- 米国企業
- TEVA PHARMACEUTICAL INDUSTRIES LTD
TEVA PHARMACEUTICAL INDUSTRIES LTDTEVA
時価総額
$182.6億
PER
34.7倍
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Net income (loss) | 3,339 | 2,768 | 1,910 | 1,253 | 3,042 | 1,597 | 311 | -16,449 | -2,472 | -1,000 | -4,099 | 456 | -2,406 | -615 |
Asset Impairment Charges | 124 | 201 | 1,071 | 524 | 387 | 361 | 1,645 | 20,882 | 5,621 | - | 6,546 | 584 | 2,447 | 1,078 |
Depreciation and amortization | 977 | 1,069 | 1,708 | 1,642 | 1,508 | 1,308 | 1,524 | 2,112 | 1,842 | 1,722 | 1,557 | 1,330 | 1,308 | 1,153 |
Net change in operating assets and liabilities | 253 | -597 | -414 | -968 | -290 | -967 | -1,219 | 363,000,000 | 1,823 | 896 | 2,188 | 1,701 | -1,257 | 72 |
Deferred Income Taxes Net And Uncertain Tax Positions | -199 | -500 | -690 | -1,380 | -226 | 237 | 15 | -2,331 | -837 | -985 | -696 | -120 | -1,059 | -317 |
Stock-based compensation | 80 | 91 | 82 | 64 | 95 | 117 | 124 | 133 | 155 | 119 | 129 | 119 | 124 | 121 |
Other items | - | - | - | - | - | 736 | - | - | - | 28 | 100 | 16 | -91 | 61 |
Research and development in process | - | - | - | - | - | - | - | - | - | - | 80 | 10 | - | - |
Net loss (gain) from investments and from sale of business and long-lived assets | - | 72 | 3 | -18 | -1 | 86 | 764 | 1,090 | 19 | 18 | 213 | -104 | -10 | 41 |
Net loss (gain) from investments and from sale of business and long-lived assets | - | 72 | 3 | -18 | -1 | 86 | 764 | 1,090 | 19 | 18 | 213 | -104 | -10 | 41 |
Other items | - | - | - | - | - | 736 | - | - | - | 28 | 100 | 16 | -91 | 61 |
Net cash provided by (used in) operating activities | 4,136 | 4,134 | 4,572 | 3,237 | 5,127 | 5,542 | 5,225 | 3,507 | 2,446 | 748 | 1,216 | 798 | 1,590 | 1,368 |
Beneficial interest collected in exchange for securitized trade receivables | - | - | - | - | - | - | - | - | 1,735 | 1,487 | 1,405 | 1,648 | 1,140 | 1,477 |
Proceeds from Divestiture of Businesses | - | - | - | - | - | - | - | - | - | - | - | 311 | 68 | 68 |
Purchases of property, plant and equipment and intangible assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 526 |
Purchases of property, plant and equipment | 710 | 1,053 | 1,104 | 1,031 | 929 | 772 | 901 | 874 | 651 | 525 | 578 | 562 | 548 | - |
Proceeds from Divestiture of Businesses | - | - | - | - | - | - | - | - | - | - | - | 311 | 68 | 68 |
Purchases of investments and other assets | - | - | - | - | - | - | - | - | 119 | 8 | 55 | 47 | 1 | 46 |
Proceeds from sale of investments | - | - | - | - | - | - | - | - | - | - | - | 172 | 4 | - |
Other investing activities | -29 | 49 | 93 | 104 | 30 | 5 | 212 | 282 | -11 | -58 | -24 | -1 | - | 5 |
Acquisitions of businesses, net of cash acquired | 4,951 | 6,561 | - | 39 | 363 | 3,309 | 36,148 | -43 | - | - | - | - | 7 | - |
Acquisitions of businesses, net of cash acquired | 4,951 | 6,561 | - | 39 | 363 | 3,309 | 36,148 | -43 | - | - | - | - | 7 | - |
Other investing activities | -29 | 49 | 93 | 104 | 30 | 5 | 212 | 282 | -11 | -58 | -24 | -1 | - | 5 |
Net cash provided by (used in) investing activities | -5,455 | -7,601 | -1,134 | -1,147 | -1,450 | -5,565 | -35,740 | 2,164 | 1,866 | 1,355 | 863 | 1,523 | 656 | 968 |
Repayment of senior notes and loans and other long term liabilities | 1,972 | 751 | 2,213 | 3,133 | 839 | 2,521 | 999 | 3,300 | 7,446 | 3,944 | 1,871 | 6,649 | 1,369 | 4,152 |
Proceeds from Debt, Net of Issuance Costs | - | - | - | - | - | - | - | - | 4,434 | 2,083 | - | 4,974 | - | 2,451 |
Proceeds from short term debt | - | - | - | - | - | - | - | - | - | - | 550 | 700 | - | 700 |
Repayment of short term debt | - | - | - | - | - | - | - | - | - | - | 559 | 700 | - | 700 |
Redemption of convertible debentures | - | - | - | - | - | - | - | - | - | - | - | 491 | - | - |
Other financing activities | - | 5 | 5 | 23 | -9 | -178 | -169 | -74 | -57 | -11 | -5 | -6 | -118 | -212 |
Net cash provided by (used in) financing activities | 573 | 3,336 | -1,678 | -3,883 | -2,375 | 4,805 | 25,217 | -5,750 | -3,351 | -1,926 | -1,885 | -2,172 | -1,487 | -1,913 |
Translation adjustment on cash and cash equivalents | - | - | - | - | - | - | - | - | -142 | 16 | 8 | -128 | -123 | -30 |
Net change in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | - | 819 | 193 | 202 | 21 | 636 | 393 |
Dividend Declared To Noncontrolling Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | 67 |
Interest | - | - | - | - | - | - | - | - | 815 | 840 | 846 | 913 | 948 | 1,078 |
Income Taxes Paid, Net | 354 | 276 | 614 | 1,298 | 675 | 802 | 341 | 106 | 420 | 552 | 709 | 495 | 543 | 298 |
Interest | - | - | - | - | - | - | - | - | 815 | 840 | 846 | 913 | 948 | 1,078 |
Income Taxes Paid, Net | 354 | 276 | 614 | 1,298 | 675 | 802 | 341 | 106 | 420 | 552 | 709 | 495 | 543 | 298 |
Interest | - | - | - | - | - | - | - | - | 815 | 840 | 846 | 913 | 948 | 1,078 |
Income Taxes Paid, Net | 354 | 276 | 614 | 1,298 | 675 | 802 | 341 | 106 | 420 | 552 | 709 | 495 | 543 | 298 |
Interest | - | - | - | - | - | - | - | - | 815 | 840 | 846 | 913 | 948 | 1,078 |
Income Taxes Paid, Net | 354 | 276 | 614 | 1,298 | 675 | 802 | 341 | 106 | 420 | 552 | 709 | 495 | 543 | 298 |
Other current assets | 51 | -240 | -54 | 106 | -36 | 87 | -517 | 658 | -1,437 | -1,416 | -1,473 | -2,271 | -828 | -1,525 |
Increase Decrease In Certain Current Liabilities Excluding Debt | -295 | 543 | -19 | 378 | -614 | -12 | 640 | -1,801 | -500 | 643 | -463 | 764 | 1,914 | 1,588 |
Other current assets | 51 | -240 | -54 | 106 | -36 | 87 | -517 | 658 | -1,437 | -1,416 | -1,473 | -2,271 | -828 | -1,525 |
Trade receivables net of sales reserves and allowances | -362 | 704 | 936 | 85 | 710 | 763 | 343 | 514 | 88 | -394 | -293 | -574 | 334 | 12 |
Increase Decrease In Certain Current Liabilities Excluding Debt | -295 | 543 | -19 | 378 | -614 | -12 | 640 | -1,801 | -500 | 643 | -463 | 764 | 1,914 | 1,588 |
Inventories | -16 | -762 | -511 | 399 | 230 | 129 | 372 | 199 | 26 | 271 | 41 | 380 | -163 | -147 |
Trade receivables net of sales reserves and allowances | -362 | 704 | 936 | 85 | 710 | 763 | 343 | 514 | 88 | -394 | -293 | -574 | 334 | 12 |
Net Change In Items Comprising Supplemental Disclosure Of Cash Flow Information | -253 | 597 | 414 | 968 | 290 | 967 | 1,219 | -363 | -1,823 | -896 | -2,188 | -1,701 | 1,257 | -72 |
Inventories | -16 | -762 | -511 | 399 | 230 | 129 | 372 | 199 | 26 | 271 | 41 | 380 | -163 | -147 |
Net Change In Items Comprising Supplemental Disclosure Of Cash Flow Information | -253 | 597 | 414 | 968 | 290 | 967 | 1,219 | -363 | -1,823 | -896 | -2,188 | -1,701 | 1,257 | -72 |
Other current assets | 51 | -240 | -54 | 106 | -36 | 87 | -517 | 658 | -1,437 | -1,416 | -1,473 | -2,271 | -828 | -1,525 |
Increase Decrease In Certain Current Liabilities Excluding Debt | -295 | 543 | -19 | 378 | -614 | -12 | 640 | -1,801 | -500 | 643 | -463 | 764 | 1,914 | 1,588 |
Other current assets | 51 | -240 | -54 | 106 | -36 | 87 | -517 | 658 | -1,437 | -1,416 | -1,473 | -2,271 | -828 | -1,525 |
Trade receivables net of sales reserves and allowances | -362 | 704 | 936 | 85 | 710 | 763 | 343 | 514 | 88 | -394 | -293 | -574 | 334 | 12 |
Increase Decrease In Certain Current Liabilities Excluding Debt | -295 | 543 | -19 | 378 | -614 | -12 | 640 | -1,801 | -500 | 643 | -463 | 764 | 1,914 | 1,588 |
Inventories | -16 | -762 | -511 | 399 | 230 | 129 | 372 | 199 | 26 | 271 | 41 | 380 | -163 | -147 |
Trade receivables net of sales reserves and allowances | -362 | 704 | 936 | 85 | 710 | 763 | 343 | 514 | 88 | -394 | -293 | -574 | 334 | 12 |
Net Change In Items Comprising Supplemental Disclosure Of Cash Flow Information | -253 | 597 | 414 | 968 | 290 | 967 | 1,219 | -363 | -1,823 | -896 | -2,188 | -1,701 | 1,257 | -72 |
Inventories | -16 | -762 | -511 | 399 | 230 | 129 | 372 | 199 | 26 | 271 | 41 | 380 | -163 | -147 |
Net Change In Items Comprising Supplemental Disclosure Of Cash Flow Information | -253 | 597 | 414 | 968 | 290 | 967 | 1,219 | -363 | -1,823 | -896 | -2,188 | -1,701 | 1,257 | -72 |