Operating cash flow of $506.1M and free cash flow of $489.9M in 2026Q3, despite a $483.4M net loss, show strong cash conversion, though $830.8M of acquisition spending and stock-based compensation of $77.2M suggest headline cash flow may overstate cash available to equity holders.
Jazz Pharmaceuticals plc (JAZZ) cash flow statement — 21-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 |
|---|
| Cash from Operations | 1.69B | 1.36B | 1.4B | 1.09B | 1.27B | 778.51M | 899.65M | 776.4M | 798.9M | 693.09M | 590.54M | 531.94M | 405.76M | 283.62M | 249.75M | 151.6M | 58.87M | -15.88M | -130.23M | -81.09M | -57.35M | -52.16M |
| Operating CF Margin % | - | 31.77% | 34.31% | 28.48% | 34.76% | 25.16% | 38.06% | 35.92% | 42.25% | 42.82% | 39.69% | 40.15% | 34.6% | 32.51% | 42.62% | 55.68% | 33.87% | -12.36% | -192.9% | -124.18% | -127.85% | -243.27% |
| Operating CF Growth % | 360.4% | -2.88% | 27.83% | -14.15% | 63.39% | -13.47% | 15.87% | -2.82% | 15.27% | 17.37% | 11.01% | 31.1% | 43.07% | 13.56% | 64.75% | 157.52% | 470.75% | 87.81% | -60.6% | -41.4% | -9.95% | - |
| Net Income | 205.95M | -356.15M | 560.12M | 414.83M | -224.06M | -329.67M | 238.62M | 523.37M | 447.1M | 487.85M | 396.83M | 329.53M | 57.33M | 216.31M | 288.59M | 124.98M | 32.78M | -6.84M | -184.34M | -138.83M | -59.39M | -85.16M |
| Depreciation & Amortization | 718.57M | 696.3M | 660.07M | 638.7M | 629.47M | 552.48M | 278.25M | 370.16M | 216.73M | 165.15M | 113.78M | 108.06M | 133.68M | 82.09M | 74.23M | 7.83M | 8.71M | 9.1M | 15.03M | 10.53M | 10.31M | 5.44M |
| Stock-Based Compensation | 424.81M | 291.13M | 248.04M | 226.84M | 222M | 189.01M | 121M | 110.56M | 102.44M | 106.9M | 98.77M | 91.55M | 69.64M | 44.55M | 23.01M | 20.7M | 8.22M | 5.96M | 8.11M | 6.06M | 0 | 0 |
| Deferred Taxes | -303.79M | -444.97M | -208.33M | -260.22M | -292.25M | 69.2M | -136.94M | -236.61M | -88.81M | -225.59M | -41.16M | -61.21M | -43.42M | -10.1M | -113.86M | -123.7M | 12.57M | 0 | 26.81M | -11.91M | 0 | 0 |
| Other Non-Cash Items | 1.92B | 1.15B | 212.72M | 276.29M | 926.92M | 345.44M | 484.15M | 159.01M | 98.16M | 132.01M | 45.04M | 70.12M | 239.98M | 31.72M | -17.05M | 125.38M | 2.41M | 14K | 2.06M | 25.56M | -23.67M | 24.71M |
| Working Capital Changes | -166.54M | 18.9M | -76.72M | -204.44M | 9.9M | -47.95M | -85.44M | -150.08M | 23.29M | 26.77M | -22.72M | -6.11M | -51.44M | -80.96M | -5.16M | -3.59M | -5.81M | -24.11M | 2.1M | 27.5M | 15.4M | 2.85M |
| Change in Receivables | -110.41M | -106.28M | -21.11M | -51.88M | -90.14M | -92.73M | -38.65M | -92.33M | -40.13M | 12.28M | -25.6M | -24.84M | -55.04M | -48.85M | -4.72M | -12.29M | -9.77M | -5.67M | -1.25M | -250K | 0 | 0 |
| Change in Inventory | -115.58M | -86.04M | -45.54M | -13.42M | -49.64M | -48.86M | -30.54M | -32.79M | -18.51M | -8.67M | -17.02M | 6.27M | -7.63M | -8.52M | 1.7M | 1.3M | -1.64M | 883K | -2.63M | 459K | -521K | -219K |
| Change in Payables | -20.17M | 39.85M | -20.07M | 9.6M | -11.22M | 57.02M | -18.93M | 4.77M | 17.04M | 214K | 361K | -2.28M | -37.97M | 5.09M | -7.29M | 2.08M | 891K | -3.58M | 2.88M | -2.59M | 0 | 0 |
| Cash from Investing | -977.96M | -1.51B | -508.19M | -163.06M | -446.23M | -5.21B | -1.01B | -155.3M | -394.49M | -268.95M | -1.75B | -2.25M | -1.07B | -11.28M | -395.29M | -81.23M | -2.14M | -6.12M | -11.94M | 5.34M | -1.51M | -153.75M |
| Capital Expenditures | -94.73M | -58.75M | -38.07M | -23.96M | -498.19M | -27.64M | -379.25M | -182.34M | -131.47M | -113.95M | -181.58M | -35.96M | -238.97M | -11.28M | -22.48M | -5.78M | -4.73M | -6.05M | -28.74M | -3.15M | -1.68M | -1.41M |
| CapEx % of Revenue | 2.01% | 1.38% | 0.94% | 0.63% | 13.61% | 0.89% | 16.05% | 8.43% | 6.95% | 7.04% | 12.2% | 2.71% | 20.38% | 1.29% | 3.84% | 2.12% | 2.72% | 4.71% | 42.57% | 4.82% | 3.75% | 6.59% |
| Acquisitions | -1.69B | -858.05M | 0 | 0 | 53M | -6.23B | -364.25M | -142.2M | 111.1M | 85M | -1.5B | 33.7M | -828.68M | 0 | -448.61M | -4.5M | 0 | 0 | 0 | 10.15M | 150K | -146.12M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -274.33M | -122.83M | -10M | -19M | 0 | -17.89M | 378.51M | 101.33M | -63.2M | -85M | -173.75M | 33.7M | -202.63M | -6.29M | -389.32M | 4.9M | -1.41M | -1.07M | 13.36M | -1.66M | 25K | -12.18M |
| Cash from Financing | -3.86M | -873.38M | 20.52M | -305.25M | -529.49M | 3.97B | 528.07M | -293.75M | -479.13M | -409.11M | 540.99M | -214.32M | 712.88M | -24.03M | 448.53M | -33.08M | -27.53M | 12.69M | 64.13M | 99.75M | 117.19M | 192.85M |
| Debt Issued (Net) | 194.85M | -781M | 374.77M | -31M | -582.01M | 3.87B | 591.81M | -33.39M | -25.72M | -326.7M | 816.34M | -167.12M | 884.86M | 87.52M | 439.04M | -49.5M | -89.93M | 0 | 38.45M | 1.27M | 2.19M | 0 |
| Equity Issued (Net) | -73.61M | -17.16M | -290.78M | -223.3M | 97.97M | 135.26M | -163.41M | -243.62M | -430.33M | -98.8M | -299.53M | -21.03M | -60.24M | -142.07M | 0 | 16.42M | 56.82M | 6.78M | 24.51M | 98.48M | 100M | 177.85M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -225M | -125.02M | -311.43M | -269.76M | -54K | 0 | -146.54M | -301.45M | -523.67M | -98.8M | -278.3M | -61.55M | -42.22M | -136.48M | -25.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -125.1M | -75.22M | -63.47M | -50.95M | -45.44M | -35.6M | 99.68M | -16.74M | -23.08M | 16.39M | 24.17M | -26.18M | -111.74M | 30.53M | 9.49M | 0 | 5.59M | 5.91M | 1.17M | 0 | 15M | 15M |
| Net Change in Cash | 720.33M | -1.02B | 906.55M | 624.83M | 290.03M | -466.32M | 420.43M | 327.72M | -76.41M | 20.07M | -622.82M | 304.74M | 47.54M | 249.31M | 305.12M | 37.28M | 29.2M | -9.31M | -78.04M | 24M | 58.33M | -13.06M |
| Free Cash Flow | 1.57B | 1.15B | 1.35B | 1.07B | 773.78M | 732.98M | 520.39M | 594.07M | 667.43M | 579.14M | 408.95M | 495.99M | 166.79M | 272.34M | 227.28M | 145.82M | 54.14M | -21.93M | -158.97M | -84.24M | -59.03M | -53.58M |
| FCF Margin % | 33.34% | 26.85% | 33.13% | 27.86% | 21.15% | 23.69% | 22.02% | 27.48% | 35.3% | 35.78% | 27.48% | 37.44% | 14.22% | 31.22% | 38.79% | 53.55% | 31.15% | -17.07% | -235.46% | -129% | -131.6% | -249.86% |
| FCF Growth % | 17.68% | -14.97% | 26.2% | 38.03% | 5.57% | 40.85% | -12.4% | -10.99% | 15.25% | 41.61% | -17.55% | 197.37% | -38.76% | 19.83% | 55.86% | 169.35% | 346.85% | 86.2% | -88.71% | -42.7% | -10.19% | - |
| FCF per Share | 24.31 | 18.79 | 20.42 | 14.82 | 12.37 | 12.28 | 9.21 | 10.32 | 10.90 | 9.44 | 6.61 | 7.87 | 2.66 | 4.42 | 3.78 | 3.12 | 1.37 | -0.73 | -6.20 | -6.09 | -4.38 | -3.98 |
| FCF Conversion (FCF/Net Income) | 7.64x | -3.81x | 2.49x | 2.63x | -5.68x | -2.37x | 3.77x | 1.48x | 1.79x | 1.42x | 1.49x | 1.61x | 6.95x | 1.31x | 0.87x | 1.21x | 1.80x | 2.32x | 0.71x | 0.58x | 0.97x | 0.61x |
| Interest Paid | 0 | 0 | 314.82M | 333.11M | 270.67M | 138.27M | 42.47M | 43M | 42.71M | 44.61M | 39.9M | 40.1M | 31.98M | 18.28M | 14.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 114.91M | 177.88M | 94.68M | 271.22M | 226.82M | 183.61M | 164.22M | 174.12M | 160.31M | 145.6M | 108.19M | 137.62M | 9.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying JAZZ stock.
Jazz Pharmaceuticals plc (JAZZ) generated $1.36B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Jazz Pharmaceuticals plc (JAZZ) generated $1.15B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Jazz Pharmaceuticals plc (JAZZ) spent $58.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Jazz Pharmaceuticals plc (JAZZ) spent $125.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Acquisition-driven debt and amortization
Metrics are mathematically derived from official filings.
Operating Cash Flow Masks Accrual-Driven Losses
Based on reported quarterly figures, JAZZ generated operating cash flow of $506.1M in 2026Q3 despite a reported net loss of $483.4M, a divergence that suggests non-cash charges are dominating the earnings line.
The gap between net income and operating cash flow is the central signal in this dataset, and it is driven almost entirely by non-cash amortization of acquired intangibles and stock-based compensation of roughly $60M to $80M per quarter. Operating cash flow was positive in every reported quarter, which indicates the underlying product portfolio continues to convert revenue into cash even when GAAP earnings are negative. Investors should monitor whether this conversion holds once amortization charges normalize, since the OCF-to-net-income ratio is not a meaningful metric in quarters where net income turns negative.
Free Cash Flow Margins Volatile but Positive
According to reported figures, free cash flow margins ranged from 9.6% in 2025Q2 to 43.5% in 2025Q1, with the three most recent quarters at 32.9% to 39.4%, showing elevated but uneven cash generation.
The 2025Q2 trough at 9.6% coincided with a sharp working capital outflow and a large reported loss, suggesting that quarterly cash generation is sensitive to rebate accruals and payment timing rather than to steady operating momentum. Recent quarters have stabilized in a 33% to 39% band, which is a healthier profile for a company carrying significant debt. Whether this level is sustainable depends on gross-to-net pressure from payers, which the reported figures do not directly isolate.
Asset-Light Model Limits Reinvestment Needs
Capital expenditure remained between $7.1M and $45.2M per quarter, equal to roughly 0.7% to 4.0% of revenue, indicating a business model that requires minimal physical reinvestment.
Low capex intensity is consistent with a specialty pharmaceutical company that outsources most manufacturing and relies on intangible assets rather than plant and equipment. The relevant reinvestment question is therefore not capital expenditure but the cash cost of R&D and commercial spending, which runs well above capex. The rise in capex to 3.4% and 4.0% of revenue in late 2025 may reflect facility or systems investment, but the data does not specify its purpose.
Working Capital Swings Drive Quarterly Volatility
Working capital changes ranged from a $327.1M outflow in 2025Q2 to a $287.9M inflow in 2025Q1, and appear to account for much of the quarter-to-quarter variance in operating cash flow.
The magnitude of these swings relative to operating cash flow suggests that accrued rebates, returns, and receivable timing are material to reported cash generation. Inflows that follow large outflows point to timing effects rather than structural improvement, which argues against extrapolating any single strong quarter. The pattern warrants monitoring of receivable collection and rebate accrual trends to judge whether the business is managing payer mix or simply shifting cash between periods.
Acquisition Spend Consumes Cash Flow Capacity
Based on reported cash flow statements, acquisitions absorbed $858.1M in 2025Q4 and $830.8M in 2026Q3, while buybacks of $225.0M and $125.0M appeared in separate quarters, and no dividends were paid.
The two large acquisition outflows exceed a full year of free cash flow at the reported run rate, which indicates that deployment has been dominated by inorganic investment rather than shareholder returns or debt reduction. The absence of dividends is consistent with a company prioritizing deleveraging and acquisition integration. Whether these acquisitions earn a return above the cost of the debt used to fund them is not determinable from the supplied data and warrants further investigation.
Cumulative Cash Generation Exceeds Reported Earnings
Across the ten reported quarters, cumulative operating cash flow substantially exceeds cumulative net income, with reported net income turning negative in three quarters including a $718.5M loss in 2025Q2.
Summing the disclosed figures, operating cash flow has been consistently positive while net income has swung between large losses and modest profits, a pattern that indicates the accounting earnings base is burdened by non-cash charges rather than weak underlying economics. This divergence is favorable on a cash basis but should not be read as proof of earnings power, because amortization of acquired intangibles reflects real past capital spent. The long-run question is whether the product portfolio can sustain cash generation as those intangibles are written down over time.
Cash Metrics May Overstate Distributable Capacity
Stock-based compensation of $60M to $200M per quarter and recurring integration-related outflows suggest that headline free cash flow may overstate cash available to equity holders.
Adding back stock-based compensation to operating cash flow treats a real economic cost as non-cash, which can flatter free cash flow relative to what shareholders retain after dilution. Acquisition outflows classified outside operating and capital spending are also excluded from free cash flow, so a company that funds deals through a sequence of acquisitions may show strong FCF while steadily consuming balance sheet capacity. Investors should monitor whether debt levels decline in line with reported free cash flow, since the supplied debt-to-equity figure does not clarify total leverage.