Monolithic power systems inc (MPWR)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net income

108,839

105,268

65,203

52,720

35,172

35,495

22,898

15,756

13,301

29,563

19,674

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

14,867

12,311

16,101

14,674

13,783

13,130

12,160

9,332

8,732

8,016

6,573

(Gain) loss on disposal and sale of property and equipment, net

259

-22

3

-57

339

0

-31

-81

-33

1

17

Amortization of premium on available-for-sale securities

-729

-1,353

-1,976

1,019

463

237

-

-

-

-

-

(Gain) loss on deferred compensation plan investments

3,806

-255

2,531

1,257

-133

141

-

-

-

-

-

Premium amortization and loss on investments

-

-

-

-

-

-

443

214

376

-

-

Change in fair value of contingent consideration

-

-

-

-

-2,507

0

-

-

-

-

-

Deferred taxes, net

-577

-843

-15,238

-5

42

17

-81

-8

403

-56

-84

Amortization and loss on investments

-

-

-

-

-

-

-

-

-

688

380

Tax benefit from stock option transactions

-

-

-

-

-

-

-

-

-

3,349

2,288

Credit loss on auction-rate securities

-

-

-

-

-

-

-

-

-

-

70

Excess tax benefits from equity awards

-

-

-

1,465

5,928

10

-

869

27

-1,256

643

Stock-based compensation expense

78,699

60,607

52,617

44,989

41,563

33,454

20,701

18,652

13,126

16,810

14,611

Changes in operating assets and liabilities:
Accounts receivable

-2,512

18,079

3,785

3,421

5,201

1,870

4,347

4,286

-3,250

-2,826

-6,406

Inventories

-8,865

37,060

27,795

8,323

22,210

1,142

7,606

12,004

5,699

-6,184

-737

Other assets

10,204

1,075

-1,603

11,021

390

2,029

-

-

-

-

-

Prepaid expenses and other assets

-

-

-

-

-

-

-121

456

-673

378

-101

Accounts payable

3,048

871

3,077

5,483

147

1,632

1,440

754

-957

1,155

2,699

Accrued compensation and related benefits

7,496

3,806

2,397

3,136

1,068

-1,290

2,691

-1,633

489

295

548

Accrued liabilities

7,449

7,092

10,852

8,035

9,942

-3,102

12,149

-2,097

-438

556

-5,633

Income tax liabilities

-1,355

6,923

29,347

3,165

3,998

-248

86

1,476

-169

-1,995

-1,492

Net cash provided by operating activities

216,303

141,451

133,821

107,786

69,736

74,133

60,686

24,912

43,685

48,494

31,764

Cash flows from investing activities:
Purchases of property and equipment

95,806

22,526

65,770

37,112

16,024

9,511

15,764

21,059

21,022

22,779

9,954

Acquisition of in-place leases

981

0

0

-

-

-

-

-

-

-

-

Purchases of short-term investments

212,562

99,199

140,531

236,912

223,018

136,872

125,756

143,094

78,250

208,621

159,917

Proceeds from maturities and sales of short-term investments

135,801

109,131

77,502

223,344

189,549

149,291

85,700

135,183

129,719

197,243

80,586

Proceeds from sales of long-term investments

250

2,000

0

-

-

4,650

2,025

2,100

-5,775

-425

-100

Proceeds from sales of property and equipment

9,268

0

0

-

340

0

88

13

-

-

-

Contributions to deferred compensation plan, net

3,082

4,146

5,261

5,046

8,044

5,335

617

-

-

-

-

Change in restricted assets

-

-

-

-

-

-

-

-20

-

19

-7,367

Cash paid for an acquisition, net of cash acquired

-

-

-

-

-

11,590

-

-

-

-

-

Purchases of intangible assets

-

-

-

-

-

-

-

-

-

-

310

Net cash used in investing activities

-167,112

-14,740

-134,060

-55,726

-57,197

-9,367

-54,324

-26,837

36,222

-33,751

-82,128

Cash flows from financing activities:
Property and equipment purchased on extended payment terms

683

749

250

300

300

400

557

-

-

-

-

Proceeds from exercise of stock options

-

-

-

1,344

7,744

11,941

37,877

13,390

4,697

14,339

11,181

Proceeds from common stock issued under the employee equity incentive plan

16,650

10,637

150

-

-

-

-

-

-

-

-

Proceeds from common stock issued under the employee stock purchase plan

3,277

3,028

2,701

2,463

2,227

2,078

2,145

1,852

1,773

1,885

1,794

Repurchase of common shares

-

-

-

-

32,286

41,198

20,615

-

38,472

31,527

-

Dividends and dividend equivalents paid

67,294

47,475

33,926

33,099

29,965

11,658

-

35,664

-

-

-

Excess tax benefits from equity awards

-

-

-

1,465

5,928

10

-

869

27

1,256

643

Net cash used in financing activities

-48,050

-34,559

-31,325

-28,127

-46,652

-39,227

18,850

-19,553

-31,975

-14,047

13,618

Effect of change in exchange rates

-883

-2,208

1,625

-2,093

-1,293

-486

897

211

429

597

197

Net increase (decrease) in cash, cash equivalents and restricted cash

258

89,944

-29,939

21,840

-35,406

25,053

26,109

-21,267

48,361

1,293

-36,549

Cash paid for taxes and interest

10,700

7,134

3,619

1,234

3,322

1,235

1,116

807

675

35

321

Non-cash investing and financing activities:
Liability accrued for property and equipment purchases

7,803

1,737

3,061

787

2,184

1,487

1,941

1,728

1,483

4,264

663

Temporary impairment reversal of auction-rate securities

-

-

-

-

-

-

-

-

-

-

70

Temporary impairment of auction-rate securities

-

-

-

-

-

-

-

-

-

-160

525

Value of auction-rate security put right

-

-

-

-

-

-

-

-

-

-

-525