Free cash flow moved from a $545M peak in Q3 2024 to negative $208M in Q1 2026, and operating cash flow to net income ranged from -2.65 to 2.41, indicating cash generation is highly uneven and working capital dependent.
Teva Pharmaceutical Industries Limited (TEVA) cash flow statement — 30-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 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.77B | 1.65B | 1.25B | 1.37B | 1.59B | 798M | 1.22B | 538M | 2.45B | 3.51B | 5.22B | 5.54B | 5.13B | 3.24B | 4.57B | 4.13B | 4.14B | 3.37B | 3.23B | 1.81B | 2.06B | 1.37B | 1.25B | 626.6M | 353.7M | 273.15M | 165.63M | 153.61M | 70.2M | 193.6M | -6.8M |
| Operating CF Margin % | - | 9.56% | 7.54% | 8.63% | 10.65% | 5.03% | 7.3% | 3.19% | 12.97% | 15.67% | 23.86% | 28.2% | 25.29% | 15.93% | 22.5% | 22.58% | 25.66% | 24.27% | 29.15% | 19.27% | 24.48% | 26.09% | 26.02% | 19.12% | 14.04% | 13.15% | 9.47% | 11.98% | 6.29% | 17.33% | -0.71% |
| Operating CF Growth % | 209.67% | 32.24% | -8.85% | -13.96% | 99.25% | -34.38% | 126.02% | -78% | -30.25% | -32.88% | -5.72% | 8.09% | 58.39% | -29.2% | 10.6% | -0.05% | 22.62% | 4.39% | 78.21% | -11.9% | 50.22% | 9.71% | 99.3% | 77.16% | 29.49% | 64.92% | 7.82% | 118.81% | -63.74% | 2947.06% | -106.45% |
| Net Income | 506M | 1.42B | -1.96B | -615M | -2.41B | 456M | -4.1B | 76M | -2.47B | -16.45B | 311M | 1.6B | 3.04B | 1.25B | 1.91B | 2.77B | 3.34B | 2B | 635M | 1.95B | 546M | 1.07B | 331.8M | 691M | 410.3M | 278.21M | 148.42M | 117.83M | 68.8M | 101.5M | 73.4M |
| Depreciation & Amortization | 985M | 1B | 1.06B | 1.15B | 1.31B | 1.33B | 1.56B | 416M | 1.84B | 2.11B | 1.52B | 1.31B | 1.51B | 1.64B | 1.71B | 1.07B | 977M | 908M | 493M | 521M | 431M | 242.5M | 220.4M | 127.7M | 96.9M | 109.13M | 94.98M | 68.42M | 58.7M | 52M | 43.7M |
| Stock-Based Compensation | 172M | 157M | 123M | 121M | 124M | 119M | 129M | 20M | 155M | 133M | 124M | 117M | 95M | 64M | 82M | 91M | 80M | 54M | 63M | 67M | 48M | 0 | 0 | 0 | 0 | 124M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -592M | -671M | -634M | -317M | -1.06B | -120M | -696M | -333M | -837M | -2.33B | 15M | 237M | -226M | -1.38B | -690M | -500M | -199M | -140M | 27M | 111M | -89M | -7.2M | 27.1M | -28.6M | -31.7M | -874K | -3.3M | 3.29M | 3.2M | 20.8M | -8.7M |
| Other Non-Cash Items | 921M | 1.11B | 3.09B | 1.1B | 2.37B | 714M | 6.51B | 471M | 5.58B | 20.41B | 2.03B | 1.32B | 418M | 690M | 1.15B | 109M | 192M | 102M | 1.94B | 83M | 1.39B | -26.6M | 639.9M | -73.6M | 19.3M | 23.88M | 39.74M | 16.62M | 500K | -3.3M | 9.2M |
| Working Capital Changes | -225M | -1.37B | -435M | -72M | 1.26B | -1.7B | -2.19B | -112M | -1.82B | -363M | 1.22B | 967M | 290M | 968M | 414M | 597M | -253M | 445M | 76M | -854M | -218M | 89M | 29.6M | -89.9M | -141.1M | -137.2M | -114.22M | -52.55M | -61M | 22.6M | -124.4M |
| Change in Receivables | 327M | -173M | 245M | 12M | 334M | -574M | -293M | -394M | 88M | 514M | 343M | 763M | 710M | 85M | 936M | 0 | -362M | -181M | -775M | -316M | -478M | -29.18M | 0 | 0 | 0 | 1.14B | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 152M | 166M | -147M | -163M | 380M | 41M | 271M | 26M | 266M | 753M | 129M | 230M | 399M | -449M | -410M | -16M | 163M | -548M | -421M | -112M | 103.1M | -84.7M | -155.6M | -149.1M | -73.36M | -56.21M | 16.57M | -4.8M | 17M | -77.7M |
| Change in Payables | 0 | -15M | 258M | 1.59B | 1.91B | 764M | -463M | 643M | -500M | -1.8B | 640M | -12M | -614M | 378M | -19M | 543M | -295M | 463M | 1.4B | -117M | 372M | -16.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 113M | 737M | 792M | 968M | 656M | 1.52B | 863M | 430M | 1.87B | 2.16B | -35.74B | -5.57B | -1.45B | -1.15B | -1.13B | -7.6B | -5.46B | -916M | -4.14B | -1.35B | -4.06B | -537.8M | -2.4B | -435.1M | -664.9M | -190.65M | -84.31M | -270.42M | -130.6M | -65.2M | -127M |
| Capital Expenditures | -534M | -501M | -498M | -526M | -548M | -562M | -578M | -119M | -651M | -874M | -901M | -772M | -929M | -1.03B | -1.1B | -1.05B | -710M | -719M | -681M | -542M | -390M | -310.1M | -311M | -207.5M | -160.4M | -134.07M | -89.42M | -67.07M | -135.6M | -63.4M | -135.3M |
| CapEx % of Revenue | 3.1% | 2.9% | 3.01% | 3.32% | 3.67% | 3.54% | 3.47% | 0.7% | 3.45% | 3.9% | 4.11% | 3.93% | 4.58% | 5.08% | 5.43% | 5.75% | 4.4% | 5.17% | 6.14% | 5.76% | 4.64% | 5.91% | 6.48% | 6.33% | 6.37% | 6.45% | 5.11% | 5.23% | 12.15% | 5.68% | 14.19% |
| Acquisitions | -650M | 34M | 28M | 68M | 61M | 1.96B | 67M | -343M | 1.74B | 43M | -36.15B | -3.31B | -363M | -39M | 0 | -6.56B | -4.95B | 916M | -4.75B | -18M | -3.59B | -34.4M | -1.99B | -8.4M | -156.3M | -7M | -30.53M | -220.73M | 11.6M | 2.9M | 9.6M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.27B | 1.22B | 1.29B | 1.47B | 1.14B | 1M | 1.42B | 552M | 11M | 3.19B | 1.79B | 519M | 166M | 83M | 171M | 230M | 29M | -916M | 67M | -15M | -37M | -900K | 7.4M | -16.5M | -900K | 5.05M | 28.15M | 10.55M | 7.3M | -300K | 6.7M |
| Cash from Financing | 58M | -2.15B | -1.79B | -1.91B | -1.49B | -2.17B | -1.89B | -241M | -3.35B | -5.75B | 25.22B | 4.8B | -2.38B | -3.88B | -1.68B | 3.34B | 573M | -2.27B | 1.36B | -362M | 2.02B | -312.7M | 852.4M | 29.6M | 337.5M | 266.72M | 265.71M | 151.48M | 55.2M | -134.5M | 131.2M |
| Debt Issued (Net) | -61.75M | -1.81B | -1.64B | -1.7B | -1.37B | -2.17B | -1.88B | -1.86B | -3.27B | -4.48B | 26.25B | -393M | -839M | -2.41B | 319M | 5.03B | 1.15B | -1.88B | 1.68B | -157.04M | 2.26B | 96.6M | 1.08B | 70.5M | 381.9M | 305.89M | 285.36M | 167.83M | 77.05M | -116M | 147.5M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 658M | -439M | 14M | -497M | -1.16B | -899M | -99M | 168.67M | 0 | 60M | -54M | -246M | -110M | 35.4M | 2.2M | 5.21M | 13.37M | 7.9M | 1.97M | 3.3M | -1.6M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -52M | -22M | -1.16B | -1.56B | -1.16B | -1.16B | -1.09B | -855M | -800M | -668M | -528M | -388M | -299M | -229M | -162.1M | -120.7M | -76.3M | -46.6M | -32.76M | -27.64M | -17.77M | -20.1M | -21.7M | -14.6M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -439M | -500M | -497M | -1.16B | -899M | -99M | 0 | 0 | -152M | -234M | -379.7M | -188M | 0 | -6.3M | 0 | 0 | 0 | -3.7M | 0 | -4.8M |
| Other Financing | 119.75M | -337M | -150M | -212M | -118M | -6M | -5M | 1.67B | -57M | -112M | -134M | 6.79B | -394M | 114M | 19M | 1M | 194M | -22.67M | 68M | 34.04M | 43M | -1.52M | -10.13K | 0 | 0 | -11.62M | -5.38M | -6.49M | -3.73M | -100K | -100K |
| Net Change in Cash | 1.88B | 256M | 73M | 393M | 636M | 21M | 202M | 734M | 819M | -25M | -5.96B | 4.72B | 1.19B | -1.84B | 1.78B | -152M | -747M | 141M | 366M | 156M | 56M | 491.5M | -273.2M | 247.4M | 41M | 348.28M | 343.46M | 30.1M | -3.8M | -10.3M | -3.7M |
| Free Cash Flow | 1.24B | 1.15B | 749M | 842M | 1.04B | 236M | 638M | 419M | 1.79B | 2.63B | 4.32B | 4.77B | 4.2B | 2.21B | 3.47B | 3.08B | 3.43B | 2.65B | 2.55B | 1.27B | 1.67B | 1.06B | 937.8M | 419.1M | 193.3M | 139.08M | 76.21M | 86.53M | -65.4M | 130.2M | -142.1M |
| FCF Margin % | 7.17% | 6.65% | 4.53% | 5.31% | 6.98% | 1.49% | 3.83% | 2.48% | 9.52% | 11.76% | 19.74% | 24.27% | 20.71% | 10.86% | 17.07% | 16.83% | 21.25% | 19.09% | 23% | 13.51% | 19.84% | 20.19% | 19.54% | 12.79% | 7.67% | 6.7% | 4.36% | 6.75% | -5.86% | 11.66% | -14.9% |
| FCF Growth % | 113.84% | 53.27% | -11.05% | -19.19% | 341.53% | -63.01% | 52.27% | -76.66% | -31.83% | -39.11% | -9.35% | 13.63% | 90.3% | -36.39% | 12.56% | -10.07% | 29.09% | 4.08% | 100.63% | -23.8% | 57.37% | 13.02% | 123.77% | 116.81% | 38.98% | 82.5% | -11.93% | 232.32% | -150.23% | 191.63% | -1873.61% |
| FCF per Share | 1.04 | 0.98 | 0.66 | 0.75 | 0.94 | 0.21 | 0.58 | 0.38 | 1.76 | 2.59 | 4.50 | 5.52 | 4.89 | 2.60 | 3.97 | 3.45 | 3.72 | 2.96 | 3.11 | 1.53 | 2.07 | 1.56 | 1.36 | 0.71 | 0.34 | 0.25 | 0.15 | 0.18 | -0.13 | 0.27 | -0.29 |
| FCF Conversion (FCF/Net Income) | 2.44x | 1.17x | -0.76x | -2.45x | -0.65x | 1.91x | -0.30x | -0.54x | -1.14x | -0.22x | 15.88x | 3.49x | 1.68x | 2.55x | 2.33x | 1.50x | 1.24x | 1.69x | 5.09x | 0.93x | 3.77x | 1.28x | 3.76x | 0.91x | 0.86x | 0.98x | 1.12x | 1.30x | 1.02x | 1.91x | -0.09x |
| Interest Paid | 0 | 0 | 1B | 1.08B | 948M | 913M | 846M | 840M | 815M | 795M | 290M | 243M | 294M | 331M | 297M | 230M | 186M | 191M | 154M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 471M | 298M | 543M | 495M | 709M | 552M | 420M | 106M | 341M | 802M | 675M | 1.3B | 614M | 276M | 354M | 16M | 160M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying TEVA stock.
Teva Pharmaceutical Industries Limited (TEVA) generated $1.65B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Teva Pharmaceutical Industries Limited (TEVA) 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.
Teva Pharmaceutical Industries Limited (TEVA) spent $501.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Volatile Quarterly Operating Cash Flow
Metrics are mathematically derived from official filings.
Cash Conversion Swings With Working Capital
Based on reported quarterly figures, Teva's operating cash flow to net income ratio ranged from negative 2.65 to 2.41 over ten quarters, indicating that reported earnings are a weak guide to actual cash generation in any single period.
The ratio is distorted by net losses in several quarters, such as the $576M loss in Q2 2026 against $411M of operating cash flow, which makes the ratio mathematically unstable rather than purely informative. Working capital swings of several hundred million dollars per quarter, including a $617M outflow in Q1 2026 and a $327M inflow in Q3 2026, appear to be the primary driver of the divergence. Analysts should treat trailing multi-quarter averages rather than individual quarters as the more reliable measure of earnings quality.
Free Cash Flow Reverses Sharply Within the Year
According to reported figures, Teva's free cash flow moved from a $545M peak in Q3 2024 to negative $232M in Q1 2025 and negative $208M in Q1 2026, showing that cash generation has been highly uneven rather than trending steadily.
Free cash flow margins swung between roughly negative 6 percent and 21.6 percent, a range too wide to support a stable trend assumption. The recent quarter Q3 2026 produced $121M of free cash flow at a 2.8 percent margin, which is positive but well below the peak periods. Investors should monitor whether the latest quarter reflects a durable recovery or another temporary inflection tied to working capital timing.
Capital Spending Steady Near Three Percent of Revenue
Based on Teva's reported figures, capital expenditures have consistently run between $96M and $168M per quarter, or roughly 2.3 to 4.2 percent of revenue, suggesting a stable and relatively modest reinvestment profile.
Capex is running below quarterly depreciation and amortization of roughly $240M to $270M, which implies the asset base is being consumed faster than it is being replaced, a pattern that may warrant monitoring over time. Because capex is consistent, the variability in free cash flow is driven by operating and working capital items rather than by investment decisions. The gap between capex and D&A also means the reported capital intensity may understate the true cost of maintaining the asset base.
No Shareholder Returns Visible in Period
As reported in the cash flow statements, Teva recorded zero dividends and zero share repurchases across all ten quarters, with acquisition outflows appearing only sporadically and in modest amounts.
The absence of dividends and buybacks means that free cash flow generated in stronger quarters has not been returned to equity holders during this window, which is consistent with a company prioritizing balance sheet repair. Acquisition spending of $692M in Q2 2026 stands out as the largest single deployment and warrants review of its strategic rationale and returns. The data does not disclose debt repayment, so the use of positive free cash flow beyond acquisitions cannot be fully traced from the supplied figures.
Cumulative Cash Lags Reported Earnings
Based on Teva's reported quarterly figures, cumulative operating cash flow over the ten quarters is well below the combined figure implied by reported net income swings, pointing to a persistent gap between accounting profit and cash reality.
Net income was negative in four of the ten quarters, yet operating cash flow was positive in most periods, which means the divergence runs in both directions depending on the period. Stock-based compensation of roughly $30M to $50M per quarter is small relative to the swings, so it does not explain the gap. Investors should treat the cumulative cash picture as more informative than any single period, while recognizing that the supplied data window may not capture the full cycle.
What the Cash Flow Statement May Obscure
Based on the supplied cash flow data, the quarterly swings in working capital may mask underlying operating cash generation, and the absence of disclosed debt repayment limits visibility into how free cash flow is ultimately used.
Large working capital movements in both directions can make a single quarter's operating cash flow look stronger or weaker than the underlying business trend, so a bullish reading of Q4 2025 or Q3 2026 may partly reflect timing rather than durable improvement. The supplied data does not include debt balances, interest payments, or off-balance sheet obligations, so any conclusion about leverage or financing needs should be treated as unverified and warrants further investigation against the full filings. The cash flow picture is therefore best read as directionally mixed rather than as evidence of a sustained recovery.