Stock Analysis on Net

Medtronic PLC (NYSE:MDT)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Medtronic PLC, consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Jan 26, 2024 Oct 27, 2023 Jul 28, 2023 Apr 28, 2023 Jan 27, 2023 Oct 28, 2022 Jul 29, 2022 Apr 29, 2022 Jan 28, 2022 Oct 29, 2021 Jul 30, 2021 Apr 30, 2021 Jan 29, 2021 Oct 30, 2020 Jul 31, 2020 Apr 24, 2020 Jan 24, 2020 Oct 25, 2019 Jul 26, 2019 Apr 26, 2019 Jan 25, 2019 Oct 26, 2018 Jul 27, 2018 Apr 27, 2018 Jan 26, 2018 Oct 27, 2017 Jul 28, 2017
Net income (loss) 1,337 911 797 1,189 1,228 436 931 1,492 1,484 1,317 769 1,366 1,279 494 491 639 1,919 1,371 877 1,182 1,271 1,120 1,077 1,465 (1,392) 2,013 1,009
Depreciation and amortization 649 672 672 679 679 671 668 688 672 676 671 684 678 671 669 672 663 671 657 667 675 651 666 664 666 678 636
Provision for credit losses 25 16 21 19 13 26 15 9 15 19 15 25 17 49 37 32 23 19 25 23 23 17 15 16 16 10 10
Deferred income taxes (214) (36) (148) 14 (74) (18) (370) (156) (67) (11) (214) (139) (72) 3 (522) (548) (263) 18 (99) (125) (83) 3 123 (212) (888) 58
Stock-based compensation 84 146 73 75 81 137 62 72 78 140 69 69 65 140 70 62 66 108 61 62 60 104 64 74 72 106 92
Loss on debt extinguishment 53 308 406 457 38
MCS asset impairment and inventory write-down 515
Gain on sale of businesses (697)
Investment loss 227
Other, net 83 47 135 88 34 27 121 46 (38) 14 116 90 49 44 68 77 21 61 58 146 56 52 3 61 53 (36) (5)
Accounts receivable, net (23) (281) 164 (168) (62) (435) 89 (265) (41) (131) (40) (311) 219 (527) (142) 1,410 (158) (280) 319 (441) (103) (175) 138 (294) 87 20 (88)
Inventories, net 86 (206) (410) (3) (152) (404) (380) (201) (203) (81) (75) 153 70 90 (235) (231) (79) (145) (122) 93 (55) (132) (180) 126 (45) (109) (164)
Accounts payable and accrued liabilities 446 (26) (673) 533 177 133 (147) 207 452 (30) (416) 2 421 649 (541) (147) 397 335 (629) 188 187 (61) 85 52 320 85 (392)
Other operating assets and liabilities 1 (582) 96 196 (438) 405 (311) 379 (35) (88) (321) (119) (303) 15 (142) (542) 103 (10) (160) (191) 66 (330) (169) (1,287) 2,210 (275) (419)
Change in operating assets and liabilities, net of acquisitions and divestitures 510 (1,095) (823) 558 (475) (301) (749) 120 173 (330) (852) (275) 407 227 (1,060) 490 263 (100) (592) (351) 95 (698) (126) (1,403) 2,572 (279) (1,063)
Adjustments to reconcile net income (loss) to net cash provided by operating activities 1,137 (250) 78 1,271 346 486 152 565 744 452 523 379 1,077 1,367 (213) 811 488 496 633 905 784 43 625 (427) 3,394 (1,106) (272)
Net cash provided by operating activities 2,474 661 875 2,460 1,574 922 1,083 2,057 2,228 1,769 1,292 1,745 2,356 1,861 278 1,450 2,407 1,867 1,510 2,087 2,055 1,163 1,702 1,038 2,002 907 737
Acquisitions, net of cash acquired (52) (22) (676) (1,191) (91) (18) (606) (370) (289) 2 (56) (145) (212) (1,496) (15) (104) (26) (35) (76)
Proceeds from sale of businesses 6,058
Additions to property, plant, and equipment (346) (461) (354) (378) (332) (323) (426) (389) (330) (271) (378) (377) (363) (281) (334) (336) (293) (283) (301) (335) (302) (206) (291) (292) (252) (246) (278)
Purchases of investments (2,019) (1,487) (1,916) (2,042) (1,729) (1,859) (1,884) (1,963) (2,608) (2,657) (2,654) (2,360) (4,088) (3,315) (2,045) (2,790) (4,023) (2,557) (1,669) (545) (543) (462) (982) (721) (794) (1,070) (615)
Sales and maturities of investments 1,806 1,588 1,748 1,956 1,778 1,723 1,886 2,562 2,493 2,313 2,324 4,592 2,416 1,934 2,403 3,783 2,531 1,691 1,569 524 1,335 804 2,020 1,167 706 1,383 971
Other investing activities, net (96) (42) (17) (11) (4) (11) 30 61 8 (3) (76) 82 (132) 12 (16) (3) (18) (11) (5) 39 (3) (17) (3) (7) 5
Net cash (used in) provided by investing activities (707) (424) (539) (475) (287) (1,146) (1,585) 271 (437) (709) (784) 1,919 (2,773) (2,020) 8 365 (1,801) (1,216) (551) (529) (1,009) 121 643 111 (378) 6,042 83
Change in current debt obligations, net (311) 821 500 (625) 276 349 (254) (41) (16) (34) (25) (46) 88 (17) 4 (195) (505) 142 (201) (759) 569
Proceeds from short-term borrowings, maturities greater than 90 days 2,284 2,789
Repayments from short-term borrowings, maturities greater than 90 days (2,279) (2,853)
Issuance of long-term debt 1,979 3,430 7,172 1 5,567 7,791 2 1 1 2 18
Payments on long-term debt (2,929) (772) (2,311) (1) (916) (115) (6,325) (11) (504) (12) (559) (5,035) (7,919) (12) (5) (12) (3,203) (6) (4,153) (8)
Dividends to shareholders (917) (918) (918) (905) (904) (904) (903) (843) (847) (847) (846) (781) (781) (780) (778) (724) (723) (723) (724) (671) (671) (674) (677) (624) (623) (622) (625)
Issuance of ordinary shares 57 72 77 99 56 110 43 85 70 163 111 160 195 93 26 77 153 222 210 101 91 350 450 70 103 87 143
Repurchase of ordinary shares (132) (226) (152) (97) (71) (141) (336) (1,406) (394) (429) (315) (575) (9) (68) (118) (246) (629) (333) (149) (681) (1,223) (824) (207) (76) (655) (1,233)
Other financing activities (197) 161 (8) (133) (719) 170 273 215 (6) (42) (4) (164) (34) (19) (51) (7) (20) (7) (47) 4 (1) 16 (5) (6) (47) (36) (5)
Net cash provided by (used in) financing activities (1,500) (90) (501) (4,890) (2,134) 3,014 (950) (1,949) (1,177) (1,155) (1,055) (5,129) (998) 32 1,959 (1,310) (873) (1,741) (274) (860) (1,268) (1,730) (1,573) (3,828) (849) (6,136) (1,141)
Effect of exchange rate changes on cash and cash equivalents 45 (175) (39) (74) 541 (102) (122) (144) (35) (9) (42) (19) 72 48 114 (74) 14 (28) 2 (8) 14 (23) (61) (10) 54 25 45
Net change in cash and cash equivalents 312 (28) (204) (2,979) (306) 2,688 (1,574) 235 579 (104) (589) (1,484) (1,343) (79) 2,359 431 (253) (1,118) 687 690 (208) (469) 711 (2,689) 829 838 (276)

Based on: 10-Q (reporting date: 2024-01-26), 10-Q (reporting date: 2023-10-27), 10-Q (reporting date: 2023-07-28), 10-K (reporting date: 2023-04-28), 10-Q (reporting date: 2023-01-27), 10-Q (reporting date: 2022-10-28), 10-Q (reporting date: 2022-07-29), 10-K (reporting date: 2022-04-29), 10-Q (reporting date: 2022-01-28), 10-Q (reporting date: 2021-10-29), 10-Q (reporting date: 2021-07-30), 10-K (reporting date: 2021-04-30), 10-Q (reporting date: 2021-01-29), 10-Q (reporting date: 2020-10-30), 10-Q (reporting date: 2020-07-31), 10-K (reporting date: 2020-04-24), 10-Q (reporting date: 2020-01-24), 10-Q (reporting date: 2019-10-25), 10-Q (reporting date: 2019-07-26), 10-K (reporting date: 2019-04-26), 10-Q (reporting date: 2019-01-25), 10-Q (reporting date: 2018-10-26), 10-Q (reporting date: 2018-07-27), 10-K (reporting date: 2018-04-27), 10-Q (reporting date: 2018-01-26), 10-Q (reporting date: 2017-10-27), 10-Q (reporting date: 2017-07-28).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Medtronic PLC net cash provided by operating activities decreased from Q1 2024 to Q2 2024 but then increased from Q2 2024 to Q3 2024 exceeding Q1 2024 level.
Net cash (used in) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Medtronic PLC net cash (used in) provided by investing activities increased from Q1 2024 to Q2 2024 but then decreased significantly from Q2 2024 to Q3 2024.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Medtronic PLC net cash provided by (used in) financing activities increased from Q1 2024 to Q2 2024 but then decreased significantly from Q2 2024 to Q3 2024.