LivaNova (LIVN) Cash Flow: Operating & Free Cash Flow

LivaNova Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for LivaNova PLC (LIVN) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Operating Activities
Net Income	109.02	63.23	17.55	-86.25	-135.82	-345.00	-157.64	-189.40	-25.10
Depreciation & Amortization	46.05	51.14	60.86	57.80	67.99	81.30	82.99	69.90	83.00
Deferred Income Tax	0.50	6.80	-114.43	1.40	2.85	37.30	-26.50	-95.10	-9.30
Stock Based Compensation	36.29	33.93	36.35	44.81	40.56	35.09	32.55	26.90	19.10
Change in Working Capital	369.97	1.31	-34.62	-31.69	29.22	-111.00	-62.34	4.80	-89.00
Change in Accounts Receivable	-10.71	11.10	-28.86	-4.81	-15.75	58.80	-5.32	21.20	-48.90
Change in Inventory	-5.29	-6.80	-28.48	-25.68	4.48	1.40	-7.92	-10.60	7.20
Change in Accounts Payable	-13.40	-14.50	19.19	-3.51	12.99	-0.90	-38.58	7.20	-41.10
Change in Other Working Capital	41.66	11.51	3.53	0.93	27.39	-170.30	-10.52	-13.00	-6.20
Other Operating Activities	-36.04	26.63	109.21	85.26	100.59	222.90	39.79	303.40	112.60
Net Cash from Operating Activities	254.34	183.04	74.91	69.92	102.54	-79.40	-91.14	120.50	91.30
Investing Activities
Capital Expenditures	-81.05	-47.11	-34.98	-26.52	-25.48	-35.00	-24.69	-38.00	-34.10
Acquisitions	0.00	0.00	0.00	-8.86	-1.69	-1.70	-10.75	-93.00	-14.20
Purchases of Investments	-5.67	-1.14	-6.50	-2.95	-3.65	-3.20	-2.50	-3.80	-6.30
Sales/Maturities of Investments	6.52	0.00	0.00	0.09	23.06	0.00	0.00	0.00	3.20
Other Investing Activities	7.40	0.09	1.15	-0.09	1.73	-1.90	-3.35	14.20	-1.50
Net Cash from Investing Activities	-72.91	-48.16	-40.33	-38.41	36.90	-41.80	-41.29	-120.60	-52.90
Financing Activities
Debt Repayment	-280.93	87.97	26.40	-223.54	-452.26	407.05	172.95	29.00	11.69
Common Stock Issued	0.04	0.00	0.00	0.65	322.56	0.00	0.00	0.00	0.00
Common Stock Repurchased	-4.43	-8.44	-7.50	-8.67	-12.94	-5.60	-7.06	-61.61	-4.08
Other Financing Activities	-0.34	-60.98	2.59	4.15	-38.84	-90.69	-19.31	-9.74	3.69
Net Cash from Financing Activities	-285.66	18.55	21.48	280.13	-181.48	310.80	146.58	-42.30	11.30
Summary
Effect of Forex Changes on Cash	16.23	-7.75	6.19	-4.01	-2.81	2.20	-0.22	-4.00	4.00
Net Change in Cash	-88.00	145.68	62.25	307.63	-44.84	191.70	13.93	-46.40	53.80
Cash at Beginning of Period	723.60	577.87	515.62	208.00	252.83	61.10	47.20	93.60	39.80
Cash at End of Period	635.60	723.56	577.87	515.60	207.99	252.80	61.14	47.20	93.60
Free Cash Flow	173.29	135.93	39.93	43.40	77.07	-114.40	-115.83	82.50	57.20
Supplemental Disclosures
Interest Paid	-	38.89	36.91	19.04	32.57	28.57	-	-	-
Income Taxes Paid	-	15.91	-1.62	1.22	-13.58	7.49	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About LivaNova Cash Flow

What is LivaNova's free cash flow?

LivaNova generated free cash flow of $173.29M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $254.34M minus $81.05M of capital expenditures. That was up 27.5% from $135.93M a year earlier. Free cash flow equaled 12.5% of revenue.

How much does LivaNova spend on capital expenditures?

LivaNova spent $81.05M on capital expenditures in fiscal 2025, compared with $47.11M a year earlier. That equals 31.9% of operating cash flow.

Does LivaNova pay dividends or buy back shares?

Yes. In fiscal 2025 LivaNova returned $4.43M in share buybacks to shareholders, according to its cash flow statement.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition