8)
+14%
|
(23)
-171%
|
(4)
+82%
|
(38)
-860%
|
(42)
-10%
|
(44)
-5%
|
(45)
-2%
|
(27)
+40%
|
(27)
-1%
|
(8)
+72%
|
(21)
-175%
|
(7)
+67%
|
(9)
-26%
|
(9)
+2%
|
16
N/A
|
12
-23%
|
14
+13%
|
15
+7%
|
(6)
N/A
|
(12)
-94%
|
(59)
-379%
|
(69)
-16%
|
(64)
+7%
|
(64)
0%
|
(10)
+84%
|
(13)
-30%
|
(14)
-5%
|
(16)
-21%
|
(55)
-235%
|
(38)
+31%
|
(31)
+19%
|
(25)
+18%
|
(18)
+27%
|
(53)
-189%
|
(89)
-66%
|
(110)
-24%
|
(97)
+11%
|
(54)
+45%
|
(37)
+30%
|
(29)
+23%
|
(23)
+21%
|
(50)
-121%
|
(27)
+46%
|
(32)
-17%
|
(29)
+9%
|
(122)
-327%
|
(108)
+11%
|
(99)
+9%
|
(4)
+96%
|
69
N/A
|
32
-54%
|
13
-60%
|
(91)
N/A
|
(68)
+25%
|
(66)
+2%
|
(80)
-21%
|
(80)
+1%
|
(86)
-8%
|
(108)
-25%
|
(79)
+28%
|
(82)
-4%
|
(155)
-90%
|
(138)
+11%
|
(141)
-2%
|
(167)
-18%
|
(87)
+48%
|
(88)
-2%
|
(121)
-38%
|
(92)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
0
|
0
|
0
|
0
|
0
|
59
|
59
|
61
|
62
|
3
|
3
|
2
|
2
|
1
|
(16)
|
(19)
|
(23)
|
(29)
|
(17)
|
14
|
23
|
30
|
33
|
7
|
0
|
0
|
(0)
|
(0)
|
(21)
|
(25)
|
(24)
|
(23)
|
(4)
|
(5)
|
(76)
|
(72)
|
(72)
|
(87)
|
5
|
1
|
2
|
(2)
|
(6)
|
(16)
|
(28)
|
(41)
|
(50)
|
(45)
|
(39)
|
(26)
|
(19)
|
(17)
|
(21)
|
(27)
|
(41)
|
(49)
|
(57)
|
(68)
|
(63)
|
(58)
|
(46)
|
(30)
|
(33)
|
(30)
|
(34)
|
(42)
|
(52)
|
(60)
|
(62)
|
(55)
|
(56)
|
(60)
|
(50)
|
(90)
|
(121)
|
(154)
|
(155)
|
(110)
|
(71)
|
(23)
|
(21)
|
(25)
|
(28)
|
(62)
|
(76)
|
(89)
|
(113)
|
(117)
|
(154)
|
|
| Net Issuance of Debt |
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
|
0
|
(0)
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
1
|
0
|
0
|
(34)
|
(1)
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
(3)
|
(5)
|
(8)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(64)
|
(65)
|
(66)
|
(67)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(27)
|
(28)
|
(30)
|
(32)
|
(34)
|
(36)
|
(39)
|
(41)
|
(44)
|
(46)
|
(49)
|
(52)
|
(56)
|
(59)
|
(62)
|
(66)
|
(69)
|
(73)
|
(76)
|
(80)
|
(84)
|
(87)
|
(91)
|
(93)
|
(95)
|
(98)
|
(100)
|
(102)
|
(103)
|
(105)
|
(106)
|
(107)
|
(108)
|
(108)
|
(110)
|
(111)
|
(112)
|
(113)
|
(113)
|
(113)
|
(113)
|
(115)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
4
|
4
|
6
|
7
|
1
|
(2)
|
(5)
|
15
|
(5)
|
(1)
|
(1)
|
5
|
6
|
5
|
5
|
4
|
10
|
10
|
10
|
0
|
6
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
9
N/A
|
0
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
54
+54 100%
|
54
N/A
|
56
+3%
|
57
+1%
|
3
-95%
|
4
+44%
|
3
-33%
|
3
+8%
|
3
N/A
|
(14)
N/A
|
(18)
-30%
|
(22)
-21%
|
(27)
-26%
|
(15)
+44%
|
15
N/A
|
25
+63%
|
30
+21%
|
33
+10%
|
7
-80%
|
(0)
N/A
|
(3)
-2 500%
|
(5)
-104%
|
(8)
-43%
|
(31)
-301%
|
(34)
-11%
|
(31)
+8%
|
(31)
+1%
|
(10)
+66%
|
(11)
-8%
|
(90)
-699%
|
(90)
0%
|
(92)
-3%
|
(136)
-48%
|
(65)
+52%
|
(67)
-3%
|
(66)
+2%
|
(17)
+74%
|
(21)
-23%
|
(33)
-57%
|
(46)
-38%
|
(60)
-32%
|
(66)
-9%
|
(62)
+6%
|
(57)
+7%
|
(55)
+3%
|
(49)
+12%
|
(55)
-12%
|
(52)
+5%
|
(65)
-26%
|
(86)
-32%
|
(93)
-7%
|
(112)
-21%
|
(117)
-4%
|
(115)
+2%
|
(114)
+1%
|
(105)
+7%
|
(93)
+12%
|
(100)
-7%
|
(99)
+0%
|
(106)
-7%
|
(118)
-11%
|
(132)
-12%
|
(144)
-9%
|
(149)
-4%
|
(145)
+3%
|
(114)
+21%
|
(154)
-35%
|
(147)
+4%
|
(190)
-29%
|
(257)
-36%
|
(284)
-10%
|
(286)
-1%
|
(242)
+15%
|
(204)
+16%
|
(143)
+30%
|
(138)
+4%
|
(147)
-7%
|
(152)
-3%
|
(173)
-14%
|
(193)
-11%
|
(201)
-4%
|
(226)
-12%
|
(230)
-2%
|
(269)
-17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
2
|
2
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
1
|
(3)
|
(3)
|
3
|
6
|
8
|
9
|
1
|
(7)
|
(11)
|
(31)
|
(31)
|
(14)
|
(6)
|
18
|
13
|
8
|
1
|
(3)
|
20
|
(8)
|
4
|
23
|
4
|
|
| Net Change in Cash |
(1)
N/A
|
6
N/A
|
8
+33%
|
5
-42%
|
8
+63%
|
7
-19%
|
77
+1 085%
|
44
-43%
|
18
-58%
|
36
+97%
|
(39)
N/A
|
(5)
+88%
|
14
N/A
|
11
-20%
|
24
+118%
|
16
-32%
|
14
-12%
|
9
-37%
|
(9)
N/A
|
(14)
-51%
|
31
N/A
|
41
+32%
|
35
-15%
|
56
+61%
|
(8)
N/A
|
(9)
-19%
|
(4)
+55%
|
(5)
-35%
|
25
N/A
|
3
-90%
|
22
+735%
|
12
-44%
|
22
+83%
|
49
+120%
|
45
-9%
|
3
-93%
|
(6)
N/A
|
(8)
-19%
|
(41)
-443%
|
6
N/A
|
6
-5%
|
(31)
N/A
|
4
N/A
|
4
+8%
|
(2)
N/A
|
35
N/A
|
36
+3%
|
31
-14%
|
36
+16%
|
6
-85%
|
31
+458%
|
(23)
N/A
|
(16)
+30%
|
1
N/A
|
(32)
N/A
|
(0)
+99%
|
(25)
-6 200%
|
(23)
+11%
|
(1)
+94%
|
19
N/A
|
42
+129%
|
71
+67%
|
79
+12%
|
105
+32%
|
116
+10%
|
110
-5%
|
27
-76%
|
104
+289%
|
137
+32%
|
116
-16%
|
334
+189%
|
187
-44%
|
121
-35%
|
127
+5%
|
18
-86%
|
(53)
N/A
|
(116)
-122%
|
(95)
+18%
|
(53)
+44%
|
2
N/A
|
128
+5 474%
|
120
-6%
|
39
-67%
|
33
-16%
|
17
-48%
|
11
-34%
|
89
+697%
|
109
+23%
|
76
-30%
|
43
-44%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
4
N/A
|
12
+208%
|
12
-6%
|
13
+15%
|
11
-14%
|
14
+20%
|
15
+8%
|
15
N/A
|
16
+6%
|
12
-23%
|
9
-22%
|
7
-26%
|
9
+29%
|
10
+14%
|
15
+41%
|
24
+63%
|
26
+9%
|
24
-6%
|
24
+0%
|
21
-13%
|
20
-4%
|
24
+16%
|
23
-1%
|
21
-11%
|
30
+45%
|
37
+22%
|
36
-1%
|
51
+40%
|
51
+1%
|
57
+12%
|
60
+6%
|
55
-9%
|
63
+14%
|
58
-7%
|
70
+20%
|
65
-8%
|
61
-5%
|
71
+16%
|
68
-5%
|
68
+1%
|
79
+16%
|
68
-15%
|
65
-3%
|
76
+16%
|
72
-5%
|
95
+32%
|
96
+1%
|
101
+5%
|
103
+2%
|
109
+6%
|
40
-64%
|
46
+15%
|
54
+19%
|
71
+31%
|
158
+121%
|
158
+0%
|
165
+5%
|
142
-14%
|
145
+2%
|
149
+3%
|
159
+7%
|
176
+11%
|
186
+6%
|
209
+12%
|
210
+0%
|
231
+10%
|
305
+32%
|
338
+11%
|
220
-35%
|
359
+63%
|
214
-40%
|
203
-5%
|
313
+54%
|
232
-26%
|
233
+0%
|
233
+0%
|
256
+10%
|
237
-7%
|
268
+13%
|
279
+4%
|
269
-3%
|
281
+5%
|
265
-6%
|
272
+3%
|
292
+7%
|
329
+13%
|
361
+10%
|
352
-3%
|
346
-2%
|
|