Organon & Co. (OGN) Cash Flow: Operating & Free Cash Flow

Organon & Co. Cash Flow Statement Analysis

Values in billions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Organon & Co. (OGN) - Annual data in billions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018
Operating Activities
Net Income	0.19	0.86	1.02	0.92	1.35	2.26	3.31	2.15
Depreciation & Amortization	0.36	0.28	0.24	0.21	0.20	0.14	0.33	1.67
Deferred Income Tax	0.06	-0.16	-0.49	-0.02	-0.29	-0.03	0.01	0.04
Stock Based Compensation	0.08	0.11	0.10	0.08	0.06	0.04	0.04	0.06
Change in Working Capital	-0.25	-0.28	-0.16	-0.45	0.70	-0.20	-0.67	-0.17
Change in Accounts Receivable	0.08	0.38	-0.21	-0.12	-0.28	0.16	0.20	0.25
Change in Inventory	-0.01	-0.13	-0.23	-0.22	-0.14	-0.03	-0.09	0.04
Change in Accounts Payable	-0.28	-0.16	0.16	-0.24	0.66	0.03	-0.04	0.02
Change in Other Working Capital	0.04	-0.21	0.12	0.13	0.24	-0.35	-0.75	-0.49
Other Operating Activities	0.04	-0.10	0.08	0.12	-0.15	-0.02	-0.25	-0.06
Net Cash from Operating Activities	0.70	0.94	0.80	0.86	2.46	2.19	2.77	3.69
Investing Activities
Capital Expenditures	-0.32	-0.18	-0.26	-0.43	-0.19	-0.28	-0.09	-0.10
Acquisitions	-0.08	-0.17	0.00	-0.12	-0.19	0.01	0.01	0.03
Sales/Maturities of Investments	0.00	-0.18	0.00	0.00	-0.30	0.00	0.00	0.00
Other Investing Activities	0.00	0.00	0.00	0.13	0.19	0.02	-0.02	0.03
Net Cash from Investing Activities	-0.39	-0.51	-0.26	-0.42	-0.48	-0.26	-0.10	-0.07
Financing Activities
Debt Repayment	-1.51	-1.20	-0.26	-0.11	-0.11	1.51	0.00	0.06
Common Stock Repurchased	0.00	-0.02	-0.02	0.00	0.00	0.00	0.00	0.00
Dividends Paid	-0.09	-0.30	-0.29	-0.29	-0.15	0.00	0.00	0.00
Other Financing Activities	-0.02	-0.04	0.00	-0.04	-9.03	-3.69	-2.62	-4.22
Net Cash from Financing Activities	-0.56	-0.37	-0.57	-0.43	-1.33	-2.18	-2.62	-4.16
Summary
Effect of Forex Changes on Cash	0.15	-0.08	0.02	-0.04	0.02	0.00	0.03	0.02
Net Change in Cash	-0.10	-0.02	-0.01	-0.03	0.67	-0.25	0.08	-0.53
Cash at Beginning of Period	0.68	0.69	0.71	0.74	0.07	0.32	0.24	0.77
Cash at End of Period	0.57	0.68	0.69	0.71	0.74	0.07	0.32	0.24
Free Cash Flow	0.38	0.76	0.54	0.43	2.27	1.91	2.68	3.59
Supplemental Disclosures
Interest Paid	-	0.49	-	-	-	-	-	-

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

Frequently Asked Questions About Organon & Co. Cash Flow

What is Organon & Co.'s free cash flow?

Organon & Co. generated free cash flow of $384.00M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $700.00M minus $316.00M of capital expenditures. That was down 49.7% from $764.00M a year earlier. Free cash flow equaled 6.2% of revenue.

How much does Organon & Co. spend on capital expenditures?

Organon & Co. spent $316.00M on capital expenditures in fiscal 2025, compared with $175.00M a year earlier. That equals 45.1% of operating cash flow.

Does Organon & Co. pay dividends or buy back shares?

Yes. In fiscal 2025 Organon & Co. returned $88.00M in dividends 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