TEVA PHARMACEUTICAL INDUSTRIES LTD

	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
Total revenue	17.26	16.54	15.85	14.93	15.88	16.66	16.89	18.85	22.39	21.90	19.65	20.27	20.31	20.32	18.31	16.12	13.90	11.09	9.41	8.41
Cost of revenue	8.32	8.48	8.20	7.95	8.28	8.93	9.35	10.56	11.56	10.04	8.30	9.22	9.61	9.67	8.80	7.06	6.53	5.12	4.53	4.15
Gross profit	8.94	8.06	7.65	6.97	7.59	7.73	7.54	8.30	10.83	11.86	11.36	11.06	10.71	10.65	9.52	9.07	7.37	5.97	4.88	4.26
Total operating expenses +	6.78	8.37	4.45	9.17	5.88	11.30	7.98	5.43	6.83	7.21	6.24	6.57	6.75	6.47	5.51	4.77	4.30	4.82	2.48	2.16
Selling, general and administrative	1.29	1.16	1.16	1.18	1.10	1.17	1.19	1.30	1.33	1.24	1.24	1.22	1.24	1.24	0.93	0.87	0.82	0.67	2.48	2.07
Research and development	1.01	1.06	0.95	0.84	1.09	1.79	1.01	1.21	1.85	2.11	1.53	1.49	1.43	1.36	1.10	0.93	0.80	0.79	0.58	0.50
Other operating expenses	4.48	6.15	2.34	7.15	3.69	8.33	5.78	2.92	3.66	3.86	3.48	3.86	4.08	3.88	3.48	2.97	2.68	3.37	-0.58	-0.40
Operating income	2.16	-0.30	0.43	-2.20	1.72	-3.57	-0.44	-1.64	-17.48	2.15	3.35	3.95	1.65	2.21	3.11	3.87	2.41	1.15	2.40	0.80
Non-operating income (net)	-0.92	-0.98	-1.06	-0.95	-1.05	-0.36	-0.28	-0.96	-0.90	-1.33	-1.00	-0.31	-0.40	-0.39	-0.15	-0.23	-0.20	-0.32	-0.04	-0.10
Income before tax	1.24	-1.28	-0.62	-3.14	0.67	-3.93	-0.72	-2.60	-18.38	0.82	2.35	3.64	1.25	1.82	2.96	3.65	2.20	0.83	2.35	0.71
Income tax expense	-0.18	0.68	-0.07	-0.64	0.21	0.17	0.28	-0.20	-1.93	0.52	0.63	0.59	-0.04	-0.14	0.13	0.28	0.17	0.19	0.40	0.16
Net income	1.41	-1.64	-0.56	-2.45	0.42	-3.99	-1.00	-2.15	-16.27	0.33	1.59	3.06	1.27	1.96	2.76	3.33	2.00	0.64	1.95	0.55

Show Quarterly Income Statement

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total revenue	3.98	4.71	4.48	4.18	3.89	4.23	4.33	4.16	3.82	4.46	3.85	3.88	3.66	3.88	3.60	3.79	3.66	4.10	3.89	3.91	3.98	4.45	3.98	3.87	4.36	4.47	4.26	4.34	4.30	4.56	4.53	4.70	5.07	5.46	5.61	5.69	5.63	6.49	5.56	5.04	4.81	4.88	4.82	4.97	4.98	5.17	5.06	5.05	5.00	5.43	5.06	4.92	4.90	5.25	4.97	4.99	5.10	5.68	4.34	4.21	4.08	4.42	4.25	3.80	3.65	3.80	3.55	3.40	3.15	2.85	2.84	2.82	2.57	2.58	2.37	2.39	2.08	2.28	2.29	2.17	1.67
Cost of revenue	2.01	2.06	2.18	2.07	2.01	2.11	2.18	2.14	2.05	2.04	2.00	2.08	2.08	2.11	1.93	1.99	1.92	2.05	2.09	2.04	2.10	2.41	2.13	2.11	2.29	2.51	2.44	2.44	2.44	2.59	2.51	2.64	2.72	2.92	2.97	2.87	2.81	3.10	2.76	2.16	2.02	2.03	2.05	2.06	2.15	2.28	2.25	2.38	2.30	2.54	2.43	2.33	2.31	2.46	2.37	2.34	2.49	2.80	2.10	2.01	1.89	1.95	1.78	1.68	1.64	1.70	1.62	1.63	1.58	1.25	1.35	1.32	1.20	1.23	1.12	1.14	1.04	1.17	1.02	1.00	0.95
Gross profit	1.97	2.66	2.30	2.10	1.88	2.12	2.15	2.02	1.77	2.42	1.85	1.80	1.58	1.77	1.67	1.79	1.74	2.05	1.79	1.87	1.88	2.05	1.85	1.76	2.06	1.96	1.83	1.89	1.86	1.97	2.02	2.06	2.35	2.54	2.64	2.82	2.82	3.39	2.80	2.88	2.79	2.85	2.77	2.90	2.84	2.89	2.81	2.66	2.70	2.89	2.63	2.59	2.59	2.79	2.60	2.66	2.61	2.88	2.25	2.20	2.19	2.46	2.47	2.12	2.01	2.10	1.93	1.77	1.57	1.60	1.49	1.51	1.37	1.35	1.25	1.24	1.04	1.10	1.26	1.17	0.72
Total operating expenses +	1.32	2.36	1.42	1.65	1.36	2.15	2.20	2.03	1.99	1.66	1.51	2.45	1.60	2.63	1.25	2.74	2.45	1.97	1.17	1.29	1.44	1.64	6.19	1.59	1.87	1.81	1.12	1.24	1.20	1.44	1.36	1.32	1.42	1.72	1.74	1.72	1.66	2.12	1.91	1.64	1.53	1.65	1.46	1.57	1.56	1.71	1.66	1.57	1.64	1.86	1.62	1.64	1.63	1.82	1.53	1.60	1.53	1.74	1.15	1.60	1.29	1.35	1.23	1.05	1.15	1.19	1.08	1.07	1.02	2.30	0.84	0.87	0.69	0.69	0.60	0.61	0.59	0.68	0.54	0.50	0.42
Selling, general and administrative	0.30	0.37	0.32	0.31	0.30	0.30	0.30	0.28	0.28	0.29	0.27	0.31	0.30	0.29	0.28	0.31	0.30	0.28	0.29	0.24	0.29	0.33	0.28	0.26	0.30	0.32	0.29	0.30	0.29	0.34	0.31	0.32	0.33	0.49	0.33	0.27	0.24	0.31	0.31	0.31	0.30	0.29	0.32	0.33	0.31	0.32	0.29	0.30	0.30	0.32	0.30	0.32	0.31	0.32	0.29	0.32	0.31	0.32	0.11	0.28	0.22	0.26	0.24	0.19	0.18	0.22	0.21	0.20	0.20	0.20	0.84	0.87	0.69	0.69	0.60	0.61	0.59	0.61	0.54	0.50	0.42
Research and development	0.22	0.27	0.26	0.24	0.25	0.27	0.24	0.27	0.24	0.23	0.25	0.28	0.25	0.21	0.18	0.23	0.23	0.24	0.22	0.25	0.25	0.38	0.26	0.23	0.22	0.37	0.24	0.28	0.26	0.30	0.31	0.29	0.32	0.36	0.55	0.49	0.46	0.68	0.66	0.38	0.39	0.45	0.36	0.39	0.33	0.38	0.41	0.34	0.35	0.41	0.35	0.34	0.33	0.44	0.32	0.30	0.29	0.39	0.23	0.24	0.24	0.27	0.24	0.22	0.21	0.22	0.20	0.17	0.22	1.62	0.19	0.20	0.18	0.17	0.14	0.14	0.14	0.14	0.13	0.12	0.10
Other operating expenses	0.79	1.72	0.85	1.10	0.81	1.58	1.66	1.48	1.47	1.13	0.99	1.87	1.05	2.13	0.79	2.20	1.93	1.45	0.66	0.80	0.90	0.93	5.66	1.10	1.35	1.12	0.60	0.67	0.65	0.80	0.74	0.71	0.77	0.87	0.86	0.96	0.97	1.13	0.94	0.95	0.84	0.92	0.78	0.86	0.92	1.01	0.95	0.92	0.98	1.13	0.97	0.98	1.00	1.06	0.91	0.98	0.93	1.04	0.81	1.08	0.83	0.82	0.75	0.64	0.75	0.75	0.67	0.70	0.60	0.48	-0.19	-0.20	-0.18	-0.17	-0.14	-0.14	-0.14	-0.07	-0.13	-0.12	-0.10
Operating income	0.65	0.30	0.88	0.46	0.52	-0.03	-0.05	-0.01	-0.22	0.76	0.34	-0.65	-0.01	-0.86	0.42	-0.95	-0.71	0.08	0.62	0.58	0.43	0.41	-4.34	0.17	0.19	0.15	-0.08	-0.64	0.13	-3.16	0.02	-0.01	1.53	-13.02	0.38	-5.74	0.90	-0.14	0.77	0.36	1.17	0.93	1.01	0.66	0.75	0.94	1.11	0.93	0.97	0.56	0.80	-0.59	0.87	0.33	-0.06	1.01	0.93	0.61	1.04	-0.60	0.87	0.77	1.19	1.08	0.83	0.41	0.75	0.70	0.54	-0.41	0.62	0.64	0.30	0.66	0.65	0.64	0.45	0.38	0.72	0.65	-0.95
Non-operating income (net)	-0.22	-0.21	-0.23	-0.25	-0.23	-0.22	-0.27	-0.24	-0.25	-0.25	-0.28	-0.24	-0.22	-0.25	-0.25	1.59	-0.24	-0.25	-0.24	-0.26	-0.29	-0.22	0.02	-0.22	-0.23	0.05	-0.21	-0.21	-0.22	-0.22	-0.23	-0.24	-0.27	-0.19	-0.26	-0.24	-0.21	-0.78	-0.15	-0.11	-0.30	-0.07	-0.70	-0.04	-0.19	-0.07	-0.08	-0.08	-0.08	-0.06	-0.08	-0.09	-0.18	-0.15	-0.07	-0.10	-0.07	-0.07	-0.07	-0.02	-0.04	-0.05	0.00	-0.15	-0.03	-0.03	-0.05	-0.06	-0.06	-0.30	0.06	-0.03	-0.06	0.00	0.00	-0.01	-0.03	0.00	-0.03	-0.06	-0.01
Income before tax	0.44	0.09	0.65	0.20	0.29	-0.25	-0.32	-0.24	-0.47	0.51	0.06	-0.89	-0.23	-1.10	0.17	0.64	-0.95	-0.18	0.38	0.32	0.15	0.18	-4.32	-0.05	-0.03	0.19	-0.29	-0.85	-0.08	-3.39	-0.21	-0.25	1.25	-13.21	0.12	-5.98	0.69	-0.91	0.62	0.26	0.87	0.86	0.31	0.62	0.56	0.87	1.03	0.85	0.89	0.50	0.73	-0.68	0.70	0.18	-0.13	0.91	0.86	0.54	0.97	-0.62	0.83	0.73	1.19	0.93	0.81	0.39	0.70	0.64	0.48	-0.71	0.69	0.61	0.24	0.66	0.65	0.63	0.42	0.38	0.70	0.59	-0.96
Income tax expense	0.07	-0.39	0.21	-0.08	0.07	0.03	0.07	0.63	-0.05	0.04	-0.01	0.02	0.02	0.15	0.11	0.90	0.00	-0.02	0.08	0.10	0.06	0.02	0.02	-0.10	-0.06	0.12	0.01	-0.18	0.01	-0.14	-0.03	-0.08	0.05	-1.47	-0.49	-0.02	0.05	0.06	0.21	0.03	0.23	0.25	0.19	0.09	0.10	0.19	0.16	0.10	0.14	0.11	0.01	-0.22	0.05	-0.11	-0.06	0.04	-0.01	0.02	0.03	0.03	0.05	0.62	0.13	0.12	0.09	0.01	0.05	0.10	0.03	-0.02	0.05	0.07	0.09	0.08	0.13	0.11	0.08	-0.08	0.09	0.10	0.05
Net income	0.37	0.48	0.43	0.28	0.21	-0.22	-0.44	-0.85	-0.14	0.46	0.07	-0.87	-0.22	-1.22	0.06	-0.23	-0.96	-0.16	0.29	0.21	0.08	0.15	-4.35	0.14	0.07	0.11	-0.31	-0.69	-0.11	-2.89	-0.21	-0.18	1.06	-11.54	0.53	-5.97	0.58	-0.97	0.35	0.25	0.57	0.50	0.10	0.54	0.45	0.69	0.88	0.75	0.74	0.38	0.71	-0.45	0.63	0.32	-0.08	0.86	0.86	0.51	0.92	0.58	0.76	0.77	1.05	0.80	0.71	0.38	0.65	0.52	0.45	-0.69	0.64	0.54	0.15	0.57	0.53	0.52	0.34	0.46	0.61	0.49	-1.01

about 9 hours ago

Ask a follow up

	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
Total cash and short-term investments +	3.56	3.30	3.23	2.80	2.17	2.18	2.93	2.77	0.98	1.00	6.96	2.30	1.07	2.88	1.10	1.28	2.25	1.91	2.88	2.04
Cash and cash equivalents	3.56	3.30	3.23	2.80	2.17	2.18	1.98	1.78	0.96	0.99	6.95	2.23	1.04	2.88	1.10	1.25	2.00	1.85	1.49	1.33
Short-term investments							0.96	0.99	0.02	0.01	0.01	0.07	0.03	0.00		0.04	0.25	0.05	1.39	0.71
Accounts receivable, net	3.71	3.06	3.41	3.70	4.53	4.58	5.68	5.82	7.13	7.52	5.35	5.41	5.34	5.57	6.21	5.48	5.02	4.65	3.55	2.92
Inventories	3.18	3.01	4.02	3.83	3.82	4.40	4.42	4.73	4.92	4.95	3.97	4.37	5.05	5.50	5.01	3.87	3.33	3.40	2.44	1.88
Other current assets	3.50	3.19	1.83	1.72	2.06	1.84	1.39	1.46	2.37	3.76	2.14	2.39	2.29	2.40	2.13	1.62	3.08	1.47	1.00	0.80
Total current assets	13.95	12.55	12.49	12.05	12.57	13.01	13.46	13.79	15.38	16.96	18.40	14.40	13.72	16.36	14.45	12.24	12.14	11.43	9.86	7.64
Total non-current assets +	26.80	26.77	30.99	31.96	35.09	37.63	44.01	46.89	55.23	75.93	35.86	32.02	33.79	34.25	35.69	26.81	21.67	21.48	13.55	12.83
Property, plant and equipment, net				6.16	5.98	6.30	6.44	6.87	7.67	7.44	6.54	6.54	6.64	6.32	5.95	4.36	3.77	3.70	2.52	2.19
Goodwill	16.00	15.15	17.18	17.63	20.04	20.62	24.85	24.92	28.41	44.41	19.03	18.41	18.98	18.86	18.29	15.23	12.67	12.30	8.41	8.04
Intangible assets	3.78	4.42	5.39	6.27	7.47	8.92	11.23	14.01	17.64	21.49	7.68	5.51	6.48	7.75	10.32	5.75	4.05	4.58	1.92	1.99
Long-term investments								0.06	0.08	0.28	1.45	0.18	0.18
Other non-current assets
Total assets	40.75	39.33	43.48	44.01	47.67	50.64	57.47	60.68	70.62	92.89	54.26	46.42	47.51	50.61	50.14	39.05	33.81	32.90	23.41	20.47

Total current liabilities +	13.46	12.80	12.25	11.47	11.03	13.16	13.67	14.32	17.92	18.52	13.01	12.29	11.97	12.89	13.85	9.89	7.60	8.48	5.37	4.07
Accounts payable	2.53	2.20	2.60	1.89	1.69	1.76	1.72	1.85	2.07	2.16	1.92	3.17	3.32	3.40	1.13	2.51	2.68	2.26	1.38	2.56
Short-term debt	1.82	1.78	1.67	2.11	1.43	3.19	2.35	2.22	3.65	3.28	1.59	1.76	1.80	3.01	4.28	1.43	1.30	2.91	1.84	0.74
Current portion of long-term debt	1.82	1.78	1.67	2.11	1.43	3.19	2.35	2.22	3.65	3.28	1.52	1.72	12.19
Deferred revenue
Other current liabilities	9.10	8.81	7.97	7.47	7.92	0.93	9.61	10.25	12.21	13.06	9.50	7.36	6.84	6.49	8.43	7.36	5.49	4.56	2.15	0.77
Total non-current liabilities +	19.38	20.81	23.11	23.94	25.40	26.42	28.73	30.57	33.95	39.38	11.33	10.78	12.91	14.85	13.95	7.16	6.95	8.06	4.28	5.22
Long-term debt	14.99	16.00	18.16	19.10	21.62	22.73	24.56	26.70	28.83	32.52	8.35	8.57	10.39	11.71	10.24	4.11	4.31	5.54	3.35	4.59
Capital lease obligations	0.29	0.30	0.32	0.35	0.42	0.48	0.44
Other non-current liabilities	3.81	4.03	4.02	0.00	25.40	2.72	28.73	1.73	1.84	1.64
Total liabilities	32.83	33.61	35.35	35.41	36.42	39.58	42.41	44.89	51.87	57.90	24.33	23.07	24.87	27.74	27.80	17.05	14.55	16.54	9.65	9.29

Total stockholders' equity +	7.91	5.37	7.51	7.80	10.28	10.03	13.97	14.71	17.36	33.34	29.77	23.31	22.57	22.77	22.20	21.95	19.22	16.30	13.72	11.14
Common stock and paid-in capital	21.67	20.55	21.04	20.78	20.81	20.97	20.93	20.67	21.16	19.73	14.92	8.88	10.03	10.42	10.91	12.62	12.56	11.01	8.68	7.74
Retained earnings	-13.76	-15.17	-13.53	-12.98	-10.53	-10.95	-6.96	-5.96	-3.80	13.61	14.85	14.44	12.54	12.35	11.28	9.33	6.66	5.29	5.04	3.40
Common shares outstanding	1,173	1,131	1,119	1,110	1,107	1,095	1,091	1,021	1,016	961	864	858	850	873	893	921	896	820	830	805

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total cash and short-term investments +	3.74	3.56	2.20	2.16	1.70	3.30	3.32	2.26	2.99	3.23	2.25	2.67	2.14	2.80	2.23	2.06	2.18	2.17	2.05	2.44	1.74	2.18	1.83	3.43	2.87	2.93	2.24	3.26	3.10	2.77	2.87	2.99	2.57	0.98	0.69	0.60	0.90	1.67	2.24	6.98	5.97	6.96	0.94	1.07	3.40	2.30	1.55	0.95	0.90	1.07	1.15	1.25	1.39	2.88	1.43	1.19	1.06	1.10	1.12	1.16	0.75	1.28	0.96	4.88	2.69	2.25	1.78	1.80	2.40	1.91	3.26	3.29	3.20	2.88	2.66	2.66	2.34	2.04	1.68	1.31	1.31
Cash and cash equivalents	3.74	3.56	2.20	2.16	1.70	3.30	3.32	2.26	2.99	3.23	2.25	2.67	2.14	2.80	2.23	2.06	2.18	2.17	2.05	2.44	1.74	2.18	1.83	2.40	1.80	1.98	1.24	2.17	1.97	1.78	1.88	1.86	1.42	0.96	0.68	0.60	0.90	0.99	1.56	6.98	5.96	6.95	0.93	1.07	3.40	2.23	1.47	0.95	0.90	1.04	1.15	1.25	1.39	2.88	1.43	1.19	1.06	1.10	1.09	1.14	0.72	1.25	0.94	4.85	2.36	2.00	1.60	1.76	2.35	1.85	2.85	2.48	2.51	1.49	1.51	1.62	1.18	1.33	0.83	0.86	0.97
Short-term investments																								1.03	1.06	0.96	1.00	1.09	1.13	0.99	0.99	1.13	1.16	0.01	0.01			0.68	0.68		0.01	0.01	0.01			0.07	0.07			0.03	0.00	0.00		0.00					0.04	0.02	0.03	0.04	0.02	0.02	0.34	0.25	0.18	0.04	0.05	0.05	0.40	0.80	0.69	1.39	1.15	1.05	1.17	0.71	0.84	0.45	0.34
Accounts receivable, net	3.39	3.71	3.81	3.56	3.38	3.06	3.46	3.77	3.46	3.41	3.39	3.54	3.44	3.70	3.73	4.47	4.25	4.53	4.05	4.49	4.57	4.58	4.39	4.55	5.19	5.68	5.25	5.26	5.11	5.82	5.67	6.06	6.29	7.13	7.42	7.32	7.26	7.52	8.07	5.37	5.19	5.35	5.28	5.57	5.51	5.41	5.41	5.39	5.28	5.34	5.19	5.31	5.42	5.57	5.78	5.43	6.06	6.21	5.61	5.47	5.58	5.48	5.23	4.99	5.14	5.02	4.69	4.38	4.13	4.65	3.92	3.78	3.60	3.55	3.28	3.05	2.77	2.92	3.70	3.58	2.87
Inventories	3.18	3.18	3.32	3.50	3.25	3.01	3.96	3.93	3.95	4.02	4.05	4.11	4.12	3.83	3.86	4.05	4.01	3.82	4.17	4.36	4.41	4.40	4.52	4.36	4.29	4.42	4.64	4.85	4.78	4.73	4.87	4.97	5.11	4.92	5.06	5.13	5.00	4.95	5.35	3.92	3.96	3.97	4.09	4.23	4.17	4.37	4.59	4.94	4.98	5.05	5.24	5.33	5.39	5.50	5.46	5.29	5.33	5.01	4.67	4.46	4.23	3.87	3.86	3.08	3.24	3.33	3.45	3.50	3.21	3.40	2.87	2.91	2.64	2.44	2.30	2.15	2.08	1.88	1.87	1.77	1.69
Other current assets	3.40	3.50	3.40	3.40	3.20	3.19	1.57	1.68	1.90	1.83	1.74	1.77	1.81	1.72	1.64	1.59	2.01	2.06	1.90	1.54	1.68	1.84	1.43	1.47	1.60	1.39	1.41	1.53	1.57	1.46	1.48	1.82	1.87	2.37	3.06	1.54	1.67	3.08	2.41	2.07	1.87	2.14	2.21	2.44	2.63	2.39	2.45	2.27	2.30	2.29	2.32	2.21	2.22	2.40	2.31	2.31	2.52	2.13	1.62	1.51	1.50	1.42	1.81	1.50	1.54	3.08	1.54	1.36	1.40	1.47	0.91	0.85	1.05	1.00	0.90	0.81	0.82	0.80	0.80
Total current assets	13.71	13.95	12.74	12.62	11.53	12.55	12.31	11.63	12.30	12.49	11.43	12.09	11.50	12.05	11.45	12.16	12.45	12.57	12.15	12.82	12.40	13.01	12.16	12.78	12.88	13.46	12.54	13.81	13.43	13.79	13.88	14.71	14.69	15.38	16.23	14.60	14.84	16.96	17.39	18.34	16.99	18.40	12.50	13.30	15.71	14.40	13.92	13.55	13.45	13.72	13.91	14.09	14.42	16.36	14.98	14.23	14.97	14.45	13.02	12.60	12.05	12.04	11.86	14.44	12.61	12.14	11.46	11.04	11.14	11.43	10.95	10.82	10.49	9.86	9.13	8.67	8.02	7.64	7.24	6.67	5.86
Total non-current assets +	26.33	26.80	27.12	27.51	26.89	26.77	29.44	29.71	30.48	30.99	30.66	31.01	31.96	31.96	32.80	33.77	34.61	35.09	35.70	36.37	36.60	37.63	37.58	42.21	42.45	44.01	44.70	45.62	46.42	46.89	51.18	52.32	54.49	55.23	69.86	71.76	76.44	75.93	81.36	39.58	38.13	35.86	36.13	37.07	31.24	32.02	32.69	33.19	33.44	33.79	33.94	33.41	33.65	34.25	34.60	34.66	35.50	35.69	28.26	27.56	27.20	26.11	27.18	20.74	21.44	21.67	21.84	21.22	21.10	21.48	14.02	14.20	14.14	13.55	13.36	13.07	13.01	12.83	12.76	12.70	12.50
Property, plant and equipment, net											6.03	6.13		6.16	5.57	6.18	5.93	5.98	6.55	6.66	6.11	6.30	6.15	6.12	6.22	6.44	6.64	6.73	6.79	6.87	7.10	7.21	7.42	7.67	8.00	8.04	8.16	8.07	8.38	6.69	6.63	6.54	6.42	6.43	6.35	6.54	6.55	6.71	6.67	6.64	6.50	6.36	6.29	6.32	6.28	6.08	6.08	5.95	5.56	4.82	4.59	4.36	4.23	3.62	3.74	3.77	3.86	3.73	3.49	3.70	2.74	0.58	2.64	2.52	2.43	2.34	2.29	2.19	2.14	2.12	2.06
Goodwill	15.82	16.00	15.95	15.95	15.48	15.15	16.12	16.49	17.01	17.18	16.89	17.12	17.80	17.63	18.43	18.84	19.99	20.04	20.18	20.42	20.30	20.62	20.23	24.62	24.49	24.85	24.66	24.91	24.82	24.92	27.59	27.65	28.47	28.41	39.39	40.04	45.03	44.41	40.30	20.70	20.27	19.03	19.17	19.26	17.94	18.41	18.72	18.95	18.98	18.98	18.91	18.59	18.65	18.86	18.67	18.37	18.71	18.29	15.79	15.93	15.80	15.23	15.57	12.22	12.56	12.67	12.73	12.22	12.31	12.30	8.41	8.67	8.68	8.41	8.29	8.10	8.07	8.04	7.85	7.88	7.75
Intangible assets	3.61	3.78	3.94	4.14	4.19	4.42	4.76	4.85	5.06	5.39	5.53	5.74	5.96	6.27	6.39	6.70	7.12	7.47	7.83	8.12	8.45	8.92	9.31	9.94	10.26	11.23	11.88	12.44	13.19	14.01	15.35	16.21	17.31	17.64	20.88	21.66	21.19	21.49	29.56	9.54	8.57	7.68	8.06	8.22	5.24	5.51	5.94	6.06	6.33	6.48	7.00	7.06	7.33	7.75	8.30	8.98	9.50	10.32	6.25	6.08	6.11	5.75	5.88	3.64	3.87	4.05	4.23	4.35	4.36	4.58	1.96	1.92	1.96	1.92	1.93	1.90	1.96	1.99	2.01	2.05	9.85
Long-term investments																														0.06				0.08		0.00		0.28		0.05		1.45				0.18				0.18
Other non-current assets
Total assets	40.04	40.75	39.86	40.13	38.42	39.33	41.76	41.34	42.77	43.48	42.09	43.10	43.46	44.01	44.25	45.93	47.06	47.67	47.85	49.20	49.00	50.64	49.74	54.99	55.33	57.47	57.25	59.42	59.85	60.68	65.06	67.03	69.18	70.62	86.08	86.36	91.28	92.89	98.75	57.92	55.13	54.26	48.63	50.37	46.95	46.42	46.61	46.73	46.89	47.51	47.85	47.50	48.07	50.61	49.58	48.88	50.47	50.14	41.28	40.16	39.25	38.15	39.04	35.19	34.05	33.81	33.30	32.25	32.24	32.90	24.97	25.02	24.63	23.41	22.50	21.75	21.03	20.47	20.01	19.37	18.36

Total current liabilities +	13.53	13.46	11.49	11.86	11.16	12.80	13.80	13.04	13.79	12.25	11.39	11.84	10.41	11.47	11.53	11.00	11.61	11.03	11.83	12.69	12.09	13.16	12.10	11.75	12.32	13.67	14.11	14.45	14.03	14.32	14.83	14.22	14.76	17.92	16.94	15.46	15.90	18.52	19.29	14.41	12.91	13.01	12.98	14.47	12.47	12.29	11.67	11.85	11.40	11.97	12.16	12.84	12.36	12.89	10.63	10.01	13.63	13.85	11.48	10.05	8.89	9.69	9.32	8.18	8.34	7.60	7.23	7.24	8.57	8.48	4.98	5.46	5.75	5.37	5.22	4.74	4.64	4.07	3.94	3.99	3.68
Accounts payable	2.60	2.53	2.36	2.50	2.29	2.20	2.37	2.37	2.44	2.60	2.28	2.51	2.38	1.89	1.64	1.90	1.75	1.69	1.51	1.55	1.69	1.76	1.72	1.61	1.71	1.72	1.69	1.81	1.76	1.85	1.63	1.78	1.93	2.07	2.37	2.28	2.38	2.16	4.95	3.86	3.53	1.92	2.96	2.98	3.04	3.17	2.89	3.03	3.14	3.32	3.05	3.11	3.14	3.38	3.10	3.10	3.20	6.21	2.74	2.68	2.37	5.48	2.51	2.65	2.67	5.02	2.19	2.13	2.06	4.65	1.59	1.51	1.36	1.38	3.27	3.21	3.12	2.56	3.21	2.94	2.62
Short-term debt	2.61	1.82	0.02	0.46	0.42	1.78	2.58	2.09	3.06	1.67	1.48	1.98	1.02	2.11	2.77	1.72	2.08	1.43	2.71	3.53	2.70	3.19	2.11	1.65	1.63	2.35	3.25	2.89	2.90	2.22	2.67	1.27	1.30	3.65	2.73	1.25	1.94	3.28	3.68	2.99	1.59	1.59	2.15	3.02	1.63	-5.35	1.83	2.05	1.55	-4.60	2.54	2.54	2.72	3.01	1.10	1.42	4.37	3.75	3.81	2.46	1.88	1.43	2.41	1.95	1.97	1.30	1.48	2.03	3.36	2.91	0.74	1.43	2.03	1.84	1.95	1.52	1.52	0.74	0.74	1.06	1.06
Current portion of long-term debt	2.61	1.82	0.02	0.46	0.42	1.78	2.58	2.09	3.06	1.67	1.48	1.98	1.02	2.11	2.77	1.72	2.08	1.43	2.71	3.53	2.70	3.19	2.11	1.65	1.63	2.35	3.13	2.77	2.79	2.21	2.67	1.27	1.30	3.39	2.42	35.05	34.64	1.32	36.86	11.03		1.52				1.72				12.19
Deferred revenue
Other current liabilities	8.32	9.11	9.11	8.90	8.45	8.81	8.85	8.58	8.29	7.97	1.01	7.36	7.01	7.47	7.13	7.38	7.79	7.92	7.60	7.61	7.70	8.22	8.28	8.50	8.98	9.61	9.17	9.76	9.36	10.25	10.53	11.16	11.53	12.21	11.84	11.93	11.58	13.09	10.66	7.57	7.79	9.50	7.87	8.48	7.81	6.36	6.94	6.78	6.71	5.76	6.57	7.19	6.49	5.36	6.43	8.59	9.26	1.28	7.67	7.59	7.01	1.44	6.92	6.24	6.37	-0.46	3.57	3.08	3.15	0.30	2.65	2.52	2.36	2.15	2.15			0.77	0.77
Total non-current liabilities +	18.28	19.38	21.11	21.44	20.99	20.81	21.58	21.74	21.44	23.11	23.18	23.54	24.43	23.94	23.20	25.11	25.19	25.40	24.58	25.19	25.94	26.42	27.04	28.42	28.42	28.73	28.22	29.72	30.01	30.57	31.10	33.45	34.32	33.95	38.84	41.29	39.63	39.38	42.43	11.49	11.63	11.33	12.75	12.81	11.81	10.78	11.27	11.29	12.46	12.91	13.30	13.06	12.90	14.85	15.88	15.98	13.64	13.95	6.86	6.36	7.24	6.46	8.01	7.64	6.03	6.95	6.76	7.16	7.54	8.06	5.11	4.45	4.45	4.28	4.32	4.91	4.96	5.22	5.45	5.44	5.44
Long-term debt	14.02	14.99	16.77	16.76	16.23	16.00	16.40	16.55	16.58	18.16	18.50	18.70	19.67	19.10	18.50	20.36	20.84	21.62	21.04	21.60	22.29	22.73	23.52	24.62	24.47	24.56	23.81	25.96	25.83	26.70	26.82	28.97	29.45	28.83	31.97	33.81	32.69	32.52	33.18	8.04	8.62	8.38	9.52	9.50	9.39	8.57	8.82	9.12	10.24	10.39	10.06	9.93	9.94	11.71	12.69	12.63	10.16	10.24	4.37	3.92	4.88	4.11	4.74	5.07	3.46	4.31	4.30	4.72	5.06	5.54	3.92	3.32	3.35	3.35	3.36	3.98	4.01	4.59	4.67	4.59	4.60
Capital lease obligations	0.28	0.29	0.28	0.30	0.29	0.30	0.30	0.28	0.29	0.32	0.32	0.34	0.35	0.35	0.35	0.37	0.39	0.42	0.43	0.44	0.44	0.48	0.47	0.41	0.41	0.44	0.39	0.43	0.42
Other non-current liabilities	3.71	3.81	3.66	3.94	4.01	4.03	4.34	4.36		4.02	0.00	0.00	0.00	0.00	4.20	4.21	25.19	25.40	0.00	25.19	25.94	2.72	27.04	28.42	3.04	28.73	28.21	2.07	2.09	1.73	1.80	1.81	1.88	1.84
Total liabilities	31.81	32.84	32.60	33.30	32.15	33.61	35.37	34.78	35.23	35.35	34.58	35.39	34.85	35.41	34.73	36.10	36.80	36.42	36.40	37.88	38.03	39.58	39.15	40.17	40.74	42.41	42.32	44.17	44.03	44.89	45.93	47.66	49.08	51.87	55.79	56.75	55.53	57.90	61.72	25.90	24.54	24.33	25.73	27.29	24.27	23.07	22.94	23.15	23.86	24.87	25.46	25.89	25.26	27.74	26.51	25.99	27.27	27.80	18.34	16.41	16.12	16.15	17.33	15.82	14.37	14.55	13.99	14.40	16.11	16.54	10.09	9.90	10.20	9.65	9.54	9.65	9.60	9.29	9.39	9.43	9.12

Total stockholders' equity +	8.23	7.91	7.25	6.83	6.26	5.37	6.07	6.36	7.28	7.51	6.93	7.05	7.86	7.80	8.77	9.04	9.34	10.28	10.47	10.32	10.00	10.03	9.59	13.85	13.53	13.97	13.79	14.12	14.73	14.71	17.73	17.94	18.62	17.36	28.67	27.99	34.02	33.34	35.13	30.15	30.44	29.77	22.74	23.04	22.64	23.31	23.63	23.54	22.97	22.57	22.31	21.52	22.71	22.77	22.93	22.75	23.05	22.20	22.86	23.69	23.07	21.95	21.67	19.33	19.65	19.22	19.26	17.82	16.14	16.30	14.84	15.08	14.40	13.72	12.92	12.06	11.39	11.14	10.58	9.90	9.22
Common stock and paid-in capital	21.62	21.67	21.49	21.50	21.22	20.55	21.02	20.88	20.95	21.04	20.80	21.00	20.95	20.78	20.43	20.75	20.83	20.81	20.84	20.99	20.87	20.97	20.69	20.60	20.42	20.93	20.86	20.87	20.80	20.67	20.80	20.80	21.31	21.16	20.80	20.56	20.21	19.73	20.14	15.16	15.33	14.92	8.08	8.20	8.05	8.88	9.62	10.10	9.98	10.03	9.88	9.53	10.01	10.42	10.68	10.21	11.14	10.91	11.90	13.43	13.19	12.62	12.94	11.49	11.81	12.56	12.60	11.91	10.62	11.01	8.78	9.55	9.30	8.68	8.37	7.96	7.72	7.74	7.58	7.45	7.20
Retained earnings	-13.39	-13.76	-14.24	-14.68	-14.96	-15.17	-14.96	-14.52	-13.67	-13.53	-13.87	-13.95	-13.09	-12.98	-11.66	-11.72	-11.48	-10.53	-10.37	-10.66	-10.87	-10.95	-11.10	-6.75	-6.89	-6.96	-7.07	-6.75	-6.06	-5.96	-3.07	-2.86	-2.69	-3.80	7.87	7.43	13.81	13.61	14.99	14.99	15.11	14.85	14.66	14.84	14.59	14.44	14.02	13.44	12.99	12.54	12.43	11.99	12.71	12.35	12.25	12.54	11.91	11.28	10.97	10.26	9.88	9.33	8.73	7.84	7.84	6.66	6.66	5.90	5.52	5.29	6.07	5.53	5.09	5.04	4.55	4.10	3.67	3.40	3.00	2.45	2.02
Common shares outstanding	1,179	1,173	1,164	1,161	1,159	1,133	1,133	1,133	1,123	1,137	1,135	1,120	1,115	1,111	1,119	1,110	1,107	1,103	1,109	1,109	1,107	1,107	1,096	1,100	1,096	1,094	1,092	1,092	1,090	1,031	1,018	1,018	1,020	1,017	1,017	1,017	1,017	1,015	984	920	920	875	862	859	859	861	861	857	852	848	846	849	856	856	869	873	882	882	890	896	902	902	921	921	921	921	915	895	894	894	837	836	817	817	832	828	827	827	834	834	722

about 9 hours ago

Ask a follow up

	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
Operating cash flow +	1.65	1.25	1.37	1.59	0.80	1.22	0.54	2.45	3.51	5.23	5.54	5.13	3.24	4.57	4.13	4.14	3.37	3.23	1.81	2.06
Net income
Depreciation, depletion and amortization	1.00	1.06	1.15	1.31	1.33	1.56	0.42	1.84	2.11	1.52	1.31	1.51	1.64	1.71	1.07	0.98	0.91	0.49	0.52	0.43
Stock-based compensation	0.16	0.12	0.12	0.12	0.12	0.13	0.02	0.16	0.13	0.12	0.12	0.10	0.06	0.08	0.09	0.08	0.05	0.06	0.07	0.05
Change in inventory	0.15	0.17	-0.15	-0.16	0.38	0.04	0.27	0.03	0.27	0.75	0.13	0.23	0.40	-0.45	-0.41	-0.02	0.16	-0.55	-0.42	-0.11
Other working capital changes	0.34	-0.10	0.24	0.32	-1.03	-0.51	-0.17	0.42	1.00	2.82	3.99	3.29	1.13	3.23	3.38	3.10	2.25	3.22	1.65	1.69
Cash flow from investing +	0.74	0.79	0.97	0.66	1.52	0.86	1.36	1.87	2.16	-35.74	-5.57	-1.45	-1.15	-1.13	-7.60	-5.46	-0.92	-4.14	-1.35	-4.06
Capital expenditures	-0.50	-0.50	-0.53	-0.55	-0.56	-0.58	-0.12	-0.65	-0.87	-0.90	-0.77	-0.93	-1.03	-1.10	-1.05	-0.71	-0.72	-0.68	-0.54	-0.39
Others incl. marketable securities changes	1.24	1.29	1.49	1.20	2.09	1.44	1.47	2.52	3.04	-34.84	-4.79	-0.52	-0.12	-0.03	-6.55	-4.75	-0.20	-3.46	-0.81	-3.67
Cash flow from financing +	-2.15	-1.79	-1.91	-1.49	-2.17	-1.89	-0.24	-3.35	-5.75	25.22	4.81	-2.38	-3.88	-1.68	3.34	0.57	-2.27	1.36	-0.36	2.02
Dividend payout							-0.05	-0.02	-1.16	-1.56	-1.16	-1.16	-1.09	-0.86	-0.80	-0.67	-0.53	-0.39	-0.30	-0.23
Common stock repurchases							-1.98	-1.78	0.00	27.61	-0.44	-0.50	-0.50	-1.16	-0.90	-0.10			-0.15	-0.23
Net Debt Issuance	-2.15	-1.79	-1.91	-1.49	-2.17	-1.89	1.79	-1.55	-4.59	-0.84	6.40	-0.72	-2.30	0.34	5.04	1.34	-1.74	1.75	0.09	2.49

Change in cash	0.24	0.25	0.42	0.76	0.15	0.19	1.65	0.96	-0.03	-5.30	4.78	1.30	-1.79	1.76	-0.13	-0.75	0.19	0.45	0.10	0.02
Change in exchange rate									0.05

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Operating cash flow +	-0.04	1.16	0.37	0.23	-0.11	0.58	0.69	0.10	-0.12	1.18	0.01	0.32	-0.15	0.97	0.54	0.12	-0.05	0.46	0.53	0.22	-0.41	0.33	0.31	0.27	0.31	0.54	0.33	-0.23	0.11	0.37	0.42	0.16	1.50	1.18	1.12	0.74	0.47	1.43	1.46	0.96	1.38	1.62	1.09	1.48	1.35	1.75	1.42	1.05	0.90	0.82	0.44	0.88	1.10	1.58	1.05	1.19	0.76	1.43	0.48	1.32	0.90	1.10	1.19	0.95	0.89	0.96	1.03	0.66	0.73	0.97	0.71	0.81	0.75	0.55	0.33	0.44	0.50	0.76	0.79	0.21	0.29
Net income
Depreciation, depletion and amortization	0.24	0.26	0.25	0.25	0.24	0.27	0.26	0.26	0.27	0.27	0.28	0.30	0.30	0.31	0.32	0.36	0.32	0.32	0.33	0.31	0.38	0.40	0.38	0.38	0.40	0.42	0.41	0.45	0.44	0.38	0.47	0.48	0.51	0.53	0.53	0.58	0.48	0.33	0.58	0.31	0.31	0.34	0.32	0.32	0.34	0.37	0.36	0.37	0.40	0.44	0.42	0.40	0.39	0.39	0.41	0.38	0.52	0.33	0.25	0.22	0.27	0.25	0.26	0.23	0.24	0.08	0.25	0.26	0.16	0.12	0.13	0.12	0.13	0.14	0.11	0.13	0.14	0.10	0.11	0.13	0.09
Stock-based compensation	0.04	0.05	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.04	0.03	0.04	0.02	0.03	0.03	0.03	0.03	0.04	0.03	0.03	0.03	0.02	0.04	0.03	0.03	0.03	0.05	0.05	0.03	0.03	0.03	0.04	0.04	0.04	0.03	0.03	0.02	0.03	0.03	0.03	0.03	0.03	0.02	0.03	0.02	0.02	0.02	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.04	0.02	0.02	0.01	-0.03	-0.03	-0.36	0.41	0.00	0.01	0.00	0.01	0.06	0.06
Change in inventory										-0.15				-0.16	-0.16			0.38	0.38	0.38	0.38	0.04	0.04	0.04	0.04	0.27	0.27	0.27	0.27	0.03	0.03	0.03	0.03	0.27	0.27	0.27	0.27	0.75	0.75	0.75		0.13	0.13			0.23	0.23			0.40	0.40			-0.45												0.16				0.35	0.35	-0.23	-0.12	-0.11	-0.08	-0.04	-0.20	0.03	-0.08	-0.07	0.01
Other working capital changes	-0.32	0.85	0.09	-0.06	-0.38	0.27	0.41	-0.19	-0.42	1.04	-0.31	-0.01	-0.48	0.79	0.36	-0.27	-0.40	-0.28	-0.21	-0.50	-1.19	-0.14	-0.14	-0.18	-0.17	-0.17	-0.39	-0.98	-0.64	-0.07	-0.12	-0.39	0.93	0.36	0.29	-0.14	-0.32	0.30	0.10	-0.13	1.05	1.12	0.62	1.13	0.99	1.12	0.82	0.65	0.48	-0.04	-0.39	0.47	0.70	1.61	0.62	0.79	0.22	1.07	0.21	1.08	0.61	0.83	0.92	0.70	0.63	0.68	0.76	0.39	0.57	0.53	0.26	1.27	0.33	0.51	0.30	0.34	0.55	0.56	0.70	0.15	0.19
Cash flow from investing +	0.23	0.17	0.14	0.24	0.20	0.20	0.27	0.18	0.14	0.30	0.18	0.30	0.18	0.17	0.15	0.18	0.16	0.25	0.29	0.48	0.51	0.14	0.16	0.31	0.25	0.43	0.22	0.43	0.27	0.07	0.35	0.41	1.04	1.59	-0.22	-0.39	1.18	-0.80	-32.30	-0.23	-2.42	-0.29	-0.14	-4.92	-0.22	-0.35	-0.53	-0.19	-0.39	-0.32	-0.30	-0.27	-0.27	-0.41	-0.25	-0.28	-0.19	-5.49	-1.19	-0.24	-0.68	-0.22	-5.10	0.19	-0.33	-0.26	-0.34	-0.18	-0.14	-3.86	-0.15	-0.24	0.12	-0.43	-0.22	0.00	-0.70	0.03	-0.58	-0.33	-3.18
Capital expenditures	-0.17	-0.14	-0.14	-0.10	-0.13	-0.13	-0.15	-0.10	-0.12	-0.12	-0.15	-0.12	-0.14	-0.14	-0.12	-0.13	-0.16	-0.15	-0.15	-0.11	-0.15	-0.18	-0.14	-0.13	-0.13	-0.12	-0.17	-0.11	-0.13	-0.21	-0.14	-0.14	-0.16	-0.27	-0.21	-0.19	-0.20	-0.33	-0.22	-0.18	-0.17	-0.25	-0.17	-0.17	-0.19	-0.30	-0.21	-0.19	-0.23	-0.31	-0.23	-0.23	-0.26	-0.33	-0.25	-0.25	-0.27	-0.32	-0.28	-0.23	-0.23	-0.23	-0.18	-0.14	-0.17	-0.37	-0.20	-0.15	-0.16	-0.18	-0.18	-0.18	-0.14	-0.15	-0.13	-0.11	-0.16	-0.12	-0.10	-0.10	-0.07
Others incl. marketable securities changes	0.40	0.31	0.27	0.33	0.33	0.33	0.42	0.28	0.27	0.42	0.33	0.42	0.32	0.31	0.27	0.31	0.32	0.40	0.43	0.59	0.66	0.32	0.30	0.44	0.38	0.55	0.39	0.54	0.40	0.29	0.49	0.54	1.20	1.86	-0.01	-0.20	1.38	-0.46	-32.08	-0.05	-2.25	-0.05	0.03	-4.75	-0.03	-0.05	-0.32	0.01	-0.16	0.00	-0.07	-0.04	0.00	-0.08	0.00	-0.03	0.08	-5.17	-0.92	-0.01	-0.44	0.02	-4.93	0.33	-0.16	0.11	-0.14	-0.02	0.02	-3.68	0.02	-0.06	0.26	-0.28	-0.10	0.11	-0.54	0.15	-0.48	-0.23	-3.11
Cash flow from financing +	0.01	0.04	-0.45	0.01	-1.74	-0.67	0.00	-0.97	-0.15	-0.58	-0.58	-0.06	-0.71	-0.71	-0.44	-0.34	0.00	-0.50	-1.18	0.00	-0.49	-0.13	-1.06	0.00	-0.70	-0.24	-1.46	-0.04	-0.19	-0.50	-0.71	-0.06	-2.09	-2.51	-0.83	-0.65	-1.77	-0.70	25.37	0.28	0.27	4.72	-1.09	1.09	0.09	-0.59	-0.33	-0.82	-0.63	-0.62	-0.26	-0.75	-2.26	0.27	-0.57	-0.76	-0.61	4.09	0.70	-0.68	-0.77	-0.57	-0.20	1.53	-0.18	-0.21	-0.90	-1.13	-0.02	1.96	-0.08	-0.63	0.11	-0.16	-0.24	0.00	0.04	-0.33	-0.25	0.02	2.58
Dividend payout																										-0.05	-0.05	-0.05	-0.05	-0.02	0.00	-0.01	-0.02	-0.15	-0.19	-0.41	-0.41	-0.41	-0.41	-0.38	-0.37	-0.29	-0.29	-0.29	-0.29	-0.27	-0.29	-0.30	-0.29	-0.28	-0.26	-0.27	-0.28	-0.21	-0.24	-0.23	-0.17	-0.19	-0.20	-0.20	-0.20	-0.17	-0.17	-0.16	-0.17	-0.13	-0.13	-0.13	-0.13	-0.09	-0.10	-0.11	-0.10	-0.08	-0.07	-0.08	-0.07	-0.06	-0.06	-0.06	-0.06
Common stock repurchases																						2.40		-0.60	-1.80	-0.73	0.92	-0.19	-0.05	0.09	-0.01	-0.02	-1.42	0.00				1.01			0.38	0.44	0.44		-0.44	-0.50	-0.50			0.50	0.50	-0.30	-0.20	-0.49		-0.13	-0.53	0.75	-0.25	-0.10	-0.40	-0.40															-0.15	0.00			0.00
Net Debt Issuance	0.01	0.04	-0.45	0.01	-1.74	-0.67	0.00	-0.97	-0.15	-0.58	-0.58	-0.06	-0.71	-0.71	-0.44	-0.34	0.00	-0.50	-1.18	0.00	-0.49	-2.53	-1.06	0.60	1.10	0.55	-2.33	0.21	-0.09	-0.57	-0.69	-0.02	-0.65	-2.35	-0.64	-0.24	-1.36	-1.30	25.78	0.66	0.25	4.57	-1.24	1.38	0.82	0.18	0.47	-0.52	-0.34	-0.84	-0.49	-0.18	-1.78	0.97	-0.33	-0.40	0.09	3.53	1.16	-0.39	-0.17	0.00	-0.04	1.69	-0.01	-0.09	-0.77	-1.00	0.10	2.05	0.01	-0.53	0.21	-0.08	-0.17	0.08	0.26	-0.27	-0.20	0.07	2.64

Change in cash	0.20	1.36	0.05	0.47	-1.65	0.10	0.96	-0.69	-0.13	0.91	-0.39	0.57	-0.67	0.43	0.25	-0.04	0.11	0.20	-0.36	0.70	-0.39	0.35	-0.59	0.58	-0.14	0.73	-0.91	0.17	0.20	-0.06	0.06	0.51	0.46	0.27	0.07	-0.30	-0.12	-0.07	-5.47	1.02	-0.77	6.04	-0.13	-2.35	1.23	0.81	0.57	0.05	-0.12	-0.12	-0.11	-0.14	-1.42	1.43	0.23	0.15	-0.05	0.03	-0.01	0.40	-0.55	0.31	-4.11	2.67	0.38	0.48	-0.21	-0.65	0.57	-0.92	0.47	-0.07	0.97	-0.04	-0.14	0.44	-0.16	0.47	-0.04	-0.10	-0.31
Change in exchange rate																																	0.01

about 9 hours ago

Ask a follow up

TEVA PHARMACEUTICAL INDUSTRIES LTD

Income Statement - TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVA)

Income Statement - TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVA)

Balance Sheet - TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVA)

Balance Sheet - TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVA)

Cash Flow - TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVA)

Cash Flow - TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVA)