Jazz Pharmaceuticals plc Cash Flow Statement

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Operating Activities
Net Income 15.94M32.78M124.98M27.44M216.31M57.33M329.53M397.21M488.86M449.26M527.50M241.58M-328.95M-214.14M417.84M561.78M
Depreciation and Depletion 1.43M0.89M0.38M1.31M3.05M7.10M9.89M11.79M13.09M15.23M15.34M18.67M26.71M30.30M30.41M32.75M
Share-based Compensation 5.96M8.22M20.70M23.01M44.55M69.64M91.55M98.77M106.90M102.44M110.56M121.00M189.01M222.00M226.84M248.04M
Deferred Taxes -113.86M-10.10M-49.25M-68.36M-41.16M-225.59M-88.81M-236.61M-136.94M69.20M-292.25M-260.22M-208.33M
Gains from Investment Securities 0.02M5.54M5.51M25.30M5.59M18.03M26.10M21.23M18.59M17.93M18.92M-21.91M35.60M45.44M50.95M57.75M
Asset Writedowns and Impairment 39.37M31.52M42.90M136.14M133.65M61.01M
Non-cash Items 3.65M
Cash from Operations -15.88M58.87M151.60M249.75M288.43M407.61M531.94M592.39M693.09M798.90M776.40M899.65M778.51M1271.98M1092.01M1395.91M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 7.67M7.83M7.45M72.92M79.04M126.58M98.16M101.99M152.06M201.50M354.81M259.58M525.77M599.17M608.28M627.31M
Amortization of Deferred Charges 2.81M2.41M0.39M3.52M4.59M13.72M22.74M22.13M30.03M43.96M46.40M56.66M
Depreciation & Amortization (CF) 1.43M0.89M0.38M1.31M3.05M7.10M9.89M11.79M13.09M15.23M15.34M18.67M26.71M30.30M30.41M32.75M
Change in Working Capital
Change in Receivables 5.67M9.77M12.29M4.72M48.85M55.04M24.84M25.60M-12.28M40.13M92.33M38.65M92.73M90.14M51.88M21.11M
Change in Inventory -0.88M1.54M-1.24M-1.70M8.52M7.63M-6.27M17.02M8.67M18.51M32.79M30.54M48.86M49.64M13.42M45.54M
Change in Account Payables -3.58M0.89M2.08M-7.29M5.09M-37.97M-2.28M0.36M0.21M17.04M4.77M-18.93M57.02M-11.22M9.60M-20.07M
Change in Accured Expenses -6.68M9.28M11.21M-11.43M14.72M21.00M2.99M11.99M-6.58M71.21M-5.57M79.48M142.35M165.99M-23.25M86.16M
Change in Taxes 39.34M-38.98M8.63M-6.27M2.96M16.33M-19.73M10.06M13.04M-15.52M-1.69M25.22M-14.74M
Other Working Capital Changes -10.79M-2.54M0.00M13.09M14.82M17.72M26.56M23.20M26.87M14.54M25.65M98.04M83.32M-35.79M126.18M-14.53M
Investing Activities
Capital Expenditures 0.05M0.73M1.28M5.98M9.98M36.35M35.96M9.69M28.95M20.37M40.13M15.00M27.64M29.05M23.96M38.07M
Sales of Property, Plant and Equipment 93.92M47.90M14.21M14.26M
Change in Intangibles 6.00M4.00M1.30M150.00M111.10M80.50M113.00M17.89M25.00M
Acquisitions 542.53M828.68M1502.44M6234.79M
Divestments 93.92M33.70M14.26M53.00M
Change in Acquisitions & Divestments 1.00M4.03M81.25M66.91M230.00M855.00M985.00M1755.00M1095.00M60.00M270.00M845.00M
Cash from Investing Activities -6.12M-2.14M-81.23M-395.29M-16.26M-1067.65M-2.25M-1751.15M-268.95M-394.49M-155.30M-1007.67M-5212.14M-446.23M-163.06M-508.19M
Financing Activities
Other financing activities 0.24M9.79M1.84M
Cash from Financing Activities 12.69M-27.53M-33.08M448.53M-23.86M711.03M-214.32M540.99M-409.11M-479.13M-293.75M528.07M3970.52M-529.49M-305.25M20.52M
Debt Issuance and Repayment
Net Debt Issuances and Repayments 10.52M19.75M
Additional items
Exchange Rate Effect 2.13M1.00M-3.45M-10.62M-5.04M5.05M-1.70M0.37M0.37M-3.21M-6.22M1.14M-1.68M
Change in Cash -9.31M29.20M37.28M305.12M249.31M47.54M304.74M-622.82M20.07M-76.41M327.72M420.43M-466.32M290.03M624.83M906.55M
Free Cash Flow -15.93M58.14M150.32M243.78M278.45M371.26M495.99M582.70M664.14M778.53M736.27M884.64M750.87M1242.93M1068.05M1357.84M
Net Cash Flow -9.31M29.20M37.28M302.99M248.31M50.99M315.37M-617.78M15.03M-74.71M327.36M420.05M-463.11M296.26M623.69M908.23M