VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TEVATeva Pharmaceutical Industries Limited
$33.21$38.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksTEVACash Flow

Teva Pharmaceutical Industries Limited (TEVA) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation is highly inconsistent, ranging from a negative 6.0% margin in 2025Q1 to a 23.9% peak in 2023Q4, frequently decoupling from net income due to significant working capital swings.

TEVA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.71B1.65B1.25B1.37B1.59B798M1.22B538M2.45B3.51B5.22B5.54B5.13B3.24B4.57B4.13B4.14B3.37B3.23B1.81B2.06B1.37B1.25B626.6M353.7M273.15M165.63M153.61M70.2M193.6M-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 %236.93%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 Income1.56B1.42B-1.96B-615M-2.41B456M-4.1B76M-2.47B-16.45B311M1.6B3.04B1.25B1.91B2.77B3.34B2B635M1.95B546M1.07B331.8M691M410.3M278.21M148.42M117.83M68.8M101.5M73.4M
Depreciation & Amortization999M1B1.06B1.15B1.31B1.33B1.56B416M1.84B2.11B1.52B1.31B1.51B1.64B1.71B1.07B977M908M493M521M431M242.5M220.4M127.7M96.9M109.13M94.98M68.42M58.7M52M43.7M
Stock-Based Compensation166M157M123M121M124M119M129M20M155M133M124M117M95M64M82M91M80M54M63M67M48M0000124M00000
Deferred Taxes-699M-671M-634M-317M-1.06B-120M-696M-333M-837M-2.33B15M237M-226M-1.38B-690M-500M-199M-140M27M111M-89M-7.2M27.1M-28.6M-31.7M-874K-3.3M3.29M3.2M20.8M-8.7M
Other Non-Cash Items349M1.11B3.09B1.1B2.37B714M6.51B471M5.58B20.41B2.03B1.32B418M690M1.15B109M192M102M1.94B83M1.39B-26.6M639.9M-73.6M19.3M23.88M39.74M16.62M500K-3.3M9.2M
Working Capital Changes-668M-1.37B-435M-72M1.26B-1.7B-2.19B-112M-1.82B-363M1.22B967M290M968M414M597M-253M445M76M-854M-218M89M29.6M-89.9M-141.1M-137.2M-114.22M-52.55M-61M22.6M-124.4M
Change in Receivables354M-173M245M12M334M-574M-293M-394M88M514M343M763M710M85M936M0-362M-181M-775M-316M-478M-29.18M0001.14B00000
Change in Inventory0152M166M-147M-163M380M41M271M26M266M753M129M230M399M-449M-410M-16M163M-548M-421M-112M103.1M-84.7M-155.6M-149.1M-73.36M-56.21M16.57M-4.8M17M-77.7M
Change in Payables0-15M258M1.59B1.91B764M-463M643M-500M-1.8B640M-12M-614M378M-19M543M-295M463M1.4B-117M372M-16.79M000000000
Cash from Investing765M737M792M968M656M1.52B863M430M1.87B2.16B-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-542M-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 Revenue3.12%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%
Acquisitions17M34M28M68M61M1.96B67M-343M1.74B43M-36.15B-3.31B-363M-39M0-6.56B-4.95B916M-4.75B-18M-3.59B-34.4M-1.99B-8.4M-156.3M-7M-30.53M-220.73M11.6M2.9M9.6M
Investments-------------------------------
Other Investing1.29B1.22B1.29B1.47B1.14B1M1.42B552M11M3.19B1.79B519M166M83M171M230M29M-916M67M-15M-37M-900K7.4M-16.5M-900K5.05M28.15M10.55M7.3M-300K6.7M
Cash from Financing-394M-2.15B-1.79B-1.91B-1.49B-2.17B-1.89B-241M-3.35B-5.75B25.22B4.8B-2.38B-3.88B-1.68B3.34B573M-2.27B1.36B-362M2.02B-312.7M852.4M29.6M337.5M266.72M265.71M151.48M55.2M-134.5M131.2M
Debt Issued (Net)-493.23M-1.81B-1.64B-1.7B-1.37B-2.17B-1.88B-1.86B-3.27B-4.48B26.25B-393M-839M-2.41B319M5.03B1.15B-1.88B1.68B-157.04M2.26B96.6M1.08B70.5M381.9M305.89M285.36M167.83M77.05M-116M147.5M
Equity Issued (Net)0000000000658M-439M14M-497M-1.16B-899M-99M168.67M060M-54M-246M-110M35.4M2.2M5.21M13.37M7.9M1.97M3.3M-1.6M
Dividends Paid0000000-52M-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 Repurchases00000000000-439M-500M-497M-1.16B-899M-99M00-152M-234M-379.7M-188M0-6.3M000-3.7M0-4.8M
Other Financing99.23M-337M-150M-212M-118M-6M-5M1.67B-57M-112M-134M6.79B-394M114M19M1M194M-22.67M68M34.04M43M-1.52M-10.13K00-11.62M-5.38M-6.49M-3.73M-100K-100K
Net Change in Cash2.04B256M73M393M636M21M202M734M819M-25M-5.96B4.72B1.19B-1.84B1.78B-152M-747M141M366M156M56M491.5M-273.2M247.4M41M348.28M343.46M30.1M-3.8M-10.3M-3.7M
Free Cash Flow1.17B1.15B749M842M1.04B236M638M419M1.79B2.63B4.32B4.77B4.2B2.21B3.47B3.08B3.43B2.65B2.55B1.27B1.67B1.06B937.8M419.1M193.3M139.08M76.21M86.53M-65.4M130.2M-142.1M
FCF Margin %6.76%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 %53.2%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 Share0.990.980.660.750.940.210.580.381.762.594.505.524.892.603.973.453.722.963.111.532.071.561.360.710.340.250.150.18-0.130.27-0.29
FCF Conversion (FCF/Net Income)0.75x1.17x-0.76x-2.45x-0.65x1.91x-0.30x-0.54x-1.14x-0.22x15.88x3.49x1.68x2.55x2.33x1.50x1.24x1.69x5.09x0.93x3.77x1.28x3.76x0.91x0.86x0.98x1.12x1.30x1.02x1.91x-0.09x
Interest Paid001B1.08B948M913M846M840M815M795M290M243M294M331M297M230M186M191M154M000000000000
Taxes Paid00471M298M543M495M709M552M420M106M341M802M675M1.3B614M276M354M16M160M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

High Debt Refinancing Burden

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Volatility

As reported in recent financial statements, Teva's operating cash flow frequently decouples from net income, evidenced by a 2024Q4 period where the company posted a $217 million net loss while simultaneously generating $575 million in operating cash flow, highlighting significant non-cash charges and accounting adjustments.

The persistent divergence between net income and operating cash flow suggests that GAAP earnings are heavily influenced by non-cash items such as impairment charges and legal reserves. Investors should monitor this gap closely, as it indicates that the company's reported profitability may not accurately reflect its underlying ability to generate cash from core operations.

Free Cash Flow Margin Instability

Based on quarterly data, Teva's free cash flow trajectory remains highly erratic, swinging from a peak margin of 23.9% in 2023Q4 to a negative 6.0% in 2025Q1, illustrating the company's struggle to maintain consistent cash generation amidst fluctuating generic pricing and high operational overhead.

The extreme volatility in free cash flow margins suggests that Teva's cash generation is highly sensitive to the timing of generic product launches and the associated working capital requirements. This inconsistency complicates the company's ability to reliably fund its debt obligations and R&D pipeline without relying on external financing.

Working Capital Swings Impede Liquidity

According to recent SEC filings, Teva's working capital dynamics are characterized by massive quarterly fluctuations, including a $700 million outflow in 2025Q1 followed by a $229 million inflow in 2025Q4, which significantly distorts the company's short-term cash position and complicates internal liquidity management.

These dramatic swings in working capital appear to be driven by the lumpy nature of generic tender cycles and inventory management requirements. Such volatility warrants further investigation, as it may indicate inefficiencies in the company's collection processes or an inability to effectively manage inventory levels relative to demand.

Capital Intensity Remains Relatively Stable

Based on reported figures, Teva maintains a consistent capital intensity, with CapEx as a percentage of revenue hovering between 2.3% and 4.2% over the last ten quarters, suggesting that the company is prioritizing essential maintenance and infrastructure over aggressive expansion of its manufacturing footprint.

The relatively stable CapEx-to-revenue ratio implies that management is exercising discipline in its capital allocation, likely to preserve cash for debt servicing. However, investors should monitor whether this level of investment is sufficient to support the long-term competitiveness of the specialty pipeline and complex generic manufacturing capabilities.

TEVA — Frequently Asked Questions

Quick answers to the most common questions about buying TEVA stock.

How much cash does Teva Pharmaceutical Industries Limited (TEVA) generate from operations?

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.

What is Teva Pharmaceutical Industries Limited's free cash flow?

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.

What is Teva Pharmaceutical Industries Limited's capital expenditure (CapEx)?

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.