Douglas Dynamics Inc
NYSE:PLOW
Cash Flow Statement
Cash Flow Statement
Douglas Dynamics Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
17
|
25
|
35
|
40
|
39
|
37
|
42
|
44
|
49
|
52
|
44
|
39
|
30
|
29
|
31
|
55
|
57
|
63
|
64
|
44
|
45
|
50
|
52
|
49
|
39
|
(90)
|
(93)
|
(87)
|
(76)
|
42
|
40
|
31
|
26
|
30
|
36
|
39
|
29
|
36
|
28
|
24
|
28
|
|
Depreciation & Amortization |
9
|
9
|
9
|
9
|
10
|
11
|
12
|
12
|
12
|
12
|
15
|
17
|
18
|
20
|
18
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
22
|
22
|
|
Change in Deffered Taxes |
11
|
12
|
12
|
(0)
|
1
|
1
|
(1)
|
6
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
(15)
|
(14)
|
(15)
|
(13)
|
10
|
9
|
6
|
3
|
(2)
|
(4)
|
(22)
|
(21)
|
(20)
|
(18)
|
1
|
(0)
|
2
|
2
|
2
|
2
|
(3)
|
(5)
|
(6)
|
(6)
|
8
|
9
|
|
Stock-Based Compensation |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
5
|
5
|
7
|
6
|
6
|
5
|
1
|
0
|
|
Other Non-Cash Items |
8
|
8
|
5
|
7
|
7
|
7
|
7
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
4
|
5
|
5
|
7
|
134
|
134
|
134
|
133
|
14
|
14
|
13
|
14
|
8
|
7
|
6
|
5
|
4
|
4
|
6
|
7
|
|
Cash Taxes Paid |
0
|
0
|
0
|
17
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
15
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
18
|
0
|
|
Change in Working Capital |
5
|
2
|
(20)
|
(2)
|
(2)
|
(4)
|
0
|
(11)
|
(7)
|
2
|
11
|
6
|
(2)
|
(5)
|
(2)
|
3
|
11
|
(9)
|
(27)
|
(20)
|
(40)
|
(33)
|
(24)
|
6
|
12
|
30
|
32
|
6
|
27
|
(5)
|
(13)
|
(5)
|
(53)
|
(71)
|
(59)
|
(22)
|
(41)
|
(24)
|
3
|
(47)
|
(18)
|
|
Cash from Operating Activities |
50
N/A
|
56
+14%
|
41
-28%
|
54
+32%
|
55
+2%
|
52
-5%
|
60
+15%
|
56
-6%
|
64
+13%
|
74
+17%
|
80
+7%
|
70
-12%
|
56
-20%
|
55
-1%
|
58
+6%
|
66
+14%
|
76
+15%
|
64
-16%
|
49
-23%
|
58
+18%
|
38
-34%
|
47
+22%
|
55
+17%
|
77
+41%
|
74
-5%
|
72
-3%
|
71
0%
|
53
-25%
|
87
+62%
|
73
-16%
|
61
-16%
|
61
-1%
|
10
-83%
|
(11)
N/A
|
6
N/A
|
40
+624%
|
9
-77%
|
32
+252%
|
50
+57%
|
12
-75%
|
48
+283%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
(10)
|
(12)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(11)
|
(11)
|
(12)
|
(13)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(9)
|
|
Other Items |
0
|
1
|
1
|
(86)
|
(94)
|
(95)
|
(99)
|
(12)
|
(4)
|
(4)
|
(176)
|
(181)
|
0
|
(189)
|
(13)
|
(7)
|
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 from Investing Activities |
(30)
N/A
|
(3)
+90%
|
(3)
-14%
|
(91)
-2 639%
|
(99)
-9%
|
(101)
-2%
|
(108)
-7%
|
(22)
+80%
|
(14)
+37%
|
(15)
-12%
|
(186)
-1 107%
|
(191)
-3%
|
(191)
0%
|
(197)
-3%
|
(21)
+89%
|
(15)
+28%
|
(15)
N/A
|
(8)
+45%
|
(9)
-4%
|
(10)
-12%
|
(9)
+6%
|
(11)
-21%
|
(11)
-1%
|
(12)
-3%
|
(13)
-13%
|
(11)
+15%
|
(13)
-19%
|
(14)
-10%
|
(14)
+1%
|
(14)
+2%
|
(12)
+12%
|
(11)
+9%
|
(11)
0%
|
(12)
-9%
|
(13)
-5%
|
(12)
+6%
|
(13)
-5%
|
(12)
+7%
|
(11)
+8%
|
(11)
+3%
|
(9)
+14%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1)
|
(29)
|
(18)
|
63
|
76
|
76
|
69
|
(2)
|
(2)
|
(2)
|
126
|
127
|
126
|
129
|
(6)
|
(3)
|
(33)
|
(36)
|
(18)
|
(33)
|
(17)
|
(6)
|
(14)
|
(33)
|
(8)
|
(4)
|
(22)
|
(6)
|
(36)
|
(51)
|
(28)
|
(26)
|
4
|
47
|
36
|
(11)
|
29
|
5
|
(4)
|
29
|
(12)
|
|
Cash Paid for Dividends |
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
|
Other |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(10)
|
(10)
|
(8)
|
(8)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(20)
N/A
|
(48)
-140%
|
(37)
+23%
|
42
N/A
|
54
+31%
|
54
-1%
|
47
-12%
|
(22)
N/A
|
(22)
-1%
|
(23)
-1%
|
103
N/A
|
103
+0%
|
95
-8%
|
98
+3%
|
(36)
N/A
|
(33)
+8%
|
(56)
-70%
|
(60)
-6%
|
(42)
+30%
|
(58)
-37%
|
(42)
+27%
|
(31)
+26%
|
(39)
-26%
|
(58)
-49%
|
(34)
+41%
|
(31)
+10%
|
(49)
-60%
|
(34)
+31%
|
(64)
-91%
|
(78)
-23%
|
(56)
+29%
|
(53)
+4%
|
(26)
+50%
|
14
N/A
|
3
-80%
|
(44)
N/A
|
(2)
+96%
|
(23)
-1 152%
|
(31)
-37%
|
2
N/A
|
(40)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(1)
N/A
|
5
N/A
|
0
-94%
|
4
+1 253%
|
10
+137%
|
5
-49%
|
(0)
N/A
|
13
N/A
|
28
+118%
|
36
+32%
|
(4)
N/A
|
(18)
-411%
|
(40)
-122%
|
(44)
-10%
|
1
N/A
|
18
+1 447%
|
5
-73%
|
(4)
N/A
|
(1)
+66%
|
(9)
-512%
|
(13)
-39%
|
5
N/A
|
5
-3%
|
8
+62%
|
27
+242%
|
30
+12%
|
9
-69%
|
5
-43%
|
8
+56%
|
(20)
N/A
|
(7)
+65%
|
(4)
+41%
|
(27)
-572%
|
(9)
+67%
|
(4)
+51%
|
(16)
-263%
|
(5)
+67%
|
(3)
+50%
|
8
N/A
|
3
-58%
|
(1)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
46
N/A
|
52
+13%
|
37
-30%
|
49
+33%
|
50
+2%
|
46
-7%
|
51
+11%
|
46
-9%
|
54
+16%
|
63
+17%
|
70
+11%
|
60
-14%
|
46
-24%
|
47
+2%
|
50
+7%
|
59
+17%
|
69
+17%
|
56
-19%
|
40
-27%
|
48
+20%
|
29
-40%
|
36
+23%
|
44
+22%
|
66
+50%
|
61
-8%
|
60
0%
|
58
-4%
|
39
-33%
|
72
+86%
|
59
-19%
|
49
-17%
|
49
+1%
|
(1)
N/A
|
(23)
-2 671%
|
(7)
+68%
|
28
N/A
|
(4)
N/A
|
20
N/A
|
40
+95%
|
2
-95%
|
39
+1 885%
|