Monolithic Power Systems Inc
NASDAQ:MPWR
Cash Flow Statement
Cash Flow Statement
Monolithic Power Systems Inc
| 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 |
(7)
|
(5)
|
(4)
|
(2)
|
(8)
|
2
|
5
|
6
|
14
|
3
|
(2)
|
(2)
|
(10)
|
1
|
12
|
18
|
29
|
30
|
24
|
18
|
16
|
18
|
20
|
27
|
30
|
31
|
30
|
25
|
22
|
14
|
13
|
14
|
18
|
18
|
16
|
15
|
14
|
16
|
23
|
29
|
30
|
34
|
36
|
33
|
34
|
34
|
35
|
40
|
43
|
46
|
53
|
57
|
60
|
70
|
65
|
73
|
82
|
90
|
105
|
110
|
106
|
104
|
109
|
118
|
128
|
154
|
164
|
174
|
199
|
212
|
242
|
276
|
336
|
391
|
438
|
468
|
453
|
450
|
427
|
410
|
411
|
434
|
1 787
|
1 828
|
1 861
|
1 895
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
12
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
15
|
14
|
13
|
12
|
13
|
14
|
14
|
15
|
16
|
17
|
18
|
19
|
20
|
23
|
26
|
29
|
32
|
35
|
37
|
37
|
38
|
38
|
39
|
40
|
38
|
37
|
37
|
36
|
40
|
44
|
48
|
|
| Change in Deffered Taxes |
0
|
0
|
(2)
|
(3)
|
(7)
|
(3)
|
(2)
|
(1)
|
4
|
(0)
|
2
|
4
|
4
|
4
|
2
|
(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
|
(15)
|
0
|
(15)
|
(12)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
3
|
3
|
3
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(13)
|
(13)
|
(13)
|
(1)
|
6
|
7
|
1
|
(12)
|
(1 303)
|
(1 295)
|
(1 280)
|
(1 270)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
6
|
9
|
12
|
11
|
11
|
11
|
11
|
12
|
13
|
13
|
13
|
14
|
14
|
14
|
15
|
15
|
17
|
18
|
17
|
16
|
14
|
13
|
13
|
13
|
14
|
14
|
19
|
20
|
21
|
22
|
21
|
24
|
27
|
30
|
33
|
35
|
36
|
38
|
42
|
41
|
44
|
47
|
45
|
48
|
51
|
52
|
53
|
56
|
57
|
58
|
61
|
62
|
68
|
75
|
79
|
81
|
80
|
81
|
86
|
96
|
107
|
115
|
123
|
135
|
145
|
157
|
161
|
158
|
153
|
144
|
150
|
159
|
173
|
191
|
206
|
213
|
220
|
230
|
|
| Other Non-Cash Items |
10
|
11
|
12
|
11
|
9
|
8
|
7
|
8
|
8
|
11
|
12
|
12
|
13
|
12
|
12
|
13
|
14
|
14
|
15
|
15
|
16
|
16
|
17
|
18
|
20
|
21
|
20
|
19
|
17
|
16
|
16
|
15
|
16
|
17
|
21
|
22
|
28
|
23
|
21
|
24
|
22
|
31
|
34
|
35
|
34
|
34
|
33
|
33
|
37
|
40
|
43
|
46
|
50
|
51
|
52
|
56
|
57
|
58
|
62
|
61
|
67
|
74
|
75
|
84
|
80
|
81
|
83
|
88
|
102
|
113
|
124
|
139
|
157
|
169
|
172
|
163
|
148
|
136
|
134
|
138
|
149
|
156
|
176
|
192
|
199
|
214
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
5
|
5
|
2
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
2
|
2
|
4
|
6
|
6
|
8
|
7
|
4
|
10
|
10
|
11
|
11
|
4
|
2
|
1
|
2
|
10
|
17
|
21
|
21
|
53
|
66
|
85
|
86
|
102
|
97
|
85
|
83
|
61
|
70
|
80
|
80
|
63
|
43
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
3
|
1
|
1
|
13
|
3
|
5
|
4
|
(17)
|
(3)
|
(1)
|
1
|
15
|
(2)
|
(4)
|
(9)
|
(15)
|
(18)
|
(6)
|
(5)
|
(3)
|
(5)
|
(11)
|
(11)
|
(14)
|
(4)
|
(9)
|
(4)
|
(0)
|
2
|
7
|
4
|
(7)
|
(17)
|
(21)
|
(22)
|
(18)
|
(9)
|
5
|
(0)
|
11
|
6
|
(8)
|
(3)
|
(22)
|
(16)
|
(13)
|
(4)
|
(4)
|
1
|
(3)
|
(17)
|
(15)
|
(25)
|
16
|
(0)
|
(9)
|
(1)
|
(38)
|
(18)
|
(3)
|
15
|
18
|
8
|
17
|
(7)
|
3
|
15
|
12
|
25
|
(72)
|
(93)
|
(163)
|
(369)
|
(387)
|
(298)
|
(283)
|
(86)
|
30
|
75
|
120
|
159
|
92
|
32
|
69
|
14
|
|
| Cash from Operating Activities |
3
N/A
|
11
+239%
|
9
-14%
|
8
-10%
|
8
-7%
|
11
+49%
|
17
+54%
|
18
+7%
|
11
-43%
|
13
+26%
|
14
+5%
|
17
+25%
|
26
+50%
|
19
-27%
|
26
+38%
|
26
N/A
|
32
+24%
|
32
-1%
|
40
+23%
|
34
-14%
|
36
+4%
|
36
+2%
|
32
-12%
|
40
+25%
|
43
+9%
|
55
+26%
|
49
-11%
|
49
N/A
|
47
-3%
|
41
-14%
|
44
+8%
|
42
-5%
|
35
-17%
|
27
-22%
|
25
-7%
|
25
+2%
|
35
+37%
|
42
+20%
|
61
+46%
|
66
+9%
|
76
+15%
|
84
+11%
|
74
-12%
|
78
+5%
|
60
-23%
|
66
+10%
|
70
+6%
|
83
+19%
|
90
+9%
|
101
+12%
|
108
+7%
|
101
-6%
|
111
+10%
|
111
+1%
|
134
+20%
|
128
-4%
|
129
+0%
|
147
+14%
|
142
-4%
|
164
+16%
|
183
+11%
|
203
+11%
|
216
+7%
|
229
+6%
|
244
+7%
|
249
+2%
|
268
+7%
|
294
+10%
|
331
+13%
|
371
+12%
|
320
-14%
|
350
+9%
|
359
+2%
|
223
-38%
|
247
+11%
|
358
+45%
|
343
-4%
|
537
+57%
|
638
+19%
|
667
+5%
|
718
+8%
|
774
+8%
|
788
+2%
|
797
+1%
|
893
+12%
|
901
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(4)
|
(6)
|
(7)
|
(8)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
(13)
|
(20)
|
(22)
|
(23)
|
(22)
|
(15)
|
(23)
|
(21)
|
(23)
|
(29)
|
(21)
|
(21)
|
(20)
|
(19)
|
(17)
|
(16)
|
(17)
|
(11)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(16)
|
(17)
|
(28)
|
(37)
|
(37)
|
(35)
|
(39)
|
(33)
|
(66)
|
(70)
|
(58)
|
(59)
|
(23)
|
(75)
|
(88)
|
(93)
|
(97)
|
(47)
|
(43)
|
(53)
|
(56)
|
(65)
|
(89)
|
(89)
|
(95)
|
(103)
|
(76)
|
(64)
|
(59)
|
(41)
|
(37)
|
(57)
|
(58)
|
(98)
|
(140)
|
(147)
|
(198)
|
(189)
|
(189)
|
(198)
|
|
| Other Items |
(7)
|
(3)
|
(21)
|
(16)
|
(17)
|
(16)
|
(25)
|
(26)
|
(26)
|
(28)
|
12
|
16
|
17
|
17
|
(7)
|
(27)
|
(27)
|
(28)
|
(24)
|
(24)
|
(48)
|
(57)
|
(72)
|
(64)
|
(54)
|
(43)
|
(11)
|
26
|
77
|
76
|
57
|
3
|
(32)
|
(35)
|
(6)
|
22
|
15
|
15
|
(39)
|
(57)
|
(47)
|
(50)
|
0
|
(13)
|
(30)
|
(27)
|
(41)
|
(44)
|
(20)
|
(5)
|
(19)
|
(36)
|
(52)
|
(53)
|
(68)
|
(38)
|
(32)
|
(29)
|
8
|
54
|
61
|
12
|
(70)
|
(153)
|
(178)
|
(160)
|
17
|
(93)
|
(106)
|
(156)
|
(284)
|
(104)
|
(44)
|
62
|
46
|
52
|
18
|
(206)
|
(121)
|
(359)
|
(308)
|
(116)
|
421
|
420
|
408
|
572
|
|
| Cash from Investing Activities |
(9)
N/A
|
(5)
+49%
|
(25)
-410%
|
(19)
+21%
|
(21)
-7%
|
(18)
+11%
|
(27)
-45%
|
(29)
-10%
|
(32)
-9%
|
(35)
-8%
|
5
N/A
|
10
+104%
|
12
+26%
|
12
-6%
|
(14)
N/A
|
(33)
-140%
|
(33)
+0%
|
(34)
-2%
|
(30)
+12%
|
(29)
+2%
|
(54)
-86%
|
(66)
-23%
|
(82)
-24%
|
(77)
+7%
|
(74)
+4%
|
(65)
+12%
|
(34)
+48%
|
4
N/A
|
62
+1 364%
|
53
-14%
|
36
-32%
|
(20)
N/A
|
(61)
-210%
|
(57)
+6%
|
(27)
+53%
|
3
N/A
|
(4)
N/A
|
(3)
+33%
|
(54)
-1 988%
|
(74)
-36%
|
(57)
+22%
|
(58)
-1%
|
(9)
+84%
|
(22)
-137%
|
(40)
-80%
|
(37)
+8%
|
(57)
-55%
|
(61)
-6%
|
(49)
+20%
|
(41)
+15%
|
(56)
-35%
|
(71)
-28%
|
(91)
-28%
|
(86)
+6%
|
(134)
-56%
|
(108)
+19%
|
(90)
+16%
|
(88)
+2%
|
(15)
+83%
|
(20)
-38%
|
(27)
-33%
|
(81)
-201%
|
(167)
-106%
|
(201)
-20%
|
(221)
-10%
|
(212)
+4%
|
(39)
+82%
|
(158)
-302%
|
(195)
-24%
|
(245)
-25%
|
(379)
-55%
|
(208)
+45%
|
(120)
+42%
|
(2)
+98%
|
(13)
-495%
|
11
N/A
|
(19)
N/A
|
(263)
-1 291%
|
(179)
+32%
|
(457)
-156%
|
(448)
+2%
|
(262)
+42%
|
223
N/A
|
232
+4%
|
219
-5%
|
373
+70%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
36
|
36
|
36
|
37
|
3
|
3
|
5
|
6
|
5
|
8
|
9
|
14
|
17
|
6
|
6
|
(1)
|
(11)
|
(2)
|
(1)
|
5
|
13
|
17
|
21
|
1
|
(15)
|
(30)
|
(61)
|
(46)
|
(32)
|
(18)
|
10
|
15
|
15
|
21
|
24
|
28
|
19
|
4
|
(12)
|
(28)
|
(27)
|
(30)
|
(23)
|
(29)
|
(22)
|
(13)
|
(10)
|
4
|
4
|
4
|
3
|
3
|
3
|
11
|
12
|
13
|
14
|
16
|
18
|
19
|
20
|
22
|
22
|
22
|
23
|
22
|
22
|
22
|
22
|
14
|
13
|
12
|
11
|
11
|
10
|
10
|
5
|
1
|
(4)
|
(9)
|
(628)
|
(623)
|
(622)
|
(619)
|
|
| 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
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(18)
|
(26)
|
(28)
|
(30)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(39)
|
(43)
|
(48)
|
(52)
|
(57)
|
(62)
|
(67)
|
(72)
|
(79)
|
(84)
|
(89)
|
(95)
|
(99)
|
(104)
|
(109)
|
(115)
|
(123)
|
(130)
|
(138)
|
(146)
|
(159)
|
(172)
|
(186)
|
(199)
|
(218)
|
(229)
|
(241)
|
(251)
|
(258)
|
(272)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
2
|
0
|
3
|
3
|
2
|
3
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
2
|
4
|
6
|
0
|
3
|
2
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
1
N/A
|
1
N/A
|
36
+4 363%
|
36
0%
|
36
+1%
|
37
+2%
|
3
-93%
|
4
+48%
|
8
+110%
|
7
-15%
|
7
+1%
|
10
+40%
|
9
-14%
|
17
+91%
|
20
+20%
|
8
-59%
|
8
-2%
|
(0)
N/A
|
(10)
-9 700%
|
(1)
+91%
|
(0)
+67%
|
6
N/A
|
14
+131%
|
17
+28%
|
23
+29%
|
3
-89%
|
(14)
N/A
|
(28)
-101%
|
(61)
-117%
|
(46)
+25%
|
(32)
+30%
|
(18)
+43%
|
10
N/A
|
15
+53%
|
(20)
N/A
|
(14)
+31%
|
(11)
+17%
|
(8)
+32%
|
19
N/A
|
3
-84%
|
(13)
N/A
|
(35)
-167%
|
(39)
-14%
|
(48)
-23%
|
(47)
+4%
|
(53)
-14%
|
(47)
+12%
|
(39)
+16%
|
(39)
+0%
|
(26)
+32%
|
(28)
-6%
|
(29)
-3%
|
(30)
-3%
|
(31)
-3%
|
(31)
-2%
|
(23)
+26%
|
(27)
-15%
|
(30)
-13%
|
(35)
-14%
|
(36)
-5%
|
(40)
-10%
|
(44)
-9%
|
(48)
-10%
|
(51)
-7%
|
(62)
-20%
|
(67)
-8%
|
(72)
-7%
|
(79)
-10%
|
(79)
-1%
|
(85)
-7%
|
(90)
-6%
|
(103)
-15%
|
(113)
-9%
|
(120)
-7%
|
(129)
-7%
|
(137)
-6%
|
(151)
-10%
|
(165)
-10%
|
(184)
-11%
|
(201)
-10%
|
(225)
-12%
|
(241)
-7%
|
(872)
-262%
|
(878)
-1%
|
(884)
-1%
|
(894)
-1%
|
|
| 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)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
2
|
2
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(4)
|
(2)
|
3
|
5
|
6
|
7
|
5
|
3
|
3
|
(4)
|
(10)
|
(6)
|
(4)
|
(9)
|
(4)
|
(3)
|
(10)
|
(1)
|
9
|
(8)
|
(1)
|
8
|
0
|
|
| Net Change in Cash |
(6)
N/A
|
6
N/A
|
20
+219%
|
25
+21%
|
23
-7%
|
30
+29%
|
(7)
N/A
|
(7)
-3%
|
(13)
-85%
|
(14)
-8%
|
26
N/A
|
37
+44%
|
47
+26%
|
47
+1%
|
32
-32%
|
1
-96%
|
7
+500%
|
(2)
N/A
|
0
N/A
|
4
+1 850%
|
(19)
N/A
|
(24)
-29%
|
(37)
-52%
|
(19)
+47%
|
(8)
+59%
|
(8)
+4%
|
1
N/A
|
25
+1 846%
|
49
+93%
|
49
0%
|
48
-1%
|
5
-91%
|
(16)
N/A
|
(15)
+8%
|
(21)
-44%
|
15
N/A
|
20
+37%
|
32
+61%
|
26
-18%
|
(4)
N/A
|
6
N/A
|
(9)
N/A
|
25
N/A
|
7
-72%
|
(27)
N/A
|
(25)
+7%
|
(36)
-41%
|
(18)
+49%
|
1
N/A
|
33
+2 873%
|
22
-33%
|
(1)
N/A
|
(11)
-1 111%
|
(5)
+54%
|
(30)
-500%
|
(1)
+97%
|
12
N/A
|
27
+124%
|
90
+238%
|
106
+18%
|
114
+8%
|
75
-34%
|
0
-100%
|
(27)
N/A
|
(41)
-50%
|
(27)
+34%
|
162
N/A
|
64
-61%
|
64
+0%
|
46
-27%
|
(146)
N/A
|
42
N/A
|
123
+190%
|
90
-26%
|
99
+10%
|
228
+130%
|
164
-28%
|
105
-36%
|
272
+159%
|
(1)
N/A
|
43
N/A
|
279
+542%
|
131
-53%
|
149
+14%
|
237
+59%
|
381
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
8
+1 057%
|
6
-28%
|
4
-24%
|
4
-18%
|
8
+133%
|
15
+82%
|
15
-4%
|
4
-71%
|
7
+56%
|
6
-6%
|
11
+76%
|
21
+89%
|
13
-38%
|
19
+48%
|
20
+1%
|
26
+35%
|
27
+0%
|
34
+30%
|
29
-16%
|
30
+2%
|
27
-8%
|
22
-22%
|
27
+24%
|
23
-13%
|
33
+42%
|
26
-22%
|
26
+2%
|
32
+22%
|
18
-45%
|
23
+29%
|
19
-17%
|
6
-70%
|
5
-4%
|
4
-30%
|
6
+53%
|
16
+178%
|
24
+51%
|
45
+85%
|
49
+9%
|
65
+33%
|
76
+17%
|
65
-15%
|
68
+5%
|
50
-27%
|
56
+12%
|
54
-4%
|
66
+23%
|
62
-6%
|
65
+4%
|
71
+10%
|
66
-7%
|
72
+9%
|
78
+9%
|
68
-13%
|
58
-14%
|
70
+21%
|
89
+26%
|
119
+34%
|
90
-25%
|
95
+6%
|
110
+17%
|
120
+8%
|
182
+52%
|
201
+11%
|
196
-3%
|
212
+8%
|
229
+8%
|
242
+6%
|
282
+17%
|
225
-20%
|
247
+10%
|
283
+15%
|
159
-44%
|
188
+18%
|
317
+69%
|
306
-3%
|
481
+57%
|
581
+21%
|
570
-2%
|
578
+2%
|
627
+8%
|
591
-6%
|
608
+3%
|
704
+16%
|
703
0%
|
|