Stock Analysis on Net

Intel Corp. (NASDAQ:INTC)

$24.99

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.

Intel Corp., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Sep 27, 2025 Jun 28, 2025 Mar 29, 2025 Dec 28, 2024 Sep 28, 2024 Jun 29, 2024 Mar 30, 2024 Dec 30, 2023 Sep 30, 2023 Jul 1, 2023 Apr 1, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 25, 2021 Sep 25, 2021 Jun 26, 2021 Mar 27, 2021 Dec 26, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020
Net income (loss)
Depreciation
Share-based compensation
Restructuring and other charges
Amortization of intangibles
(Gains) losses on equity investments, net
Mark-to-market (gains) losses on obligation to issue Escrowed Shares
(Gains) losses on divestitures
Deferred taxes
Impairments and net (gain) loss on retirement of property, plant, and equipment
Accounts receivable
Inventories
Accounts payable
Accrued compensation and benefits
Income taxes
Other assets and liabilities
Changes in assets and liabilities
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities
Net cash provided by (used for) operating activities
Additions to property, plant, and equipment
Additions to held for sale NAND property, plant and equipment
Proceeds from capital-related government incentives
Acquisitions, net of cash acquired
Purchases of short-term investments
Maturities and sales of short-term investments
Sales of equity investments
Proceeds from divestitures, net
Other investing
Net cash (used for) provided by investing activities
Issuance of commercial paper, net of issuance costs
Repayment of commercial paper
Partner contributions
Net proceeds from sales of subsidiary shares
Additions to property, plant, and equipment
Issuance of long-term debt, net of issuance costs
Repayment of debt
Proceeds from sales of common stock through employee equity incentive plans
Net proceeds attributed to common stock and warrants issued
Net proceeds attributed to obligation to issue Escrowed Shares
Restricted stock unit withholdings
Repurchase of common stock
Payment of dividends to stockholders
Other financing
Net cash provided by (used for) financing activities
Net increase (decrease) in cash and cash equivalents

Based on: 10-Q (reporting date: 2025-09-27), 10-Q (reporting date: 2025-06-28), 10-Q (reporting date: 2025-03-29), 10-K (reporting date: 2024-12-28), 10-Q (reporting date: 2024-09-28), 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-K (reporting date: 2023-12-30), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-K (reporting date: 2021-12-25), 10-Q (reporting date: 2021-09-25), 10-Q (reporting date: 2021-06-26), 10-Q (reporting date: 2021-03-27), 10-K (reporting date: 2020-12-26), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28).


Net Income (Loss)
The net income demonstrated significant volatility over the periods, with peaks in early 2022 reaching above 8 billion USD and troughs with considerable losses particularly in late 2024, including a substantial loss near 17 billion USD. Margin variability indicates fluctuating operational performance and possibly extraordinary items impacting profitability.
Depreciation
Depreciation expenses remained relatively stable with minor fluctuations, generally ranging between 2.4 billion and 3.2 billion USD. There was a notable increase towards the end of 2024, suggesting higher capital asset base or changes in asset mix.
Share-Based Compensation
This expense showed an overall upward trend, peaking at over 1.1 billion USD during 2023-2024 periods, indicative of increased employee incentive costs or higher share prices affecting valuation of compensation plans.
Restructuring and Other Charges
The charges fluctuated significantly, with spikes such as a 2.2 billion USD charge in early 2021 and a sharp negative adjustment exceeding 1 billion USD in late 2023. Large positive and negative movements suggest periodic restructuring activities and one-time charges or reversals.
Amortization of Intangibles
The amortization expense was stable, with a gradual decline from approximately 480 million USD down to around 230 million USD by late 2025, likely reflecting the amortization schedule of acquired intangible assets.
Gains and Losses on Equity Investments
These values were highly volatile, with large gains and losses through the periods, including a significant loss exceeding 4 billion USD in early 2022, followed by multiple smaller gains and losses, reflecting variable market conditions or asset revaluations.
Accounts Receivable, Inventories, Accounts Payable, and Accrued Compensation
Working capital components were volatile. Accounts receivable and inventories oscillated between positive and negative changes, showing inconsistent collection and inventory management. Accounts payable and accrued compensation also fluctuated, indicative of varying supplier payments and compensation accruals, possibly a result of cyclical business operations or cash flow management.
Income Taxes
Income tax payments and benefits fluctuated widely with large negative amounts especially from mid-2022 onwards, aligning with periods of net losses and indicating tax credits or reduced tax liabilities.
Cash Flows from Operating Activities
Operating cash flow showed strong performance in early periods, exceeding 11 billion USD in mid-2020, but dropped substantially in some later quarters with negative values in early 2023 and 2024. This pattern signifies varying operating profitability and potential working capital impacts.
Capital Expenditures and Investments
Capital expenditures remained substantial throughout, mostly ranging between 3 billion and 7 billion USD per quarter, with a notable surge to over 7 billion USD towards late 2021 and multiple peaks in subsequent years. Purchases of short-term investments consistently outpaced maturities, suggesting significant deployment of cash into investments, while divestitures and sale proceeds fluctuated significantly, reflecting active portfolio management.
Financing Activities
Financing cash flows reflected mixed activity, with notable issuance and repayment of debt and commercial paper indicating active capital structure management. The company also engaged in significant share repurchases, particularly in early 2020 and 2021, and distributed consistent dividends around 1.4 to 1.5 billion USD per quarter until early 2023, when dividend payments declined sharply, possibly reflecting financial strategy adjustments. Partner contributions and proceeds from sales of subsidiary shares occasionally provided inflows. Overall, financing showed episodic inflows and outflows aligned with investment and operational funding needs.
Cash and Cash Equivalents
Cash levels experienced large swings, with strong increases in early 2020 but frequent decreases and increases thereafter, culminating in a moderately positive ending trend by mid-2025. This volatility is consistent with the observed cash flows from operations, investing, and financing activities, indicative of active liquidity management amid business fluctuations.
Summary
Overall, the financial trends reveal a company navigating considerable operational and strategic shifts, evident in volatile net income, strong yet variable operating cash flows, aggressive capital expenditures, and active financing maneuvers including debt and equity transactions. The company appears to balance investment in growth against restructuring and market challenges, with working capital and tax variances adding to the financial complexity. The large fluctuations in income and cash flows in recent years suggest exposure to cyclical or market-driven impacts, as well as possible restructuring or one-time events significantly influencing financial performance.