Teva Pharmaceutical Industries Ltd
TASE:TEVA
Balance Sheet
Balance Sheet Decomposition
Teva Pharmaceutical Industries Ltd
Teva Pharmaceutical Industries Ltd
Balance Sheet
Teva Pharmaceutical Industries Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
810
|
1 057
|
784
|
1 276
|
1 332
|
1 488
|
1 854
|
1 995
|
1 248
|
1 096
|
2 879
|
1 038
|
2 226
|
6 946
|
988
|
963
|
1 782
|
1 975
|
2 177
|
2 165
|
2 801
|
3 226
|
3 300
|
3 556
|
|
| Cash Equivalents |
810
|
1 057
|
784
|
1 276
|
1 332
|
1 488
|
1 854
|
1 995
|
1 248
|
1 096
|
2 879
|
1 038
|
2 226
|
6 946
|
988
|
963
|
1 782
|
1 975
|
2 177
|
2 165
|
2 801
|
3 226
|
3 300
|
3 556
|
|
| Short-Term Investments |
236
|
322
|
257
|
936
|
712
|
1 387
|
53
|
253
|
36
|
0
|
0
|
0
|
0
|
11
|
679
|
14
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 075
|
1 332
|
1 874
|
2 180
|
2 922
|
3 546
|
4 653
|
5 019
|
5 476
|
6 213
|
5 572
|
5 338
|
5 408
|
5 350
|
7 523
|
7 128
|
5 822
|
5 676
|
4 581
|
4 529
|
3 696
|
3 408
|
3 059
|
3 709
|
|
| Accounts Receivables |
856
|
1 032
|
1 476
|
1 769
|
2 922
|
3 546
|
4 653
|
5 019
|
5 476
|
6 213
|
5 572
|
5 338
|
5 408
|
5 350
|
7 523
|
7 128
|
5 822
|
5 676
|
4 581
|
4 529
|
3 696
|
3 408
|
3 059
|
3 709
|
|
| Other Receivables |
219
|
300
|
398
|
411
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
781
|
1 005
|
1 286
|
1 114
|
1 879
|
2 440
|
3 396
|
3 332
|
3 866
|
5 012
|
5 502
|
5 053
|
4 371
|
3 966
|
4 954
|
4 924
|
4 731
|
4 422
|
4 403
|
3 818
|
3 833
|
4 022
|
3 007
|
3 179
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
795
|
998
|
1 470
|
1 542
|
1 616
|
2 132
|
2 402
|
2 291
|
2 391
|
2 125
|
3 084
|
2 353
|
1 457
|
1 391
|
1 844
|
2 061
|
1 721
|
1 830
|
3 186
|
3 502
|
|
| Total Current Assets |
2 901
|
3 716
|
4 202
|
5 505
|
7 640
|
9 859
|
11 426
|
12 141
|
12 242
|
14 453
|
16 355
|
13 720
|
14 396
|
18 398
|
17 228
|
15 382
|
13 794
|
13 464
|
13 005
|
12 573
|
12 051
|
12 486
|
12 552
|
13 946
|
|
| PP&E Net |
675
|
827
|
1 278
|
1 361
|
2 193
|
2 515
|
3 699
|
3 766
|
4 357
|
5 947
|
6 315
|
6 635
|
6 535
|
6 544
|
8 073
|
7 673
|
6 868
|
6 950
|
6 855
|
6 477
|
6 158
|
6 147
|
4 948
|
4 425
|
|
| PP&E Gross |
675
|
827
|
1 278
|
1 361
|
2 193
|
2 515
|
3 699
|
3 766
|
0
|
5 947
|
6 315
|
6 635
|
6 535
|
6 544
|
8 073
|
7 673
|
6 868
|
6 950
|
6 855
|
6 477
|
6 158
|
6 147
|
4 948
|
4 425
|
|
| Accumulated Depreciation |
533
|
609
|
765
|
878
|
1 110
|
1 397
|
1 544
|
1 925
|
0
|
2 429
|
2 823
|
3 105
|
3 345
|
3 529
|
3 853
|
4 505
|
4 928
|
4 914
|
5 092
|
5 241
|
5 518
|
5 637
|
4 410
|
4 728
|
|
| Intangible Assets |
176
|
280
|
717
|
649
|
1 987
|
1 919
|
4 581
|
4 053
|
5 751
|
10 316
|
7 745
|
6 476
|
5 512
|
7 675
|
21 487
|
17 640
|
14 005
|
11 232
|
8 923
|
7 466
|
6 270
|
5 387
|
4 418
|
3 781
|
|
| Goodwill |
560
|
648
|
2 572
|
2 462
|
8 038
|
8 407
|
12 297
|
12 674
|
15 232
|
18 293
|
18 856
|
18 981
|
18 408
|
19 025
|
44 409
|
28 414
|
24 917
|
24 846
|
20 624
|
20 040
|
17 633
|
17 177
|
15 147
|
16 000
|
|
| Long-Term Investments |
314
|
445
|
863
|
411
|
544
|
632
|
425
|
534
|
632
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
69
|
80
|
476
|
642
|
838
|
1 133
|
1 338
|
1 696
|
1 569
|
2 591
|
1 860
|
1 423
|
1 038
|
978
|
1 233
|
1 110
|
1 899
|
2 283
|
2 261
|
2 596
|
|
| Other Assets |
560
|
648
|
2 572
|
2 462
|
8 038
|
8 407
|
12 297
|
12 674
|
15 232
|
18 293
|
18 856
|
18 981
|
18 408
|
19 025
|
44 409
|
28 414
|
24 917
|
24 846
|
20 624
|
20 040
|
17 633
|
17 177
|
15 147
|
16 000
|
|
| Total Assets |
4 627
N/A
|
5 916
+28%
|
9 632
+63%
|
10 387
+8%
|
20 471
+97%
|
23 412
+14%
|
32 904
+41%
|
33 810
+3%
|
39 052
+16%
|
50 142
+28%
|
50 609
+1%
|
47 508
-6%
|
46 420
-2%
|
54 233
+17%
|
93 057
+72%
|
70 615
-24%
|
60 683
-14%
|
57 470
-5%
|
50 640
-12%
|
47 666
-6%
|
44 011
-8%
|
43 480
-1%
|
39 326
-10%
|
40 748
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
786
|
1 051
|
1 644
|
1 885
|
614
|
1 383
|
2 244
|
2 680
|
2 525
|
3 572
|
3 376
|
3 317
|
3 171
|
1 918
|
2 157
|
2 069
|
1 853
|
1 718
|
1 756
|
1 686
|
1 887
|
2 602
|
2 203
|
2 531
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
772
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 391
|
4 264
|
3 563
|
2 738
|
2 680
|
2 581
|
2 880
|
2 810
|
3 479
|
3 503
|
3 520
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
988
|
0
|
596
|
2 466
|
766
|
516
|
514
|
514
|
23
|
23
|
23
|
23
|
23
|
|
| Current Portion of Long-Term Debt |
739
|
644
|
560
|
376
|
742
|
1 841
|
2 906
|
1 301
|
1 432
|
3 749
|
2 476
|
816
|
1 761
|
989
|
810
|
2 880
|
1 700
|
1 831
|
2 674
|
1 403
|
2 086
|
1 649
|
1 758
|
1 798
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
1 943
|
2 147
|
3 331
|
3 621
|
5 937
|
6 355
|
7 036
|
6 844
|
7 357
|
7 111
|
8 791
|
8 643
|
7 515
|
6 931
|
5 639
|
5 035
|
4 663
|
4 494
|
5 309
|
5 584
|
|
| Total Current Liabilities |
1 524
|
1 695
|
2 204
|
2 260
|
4 071
|
5 371
|
8 481
|
7 602
|
9 894
|
13 676
|
12 888
|
11 965
|
12 289
|
13 005
|
18 488
|
17 921
|
14 322
|
13 674
|
13 164
|
11 027
|
11 469
|
12 247
|
12 796
|
13 456
|
|
| Long-Term Debt |
810
|
450
|
1 513
|
1 314
|
4 585
|
3 347
|
5 537
|
4 311
|
4 110
|
10 236
|
11 712
|
9 951
|
8 523
|
8 347
|
32 522
|
28 827
|
26 691
|
24 562
|
22 731
|
21 617
|
19 103
|
18 161
|
16 002
|
14 986
|
|
| Deferred Income Tax |
44
|
35
|
212
|
219
|
486
|
459
|
1 723
|
1 741
|
2 048
|
2 610
|
1 849
|
1 247
|
1 101
|
1 748
|
5 413
|
3 277
|
2 140
|
1 096
|
964
|
784
|
548
|
606
|
483
|
296
|
|
| Minority Interest |
5
|
7
|
11
|
8
|
35
|
36
|
60
|
37
|
55
|
148
|
99
|
71
|
42
|
158
|
1 656
|
1 386
|
1 087
|
1 091
|
1 035
|
966
|
794
|
620
|
347
|
4
|
|
| Other Liabilities |
415
|
440
|
303
|
544
|
152
|
475
|
803
|
897
|
998
|
1 277
|
1 293
|
1 709
|
1 152
|
1 206
|
1 641
|
1 845
|
1 736
|
3 075
|
2 720
|
2 994
|
4 293
|
4 339
|
4 325
|
4 096
|
|
| Total Liabilities |
2 797
N/A
|
2 627
-6%
|
4 243
+62%
|
4 345
+2%
|
9 329
+115%
|
9 688
+4%
|
16 604
+71%
|
14 588
-12%
|
17 105
+17%
|
27 947
+63%
|
27 841
0%
|
24 943
-10%
|
23 107
-7%
|
24 464
+6%
|
59 720
+144%
|
53 256
-11%
|
45 976
-14%
|
43 498
-5%
|
40 614
-7%
|
37 388
-8%
|
36 207
-3%
|
35 973
-1%
|
33 953
-6%
|
32 838
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
34
|
34
|
42
|
43
|
46
|
46
|
48
|
49
|
21 947
|
50
|
50
|
50
|
50
|
3 343
|
3 674
|
3 685
|
56
|
56
|
57
|
57
|
57
|
57
|
58
|
58
|
|
| Retained Earnings |
1 346
|
1 960
|
2 171
|
3 082
|
3 398
|
5 041
|
5 288
|
6 662
|
0
|
11 284
|
12 346
|
12 535
|
14 436
|
14 851
|
13 607
|
3 803
|
5 958
|
6 956
|
10 946
|
10 529
|
12 975
|
13 534
|
15 173
|
13 762
|
|
| Additional Paid In Capital |
482
|
1 159
|
3 035
|
3 390
|
7 877
|
8 254
|
11 498
|
12 880
|
0
|
13 374
|
13 474
|
13 628
|
14 121
|
17 757
|
23 409
|
23 479
|
27 210
|
27 312
|
27 443
|
27 561
|
27 688
|
27 807
|
27 764
|
28 133
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
93
|
312
|
7
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
49
|
49
|
237
|
617
|
830
|
982
|
924
|
924
|
0
|
1 924
|
3 085
|
3 557
|
3 951
|
4 227
|
4 194
|
4 149
|
4 142
|
4 128
|
4 128
|
4 128
|
4 128
|
4 128
|
4 128
|
4 128
|
|
| Other Equity |
17
|
184
|
378
|
145
|
651
|
1 365
|
390
|
555
|
0
|
589
|
17
|
96
|
1 250
|
2 267
|
3 152
|
1 849
|
2 460
|
2 312
|
2 400
|
2 683
|
2 838
|
2 696
|
3 148
|
2 391
|
|
| Total Equity |
1 829
N/A
|
3 289
+80%
|
5 389
+64%
|
6 042
+12%
|
11 142
+84%
|
13 724
+23%
|
16 300
+19%
|
19 222
+18%
|
21 947
+14%
|
22 195
+1%
|
22 768
+3%
|
22 565
-1%
|
23 313
+3%
|
29 769
+28%
|
33 337
+12%
|
17 359
-48%
|
14 707
-15%
|
13 972
-5%
|
10 026
-28%
|
10 278
+3%
|
7 804
-24%
|
7 506
-4%
|
5 373
-28%
|
7 910
+47%
|
|
| Total Liabilities & Equity |
4 627
N/A
|
5 916
+28%
|
9 632
+63%
|
10 387
+8%
|
20 471
+97%
|
23 412
+14%
|
32 904
+41%
|
33 810
+3%
|
39 052
+16%
|
50 142
+28%
|
50 609
+1%
|
47 508
-6%
|
46 420
-2%
|
54 233
+17%
|
93 057
+72%
|
70 615
-24%
|
60 683
-14%
|
57 470
-5%
|
50 640
-12%
|
47 666
-6%
|
44 011
-8%
|
43 479
-1%
|
39 326
-10%
|
40 748
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
526
|
547
|
611
|
619
|
793
|
808
|
808
|
808
|
808
|
883
|
857
|
848
|
852
|
908
|
1 015
|
1 017
|
1 089
|
1 092
|
1 097
|
1 103
|
1 111
|
1 121
|
1 134
|
1 150
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|