Stock Analysis on Net

Microsoft Corp. (NASDAQ:MSFT)

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.

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

US$ in millions

Microsoft Excel
3 months ended: Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017
Net income (loss) 21,870 22,291 20,081 18,299 16,425 17,556 16,740 16,728 18,765 20,505 16,458 15,457 15,463 13,893 11,202 10,752 11,649 10,678 13,187 8,809 8,420 8,824 8,873 7,424 (6,302) 6,576
Depreciation, amortization, and other 5,959 3,921 3,874 3,549 3,648 2,790 3,979 3,773 3,496 3,212 3,344 2,936 2,761 2,645 3,504 3,118 3,203 2,971 2,924 2,926 2,995 2,837 2,516 2,710 2,536 2,499
Stock-based compensation expense 2,828 2,507 2,416 2,465 2,538 2,192 1,997 1,906 1,897 1,702 1,571 1,525 1,566 1,456 1,349 1,338 1,340 1,262 1,190 1,172 1,183 1,107 1,012 969 986 973
Net recognized (gains) losses on investments and derivatives 198 14 44 (40) 214 (22) 157 105 (307) (364) (416) (351) (354) (128) (79) 52 (203) 11 (322) (95) (135) (240) (567) (438) (684) (523)
Deferred income taxes (1,702) (568) (1,888) (1,675) (1,305) (1,191) 283 (198) 183 (5,970) (34) (88) (17) (11) 447 (206) (53) (177) (5,723) (320) (173) (247) (2,389) (396) (2,305) (53)
Accounts receivable (2,951) 11,034 (11,244) (1,408) (3,164) 11,729 (12,634) 857 (5,543) 10,486 (11,606) 290 (4,008) 8,843 (9,355) 891 (4,203) 10,090 (10,070) 460 (2,396) 9,194 (9,188) 1,285 (3,908) 7,949
Inventories 1,474 (505) 374 106 1,305 (543) (461) (279) 394 (777) (388) (329) 788 (808) (251) 181 799 (561) (113) 12 1,654 (956) (572) (75) 1,205 (1,023)
Other current assets 725 (796) (2,419) 1,152 (392) (332) (2,570) 91 830 940 (2,086) 478 730 (54) (2,151) 94 165 (438) (854) (14) (173) (677) (839) (149) 354 (318)
Other long-term assets (1,427) (2,013) (1,548) (554) (65) (666) (575) (724) (908) (598) (1,013) (885) (1,499) (62) (311) 124 (517) (333) (865) (517) (473) 21 550 (213) (344) (278)
Accounts payable (2,521) 1,214 1,311 (407) (2,058) (1,567) 2,659 520 235 (471) 1,617 833 33 315 3,026 546 (7) (547) 1,264 (197) (440) (395) 1,010 (393) 938 (407)
Unearned revenue (5,538) (4,126) 14,224 (181) (5,186) (3,322) 12,546 (209) (4,343) (2,885) 11,397 (473) (3,227) (3,064) 8,776 (736) (2,936) (2,892) 9,005 20 (2,122) (2,441) 8,702 91 (1,065) (1,806)
Income taxes (1,554) 1,425 681 1,414 (2,863) 410 (991) 1,091 (2,057) 2,653 (32) 1,074 (2,368) (983) (589) 765 (471) (3,336) 3,808 276 (64) (1,091) 903 645 15,974 661
Other current liabilities 1,518 (4,106) 2,762 1,715 1,819 (4,024) 3,455 1,287 1,745 (4,143) 3,755 1,590 1,755 (2,951) 2,482 695 1,489 (3,320) 2,436 649 656 (2,322) 1,773 546 643 (2,164)
Other long-term liabilities (26) 291 102 6 257 188 44 438 93 250 143 122 893 244 623 (110) 425 410 241 339 (32) 43 (366) 145 (153) 354
Changes in operating assets and liabilities (10,300) 2,418 4,243 1,843 (10,347) 1,873 1,473 3,072 (9,554) 5,455 1,787 2,700 (6,903) 1,480 2,250 2,450 (5,256) (927) 4,852 1,028 (3,390) 1,376 1,973 1,882 13,644 2,968
Adjustments to reconcile net income (loss) to net cash from operations (3,017) 8,292 8,689 6,142 (5,252) 5,642 7,889 8,658 (4,285) 4,035 6,252 6,722 (2,947) 5,442 7,471 6,752 (969) 3,140 2,921 4,711 480 4,833 2,545 4,727 14,177 5,864
Net cash from operations 18,853 30,583 28,770 24,441 11,173 23,198 24,629 25,386 14,480 24,540 22,710 22,179 12,516 19,335 18,673 17,504 10,680 13,818 16,108 13,520 8,900 13,657 11,418 12,151 7,875 12,440
Proceeds from issuance (repayments) of debt, maturities of 90 days or less, net (8,490) 18,692 (7,373) 3,759 (3,710)
Proceeds from issuance of debt 10,773 7,073 3,229 3,954
Cash premium on debt exchange (1,754) (3,417)
Repayments of debt (2,916) (1,500) (1,000) (750) (1,000) (4,197) (4,826) (500) (3,250) (3,000) (18) (2,500) (1,000) (3,000) (681) (4,883) (3,327) (1,169)
Common stock issued 261 685 512 536 243 575 461 477 291 612 450 396 302 545 340 342 234 427 308 274 200 360 255 251 189 307
Common stock repurchased (4,000) (4,831) (5,704) (5,509) (5,459) (5,573) (8,757) (8,822) (7,433) (7,684) (7,177) (6,930) (6,535) (6,743) (5,791) (7,059) (5,206) (4,912) (4,633) (4,753) (6,413) (3,744) (2,362) (3,781) (2,008) (2,570)
Common stock cash dividends paid (5,574) (5,051) (5,054) (5,059) (5,066) (4,621) (4,632) (4,645) (4,652) (4,206) (4,214) (4,221) (4,230) (3,856) (3,865) (3,876) (3,886) (3,510) (3,521) (3,526) (3,544) (3,220) (3,226) (3,232) (3,238) (3,003)
Other, net (201) (307) (167) (258) (317) (264) (341) (158) (192) (172) (430) (183) 79 (235) 471 (1,052) (39) 286 160 404 (459) (780) (25) (640) (156) (150)
Net cash from (used in) financing (10,147) 14,761 (11,413) (10,290) (11,349) (10,883) (13,269) (17,345) (11,986) (16,276) (11,371) (13,192) (13,634) (10,289) (12,262) (14,645) (8,915) (10,209) (8,686) (7,601) (13,216) (7,384) (6,039) (19,658) (1,552) (6,341)
Additions to property and equipment (9,735) (9,917) (8,943) (6,607) (6,274) (6,283) (6,871) (5,340) (5,865) (5,810) (6,452) (5,089) (4,174) (4,907) (4,744) (3,767) (3,545) (3,385) (4,051) (2,565) (3,707) (3,602) (3,980) (2,934) (2,586) (2,132)
Acquisition of companies, net of cash acquired, and purchases of intangible and other assets (65,029) (1,186) (341) (301) (679) (349) (1,263) (18,719) (850) (1,206) (501) (7,512) (415) (481) (1,650) (329) (80) (462) (281) (269) (1,593) (245) (434) (248) (27) (179)
Purchases of investments (4,258) (8,460) (11,976) (9,063) (11,599) (5,013) (4,919) (8,723) (2,505) (10,309) (14,877) (18,375) (15,092) (14,580) (18,879) (15,910) (19,011) (23,390) (15,442) (5,846) (16,858) (19,551) (32,380) (26,885) (45,154) (32,961)
Maturities of investments 4,150 15,718 6,766 13,154 6,928 6,662 1,237 1,099 5,253 8,862 7,246 15,016 15,264 14,266 18,890 17,247 11,230 19,082 5,154 5,893 3,782 5,214 7,108 7,674 6,352 5,226
Sales of investments 1,600 5,330 5,629 1,239 4,775 2,711 3,225 16,693 2,895 5,630 3,297 5,876 2,421 2,414 3,162 2,810 5,370 6,379 7,363 1,424 14,176 15,231 27,024 26,256 41,261 23,036
Other, net 1,347 (982) (269) (1,686) (301) (860) (1,138) (1,181) (89) (417) 434 400 327 (2,083) (1,241) (8) (19) (177) 106
Net cash (used in) from investing (71,925) 503 (9,134) (3,264) (7,150) (3,132) (9,729) (16,171) (1,161) (3,250) (10,853) (9,684) (1,669) (5,371) (4,462) 51 (6,036) (1,776) (7,257) (1,363) (4,200) (2,953) (2,670) 3,844 (331) (6,904)
Effect of foreign exchange rates on cash and cash equivalents 72 (99) (81) 29 88 (230) (198) 24 106 (73) 36 (33) 14 (46) (83) (64) 18 (72) (21) 18 17 (129) 16 25 (17) 26
Net change in cash and cash equivalents (63,147) 45,748 8,142 10,916 (7,238) 8,953 1,433 (8,106) 1,439 4,941 522 (730) (2,773) 3,629 1,866 2,846 (4,253) 1,761 144 4,574 (8,499) 3,191 2,725 (3,638) 5,975 (779)

Based on: 10-Q (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-K (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-Q (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-K (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-Q (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-K (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-Q (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-K (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30).

Cash flow statement item Description The company
Net cash from operations 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. Microsoft Corp. net cash from operations increased from Q4 2023 to Q1 2024 but then decreased significantly from Q1 2024 to Q2 2024.
Net cash from (used in) financing 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. Microsoft Corp. net cash from (used in) financing increased from Q4 2023 to Q1 2024 but then slightly decreased from Q1 2024 to Q2 2024 not reaching Q4 2023 level.
Net cash (used in) from investing 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. Microsoft Corp. net cash (used in) from investing increased from Q4 2023 to Q1 2024 but then decreased significantly from Q1 2024 to Q2 2024.