Organon & Co. (OGN)
NYSE: OGN · Real-Time Price · USD
13.42
0.00 (0.00%)
At close: May 19, 2026, 4:00 PM EDT
13.41
-0.01 (-0.07%)
After-hours: May 19, 2026, 7:10 PM EDT

Organon & Co. Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
2461878641,0239171,351
Depreciation & Amortization
363361277236212195
Stock-Based Compensation
72771051017559
Other Adjustments
41.5397-102-408106-147
Change in Receivables
9979383-212-123-277
Changes in Inventories
-25-13-131-230-220-138
Changes in Accounts Payable
-36-217-157163-237663
Changes in Accrued Expenses
-86-142-101102172329
Changes in Income Taxes Payable
-103-61-65167-119
Changes in Other Operating Activities
71107-2076-51244
Operating Cash Flow
8507009397998582,458
Operating Cash Flow Growth
-9.38%-25.45%17.52%-6.88%-65.09%12.39%
Capital Expenditures
-167-162-175-251-196-192
Sale of Property, Plant & Equipment
0.514177
Purchases of Intangible Assets
-99-154-176-10-231-296
Payments for Business Acquisitions
--75-166---
Proceeds from Business Divestments
433-----
Investing Cash Flow
168-390-513-260-420-481
Short-Term Debt Repaid
------1,512
Net Short-Term Debt Issued (Repaid)
------1,512
Long-Term Debt Issued
9651,0551,18680-9,470
Long-Term Debt Repaid
-1,452-1,513-1,197-338-108-112
Net Long-Term Debt Issued (Repaid)
-487-458-11-258-1089,358
Common Dividends Paid
-22-88-297-294-290-145
Other Financing Activities
-15-15-60-17-35-8,678
Financing Cash Flow
-524-561-368-569-433-1,333
Effect of Exchange Rate Changes on Cash and Cash Equivalents
75150-7617-3623
Net Cash Flow
569-101-18-13-31667
Free Cash Flow
6835387645486622,266
Free Cash Flow Growth
26.95%-29.58%39.42%-17.22%-70.79%17.29%
FCF Margin
11.08%8.66%11.93%8.75%10.72%35.95%
Free Cash Flow Per Share
2.622.062.952.142.598.91
Levered Free Cash Flow
-224-39829480749610,179
Unlevered Free Cash Flow
533.28235.56912.051,953970.152,580
Updated May 4, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q