Organon & Co
NYSE:OGN
Cash Flow Statement
Cash Flow Statement
Organon & Co
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
2 256
|
1 917
|
1 762
|
1 525
|
1 351
|
1 304
|
1 107
|
1 011
|
917
|
746
|
754
|
585
|
1 023
|
|
Depreciation & Amortization |
142
|
147
|
156
|
168
|
195
|
210
|
217
|
222
|
212
|
216
|
224
|
228
|
236
|
|
Change in Deffered Taxes |
(32)
|
(42)
|
(213)
|
(262)
|
(288)
|
(267)
|
(126)
|
(94)
|
(18)
|
(11)
|
(13)
|
4
|
(485)
|
|
Stock-Based Compensation |
40
|
51
|
69
|
84
|
59
|
63
|
64
|
67
|
75
|
82
|
88
|
97
|
0
|
|
Other Non-Cash Items |
(62)
|
231
|
296
|
360
|
498
|
291
|
260
|
234
|
199
|
224
|
150
|
177
|
180
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
214
|
0
|
0
|
0
|
135
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
379
|
0
|
0
|
0
|
495
|
|
Change in Working Capital |
(117)
|
772
|
760
|
1 050
|
702
|
(461)
|
(769)
|
(735)
|
(452)
|
(326)
|
(390)
|
(325)
|
(155)
|
|
Cash from Operating Activities |
2 187
N/A
|
3 025
+38%
|
2 761
-9%
|
2 841
+3%
|
2 458
-13%
|
1 077
-56%
|
689
-36%
|
638
-7%
|
858
+34%
|
849
-1%
|
725
-15%
|
669
-8%
|
799
+19%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(255)
|
(253)
|
(265)
|
(279)
|
(296)
|
(291)
|
(277)
|
(376)
|
(303)
|
(324)
|
(350)
|
(245)
|
(259)
|
|
Other Items |
(3)
|
6
|
(190)
|
(187)
|
(185)
|
(215)
|
(63)
|
(116)
|
(117)
|
(87)
|
(48)
|
5
|
(1)
|
|
Cash from Investing Activities |
(258)
N/A
|
(247)
+4%
|
(455)
-84%
|
(466)
-2%
|
(481)
-3%
|
(506)
-5%
|
(340)
+33%
|
(492)
-45%
|
(420)
+15%
|
(411)
+2%
|
(398)
+3%
|
(240)
+40%
|
(260)
-8%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Debt |
1 512
|
946
|
9 352
|
9 342
|
7 728
|
8 292
|
(218)
|
(208)
|
(108)
|
(358)
|
(256)
|
(258)
|
(258)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(74)
|
(145)
|
(216)
|
(288)
|
(288)
|
(290)
|
(292)
|
(294)
|
(294)
|
(294)
|
|
Other |
(3 687)
|
(3 864)
|
(11 460)
|
(11 091)
|
(8 916)
|
(8 139)
|
27
|
(42)
|
(35)
|
(18)
|
(23)
|
(22)
|
(17)
|
|
Cash from Financing Activities |
(2 175)
N/A
|
(2 918)
-34%
|
(2 108)
+28%
|
(1 823)
+14%
|
(1 333)
+27%
|
(63)
+95%
|
(479)
-660%
|
(538)
-12%
|
(433)
+20%
|
(668)
-54%
|
(573)
+14%
|
(574)
0%
|
(569)
+1%
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
(3)
|
(19)
|
88
|
75
|
23
|
25
|
(55)
|
(117)
|
(36)
|
(5)
|
27
|
60
|
17
|
|
Net Change in Cash |
(249)
N/A
|
(159)
+36%
|
286
N/A
|
627
+119%
|
667
+6%
|
533
-20%
|
(185)
N/A
|
(509)
-175%
|
(31)
+94%
|
(235)
-658%
|
(219)
+7%
|
(85)
+61%
|
(13)
+85%
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
1 932
N/A
|
2 772
+43%
|
2 496
-10%
|
2 562
+3%
|
2 162
-16%
|
786
-64%
|
412
-48%
|
262
-36%
|
555
+112%
|
525
-5%
|
375
-29%
|
424
+13%
|
540
+27%
|