Financhill
Buy
65

TEVA Quote, Financials, Valuation and Earnings

Last price:
$33.92
Seasonality move :
4.66%
Day range:
$33.92 - $34.80
52-week range:
$12.47 - $37.35
Dividend yield:
0%
P/E ratio:
28.16x
P/S ratio:
2.29x
P/B ratio:
5.05x
Volume:
5.5M
Avg. volume:
10.7M
1-year change:
106.81%
Market cap:
$40B
Revenue:
$17.5B
EPS (TTM):
$1.22
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15.8B $14.9B $15.8B $16.6B $17.5B
Revenue Growth (YoY) -4.87% -6.26% 6.68% 4.67% 5.26%
 
Cost of Revenues $8.4B $7.9B $8.2B $8.5B $8.4B
Gross Profit $7.5B $6.9B $7.6B $8.1B $9.1B
Gross Profit Margin 47.1% 46.68% 48.26% 48.63% 51.97%
 
R&D Expenses $967M $834.7M $953M $1B $1B
Selling, General & Admin $3.5B $3.4B $3.5B $3.7B $4B
Other Inc / (Exp) -$1.5B -$4.9B -$2.7B -$3.6B --
Operating Expenses $4.4B $4.3B $4.5B $4.7B $5B
Operating Income $3.1B $2.7B $3.2B $3.3B $4B
 
Net Interest Expenses $1B $977.2M $1B $945.5M $948.5M
EBT. Incl. Unusual Items $658.5M -$3.2B -$622.4M -$1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211M -$640.5M -$7M $679.2M -$181.4M
Net Income to Company $456M -$2.5B -$615M -$2B $1.4B
 
Minority Interest in Earnings $39M -$52.8M -$56M -$321.5M $8.1M
Net Income to Common Excl Extra Items $456M -$2.5B -$615M -$2B $1.4B
 
Basic EPS (Cont. Ops) $0.38 -$2.20 -$0.50 -$1.46 $1.24
Diluted EPS (Cont. Ops) $0.38 -$2.20 -$0.50 -$1.46 $1.22
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.2B
 
EBITDA $4.4B $4B $4.4B $4.4B $5.1B
EBIT $3.1B $2.7B $3.2B $3.3B $4B
 
Revenue (Reported) $15.8B $14.9B $15.8B $16.6B $17.5B
Operating Income (Reported) $3.1B $2.7B $3.2B $3.3B $4B
Operating Income (Adjusted) $3.1B $2.7B $3.2B $3.3B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.1B $3.9B $4.5B $4.2B $4.8B
Revenue Growth (YoY) -7.99% -4.06% 13.93% -5.57% 12.42%
 
Cost of Revenues $2.1B $2.1B $2B $2.1B $2.1B
Gross Profit $2B $1.8B $2.4B $2.1B $2.7B
Gross Profit Margin 49.41% 46.4% 54.43% 49.74% 56.49%
 
R&D Expenses $244M $209.4M $227M $250M $268.7M
Selling, General & Admin $908M $838M $901M $952M $1.1B
Other Inc / (Exp) -$845M -$1.6B -$493M -$882M --
Operating Expenses $1.1B $1B $1.1B $1.2B $1.4B
Operating Income $896M $778.9M $1.3B $894.1M $1.3B
 
Net Interest Expenses $247M $280.3M $241M $143.1M $217.3M
EBT. Incl. Unusual Items -$175.8M -$1.2B $512.5M -$249M $80.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M $148.6M $43M $29.2M -$391.4M
Net Income to Company -$152M -$1.3B $467M -$275M $485.5M
 
Minority Interest in Earnings $7M -$31.9M $4M -$58.5M --
Net Income to Common Excl Extra Items -$151M -$1.3B $466M -$277.2M $483M
 
Basic EPS (Cont. Ops) -$0.14 -$1.17 $0.41 -$0.19 $0.42
Diluted EPS (Cont. Ops) -$0.14 -$1.17 $0.41 -$0.19 $0.41
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.2B
 
EBITDA $1.2B $1.1B $1.6B $1.2B $1.6B
EBIT $896M $778.9M $1.3B $894.1M $1.3B
 
Revenue (Reported) $4.1B $3.9B $4.5B $4.2B $4.8B
Operating Income (Reported) $896M $778.9M $1.3B $894.1M $1.3B
Operating Income (Adjusted) $896M $778.9M $1.3B $894.1M $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $15.8B $14.9B $15.8B $16.6B $17.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4B $8B $8.2B $8.5B $8.4B
Gross Profit $7.5B $6.9B $7.6B $8.1B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $968M $837.4M $948.3M $1B $1B
Selling, General & Admin $3.5B $3.4B $3.5B $3.7B $4B
Other Inc / (Exp) -$1.5B -$4.9B -$2.7B -$3.6B --
Operating Expenses $4.4B $4.2B $4.4B $4.7B $5B
Operating Income $3.1B $2.7B $3.2B $3.4B $4B
 
Net Interest Expenses $1B $990.3M $998.1M $873.1M $1B
EBT. Incl. Unusual Items $659.6M -$3.1B -$605.7M -$1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212M -$642.4M -$3.6M $676.2M -$182.1M
Net Income to Company $456M -$2.5B -$601.6M -$2B $1.4B
 
Minority Interest in Earnings $39M -$52.9M -$55.3M -$320.5M $7M
Net Income to Common Excl Extra Items $455M -$2.5B -$604.6M -$2B $1.4B
 
Basic EPS (Cont. Ops) $0.38 -$2.19 -$0.49 -$1.45 $1.24
Diluted EPS (Cont. Ops) $0.38 -$2.19 -$0.50 -$1.45 $1.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4B $4B $4.3B $4.4B $5B
EBIT $3.1B $2.7B $3.2B $3.4B $4B
 
Revenue (Reported) $15.8B $14.9B $15.8B $16.6B $17.4B
Operating Income (Reported) $3.1B $2.7B $3.2B $3.4B $4B
Operating Income (Adjusted) $3.1B $2.7B $3.2B $3.4B $4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $14.9B $15.8B $16.6B $17.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $8.2B $8.5B $8.4B --
Gross Profit $6.9B $7.6B $8.1B $9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $837.4M $948.3M $1B $1B --
Selling, General & Admin $3.4B $3.5B $3.7B $4B --
Other Inc / (Exp) -$4.9B -$2.7B -$3.6B -$630M --
Operating Expenses $4.2B $4.4B $4.7B $5B --
Operating Income $2.7B $3.2B $3.4B $4B --
 
Net Interest Expenses $990.3M $998.1M $873.1M $1B --
EBT. Incl. Unusual Items -$3.1B -$605.7M -$1.3B $1.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$642.4M -$3.6M $676.2M -$182.1M --
Net Income to Company -$2.5B -$601.6M -$2B $1.4B --
 
Minority Interest in Earnings -$52.9M -$55.3M -$320.5M $7M --
Net Income to Common Excl Extra Items -$2.5B -$604.6M -$2B $1.4B --
 
Basic EPS (Cont. Ops) -$2.19 -$0.49 -$1.45 $1.24 --
Diluted EPS (Cont. Ops) -$2.19 -$0.50 -$1.45 $1.22 --
Weighted Average Basic Share $4.4B $4.5B $4.5B $4.6B --
Weighted Average Diluted Share $4.4B $4.5B $4.5B $4.7B --
 
EBITDA $4B $4.3B $4.4B $5B --
EBIT $2.7B $3.2B $3.4B $4B --
 
Revenue (Reported) $14.9B $15.8B $16.6B $17.4B --
Operating Income (Reported) $2.7B $3.2B $3.4B $4B --
Operating Income (Adjusted) $2.7B $3.2B $3.4B $4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.2B $2.8B $3.2B $3.3B $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5B $3.7B $3.4B $3.1B $3.7B
Inventory $3.8B $3.8B $4B $3B $3.2B
Prepaid Expenses $1.1B $1.2B $1.3B $1B $1.1B
Other Current Assets $967M $549M $505M $409M --
Total Current Assets $12.6B $12.1B $12.5B $12.6B $13.9B
 
Property Plant And Equipment $6.5B $6.2B $6.1B $4.9B $4.4B
Long-Term Investments -- -- $8M -- --
Goodwill $20B $17.6B $17.2B $15.1B --
Other Intangibles $7.5B $6.3B $5.4B $4.4B --
Other Long-Term Assets $515M $441M $470M $462M --
Total Assets $47.7B $44B $43.5B $39.3B $40.7B
 
Accounts Payable $1.7B $1.9B $2.6B $2.2B $2.5B
Accrued Expenses $2.2B $2.2B $2.8B $2.8B --
Current Portion Of Long-Term Debt $1.4B $2.1B $1.7B $1.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $903M $1B $1.1B $1.7B --
Total Current Liabilities $11B $11.5B $12.2B $12.8B $13.5B
 
Long-Term Debt $22B $19.5B $18.5B $16.3B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $35.4B $35.4B $33.6B $32.8B
 
Common Stock $57M $57M $57M $58M $58M
Other Common Equity Adj -$2.7B -$2.8B -$2.7B -$3.1B --
Common Equity $10.3B $7.8B $7.5B $5.4B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $966M $794M $620M $347M $4M
Total Equity $11.2B $8.6B $8.1B $5.7B $7.9B
 
Total Liabilities and Equity $47.7B $44B $43.5B $39.3B $40.7B
Cash and Short Terms $2.2B $2.8B $3.2B $3.3B $3.6B
Total Debt $23.4B $21.5B $20.1B $18.1B $17.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.2B $2.8B $3.2B $3.3B $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5B $3.7B $3.4B $3.1B $3.7B
Inventory $3.8B $3.8B $4B $3B $3.2B
Prepaid Expenses $1.1B $1.2B $1.3B $1B $1.1B
Other Current Assets $967M $549M $505M $409M --
Total Current Assets $12.6B $12.1B $12.5B $12.6B $13.9B
 
Property Plant And Equipment $6.5B $6.2B $6.1B $4.9B $4.4B
Long-Term Investments -- -- $8M -- --
Goodwill $20B $17.6B $17.2B $15.1B --
Other Intangibles $7.5B $6.3B $5.4B $4.4B --
Other Long-Term Assets $515M $441M $470M $462M --
Total Assets $47.7B $44B $43.5B $39.3B $40.7B
 
Accounts Payable $1.7B $1.9B $2.6B $2.2B $2.5B
Accrued Expenses $2.2B $2.2B $2.8B $2.8B --
Current Portion Of Long-Term Debt $1.4B $2.1B $1.7B $1.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $903M $1B $1.1B $1.7B --
Total Current Liabilities $11B $11.5B $12.2B $12.8B $13.5B
 
Long-Term Debt $22B $19.5B $18.5B $16.3B $15.3B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $35.4B $35.4B $33.6B $32.8B
 
Common Stock $57M $57M $57M $58M $58M
Other Common Equity Adj -$2.7B -$2.8B -$2.7B -$3.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $966M $794M $620M $347M $4M
Total Equity $11.2B $8.6B $8.1B $5.7B $7.9B
 
Total Liabilities and Equity $47.7B $44B $43.5B $39.3B $40.7B
Cash and Short Terms $2.2B $2.8B $3.2B $3.3B $3.6B
Total Debt $23.4B $21.5B $20.1B $18.1B $17.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $456M -$2.5B -$615M -$2B $1.4B
Depreciation & Amoritzation $1.3B $1.3B $1.2B $1.1B $1B
Stock-Based Compensation $119M $123.5M $121M $123.6M $158.2M
Change in Accounts Receivable -$574M $332.7M $12M $245M --
Change in Inventories $380M -$162.4M -$147M $166M --
Cash From Operations $2.4B $2.7B $2.8B $2.6B $2.9B
 
Capital Expenditures $562M $545.9M $526M $500.4M $505M
Cash Acquisitions -- $7M -- $79.4M $38.3M
Cash From Investing -$125M -$482.1M -$509M -$565.7M -$519.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.7B -- $3.2B -- --
Long-Term Debt Repaid -$7.8B -$1.4B -$4.9B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6M -$118M -$212M -$150M --
Cash From Financing -$2.2B -$1.5B -$1.9B -$1.7B -$2.1B
 
Beginning Cash (CF) $2.2B $2.8B $3.2B $3.3B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M $633.5M $393M $74.4M $258M
Ending Cash (CF) $2.1B $3.3B $3.6B $3.2B $3.8B
 
Levered Free Cash Flow $1.9B $2.2B $2.3B $2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$152M -$1.3B $467M -$275M $485.5M
Depreciation & Amoritzation $320M $300.9M $266M $269M $262.6M
Stock-Based Compensation $33M $35.5M $28M $34M $51.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $826M $1.2B $1.6B $915M $1.7B
 
Capital Expenditures $153M $139.9M $119M $129M $143.4M
Cash Acquisitions -- -$27.4K -- -- $28.4K
Cash From Investing -$124M -$116.1M -$120M -$138M -$118.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2B -- -- -- --
Long-Term Debt Repaid -$5.7B -$708M -$500M -$685M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$3M -$76M $11M --
Cash From Financing -$501M -$705.2M -$576M -$674M $38.7M
 
Beginning Cash (CF) $2.2B $2.8B $3.2B $3.3B $3.6B
Foreign Exchange Rate Adjustment -$48M $146.5M $68M -$121M -$10.1M
Additions / Reductions $153M $573.5M $977M -$18M $1.4B
Ending Cash (CF) $2.3B $3.5B $4.3B $3.2B $4.9B
 
Levered Free Cash Flow $673M $1.1B $1.5B $786M $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $456M -$2.5B -$601.6M -$2B $1.4B
Depreciation & Amoritzation $1.3B $1.3B $1.1B $1.1B $1B
Stock-Based Compensation $119M $123.5M $119.8M $123M $158.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $2.7B $2.8B $2.5B $1.5B
 
Capital Expenditures $562M $545.9M $521M $498M $505M
Cash Acquisitions -- $7M -- $79M $38.3M
Cash From Investing -$125M -$482.1M -$504.2M -$563M -$519.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.2B -- --
Long-Term Debt Repaid -$7.8B -$1.4B -$4.9B -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6M -$118M -$212M -$150M --
Cash From Financing -$2.2B -$1.5B -$1.9B -$1.7B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M $633.5M $400.2M $74M $258M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.2B $2.3B $2B $1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders -$2.5B -$601.6M -$2B $1.4B --
Depreciation & Amoritzation $1.3B $1.1B $1.1B $1B --
Stock-Based Compensation $123.5M $119.8M $123M $158.2M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.8B $2.5B $1.5B --
 
Capital Expenditures $545.9M $521M $498M $505M --
Cash Acquisitions $7M -- $79M $38.3M --
Cash From Investing -$482.1M -$504.2M -$563M -$519.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.2B -- $2.3B --
Long-Term Debt Repaid -$1.4B -$4.9B -$1.6B -$3.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$118M -$212M -$150M -$375M --
Cash From Financing -$1.5B -$1.9B -$1.7B -$2.1B --
 
Beginning Cash (CF) $9.3B $10.3B $11.9B $9.6B --
Foreign Exchange Rate Adjustment -$122.5M -$28.8M -$174M $21.2M --
Additions / Reductions $633.5M $400.2M $74M $258M --
Ending Cash (CF) $9.8B $10.7B $11.8B $9.9B --
 
Levered Free Cash Flow $2.2B $2.3B $2B $1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock