Stock Analysis on Net

Merck & Co. Inc. (NYSE:MRK)

$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


We accept:

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

Merck & Co. Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 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
Net income (loss) from continuing operations
Amortization
Depreciation
Depreciation and amortization (legacy)
Intangible asset impairment charges
(Income) loss from investments in equity securities, net
Charge for research and development asset acquisition
Deferred income taxes
Share-based compensation
Other
Net changes in assets and liabilities
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by operating activities
Net cash provided by operating activities
Capital expenditures
Purchase of Seagen Inc. common stock
Purchases of securities and other investments
Proceeds from sale of Seagen Inc. common stock
Proceeds from sales of securities and other investments
Acquisition of Eyebiotech Limited, net of cash acquired
Acquisition of Elanco Animal Health Incorporated aqua business
Acquisition of Harpoon Therapeutics, Inc., net of cash acquired
Acquisition of MK-1045 (formerly CN201) from Curon Pharmaceutical
Acquisition of Prometheus Biosciences, Inc., net of cash acquired
Acquisition of Imago BioSciences, Inc., net of cash acquired
Acquisition of Acceleron Pharma Inc., net of cash acquired
Acquisition of Pandion Therapeutics, Inc., net of cash acquired
Acquisition of VelosBio Inc., net of cash acquired
Acquisition of ArQule, Inc., net of cash acquired
Other
Net cash used in investing activities
Net change in short-term borrowings
Proceeds from issuance of debt
Payments on debt
Dividends paid to stockholders
Distribution from Organon & Co.
Purchases of treasury stock
Proceeds from exercise of stock options
Other
Net cash provided by (used in) financing activities
Net cash provided by operating activities
Net cash used in investing activities
Net cash used in financing activities
Net cash flows provided by discontinued operations
Effect of exchange rate changes on cash, cash equivalents and restricted cash
Net increase (decrease) in cash, cash equivalents and restricted cash

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Net Income from Continuing Operations
The net income demonstrated considerable volatility over the periods analyzed. Initial quarters in 2020 showed positive net income, followed by a significant loss in the fourth quarter of 2020. Afterward, net income mostly recovered with fluctuations, including another substantial loss in the fourth quarter of 2022 and early 2023. The most recent quarters show a return to positive and increasing net income, with a peak observed in mid-2024.
Amortization and Depreciation
Amortization expenses appeared from mid-2020 onwards, generally fluctuating around 400 to 700 million USD per quarter without a distinct upward or downward trend. Depreciation remained relatively stable around 400 to 550 million USD per quarter, with slight incremental growth noted towards the latter periods.
Intangible Asset Impairment Charges
Significant impairment charges were reported sporadically, notably very high in the end of 2020, and again with spikes in late 2021 and 2022. These charges were irregular, indicating possible write-downs associated with specific assets or business units.
Investment Income (Loss) from Equity Securities
Investment income from equity securities showed a pattern of alternating gains and losses. Large losses were evident in late 2020, with subsequent recoveries and gains in 2022. Variability in these values suggests exposure to market fluctuations or investment portfolio restructuring.
Research and Development Asset Acquisition
This cost item appeared intermittently with notable peaks, especially in mid-2023 with a very large acquisition-related charge, indicating significant investment in R&D assets during that time frame.
Deferred Income Taxes
Deferred tax balances showed a downward trend with some recovery attempts. Negative values dominated after 2020, reflecting deferred tax liabilities or valuation allowances affecting future taxable income.
Share-Based Compensation
Share-based compensation expenses steadily increased over the period, reaching approximately 190 to 200 million USD in recent quarters, indicating expanding employee incentives or stock compensation programs.
Other Adjustments
Other income and expenses along with net changes in assets and liabilities revealed significant fluctuations without a clear pattern, including large negative adjustments in some quarters, possibly reflecting operational or balance sheet management activities.
Cash Flows from Operating Activities
Operating cash flow generally showed strength and growth, with some quarters reaching over 9 billion USD. However, sharp declines occurred in certain quarters, such as a steep drop in early 2023, indicating uneven cash generation from operations.
Capital Expenditures
Capital expenditures remained relatively consistent, mostly between 800 to 1,300 million USD per quarter, illustrating steady ongoing investments in property, plant, and equipment with no drastic variations.
Investing Activities
Investing cash flows were predominantly negative, influenced by multiple significant acquisitions, such as the large purchase of Prometheus Biosciences in late 2021 and Acceleron Pharma in 2020. These acquisitions led to spikes in cash used in investing activities. Periodic purchases and sales of securities introduced variability in investing cash flows.
Financing Activities
Financing cash flows fluctuated significantly, with periods of large debt issuance and subsequent repayments. Dividend payments steadily increased over the period, reflecting a consistent return to shareholders. Treasury stock purchases were notable in several quarters, indicating active share repurchase programs. A major distribution from a subsidiary in mid-2021 notably impacted financing cash flow positively.
Net Cash Position
The overall net change in cash and equivalents showed high volatility with alternating positive and negative fluctuations. Notably, there were large cash inflows in some quarters, offset by steep decreases in others, suggesting dynamic liquidity management amid operating, investing, and financing activities.
Additional Observations
Exchange rate effects on cash flows were inconsistent, with both positive and negative impacts observed over the analyzed periods. Large one-time charges and acquisition costs heavily influenced the cash flow profile, creating spikes and troughs inconsistent with operating performance alone.