Organon reported cash from operations of $370.00M and free cash flow of $326.00M for the quarter ended Sep 2026, up 40.2% year over year. This cash flow statement covers 27 quarters of results from Mar 2020 through Sep 2026, standardized by Business Quant from the company’s SEC filings.
| Cash Flow StatementCash Flow | Mar2020 | Jun2020 | Sep2020 | Dec2020 | Mar2021 | Jun2021 | Sep2021 | Dec2021 | Mar2022 | Jun2022 | Sep2022 | Dec2022 | Mar2023 | Jun2023 | Sep2023 | Dec2023 | Mar2024 | Jun2024 | Sep2024 | Dec2024 | Mar2025 | Jun2025 | Sep2025 | Dec2025 | Mar2026 | Jun2026 | Sep2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||
| Net Income | 202.00M | 348.00M | 234.00M | 227.00M | 108.00M | 177.00M | 242.00M | 58.00M | 546.00M | 201.00M | 195.00M | 359.00M | 109.00M | 87.00M | 145.00M | 160.00M | -205.00M | 146.00M | 108.00M | 164.00M | |||||||
| Depreciation and DepletionDep. & Depletion | 28.00M | 25.00M | 22.00M | 25.00M | 24.00M | 28.00M | 28.00M | 32.00M | 32.00M | 32.00M | 32.00M | 34.00M | 34.00M | 34.00M | 36.00M | 40.00M | 46.00M | 39.00M | 34.00M | 34.00M | |||||||
| Depreciation, Depletion & Amortization | |||||||||||||||||||||||||||
| Amortization of IntangiblesAmort. of Intangibles | 34.00M | 28.00M | 28.00M | 32.00M | 28.00M | 29.00M | 30.00M | 29.00M | 28.00M | 33.00M | 34.00M | 35.00M | 43.00M | 50.00M | 53.00M | 52.00M | 50.00M | 47.00M | 46.00M | 48.00M | |||||||
| Depreciation & Amortization (CF)Dep. & Amort. | 28.00M | 25.00M | 22.00M | 25.00M | 24.00M | 28.00M | 28.00M | 32.00M | 32.00M | 32.00M | 32.00M | 34.00M | 34.00M | 34.00M | 36.00M | 40.00M | 46.00M | 39.00M | 34.00M | 34.00M | |||||||
| Share-based CompensationStock Comp. | 15.00M | 15.00M | 19.00M | 18.00M | 23.00M | 22.00M | 25.00M | 27.00M | 27.00M | 26.00M | 28.00M | 25.00M | 26.00M | 24.00M | 22.00M | 24.00M | 7.00M | 19.00M | 25.00M | 21.00M | |||||||
| Deferred Taxes | -76.00M | -4.00M | -5.00M | -9.00M | 3.00M | -7.00M | 8.00M | -489.00M | 5.00M | 21.00M | -196.00M | 10.00M | -17.00M | 10.00M | 40.00M | 30.00M | 3.00M | 16.00M | 13.00M | ||||||||
| Cash from Discontinued OperationsCash from Discont. Ops | |||||||||||||||||||||||||||
| Gains from Sales and DivestituresGains Divest | 81.00M | ||||||||||||||||||||||||||
| Asset Writedowns and ImpairmentWritedown | 7.00M | 301.00M | |||||||||||||||||||||||||
| Other non-cash itemsOther Non-Cash | 65.00M | 6.00M | 97.00M | 10.00M | 29.00M | 18.00M | 28.00M | 2.00M | 15.00M | 51.00M | 45.00M | 11.00M | -61.00M | 15.00M | 1.00M | ||||||||||||
| Change in Working Capital | |||||||||||||||||||||||||||
| Change in ReceivablesChange Receivables | -99.00M | -54.00M | 179.00M | -6.00M | 4.00M | -39.00M | 230.00M | -6.00M | 27.00M | -163.00M | 75.00M | 46.00M | -341.00M | 85.00M | -9.00M | 5.00M | -160.00M | 65.00M | 111.00M | -9.00M | |||||||
| Change in InventoryChange Inventory | 48.00M | -14.00M | 95.00M | 53.00M | 86.00M | 38.00M | 86.00M | 13.00M | 93.00M | -19.00M | 58.00M | 61.00M | 31.00M | -3.00M | 34.00M | 63.00M | -81.00M | 9.00M | 15.00M | 12.00M | |||||||
| Change in Account PayablesChange Payables | -281.00M | -298.00M | 61.00M | -86.00M | 86.00M | -139.00M | 113.00M | -42.00M | 231.00M | -349.00M | 293.00M | -159.00M | 58.00M | -149.00M | 40.00M | 12.00M | -120.00M | 32.00M | 74.00M | -67.00M | |||||||
| Change in Accrued ExpensesChange Accrued Exp. | -57.00M | -45.00M | -8.00M | 161.00M | 64.00M | -47.00M | -84.00M | 165.00M | 68.00M | -15.00M | -77.00M | 64.00M | -73.00M | 39.00M | -98.00M | 73.00M | -156.00M | 95.00M | -20.00M | 116.00M | |||||||
| Change in TaxesChange Taxes | -126.00M | 30.00M | 2.00M | 13.00M | -38.00M | 6.00M | -29.00M | 2.00M | 37.00M | -6.00M | 8.00M | 22.00M | -89.00M | 38.00M | 8.00M | -76.00M | -31.00M | -4.00M | 7.00M | -4.00M | |||||||
| Change in Other Operating AssetsOther Assets Change | -176.00M | 37.00M | 39.00M | -33.00M | 3.00M | 4.00M | 49.00M | -46.00M | 57.00M | 99.00M | 24.00M | 56.00M | 11.00M | 67.00M | -24.00M | -22.00M | 15.00M | 76.00M | -55.00M | ||||||||
| Change in Other Operating LiabilitiesOther Liabilities Change | |||||||||||||||||||||||||||
| Other Working Capital ChangesOther WC Changes | 9.00M | -7.00M | 15.00M | -16.00M | 19.00M | 13.00M | 21.00M | -37.00M | 22.00M | 8.00M | 37.00M | -38.00M | 40.00M | 81.00M | 8.00M | 10.00M | 8.00M | 16.00M | 5.00M | ||||||||
| Cash from OperationsCash from Ops. | 47.00M | 123.00M | 151.00M | 317.00M | 267.00M | 114.00M | 27.00M | 261.00M | 397.00M | 76.00M | 332.00M | 141.00M | 390.00M | 75.00M | 220.00M | 264.00M | 141.00M | 225.00M | 107.00M | 370.00M | |||||||
| Investing Activities | |||||||||||||||||||||||||||
| Capital ExpendituresCapex | 59.00M | 33.00M | 45.00M | 55.00M | 63.00M | 46.00M | 71.00M | 55.00M | 79.00M | 46.00M | 32.00M | 42.00M | 55.00M | 32.00M | 39.00M | 46.00M | 45.00M | 37.00M | 42.00M | 44.00M | |||||||
| Sales of Property, Plant and EquipmentPP&E (Sale) | 5.00M | 2.00M | 4.00M | 1.00M | 2.00M | ||||||||||||||||||||||
| Change in Property, Plant and EquipmentChange in PP&E | -54.00M | -33.00M | -45.00M | -53.00M | -59.00M | -46.00M | -71.00M | -55.00M | -79.00M | -46.00M | -32.00M | -41.00M | -53.00M | -32.00M | -39.00M | -46.00M | -45.00M | -37.00M | -42.00M | -44.00M | |||||||
| Change in IntangiblesChange Intangibless | 30.00M | 39.00M | 55.00M | 8.00M | 50.00M | 23.00M | 32.00M | 55.00M | 69.00M | 10.00M | 24.00M | ||||||||||||||||
| Acquisitions | 166.00M | 75.00M | |||||||||||||||||||||||||
| Divestments | 433.00M | ||||||||||||||||||||||||||
| Net of Acquisitions & DivestmentsNet Acquisitions | -166.00M | -75.00M | 433.00M | ||||||||||||||||||||||||
| Other Investing Activities (as filed)Other investing (as filed) | |||||||||||||||||||||||||||
| Cash from Investing ActivitiesCash from Investing | -133.00M | -63.00M | -83.00M | -213.00M | -61.00M | -54.00M | -70.00M | -55.00M | -81.00M | -96.00M | -46.00M | -75.00M | -296.00M | -172.00M | -38.00M | -115.00M | -65.00M | 386.00M | -76.00M | -44.00M | |||||||
| Financing Activities | |||||||||||||||||||||||||||
| Debt Issuance and Repayment | |||||||||||||||||||||||||||
| Long-Term Debt IssuancesLT Debt Issuance | 1,036.00M | 150.00M | 90.00M | 340.00M | 300.00M | 325.00M | |||||||||||||||||||||
| Long-Term Debt RepaymentsLT Debt Repayment | 102.00M | 2.00M | 104.00M | 2.00M | 252.00M | 82.00M | 2.00M | 2.00M | 2.00M | 1,041.00M | 2.00M | 152.00M | 93.00M | 541.00M | 372.00M | 507.00M | 32.00M | ||||||||||
| Net Long-Term Debt Issued (Repaid)Net LT Debt | -102.00M | -2.00M | -104.00M | -2.00M | -252.00M | -82.00M | -2.00M | -2.00M | -2.00M | -5.00M | -2.00M | -2.00M | -3.00M | -201.00M | -72.00M | -182.00M | -32.00M | ||||||||||
| Short-Term Debt issuancesST Debt Issuance | 1,512.00M | ||||||||||||||||||||||||||
| Short-Term Debt repaymentsST Debt Repayment | |||||||||||||||||||||||||||
| Net Short-Term Debt Issued (Repaid)Net ST Debt | 1,512.00M | ||||||||||||||||||||||||||
| Net Debt Issuances and RepaymentsNet Debt Issuance | 1,410.00M | -2.00M | -104.00M | -2.00M | -252.00M | -82.00M | -2.00M | -2.00M | -2.00M | -5.00M | -2.00M | -2.00M | -3.00M | -201.00M | -72.00M | -182.00M | -32.00M | ||||||||||
| Dividend Payments | |||||||||||||||||||||||||||
| Dividends Paid - Common and PreferredDiv Paid (Total) | 71.00M | 71.00M | 72.00M | 74.00M | 73.00M | 73.00M | 74.00M | 74.00M | 73.00M | 70.00M | 79.00M | 74.00M | 74.00M | 71.00M | 10.00M | 3.00M | 4.00M | 5.00M | 6.00M | 5.00M | |||||||
| Other financing activities (as filed) | -8.00M | -3.00M | -1.00M | -12.00M | -2.00M | -2.00M | -2.00M | -50.00M | -2.00M | -6.00M | -1.00M | -12.00M | -1.00M | -1.00M | -1.00M | -6.00M | |||||||||||
| Cash from Financing ActivitiesCash from Financing | -187.00M | -91.00M | -183.00M | -77.00M | -82.00M | -326.00M | -88.00M | -78.00M | -77.00M | -74.00M | -134.00M | -78.00M | -82.00M | -75.00M | -223.00M | -76.00M | -187.00M | -38.00M | -12.00M | -5.00M | |||||||
| Additional items | |||||||||||||||||||||||||||
| Exchange Rate EffectFX Effect | 2.00M | -12.00M | -34.00M | -73.00M | 83.00M | 19.00M | -2.00M | -40.00M | 40.00M | -24.00M | -23.00M | 71.00M | -100.00M | 44.00M | 93.00M | 13.00M | -31.00M | -3.00M | 2.00M | ||||||||
| Change in Cash | -271.00M | -43.00M | -149.00M | -46.00M | 207.00M | -247.00M | -133.00M | 88.00M | 279.00M | -118.00M | 129.00M | 59.00M | -88.00M | -128.00M | 52.00M | 73.00M | -98.00M | 542.00M | 16.00M | 323.00M | |||||||
| Ending Cash Balance | 737.00M | 694.00M | 545.00M | 499.00M | 706.00M | 459.00M | 326.00M | 414.00M | 693.00M | 575.00M | 704.00M | 763.00M | 675.00M | 547.00M | 599.00M | 672.00M | 574.00M | 1,116.00M | 1,132.00M | 1,455.00M | |||||||
| Free Cash FlowFCF | -12.00M | 90.00M | 106.00M | 262.00M | 204.00M | 68.00M | -44.00M | 206.00M | 318.00M | 30.00M | 300.00M | 99.00M | 335.00M | 43.00M | 181.00M | 218.00M | 96.00M | 188.00M | 65.00M | 326.00M | |||||||
| Net Cash FlowNCF | -273.00M | -31.00M | -115.00M | 27.00M | 124.00M | -266.00M | -131.00M | 128.00M | 239.00M | -94.00M | 152.00M | -12.00M | 12.00M | -172.00M | -41.00M | 73.00M | -111.00M | 573.00M | 19.00M | 321.00M |
Pull Organon's standardized financial statements into your own models, spreadsheets and apps with the Business Quant Financial Statements API. The request below follows the statement, frequency and period selected above. Swap YOUR_API_KEY for your own key.
https://data.businessquant.com/statements?ticker=OGN&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEYimport requests
url = "https://data.businessquant.com/statements"
params = {"ticker": "OGN", "statement": "CF", "frequency": "Quarter", "period": "all", "api_key": "YOUR_API_KEY"}
data = requests.get(url, params=params).json()const res = await fetch("https://data.businessquant.com/statements?ticker=OGN&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEY");
const data = await res.json();