Elanco Animal Health Cash Flow Statement (2017-2025) | ELAN

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -20.70M-161.50M72.70M-62.80M60.20M16.40M31.50M35.90M10.00M-9.50M-49.00M-53.00M-135.00M-322.80M-64.00M-206.00M-108.00M-105.00M51.00M-10.00M-65.00M-54.00M103.00M-97.00M-1096.00M-141.00M32.00M-50.00M364.00M-8.00M67.00M11.00M-34.00M
Depreciation and Depletion 22.00M22.00M27.00M24.00M24.00M25.00M28.00M
Share-based Compensation 6.30M6.90M6.40M6.90M5.80M7.70M14.20M14.80M12.30M11.00M8.00M12.00M16.00M15.00M16.00M17.00M18.00M14.00M17.00M13.00M15.00M12.00M9.00M10.00M15.00M11.00M14.00M15.00M15.00M15.00M20.00M17.00M
Deferred Taxes -6.40M-2.40M13.20M1.80M-73.30M16.30M24.00M-25.40M-14.90M-25.00M-53.00M-82.00M46.00M-32.00M-82.00M-5.00M-29.00M-7.00M-33.00M4.00M-21.00M2.00M
Gains from Investment Securities -12.30M1.70M-0.70M3.60M-3.80M0.50M2.30M38.90M-36.70M4.00M47.00M7.00M1.00M-17.00M3.00M4.00M-9.00M10.00M1.00M1.00M-6.00M5.00M-1.00M8.00M-12.00M2.00M232.00M-8.00M
Asset Writedowns and Impairment 66.80M57.70M6.20M18.00M4.00M10.20M8.30M3.00M2.00M20.00M9.00M269.00M56.00M11.00M22.00M59.00M5.00M27.00M15.00M5.00M24.00M
Cash from Operations 6.70M47.00M136.90M163.90M139.50M8.10M50.10M39.60M126.20M4.00M160.00M-112.00M-93.00M22.00M149.00M89.00M223.00M-62.00M312.00M189.00M13.00M-145.00M61.00M198.00M157.00M2.00M200.00M162.00M177.00M-4.00M237.00M219.00M
Depreciation, Depletion & Amortization
Amortization of Goodwill 1,042.00M1,042.00M
Depreciation & Amortization (CF) 87.10M74.30M75.30M72.70M73.70M75.20M77.20M78.70M82.90M82.00M80.00M133.00M222.00M202.00M170.00M170.00M174.00M176.00M171.00M167.00M168.00M173.00M177.00M173.00M171.00M166.00M162.00M170.00M164.00M161.00M169.00M176.00M
Change in Working Capital
Other Working Capital Changes -9.80M105.90M-7.60M-14.90M-34.40M117.20M88.00M61.80M-280.00M10.00M-216.00M-85.00M413.00M183.00M7.00M53.00M-268.00M332.00M52.00M1.00M-276.00M439.00M34.00M-27.00M-435.00M177.00M-22.00M-248.00M82.00M237.00M-52.00M-59.00M
Investing Activities
Capital Expenditures 66.90M32.70M23.80M17.80M60.20M28.00M23.80M-2.00M90.20M32.00M28.00M88.00M28.00M18.00M17.00M25.00M99.00M19.00M39.00M36.00M77.00M24.00M42.00M33.00M41.00M24.00M34.00M42.00M47.00M65.00M57.00M92.00M
Change in Intangibles 33.00M1.00M1.00M3.00M1.00M10.00M2.00M14.00M8.00M6.00M
Acquisitions 0.20M5,001.00M-73.00M415.00M16.00M3.00M5.00M36.00M
Divestments -11.00M66.00M1,294.00M-66.00M9.00M
Change in Acquisitions & Divestments 25.00M8.00M-0.30M
Cash from Investing Activities -35.50M-34.40M-23.10M-21.40M-48.10M-31.00M-46.50M-83.00M-74.50M-20.00M11.00M-4696.00M-74.00M10.00M-25.00M-441.00M-74.00M-29.00M-37.00M-37.00M-76.00M-55.00M-43.00M-36.00M-35.00M37.00M-33.00M1,244.00M-90.00M-58.00M-56.00M-101.00M
Financing Activities
Other financing activities -0.30M-0.40M-0.50M-2.80M28.20M-0.50M1.90M0.30M6.30M-13.00M-1.00M117.00M-1.00M-17.00M-14.00M-11.00M-6.00M-16.00M1.00M-7.00M2.00M-1.00M-14.00M-1.00M-8.00M6.00M-20.00M35.00M
Cash from Financing Activities 4.00M-76.50M-47.20M450.90M-362.40M-339.50M89.70M-48.80M-6.40M897.00M7.00M4,068.00M-18.00M2.00M-67.00M231.00M44.00M-200.00M-96.00M-169.00M-84.00M174.00M39.00M-157.00M-139.00M-27.00M-93.00M-1340.00M-32.00M52.00M-156.00M-153.00M
Additional items
Exchange Rate Effect 4.60M3.90M-9.00M20.50M13.60M-14.50M2.70M15.90M-21.10M-9.00M7.00M9.00M20.00M-25.00M8.00M-6.00M-8.00M-5.00M-14.00M-30.00M32.00M-1.00M-8.00M-3.00M-19.00M-3.00M8.00M-77.00M29.00M27.00M1.00M
Change in Cash -20.20M-60.00M57.60M613.90M-257.40M-376.90M96.00M-76.30M24.20M872.00M185.00M-731.00M-165.00M9.00M65.00M-127.00M185.00M-296.00M165.00M-47.00M-115.00M-27.00M49.00M2.00M-17.00M-7.00M71.00M74.00M-22.00M19.00M52.00M-34.00M
Beginning Cash Balance 343.60M343.60M323.40M263.40M-313.90M732.20M649.00M289.10M385.50M309.80M334.00M1,206.00M1,391.00M660.00M506.00M515.00M580.00M453.00M638.00M342.00M507.00M460.00M345.00M318.00M367.00M369.00M352.00M345.00M416.00M490.00M468.00M487.00M539.00M
Free Cash Flow -60.20M14.30M113.10M146.10M79.30M-19.90M26.30M41.60M36.00M-28.00M132.00M-200.00M-121.00M4.00M132.00M64.00M124.00M-81.00M273.00M153.00M-64.00M-169.00M19.00M165.00M116.00M-22.00M166.00M120.00M130.00M-69.00M180.00M127.00M
Net Cash Flow -24.80M-63.90M66.60M593.40M-271.00M-362.40M93.30M-92.20M45.30M881.00M178.00M-740.00M-185.00M34.00M57.00M-121.00M193.00M-291.00M179.00M-17.00M-147.00M-26.00M57.00M5.00M-17.00M12.00M74.00M66.00M55.00M-10.00M25.00M-35.00M