Teva Reports Fourth Quarter and Full Year 2022 Financial Results
Teva Pharmaceutical Industries Ltd. reported a net loss of $2.35 billion for 2022, with a diluted loss per share of $2.12. Total revenues for the year were $14.9 billion, a 6% decrease from 2021, attributed to lower sales of COPAXONE and respiratory products. For Q4 2022, revenues were $3.9 billion, while GAAP diluted EPS stood at $(1.10). The company anticipates revenues in 2023 to range between $14.8 - $15.4 billion, with adjusted EBITDA expected at $4.5 - $4.9 billion. Positive momentum was noted in innovative products like AUSTEDO and AJOVY, which drove significant growth.
- AUSTEDO sales increased by 20% in the U.S.
- Generic product growth of 9% in Europe and 5% in International Markets.
- Free cash flow reached $2.24 billion in 2022.
- 2023 guidance indicates potential revenue growth to $14.8 - $15.4 billion.
- Net loss of $2.35 billion in 2022, compared to income of $417 million in 2021.
- A 6% decrease in annual revenues primarily due to COPAXONE and respiratory product declines.
- Operating loss of $2.1 billion in 2022; significant impairment charges recorded.
- Gross profit margin decreased to 46.7% in 2022 from 47.8% in 2021.
- Q4 and FY 2022 highlights:
|
Q4 2022 |
FY 2022 |
||
Revenues |
|
|
|
|
GAAP diluted loss per share |
|
|
|
|
Non-GAAP diluted EPS |
|
|
|
|
Cash flow generated from operating activities |
|
|
|
|
Free cash flow |
|
|
|
|
-
2023 business outlook:
-
Revenues are expected to be
-$14.8 $15.4 billion -
Adjusted EBITDA of
-$4.5 $4.9 billion -
Non-GAAP diluted EPS is expected to be
-$2.25 $2.55 -
Free cash flow is expected to be
-$1.7 $2.1 billion
-
Revenues are expected to be
"It is a huge pleasure to be leading the Company through my first reporting period as CEO of Teva. The tremendous work that has been done to get the business back to a solid foundation serves as excellent grounds to transition into a new path for growth.
In 2022, Teva delivered solid results. Our key innovative brands, AUSTEDO® and AJOVY®, continued to drive growth, with AUSTEDO increasing
Our generics business performed strongly in
Looking ahead to 2023, I am especially enthusiastic about the progress of our innovative, biosimilars and generic pipelines, which include interesting and differentiated assets. As we work on an updated strategy, we are looking for opportunities to best position Teva for long-term growth and generate value to all stakeholders."
2022 Annual Consolidated Results
Revenues in 2022 were
Exchange rate movements during 2022, including hedging effects, negatively impacted revenues by
Gross profit was
Research and Development (R&D) expenses in 2022 were
Selling and Marketing (S&M) expenses in 2022 were
General and Administrative (G&A) expenses in 2022 were
Other income in 2022 was
Operating loss was
Adjusted EBITDA was
In 2022, financial expenses, net were
In 2022, we recognized a tax benefit of
Non-GAAP tax rate for 2022 was
Net loss attributable to Teva and diluted loss per share in 2022 were
As of
Non-GAAP information: net non-GAAP adjustments in 2022 were
-
Amortization of purchased intangible assets totaling
, of which$732 million is included in cost of goods sold and the remaining$649 million in S&M expenses;$83 million -
Legal settlements and loss contingencies of
;$2,082 million -
Goodwill impairment charges of ;$2,045 million -
Impairment of long-lived assets of
;$402 million -
Restructuring expenses of
;$146 million -
Costs related to regulatory actions taken in facilities of
;$7 million -
Equity compensation expenses of
;$124 million -
Contingent consideration expenses of
;$163 million -
Gain on sale of business of
;$47 million -
Accelerated depreciation of
;$117 million -
Financial expenses of
;$61 million -
Share in profits of associated companies, net of
;$22 million -
Items attributable to non-controlling interests of
;$96 million -
Other non-GAAP items of
; and$465 million -
Corresponding tax effects and unusual tax items amounted to income of
.$1,016 million
We believe that excluding such items facilitates investors’ understanding of our business. Commencing the first quarter of 2022, we no longer exclude in-process research and development (“IPR&D”) acquired in development arrangements from our non-GAAP financial measures. In our comparable non-GAAP financial measures for 2021 we excluded
For a reconciliation of the
Cash flow generated from operating activities in 2022 was
Free cash flow (defined as cash flow generated from operating activities, cash used for capital investments, beneficial interest collected in exchange for securitized accounts receivables, proceeds from divestitures of businesses and other assets and cash used for acquisition of businesses, net of cash acquired) was
On
As of
Fourth Quarter 2022 Consolidated Results
Revenues in the fourth quarter of 2022 were
Exchange rate differences between the fourth quarter of 2022 and the fourth quarter of 2021, including hedging effects, negatively impacted revenues by
Gross profit was
Research and Development (R&D) expenses in the fourth quarter of 2022 were
Selling and Marketing (S&M) expenses in the fourth quarter of 2022 were
General and Administrative (G&A) expenses in the fourth quarter of 2022 were
Other income in the fourth quarter of 2022 was
Operating loss in the fourth quarter of 2022 was
Non-GAAP operating income in the fourth quarter of 2022 was
Adjusted EBITDA was
Financial expenses, net in the fourth quarter of 2022 were
In the fourth quarter of 2022, we recognized a tax expense of
Non-GAAP tax rate in the fourth quarter of 2022 was
Net loss attributable to Teva and diluted loss per share in the fourth quarter of 2022 were
Non-GAAP information: net non-GAAP adjustments in the fourth quarter of 2022 were
-
Amortization of purchased intangible assets of
, of which$156 million is included in cost of sales and the remaining$136 million in S&M expenses;$20 million -
Legal settlements and loss contingencies of
;$34 million -
Goodwill impairment charges of ;$1,300 million -
Impairment of long-lived assets of
;$145 million -
Restructuring expenses of
;$30 million -
Costs related to regulatory actions taken in facilities of
;$1 million -
Equity compensation expenses of
;$36 million -
Contingent consideration expenses of
;$63 million -
Gain on sale of business in an amount of
;$15 million -
Accelerated depreciation of
;$39 million -
Financial expenses of
;$14 million -
Items attributable to non-controlling interests in an amount of
;$43 million -
Other non-GAAP items of
; and$196 million -
Corresponding tax effects and unusual tax items of
.$56 million
We believe that excluding such items facilitates investors' understanding of our business. Commencing the first quarter of 2022, we no longer exclude IPR&D acquired in development arrangements from our non-GAAP financial measures. In our comparable non-GAAP financial measures for the fourth quarter of 2021, we excluded
For further information, see the tables below for a reconciliation of the
Cash flow generated from operating activities during the fourth quarter of 2022 was
Free cash flow (defined as cash flow generated from operating activities, cash used for capital investments, beneficial interest collected in exchange for securitized accounts receivables, proceeds from divestitures of businesses and other assets and cash used for acquisition of businesses, net of cash acquired) was
Segment Results for the Fourth Quarter of 2022
North America Segment
Our
The following table presents revenues, expenses and profit for our
|
|
|
|
|
|
|
||||
|
Three months ended |
|||||||||
|
2022 |
2021 |
||||||||
|
( |
|||||||||
Revenues |
$ |
2,002 |
|
$ |
2,003 |
|
||||
Gross profit |
|
1,085 |
|
|
1,145 |
|
||||
R&D expenses |
|
131 |
|
|
151 |
|
||||
S&M expenses |
|
209 |
|
|
255 |
|
||||
G&A expenses |
|
113 |
|
|
88 |
|
||||
Other income |
|
(2) |
§ |
|
(17) |
( |
||||
Segment profit* |
$ |
633 |
|
$ |
668 |
|
||||
*Segment profit does not include amortization and certain other items. |
||||||||||
§ Represents an amount less than |
Revenues from our
Revenues in
Revenues by Major Products and Activities
The following table presents revenues for our
|
|
Three months ended
|
|
Percentage
|
||||
|
|
2022 |
|
2021 |
|
2022-2021 |
||
|
|
( |
|
|
||||
|
|
|
|
|
|
|
|
|
Generic products |
|
$ |
818 |
|
$ |
905 |
|
( |
AJOVY |
|
|
75 |
|
|
53 |
|
|
AUSTEDO |
|
|
344 |
|
|
282 |
|
|
BENDEKA and TREANDA |
|
|
75 |
|
|
93 |
|
( |
COPAXONE |
|
|
101 |
|
|
129 |
|
( |
Anda |
|
|
450 |
|
|
355 |
|
|
Other* |
|
|
138 |
|
|
186 |
|
( |
Total |
|
$ |
2,002 |
|
$ |
2,003 |
|
§ |
|
|
|
|
|
|
|
|
|
* Other revenues in the fourth quarter of 2022 decreased mainly due to reduction
|
Generic products revenues in our
In the fourth quarter of 2022, our total prescriptions were approximately 80 million representing
AJOVY revenues in our
AUSTEDO revenues in our
BENDEKA and TREANDA combined revenues in our
COPAXONE revenues in our
Anda revenues in our
North America Gross Profit
Gross profit from our
North America Profit
Profit from our
Profit from our
Europe Segment
Our
The following table presents revenues, expenses and profit for our
|
Three months ended |
||||||||
|
2022 |
2021 |
|||||||
|
( |
||||||||
Revenues |
$ |
1,129 |
|
$ |
1,268 |
|
|||
Gross profit |
|
669 |
|
|
760 |
|
|||
R&D expenses |
|
55 |
|
|
60 |
|
|||
S&M expenses |
|
187 |
|
|
218 |
|
|||
G&A expenses |
|
63 |
|
|
64 |
|
|||
Other income |
|
(2) |
§ |
|
(2) |
§ |
|||
Segment profit* |
$ |
366 |
|
$ |
420 |
|
|||
* Segment profit does not include amortization and certain other items. |
|||||||||
§ Represents an amount less than |
Revenues from our
In the fourth quarter of 2022, revenues were negatively impacted by exchange rate fluctuations of
Revenues by Major Products and Activities
The following table presents revenues for our
|
|
Three months ended
|
|
Percentage
|
||||
|
|
2022 |
|
2021 |
|
2022-2021 |
||
|
|
( |
|
|
||||
Generic products |
|
$ |
914 |
|
$ |
932 |
|
( |
AJOVY |
|
|
35 |
|
|
29 |
|
|
COPAXONE |
|
|
61 |
|
|
95 |
|
( |
Respiratory products |
|
|
75 |
|
|
93 |
|
( |
Other |
|
|
43 |
|
|
119 |
|
( |
Total |
|
$ |
1,129 |
|
$ |
1,268 |
|
( |
Generic products revenues (including OTC and biosimilar products) in our
AJOVY revenues in our
COPAXONE revenues in our
Respiratory products revenues in our
Europe Gross Profit
Gross profit from our
Gross profit margin for our
Europe Profit
Profit from our
Profit from our
International Markets Segment
Our International Markets segment includes all countries other than those in our
The following table presents revenues, expenses and profit for our International Markets segment for the three months ended
|
Three months ended |
|||||||
|
2022 |
2021 |
||||||
|
( |
|||||||
Revenues |
$ |
482 |
|
$ |
527 |
|
||
Gross profit |
|
253 |
|
|
292 |
|
||
R&D expenses |
|
18 |
|
|
17 |
|
||
S&M expenses |
|
112 |
|
|
114 |
|
||
G&A expenses |
|
30 |
|
|
30 |
|
||
Other income |
|
§ |
§ |
|
§ |
§ |
||
Segment profit* |
$ |
93 |
|
$ |
131 |
|
||
* Segment profit does not include amortization and certain other items. |
||||||||
§ Represents an amount less than |
Revenues from our International Markets segment in the fourth quarter of 2022 were
Revenues by Major Products and Activities
The following table presents revenues for our International Markets segment by major products and activities for the three months ended
|
|
Three months ended
|
|
Percentage
|
||||
|
|
2022 |
|
2021 |
|
2022-2021 |
||
|
|
( |
|
|
||||
Generic products |
|
$ |
411 |
|
$ |
438 |
|
( |
AJOVY |
|
|
13 |
|
|
4 |
|
|
COPAXONE |
|
|
7 |
|
|
8 |
|
( |
Other |
|
|
51 |
|
|
77 |
|
( |
Total |
|
$ |
482 |
|
$ |
527 |
|
( |
Generic products revenues in our International Markets segment, including OTC products, were
AJOVY was launched in certain markets in our International Markets segment, including in
COPAXONE revenues in our International Markets segment in the fourth quarter of 2022 decreased by
International Markets Gross Profit
Gross profit from our International Markets segment in the fourth quarter of 2022 was
International Markets Profit
Profit from our International Markets segment consists of gross profit less R&D expenses, S&M expenses, G&A expenses and any other income related to this segment. Segment profit does not include amortization and certain other items.
Profit from our International Markets segment in the fourth quarter of 2022 was
Other Activities
We have other sources of revenues, primarily the sale of active pharmaceutical ingredients ("APIs") to third parties, certain contract manufacturing services and an out-licensing platform offering a portfolio of products to other pharmaceutical companies through our affiliate
Our revenues from other activities in the fourth quarter of 2022 were
API sales to third parties in the fourth quarter of 2022 were
Outlook for 2023 Non-GAAP Results
$ billions, except diluted EPS or as noted |
2023 Outlook |
2022 Actual |
Revenues* |
14.8 – 15.4 |
14.9 |
COPAXONE ($m)* |
~500 |
691 |
AUSTEDO ($m)* |
~1,200 |
971 |
AJOVY ($m)* |
~400 |
377 |
Operating Income |
4.0 – 4.4 |
4.1 |
Adjusted EBITDA |
4.5 – 4.9 |
4.6 |
Diluted EPS ($) |
2.25 – 2.55 1,123 million shares |
2.52 1,115 million shares |
Free Cash Flow** |
1.7 - 2.1 |
2.2 |
CAPEX* |
0.5 |
0.5 |
Tax Rate |
|
|
Foreign Exchange |
Volatile swings in FX can negatively impact revenue and income |
* Revenues and CAPEX presented on a GAAP basis.
** Free Cash Flow includes cash flow generated from operating activities net of capital expenditures and deferred purchase price cash component collected for securitized trade receivables
Annual Report on Form 10-K
Teva's Annual Report on Form 10-K for the year ended
Conference Call
Teva will host a conference call and live webcast along with a slide presentation on
In order to participate, please register in advance here to obtain a local or toll-free phone number and your personal pin. A live webcast of the call will be available on Teva's website at: https://ir.tevapharm.com/Events-and-Presentations. Following the conclusion of the call, a replay of the webcast will be available within 24 hours on Teva's website.
About Teva
Some amounts in this press release may not add up due to rounding. All percentages have been calculated using unrounded amounts.
Non-GAAP Financial Measures
This press release contains certain financial information that differs from what is reported under accounting principles generally accepted in
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which are based on management’s current beliefs and expectations and are subject to substantial risks and uncertainties, both known and unknown, that could cause our future results, performance or achievements to differ significantly from that expressed or implied by such forward-looking statements. You can identify these forward-looking statements by the use of words such as “should,” “expect,” “anticipate,” “estimate,” “target,” “may,” “project,” “guidance,” “intend,” “plan,” “believe” and other words and terms of similar meaning and expression in connection with any discussion of future operating or financial performance. Important factors that could cause or contribute to such differences include risks relating to:
- our ability to successfully compete in the marketplace, including: that we are substantially dependent on our generic products; concentration of our customer base and commercial alliances among our customers; delays in launches of new generic products; the increase in the number of competitors targeting generic opportunities and seeking U.S. market exclusivity for generic versions of significant products; our ability to develop and commercialize biopharmaceutical products; competition for our innovative medicines, including AUSTEDO, AJOVY and COPAXONE; our ability to achieve expected results from investments in our product pipeline; our ability to develop and commercialize additional pharmaceutical products; and the effectiveness of our patents and other measures to protect our intellectual property rights.
- our substantial indebtedness, which may limit our ability to incur additional indebtedness, engage in additional transactions or make new investments, may result in a further downgrade of our credit ratings; and our inability to raise debt or borrow funds in amounts or on terms that are favorable to us;
- our business and operations in general, including: the impact of global economic conditions and other macroeconomic developments and the governmental and societal responses thereto; the widespread outbreak of an illness or any other communicable disease, or any other public health crisis; effectiveness of our optimization efforts; our ability to attract, hire, integrate and retain highly skilled personnel; manufacturing or quality control problems; interruptions in our supply chain; disruptions of information technology systems; breaches of our data security; variations in intellectual property laws; challenges associated with conducting business globally, including political or economic instability, major hostilities or terrorism; costs and delays resulting from the extensive pharmaceutical regulation to which we are subject.
- the effects of reforms in healthcare regulation and reductions in pharmaceutical pricing, reimbursement and coverage; significant sales to a limited number of customers; our ability to successfully bid for suitable acquisition targets or licensing opportunities, or to consummate and integrate acquisitions; and our prospects and opportunities for growth if we sell assets;
-
compliance, regulatory and litigation matters, including: failure to comply with complex legal and regulatory environments; increased legal and regulatory action in connection with public concern over the abuse of opioid medications and any delay in our ability to obtain sufficient participation of plaintiffs for the nationwide settlement of our opioid-related litigation in
the United States ; scrutiny from competition and pricing authorities around the world, including our ability to successfully defend against theU.S. Department of Justice criminal charges of Sherman Act violations; potential liability for intellectual property right infringement; product liability claims; failure to comply with complex Medicare and Medicaid reporting and payment obligations; compliance with anti-corruption, sanctions and trade control laws; environmental risks; and the impact of ESG issues; -
other financial and economic risks, including: our exposure to currency fluctuations and restrictions as well as credit risks; potential impairments of our long-lived assets; the impact of geopolitical conflicts including the ongoing conflict between
Russia andUkraine ; potential significant increases in tax liabilities; and the effect on our overall effective tax rate of the termination or expiration of governmental programs or tax benefits, or of a change in our business;
and other factors discussed in this press release and in our Annual Report on Form 10-K for the year ended
Consolidated Statements of Income | ||||||||
( |
||||||||
Three months ended | Year ended | |||||||
2022 |
2021 |
2022 |
2021 |
|||||
(Unaudited) | (Unaudited) | (Audited) | (Audited) | |||||
Net revenues | 3,884 |
4,100 |
14,925 |
15,878 |
||||
Cost of sales | 2,113 |
2,049 |
7,952 |
8,284 |
||||
Gross profit | 1,770 |
2,050 |
6,973 |
7,594 |
||||
Research and development expenses, net | 210 |
244 |
838 |
967 |
||||
Selling and marketing expenses | 549 |
632 |
2,265 |
2,429 |
||||
General and administrative expenses | 289 |
276 |
1,180 |
1,099 |
||||
Intangible assets impairment | 132 |
129 |
355 |
424 |
||||
1,300 |
- |
2,045 |
- |
|||||
Other asset impairments, restructuring and other items | 132 |
113 |
414 |
341 |
||||
Legal settlements and loss contingencies | 34 |
604 |
2,082 |
717 |
||||
Other income | (19) |
(26) |
(107) |
(98) |
||||
Operating income (loss) | (855) |
78 |
(2,099) |
1,716 |
||||
Financial expenses – net | 245 |
253 |
966 |
1,058 |
||||
Income (loss) before income taxes | (1,100) |
(175) |
(3,065) |
658 |
||||
Income taxes (benefit) | 154 |
(24) |
(638) |
211 |
||||
Share in (profits) losses of associated companies, net | - |
- |
(21) |
(9) |
||||
Net income (loss) | (1,254) |
(151) |
(2,406) |
456 |
||||
Net income (loss) attributable to non-controlling interests | (32) |
7 |
(53) |
39 |
||||
Net income (loss) attributable to Teva | (1,221) |
(159) |
(2,353) |
417 |
||||
Earnings (loss) per share attributable to Teva: | Basic ($) | (1.10) |
(0.14) |
(2.12) |
0.38 |
|||
Diluted ($) | (1.10) |
(0.14) |
(2.12) |
0.38 |
||||
Weighted average number of shares (in millions): | Basic | 1,111 |
1,103 |
1,110 |
1,102 |
|||
Diluted | 1,111 |
1,103 |
1,110 |
1,107 |
||||
Non-GAAP net income attributable to Teva for diluted earnings per share:* | 791 |
854 |
2,812 |
2,855 |
||||
Non-GAAP earnings per share attributable to Teva:* | Diluted ($) | 0.71 |
0.77 |
2.52 |
2.58 |
|||
Non-GAAP average number of shares (in millions): | Diluted | 1,121 |
1,108 |
1,115 |
1,107 |
|||
* See reconciliation attached. | ||||||||
Condensed Consolidated Balance Sheets | ||||
( |
||||
(Audited) | ||||
|
|
|
||
2022 |
|
2021 |
||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | 2,801 |
2,165 |
||
Accounts receivables, net of allowance for credit losses of |
3,696 |
4,529 |
||
Inventories | 3,833 |
3,818 |
||
Prepaid expenses | 1,162 |
1,075 |
||
Other current assets | 549 |
965 |
||
Assets held for sale | 10 |
19 |
||
Total current assets | 12,051 |
12,573 |
||
Deferred income taxes | 1,453 |
596 |
||
Other non-current assets | 441 |
515 |
||
Property, plant and equipment, net | 5,739 |
5,982 |
||
Operating lease right-of-use assets | 419 |
495 |
||
Identifiable intangible assets, net | 6,270 |
7,466 |
||
17,633 |
20,040 |
|||
Total assets | 44,006 |
47,666 |
||
LIABILITIES & EQUITY | ||||
Current liabilities: | ||||
Short-term debt | 2,109 |
1,426 |
||
Sales reserves and allowances | 3,750 |
4,241 |
||
Trade payables | 1,887 |
1,686 |
||
Employee-related obligations | 566 |
563 |
||
Accrued expenses | 2,151 |
2,208 |
||
Other current liabilities | 1,005 |
903 |
||
Total current liabilities | 11,469 |
11,027 |
||
Long-term liabilities: | ||||
Deferred income taxes | 548 |
784 |
||
Other taxes and long-term liabilities | 3,847 |
2,578 |
||
Senior notes and loans | 19,103 |
21,617 |
||
Operating lease liabilities | 349 |
416 |
||
Total long-term liabilities | 23,846 |
25,395 |
||
Equity: | ||||
Teva shareholders’ equity: | 7,897 |
10,278 |
||
Non-controlling interests | 794 |
966 |
||
Total equity | 8,691 |
11,244 |
||
Total liabilities and equity | 44,006 |
47,666 |
||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
( |
|||||||||||
Year ended |
|
Three months ended |
|||||||||
|
|
|
|||||||||
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
|||
Operating activities: |
|
(Audited) |
|
|
(Audited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
Net income (loss) | $ | (2,406) |
$ | 456 |
$ | (1,254) |
$ | (152) |
|||
Adjustments to reconcile net income (loss) to net cash provided by operations: | |||||||||||
Impairment of goodwill, long-lived assets and assets held for sale | 2,447 |
584 |
1,445 |
183 |
|||||||
Depreciation and amortization | 1,308 |
1,330 |
306 |
320 |
|||||||
Net change in operating assets and liabilities | 1,257 |
(1,701) |
250 |
180 |
|||||||
Deferred income taxes — net and uncertain tax positions | (1,059) |
(120) |
155 |
(133) |
|||||||
Stock-based compensation | 124 |
119 |
36 |
33 |
|||||||
Other items | (91) |
16 |
26 |
20 |
|||||||
Research and development in process | - |
10 |
- |
10 |
|||||||
Net loss (gain) from investments and from sale of business and long lived assets | 10 |
104 |
9 |
(5) |
|||||||
Net cash provided by (used in) operating activities | 1,590 |
798 |
973 |
456 |
|||||||
Investing activities: | |||||||||||
Beneficial interest collected in exchange for securitized trade receivables | 1,140 |
1,648 |
286 |
370 |
|||||||
Proceeds from sale of business and long lived assets | 68 |
311 |
23 |
42 |
|||||||
Purchases of property, plant and equipment | (548) |
(562) |
(142) |
(153) |
|||||||
Purchases of investments and other assets | (1) |
(47) |
- |
(11) |
|||||||
Proceeds from sale of investments | 4 |
172 |
2 |
- |
|||||||
Other investing activities | - |
1 |
1 |
(2) |
|||||||
Acquisitions of businesses, net of cash acquired | (7) |
- |
- |
- |
|||||||
Net cash provided by (used in) investing activities | 656 |
1,523 |
170 |
246 |
|||||||
Financing activities: | |||||||||||
Repayment of senior notes and loans and other long term liabilities | (1,369) |
(6,649) |
(713) |
(5,174) |
|||||||
Proceeds from senior notes, net of issuance costs | - |
4,974 |
- |
4,974 |
|||||||
Proceeds from short term debt | - |
700 |
- |
200 |
|||||||
Repayment of short term debt | - |
(700) |
- |
(500) |
|||||||
Redemption of convertible debentures | - |
(491) |
- |
- |
|||||||
Other financing activities | (118) |
(6) |
- |
(1) |
|||||||
Net cash provided by (used in) financing activities | (1,487) |
(2,172) |
(713) |
(501) |
|||||||
Translation adjustment on cash and cash equivalents | (123) |
(128) |
146 |
(48) |
|||||||
Net change in cash, cash equivalents and restricted cash | $ | 636 |
$ | 21 |
$ | 576 |
$ | 153 |
|||
Balance of cash, cash equivalents and restricted cash at beginning of year | 2,198 |
2,177 |
2,258 |
2,045 |
|||||||
Balance of cash, cash equivalents and restricted cash at end of year | 2,834 |
2,198 |
2,834 |
2,198 |
|||||||
Reconciliation of cash, cash equivalents and restricted cash reported in the consolidated Balance sheets: |
|||||||||||
Cash and cash equivalents | 2,801 |
2,165 |
2,801 |
2,165 |
|||||||
Restricted cash included in other current assets | 33 |
33 |
33 |
33 |
|||||||
Total cash, cash equivalents and restricted cash shown in the statements of cash flows |
2,834 |
2,198 |
2,834 |
2,198 |
|||||||
Reconciliation of gross profit to Non-GAAP gross profit | ||||||||
Three months ended | Year ended | |||||||
($ in millions) | 2022 |
2021 |
2022 |
2021 |
||||
Gross profit | ($) | 1,770 |
2,050 |
($) | 6,973 |
7,594 |
||
Gross profit margin |
|
|
|
|
||||
Increase (decrease) for excluded items: | ||||||||
Amortization of purchased intangible assets | 136 |
165 |
649 |
702 |
||||
Costs related to regulatory actions taken in facilities | 1 |
5 |
7 |
23 |
||||
Equity compensation | 4 |
6 |
21 |
23 |
||||
Accelerated Depreciation | 39 |
5 |
115 |
18 |
||||
Other non-GAAP items* | 154 |
70 |
290 |
252 |
||||
Non-GAAP gross profit | ($) | 2,105 |
2,301 |
($) | 8,056 |
8,612 |
||
Non-GAAP gross profit margin** |
|
|
|
|
||||
* Other non-GAAP items include other exceptional items that we believe are sufficiently large
the rationalization of our plants and other unusual events. |
||||||||
** Non-GAAP gross profit margin is non-GAAP gross profit as a percentage of revenue. | ||||||||
Reconciliation of operating income (loss) to Non-GAAP operating income (loss) | ||||||||
Three months ended | Year ended, | |||||||
($ in millions) | 2022 |
2021 |
2022 |
2021 |
||||
Operating income (loss) | ($) | (855) |
78 |
($) | (2,099) |
1,716 |
||
Operating margin |
( |
|
( |
|
||||
Increase (decrease) for excluded items: | ||||||||
Amortization of purchased intangible assets | 156 |
188 |
732 |
802 |
||||
Legal settlements and loss contingencies | 34 |
604 |
2,082 |
717 |
||||
1,300 |
- |
2,045 |
- |
|||||
Impairment of long-lived assets | 145 |
183 |
402 |
584 |
||||
Other R&D expenses | - |
10 |
- |
15 |
||||
Restructuring costs | 30 |
37 |
146 |
133 |
||||
Costs related to regulatory actions taken in facilities | 1 |
5 |
7 |
23 |
||||
Equity compensation | 36 |
32 |
124 |
118 |
||||
Contingent consideration | 63 |
14 |
163 |
7 |
||||
Gain on sale of business | (15) |
(7) |
(47) |
(51) |
||||
Accelerated depreciation | 39 |
5 |
117 |
18 |
||||
Other non-GAAP items* | 196 |
98 |
465 |
318 |
||||
Non-GAAP operating income (loss) | ($) | 1,130 |
1,248 |
($) | 4,139 |
4,401 |
||
Non-GAAP operating margin** |
|
|
|
|
||||
* Other non-GAAP items include other exceptional items that we believe are sufficiently large that their exclusion
|
||||||||
** Non-GAAP operating margin is Non-GAAP operating income as a percentage of revenues. | ||||||||
Reconciliation of net income (loss) attributable to Teva | ||||||||
to Non-GAAP net income (loss) attributable to Teva | ||||||||
Three months ended | Year ended | |||||||
($ in millions except per share amounts) | 2022 |
2021 |
2022 |
2021 |
||||
Net income (loss) attributable to Teva | ($) | (1,221) |
(159) |
($) | (2,353) |
417 |
||
Increase (decrease) for excluded items: | ||||||||
Amortization of purchased intangible assets | 156 |
188 |
732 |
802 |
||||
Legal settlements and loss contingencies | 34 |
604 |
2,082 |
717 |
||||
1,300 |
- |
2,045 |
- |
|||||
Impairment of long-lived assets | 145 |
183 |
402 |
584 |
||||
Other R&D expenses | - |
10 |
- |
15 |
||||
Restructuring expenses | 30 |
37 |
146 |
133 |
||||
Costs related to regulatory actions taken in facilities | 1 |
5 |
7 |
23 |
||||
Equity compensation expenses | 36 |
32 |
124 |
118 |
||||
Contingent consideration expenses | 63 |
14 |
163 |
7 |
||||
Gain on sale of business | (15) |
(7) |
(47) |
(51) |
||||
Accelerated depreciation | 39 |
5 |
117 |
18 |
||||
Financial expenses | 14 |
25 |
61 |
128 |
||||
Share in profits (losses) of associated companies - net | - |
- |
(22) |
(1) |
||||
Items attributable to non-controlling interests | (43) |
(5) |
(96) |
(15) |
||||
Other non-GAAP items* | 196 |
98 |
465 |
318 |
||||
Corresponding tax effects and unusual tax items | 56 |
(178) |
(1,016) |
(360) |
||||
Non-GAAP net income attributable to Teva | ($) | 791 |
854 |
($) | 2,812 |
2,855 |
||
Non-GAAP tax rate** |
|
|
|
|
||||
GAAP diluted earnings (loss) per share attributable to Teva | ($) | (1.10) |
(0.14) |
($) | (2.12) |
0.38 |
||
EPS difference*** | 1.81 |
0.91 |
4.64 |
2.20 |
||||
Non-GAAP Diluted EPS attributable to Teva*** | ($) | 0.71 |
0.77 |
($) | 2.52 |
2.58 |
||
Non-GAAP average number of shares (in millions)*** | 1,121 |
1,108 |
1,115 |
1,107 |
||||
* Other non-GAAP items include other exceptional items that we believe are sufficiently large that their exclusion is important
|
||||||||
** Non-GAAP tax rate is tax expenses excluding the impact of non-GAAP tax adjustments presented above as a percentage of income (loss) before income taxes excluding the impact of non-GAAP adjustments presented above. |
||||||||
***EPS difference and diluted non-GAAP EPS are calculated by dividing our non-GAAP net income attributable to Teva by our non-GAAP diluted weighted average number of shares. |
||||||||
Reconciliation of net income (loss) to adjusted EBITDA | ||||||||
Three months ended |
|
|
Year ended |
|||||
|
|
|
|
|||||
($ in millions) | 2022 |
2021 |
|
|
2022 |
2021 |
||
Net income (loss) | ($) | (1,254) |
(151) |
($) | (2,406) |
456 |
||
Increase (decrease) for excluded items: | ||||||||
Financial expenses | 245 |
253 |
966 |
1,058 |
||||
Income taxes | 154 |
(24) |
(638) |
211 |
||||
Share in losses of associated companies- net | - |
- |
(21) |
(9) |
||||
Depreciation | 150 |
132 |
576 |
528 |
||||
Amortization | 156 |
188 |
732 |
802 |
||||
EBITDA | ($) | (550) |
397 |
($) | (791) |
3,046 |
||
Legal settlements and loss contingencies | 34 |
604 |
2,082 |
717 |
||||
1,300 |
- |
2,045 |
- |
|||||
Impairment of long lived assets | 145 |
183 |
402 |
584 |
||||
Other R&D expenses | - |
10 |
- |
15 |
||||
Restructuring costs | 30 |
37 |
146 |
133 |
||||
Costs related to regulatory actions taken in facilities | 1 |
5 |
7 |
23 |
||||
Equity compensation | 36 |
32 |
124 |
118 |
||||
Contingent consideration | 63 |
14 |
163 |
7 |
||||
Gain on sale of business | (15) |
(7) |
(47) |
(51) |
||||
Other non-GAAP items * | 196 |
98 |
465 |
318 |
||||
Adjusted EBITDA | ($) | 1,240 |
1,373 |
($) | 4,598 |
4,911 |
||
* Other non-GAAP items include other exceptional items that we believe are sufficiently large that their exclusion is important to
|
||||||||
Segment Information | ||||||||||||||||||
|
|
|
|
International Markets |
||||||||||||||
Three months ended
|
|
Three months ended
|
|
Three months ended
|
||||||||||||||
2022 |
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
( |
|
( |
|
( |
||||||||||||||
Revenues | $ | 2,002 |
$ | 2,003 |
$ | 1,129 |
$ | 1,268 |
$ | 482 |
$ | 527 |
||||||
Gross profit | 1,085 |
1,145 |
669 |
760 |
253 |
292 |
||||||||||||
R&D expenses | 131 |
151 |
55 |
60 |
18 |
17 |
||||||||||||
S&M expenses | 209 |
255 |
187 |
218 |
112 |
114 |
||||||||||||
G&A expenses | 113 |
88 |
63 |
64 |
30 |
30 |
||||||||||||
Other (income) expense | (2) |
(17) |
(2) |
(2) |
§ | § | ||||||||||||
Segment profit | $ | 633 |
$ | 668 |
$ | 366 |
$ | 420 |
$ | 93 |
$ | 131 |
||||||
Segment Information | ||||||||||||||||||
|
|
|
|
International Markets |
||||||||||||||
Year ended |
|
Year ended |
|
Year ended |
||||||||||||||
2022 |
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
( |
|
( |
|
( |
||||||||||||||
Revenues | $ | 7,452 |
$ | 7,809 |
$ | 4,525 |
$ | 4,886 |
$ | 1,903 |
$ | 2,032 |
||||||
Gross profit | 3,926 |
4,226 |
2,700 |
2,823 |
1,033 |
1,118 |
||||||||||||
R&D expenses | 532 |
618 |
213 |
244 |
72 |
68 |
||||||||||||
S&M expenses | 941 |
988 |
748 |
846 |
405 |
417 |
||||||||||||
G&A expenses | 474 |
427 |
246 |
244 |
119 |
109 |
||||||||||||
Other (income) expense | (15) |
(31) |
(3) |
(5) |
(43) |
(5) |
||||||||||||
Segment profit | $ | 1,993 |
$ | 2,224 |
$ | 1,496 |
$ | 1,494 |
$ | 479 |
$ | 529 |
||||||
Reconciliation of our segment profit | ||||||
to consolidated income before income taxes | ||||||
Three months ended |
||||||
|
||||||
2022 |
2021 |
|||||
(U.S.$ in millions) | ||||||
$ | 633 |
$ | 668 |
|||
366 |
420 |
|||||
International Markets profit | 93 |
131 |
||||
Total segment profit | 1,093 |
1,219 |
||||
Profit (loss) of other activities | 37 |
29 |
||||
Total segment profit | 1,130 |
1,248 |
||||
Amounts not allocated to segments: | ||||||
Amortization | 156 |
188 |
||||
Other asset impairments, restructuring and other items | 132 |
113 |
||||
1,300 |
- |
|||||
Intangible asset impairments | 132 |
129 |
||||
Legal settlements and loss contingencies | 34 |
604 |
||||
Other unallocated amounts | 231 |
136 |
||||
Consolidated operating income (loss) | (855) |
78 |
||||
Financial expenses - net | 245 |
253 |
||||
Consolidated income (loss) before income taxes | $ | (1,100) |
$ | (175) |
||
Reconciliation of our segment profit | ||||||
to consolidated income before income taxes | ||||||
Year ended | ||||||
2022 |
2021 |
|||||
(U.S.$ in millions) | ||||||
$ | 1,993 |
$ | 2,224 |
|||
1,496 |
1,494 |
|||||
International Markets profit | 479 |
529 |
||||
Total segment profit | 3,968 |
4,246 |
||||
Profit (loss) of other activities | 172 |
154 |
||||
Total segment profit | 4,140 |
4,401 |
||||
Amounts not allocated to segments: | ||||||
Amortization | 732 |
802 |
||||
Other asset impairments, restructuring and other items | 414 |
341 |
||||
2,045 |
- |
|||||
Intangible asset impairments | 355 |
424 |
||||
Legal settlements and loss contingencies | 2,082 |
717 |
||||
Other unallocated amounts | 610 |
402 |
||||
Consolidated operating income (loss) | (2,099) |
1,716 |
||||
Financial expenses - net | 966 |
1,058 |
||||
Consolidated income (loss) before income taxes | $ | (3,065) |
$ | 658 |
||
Revenues by Activity and Geographical Area | ||||||||
(Unaudited) | ||||||||
Three months ended | ||||||||
Percentage Change |
||||||||
2022 |
2021 |
2021-2022 |
||||||
(U.S.$ in millions) | ||||||||
Generics products | $ | 818 |
$ | 905 |
( |
|||
AJOVY | 75 |
53 |
|
|||||
AUSTEDO | 344 |
282 |
|
|||||
BENDEKA/TREANDA | 75 |
93 |
( |
|||||
COPAXONE | 101 |
129 |
( |
|||||
Anda | 450 |
355 |
|
|||||
Other | 138 |
186 |
( |
|||||
Total | 2,002 |
2,003 |
§ | |||||
§ Represents an amount less than |
||||||||
Three months ended | ||||||||
Percentage Change |
||||||||
2022 |
2021 |
2021-2022 |
||||||
(U.S.$ in millions) | ||||||||
Generics products | $ | 914 |
$ | 932 |
( |
|||
AJOVY | 35 |
29 |
|
|||||
COPAXONE | 61 |
95 |
( |
|||||
Respiratory products | 75 |
93 |
( |
|||||
Other | 43 |
119 |
( |
|||||
Total | 1,129 |
1,268 |
( |
|||||
Three months ended | ||||||||
Percentage Change |
||||||||
2022 |
2021 |
2021-2022 |
||||||
(U.S.$ in millions) | ||||||||
International Markets segment | ||||||||
Generics products | $ | 411 |
$ | 438 |
( |
|||
AJOVY | 13 |
4 |
|
|||||
COPAXONE | 7 |
8 |
( |
|||||
Other | 51 |
77 |
( |
|||||
Total | 482 |
527 |
( |
|||||
Revenues by Activity and Geographical Area | ||||||||
(Unaudited) | ||||||||
Year ended | ||||||||
Percentage Change |
||||||||
2022 |
2021 |
2021-2022 |
||||||
(U.S.$ in millions) | ||||||||
Generics products | $ | 3,549 |
$ | 3,769 |
( |
|||
AJOVY | 218 |
176 |
|
|||||
AUSTEDO | 963 |
802 |
|
|||||
BENDEKA/TREANDA | 316 |
385 |
( |
|||||
COPAXONE | 387 |
577 |
( |
|||||
Anda | 1,471 |
1,323 |
|
|||||
Other | 549 |
777 |
( |
|||||
Total | 7,452 |
7,809 |
( |
|||||
Year ended | ||||||||
Percentage Change |
||||||||
2022 |
2021 |
2021-2022 |
||||||
(U.S.$ in millions) | ||||||||
Generics products | $ | 3,466 |
$ | 3,569 |
( |
|||
AJOVY | 124 |
87 |
|
|||||
COPAXONE | 268 |
391 |
( |
|||||
Respiratory products | 273 |
356 |
( |
|||||
Other | 393 |
483 |
( |
|||||
Total | 4,525 |
4,886 |
( |
|||||
Year ended | ||||||||
Percentage Change |
||||||||
2022 |
2021 |
2021-2022 |
||||||
(U.S.$ in millions) |
|
|||||||
International Markets segment |
|
|||||||
Generics products | $ | 1,586 |
$ | 1,649 |
( |
|||
AJOVY | 35 |
50 |
( |
|||||
COPAXONE | 36 |
37 |
( |
|||||
Other | 246 |
295 |
( |
|||||
Total | 1,903 |
2,032 |
( |
|||||
Free cash flow reconciliation | |||||
(Unaudited) | |||||
Three months ended |
|||||
2022 |
2021 |
||||
( |
|||||
Net cash provided by operating activities | 973 |
456 |
|||
Beneficial interest collected in exchange for securitized accounts receivables | 286 |
370 |
|||
Purchase of property, plant and equipment | (142) |
(153) |
|||
Proceeds from sale of business and long lived assets. | 23 |
43 |
|||
Free cash flow | $ | 1,140 |
$ | 716 |
|
Free cash flow reconciliation | |||||
(Unaudited) | |||||
Year ended |
|||||
2022 |
2021 |
||||
( |
|||||
Net cash provided by operating activities | 1,590 |
798 |
|||
Beneficial interest collected in exchange for securitized accounts receivables | 1,140 |
1,648 |
|||
Purchases of property, plant and equipment | (548) |
(562) |
|||
Proceeds from sale of business and long lived assets | 68 |
311 |
|||
Acquisition of businesses, net of cash acquired | (7) |
- |
|||
Free cash flow | $ | 2,243 |
$ | 2,196 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230208005167/en/
IR Contacts
PR Contacts
Source:
FAQ
What were Teva's revenues for the fourth quarter of 2022?
How much did Teva lose per share in 2022?
What is Teva's financial outlook for 2023?
How did Teva's net income in 2022 compare to 2021?