Merit Medical Systems, Inc. (MMSI)
NASDAQ: MMSI · Real-Time Price · USD
105.03
+0.95 (0.91%)
Nov 21, 2024, 4:00 PM EST - Market closed

Merit Medical Systems Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
120.0494.4174.5248.45-9.845.45
Upgrade
Depreciation & Amortization
109.45101.2992.295.78106.82104.36
Upgrade
Other Amortization
5.41.720.60.60.60.72
Upgrade
Loss (Gain) From Sale of Assets
0.865.411.81.31.640.12
Upgrade
Asset Writedown & Restructuring Costs
0.451.798.454.4130.865.59
Upgrade
Loss (Gain) From Sale of Investments
-0.270.5-6-
Upgrade
Stock-Based Compensation
24.9521.3318.0416.0914.349.38
Upgrade
Other Operating Activities
-12.93-11.04-10.42-1.58-19.397.69
Upgrade
Change in Accounts Receivable
-17.6-11.92-15.12-8.6210.43-17.9
Upgrade
Change in Inventory
-0.52-32.11-47.93-25.1829.43-27.04
Upgrade
Change in Accounts Payable
6.55-7.312.666.050.33-2.3
Upgrade
Change in Income Taxes
0.53-1.846.051.06-1.16-3.31
Upgrade
Change in Other Net Operating Assets
-22.86-16.87-27.068.85-4.79-4.95
Upgrade
Operating Cash Flow
214.31145.15114.29147.23165.2777.81
Upgrade
Operating Cash Flow Growth
93.23%27.00%-22.37%-10.91%112.39%-10.08%
Upgrade
Capital Expenditures
-38.81-34.29-45.03-27.94-45.99-78.17
Upgrade
Sale of Property, Plant & Equipment
0.030.20.071.040.040.92
Upgrade
Cash Acquisitions
-113.74-138.28-8.29-7.17-10.95-53.9
Upgrade
Divestitures
0.430.43-0.97-1.29-
Upgrade
Sale (Purchase) of Intangibles
-2.79-2.41-3.18-2.83-3.29-3.32
Upgrade
Other Investing Activities
-7.66-1--0.250.25-
Upgrade
Investing Cash Flow
-162.55-175.35-57.4-37.16-58.65-134.48
Upgrade
Long-Term Debt Issued
-1,199215.2198.4268.63246.66
Upgrade
Long-Term Debt Repaid
--579.62-260.14-206.92-157-202.16
Upgrade
Net Debt Issued (Repaid)
454.64619.58-44.94-108.5-88.3844.5
Upgrade
Issuance of Common Stock
19.5615.5820.0721.316.646.25
Upgrade
Repurchase of Common Stock
-1.59-5.12-2.47-0.58-0.87-
Upgrade
Other Financing Activities
-62.24-70.77-32.92-10.67-13.1-17.22
Upgrade
Financing Cash Flow
410.37559.27-60.26-98.44-95.7133.53
Upgrade
Foreign Exchange Rate Adjustments
2.42-0.48-3.83-0.81.680.1
Upgrade
Net Cash Flow
464.55528.59-7.1910.8312.6-23.04
Upgrade
Free Cash Flow
175.5110.8669.26119.29119.28-0.36
Upgrade
Free Cash Flow Growth
146.26%60.06%-41.94%0.01%--
Upgrade
Free Cash Flow Margin
13.24%8.82%6.02%11.10%12.38%-0.04%
Upgrade
Free Cash Flow Per Share
2.981.901.202.082.15-0.01
Upgrade
Cash Interest Paid
25.4614.056.265.2610.0812.43
Upgrade
Cash Income Tax Paid
39.7131.5317.098.838.9212.07
Upgrade
Levered Free Cash Flow
162.97101.4547.47142.07134.3613.58
Upgrade
Unlevered Free Cash Flow
175.19109.4250.83144.7514020.62
Upgrade
Change in Net Working Capital
12.9556.1775-10.9-39.4238.48
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.