Stock Analysis on Net

Medtronic PLC (NYSE:MDT)

$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.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Medtronic PLC, consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Apr 25, 2025 Jan 24, 2025 Oct 25, 2024 Jul 26, 2024 Apr 26, 2024 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
Net income
Depreciation and amortization
Provision for credit losses
Deferred income taxes
Stock-based compensation
Loss on debt extinguishment
MCS asset impairment and inventory write-down
Other, net
Accounts receivable, net
Inventories
Accounts payable and accrued liabilities
Other operating assets and liabilities
Change in operating assets and liabilities, net of acquisitions and divestitures
Adjustments to reconcile net income to net cash provided by operating activities
Net cash provided by operating activities
Acquisitions, net of cash acquired
Additions to property, plant, and equipment
Purchases of investments
Sales and maturities of investments
Other investing activities, net
Net cash (used in) provided by investing activities
Change in current debt obligations, net
Proceeds from short-term borrowings, maturities greater than 90 days
Repayments from short-term borrowings, maturities greater than 90 days
Issuance of long-term debt
Payments on long-term debt
Dividends to shareholders
Issuance of ordinary shares
Repurchase of ordinary shares
Other financing activities, net
Net cash provided by (used in) financing activities
Effect of exchange rate changes on cash and cash equivalents
Net change in cash and cash equivalents

Based on: 10-K (reporting date: 2025-04-25), 10-Q (reporting date: 2025-01-24), 10-Q (reporting date: 2024-10-25), 10-Q (reporting date: 2024-07-26), 10-K (reporting date: 2024-04-26), 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).


Net Income
The net income exhibits considerable volatility across the quarters. There was a sharp decline in the quarter ending April 24, 2020, followed by a sharp recovery and subsequent fluctuations. The peak values occur sporadically, without a clear upward or downward long-term trend. Recent quarters display a moderate level of net income compared to past peaks.
Depreciation and Amortization
Depreciation and amortization expenses remain relatively stable, hovering around the mid-600s (millions) across most quarters, with a gradual increase to 840 million in the latest quarter. This steady rise may indicate increasing capital asset base or amortizable intangible assets.
Provision for Credit Losses
Provisions for credit losses fluctuate moderately, with occasional peaks such as 51 million in January 2025. There is no consistent directional trend, but some higher spikes are apparent around the middle and end of the timeline.
Deferred Income Taxes
Deferred income taxes show significant negative values in several quarters, with large drops during late 2019 and early 2020. The negative values dominate much of the period, suggesting recurring deferred tax liabilities or adjustments. Some positive rebounds appear intermittently but do not establish a stable pattern.
Stock-based Compensation
This expense item oscillates frequently between approximately 60 and 160 million, often spiking in the quarters around October and January. This pattern could reflect periodic equity grants or compensation events tied to fiscal periods.
Loss on Debt Extinguishment
Losses are recorded in the early period, notably 406 million in July 2019 and 308 million in October 2020, with intermittent smaller losses afterward. These nonrecurring charges contribute to variability in net income and financial results.
MCS Asset Impairment and Inventory Write-down
Reported irregularly with significant impairments in April 2021 (515 million) and July 2024 (371 million), indicating occasional write-downs impacting earnings and asset valuations.
Other, Net
Other net items fluctuate significantly with both positive and negative values, including substantial gains such as 308 million in October 2023 and negative swings like -89 million in January 2024, reflecting miscellaneous adjustments or items not classified elsewhere.
Working Capital Components (Accounts Receivable, Inventories, Accounts Payable)
Accounts receivable and inventories demonstrate considerable fluctuations, oscillating between positive and negative changes, indicative of variable collection and stock management cycles. Accounts payable similarly oscillates, with periods of both increase and decrease, affecting working capital dynamics.
Change in Operating Assets and Liabilities, Net
These changes are highly volatile, with sharp negative swings, particularly around mid-2020 and multiple occurrences thereafter. Large negative shifts imply tightening or releases in working capital that strongly influence cash flow.
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities
Adjustments are generally positive, supporting the conversion from net income to operating cash flow. Peaks occur sporadically, with the largest adjustment seen in April 2024 (2117 million), indicating non-cash charges or changes aiding cash generation.
Net Cash Provided by Operating Activities
Operating cash flow is robust but volatile, with peaks exceeding 2700 million (April 2024) and troughs below 1000 million, reflecting operational cash generation capacity amid fluctuating income and working capital changes.
Investing Activities
Investing cash flows are predominantly negative, driven mainly by purchases of investments, which consistently exceed sales, reflecting ongoing asset acquisitions or investment increases. Additions to property, plant, and equipment remain substantial and fairly steady, indicating continued capital expenditure. Acquisitions present occasional large outflows, notably a major outlay in mid-2022 (-1191 million). The overall investing trend suggests active asset expansion and reinvestment with intermittent divestitures.
Financing Activities
Financing cash flows are highly variable. Early periods show net outflows, with significant repayments of long-term debt and share repurchases. Debt issuance spikes notably occasionally (e.g., 5567 million in July 2019, 7172 million in January 2021), offset by large repayments and borrowings activity. Dividends show a steady and incremental increase over time, signaling consistent shareholder returns. Share repurchases fluctuate, with significant activity in various quarters. The financing strategy appears opportunistic, balancing debt issuances, repayments, equity buybacks, and dividends.
Effect of Exchange Rate Changes on Cash and Cash Equivalents
Exchange rate effects show irregular positive and negative impacts with no clear trend, occasionally influencing cash balances significantly, such as a 541 million positive adjustment in January 2023 and a -175 million impact in October 2023.
Net Change in Cash and Cash Equivalents
Cash levels fluctuate notably with periods of both considerable increases and decreases. Noteworthy surges occur, for example, in July 2020 (2359 million) and October 2022 (2688 million), interspersed with declines (e.g., April 2023 -2979 million), mirroring the combined effects of operational, investing, and financing cash movements.