Royalty Pharma PLC
NASDAQ:RPRX
Cash Flow Statement
Cash Flow Statement
Royalty Pharma PLC
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
4
|
5
|
5
|
6
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
92
|
165
|
|
| Cash Interest Paid |
(255)
|
(242)
|
(208)
|
(162)
|
(103)
|
(117)
|
(84)
|
(131)
|
(130)
|
(152)
|
(153)
|
(170)
|
(170)
|
(167)
|
(167)
|
(166)
|
(169)
|
(166)
|
(166)
|
(162)
|
(160)
|
(219)
|
(219)
|
(270)
|
|
| Change in Working Capital |
(95)
|
(116)
|
(65)
|
(24)
|
(12)
|
25
|
11
|
(117)
|
(213)
|
(309)
|
(293)
|
(180)
|
(113)
|
(2)
|
9
|
0
|
38
|
26
|
20
|
57
|
58
|
13
|
(293)
|
(354)
|
|
| Cash from Operating Activities |
1 667
N/A
|
1 705
+2%
|
1 858
+9%
|
1 947
+5%
|
2 035
+4%
|
2 090
+3%
|
2 132
+2%
|
2 093
-2%
|
2 018
-4%
|
1 952
-3%
|
1 995
+2%
|
2 064
+3%
|
2 144
+4%
|
2 718
+27%
|
2 751
+1%
|
2 785
+1%
|
2 988
+7%
|
2 619
-12%
|
2 669
+2%
|
2 799
+5%
|
2 769
-1%
|
2 700
-2%
|
2 406
-11%
|
2 405
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(1 721)
|
(612)
|
(1 064)
|
(1 844)
|
(2 182)
|
(2 586)
|
(2 291)
|
(2 825)
|
(2 192)
|
(1 689)
|
(1 683)
|
(1 663)
|
(1 742)
|
(2 343)
|
(2 229)
|
(1 364)
|
(2 116)
|
(1 600)
|
(2 268)
|
(3 012)
|
(2 506)
|
(2 421)
|
(1 693)
|
(1 460)
|
|
| Other Items |
(395)
|
(860)
|
(583)
|
(108)
|
(577)
|
(100)
|
66
|
674
|
321
|
429
|
267
|
(333)
|
712
|
744
|
596
|
706
|
43
|
(1)
|
(163)
|
(161)
|
(172)
|
333
|
187
|
188
|
|
| Cash from Investing Activities |
(2 116)
N/A
|
(1 472)
+30%
|
(1 647)
-12%
|
(1 952)
-19%
|
(2 759)
-41%
|
(2 686)
+3%
|
(2 226)
+17%
|
(2 151)
+3%
|
(1 870)
+13%
|
(1 260)
+33%
|
(1 416)
-12%
|
(1 996)
-41%
|
(1 029)
+48%
|
(1 599)
-55%
|
(1 632)
-2%
|
(658)
+60%
|
(2 073)
-215%
|
(1 601)
+23%
|
(2 431)
-52%
|
(3 173)
-31%
|
(2 678)
+16%
|
(2 088)
+22%
|
(1 506)
+28%
|
(1 272)
+16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1 918
|
1 910
|
1 909
|
0
|
(10)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(134)
|
(275)
|
(305)
|
0
|
(250)
|
(207)
|
(230)
|
(938)
|
(1 150)
|
(1 199)
|
|
| Net Issuance of Debt |
(294)
|
602
|
628
|
607
|
681
|
(142)
|
(95)
|
1 273
|
1 273
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 000)
|
(1 000)
|
0
|
471
|
1 471
|
1 471
|
0
|
0
|
954
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(55)
|
(113)
|
(179)
|
(251)
|
(269)
|
(285)
|
(302)
|
(312)
|
(323)
|
(333)
|
(340)
|
(347)
|
(353)
|
(358)
|
(364)
|
(368)
|
(372)
|
(376)
|
(378)
|
(376)
|
(378)
|
|
| Other |
(898)
|
(936)
|
(991)
|
(983)
|
(990)
|
(870)
|
(731)
|
(697)
|
(602)
|
(580)
|
(574)
|
(555)
|
(612)
|
(595)
|
(571)
|
(555)
|
(486)
|
(482)
|
(500)
|
(505)
|
(504)
|
(523)
|
(506)
|
(522)
|
|
| Cash from Financing Activities |
(1 192)
N/A
|
(334)
+72%
|
1 556
N/A
|
1 479
-5%
|
1 487
+1%
|
718
-52%
|
(1 086)
N/A
|
306
N/A
|
385
+26%
|
391
+1%
|
387
-1%
|
(877)
N/A
|
(945)
-8%
|
(934)
+1%
|
(1 053)
-13%
|
(2 183)
-107%
|
(2 149)
+2%
|
(2 150)
0%
|
(647)
+70%
|
387
N/A
|
361
-7%
|
(368)
N/A
|
(2 033)
-452%
|
(1 144)
+44%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(1 641)
N/A
|
(101)
+94%
|
1 766
N/A
|
1 474
-17%
|
763
-48%
|
122
-84%
|
(1 179)
N/A
|
248
N/A
|
532
+115%
|
1 083
+103%
|
966
-11%
|
(809)
N/A
|
170
N/A
|
184
+8%
|
65
-65%
|
(55)
N/A
|
(1 234)
-2 139%
|
(1 133)
+8%
|
(408)
+64%
|
14
N/A
|
452
+3 223%
|
245
-46%
|
(1 133)
N/A
|
(11)
+99%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(54)
N/A
|
1 093
N/A
|
793
-27%
|
104
-87%
|
(148)
N/A
|
(496)
-236%
|
(159)
+68%
|
(732)
-360%
|
(174)
+76%
|
263
N/A
|
312
+19%
|
401
+28%
|
402
+0%
|
374
-7%
|
522
+39%
|
1 422
+172%
|
872
-39%
|
1 019
+17%
|
401
-61%
|
(212)
N/A
|
263
N/A
|
280
+6%
|
713
+155%
|
945
+32%
|
|