Novartis AG
Novartis AG
NVS
Valuace
43
Růst
71
Zdraví
83
Cena
$ 155.16
Dnes
+1.19 (0.83%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues56.1554.8151.7246.6651.8352.8849.9048.6853.1750.1449.4450.3953.6358.8357.5659.3851.56
Cost of Revenues13.6313.6912.8312.4715.4915.8715.1214.4318.4117.1817.5217.4017.3519.6118.7618.9814.49
Gross Profit42.5241.1238.9034.1936.3437.0134.7834.2534.7632.9631.9232.9836.2939.2238.8140.3937.07
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues13.3314.3614.8413.6213.5613.1712.8712.1211.7812.09
Cost of Revenues3.543.543.323.233.323.233.173.103.023.12
Gross Profit9.7910.8211.5110.3910.239.949.709.028.758.98
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.0011.3710.009.548.989.409.078.979.048.949.099.859.339.589.07
Selling General & Admin Expenses0.000.000.0012.4914.2514.8914.2014.3716.4715.0014.1914.2514.9917.6117.2918.0515.80
Depreciation & Amortization5.325.356.078.287.196.117.066.536.896.086.045.584.754.994.955.793.42
Total Operating Expenses24.9724.0524.3524.4227.1525.3224.6325.1726.5924.3323.6524.0125.2028.3127.2929.3925.55
Operating Income17.5517.0714.549.779.2026.9510.159.098.178.638.278.9811.0910.9111.5111.0011.53
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.002.573.93
Selling General & Admin Expenses0.000.000.000.000.000.000.000.003.443.09
Depreciation & Amortization1.551.361.261.151.631.971.161.311.593.11
Total Operating Expenses6.276.326.655.736.706.315.695.656.177.21
Operating Income3.524.504.864.663.533.634.013.372.581.76
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.370.570.630.380.070.090.250.290.110.040.030.030.030.050.060.10
Interest Expense1.151.191.040.860.840.810.870.850.960.780.710.660.700.680.720.750.69
Other Expense-1.20-0.64-0.90-0.65-0.83-0.81-0.27-0.156.371.060.230.271.920.600.550.500.80
IBT16.3516.4413.649.128.3726.149.888.9413.849.007.828.1312.2710.7411.2410.7711.70
Income Tax Expense2.382.401.700.551.422.121.811.791.221.301.121.111.551.441.631.531.73
Net Income13.9814.0611.9414.856.9624.028.077.1512.617.706.7117.7810.219.189.519.119.79
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.410.22
Interest Expense0.300.280.290.270.270.270.250.220.220.22
Other Expense-0.30-0.31-0.33-0.26-0.25-0.24-0.17-0.24-0.21-0.21
IBT3.224.204.534.413.293.393.843.132.381.55
Income Tax Expense0.810.270.510.800.470.200.600.44-0.260.04
Net Income2.413.934.043.612.823.193.252.698.481.76
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$7.15$3.19$10.71$3.55$3.12$5.44$3.28$2.82$7.40$4.21$3.76$3.93$3.75$4.28
EPS Diluted$0.00$0.00$0.00$7.10$3.17$10.63$3.52$3.08$5.38$3.25$2.80$7.29$4.13$3.70$3.89$3.70$4.26
Shares Outstanding1.911.942.022.082.182.242.282.292.322.352.382.402.432.442.422.382.29
Diluted Shares Outstanding1.931.962.042.092.202.262.302.322.342.372.402.442.472.482.442.412.30
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4.14$0.85
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$4.11$0.85
Shares Outstanding1.911.931.951.971.992.012.032.042.052.06
Diluted Shares Outstanding1.931.941.961.982.002.032.052.062.072.08
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents7.9011.4613.397.5212.419.6611.1113.278.867.014.6713.026.695.553.715.32
Short Term Investments0.531.890.5711.4115.921.910.332.690.630.770.770.842.542.571.372.82
Total Cash & ST Investments8.4413.3513.9618.9328.3311.5611.4515.969.497.785.4513.869.228.125.088.13
Accounts Receivable8.489.548.128.338.288.468.5611.0211.1010.208.188.289.9010.0512.3711.72
Inventory5.755.725.917.186.677.135.986.966.876.266.236.097.276.745.936.09
Other Current Assets3.031.092.022.472.442.522.681.620.760.702.992.533.393.090.712.59
Total Current Assets25.6929.7030.4836.9145.7229.6729.5035.5628.2124.9322.8537.5630.5428.0024.0826.69
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents9.566.667.0711.4613.617.909.4713.3912.4110.89
Short Term Investments0.200.340.131.890.410.530.230.570.290.29
Total Cash & ST Investments9.757.007.2013.3514.028.449.6913.9612.7011.17
Accounts Receivable8.989.188.739.548.158.488.258.127.109.54
Inventory6.426.315.835.725.945.755.745.915.618.23
Other Current Assets3.043.463.361.093.163.032.763.3920.264.55
Total Current Assets28.2025.9425.1129.7031.2625.6926.4530.4845.6633.49
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment10.6210.8710.9212.2013.1113.9413.7515.7016.4615.6415.9815.9818.2016.9415.6315.84
Goodwill25.2324.7623.3429.3029.6030.0026.5235.2931.7530.9831.1729.3131.0331.0929.9429.69
Intangible Assets27.7826.9226.8831.6434.1836.8128.7938.7230.0031.3434.2223.8327.8430.3331.9735.23
Long-Term Investments2.131.131.832.553.2412.5311.1610.7017.6116.5027.3418.7018.6517.859.609.24
Other Long-Term Assets1.664.512.181.112.210.890.740.900.820.70-8.96-7.99-7.38-7.390.421.39
Total Long-Term Assets71.8172.5469.4680.5486.08102.3988.87110.00104.87105.19108.7187.8395.7196.2193.4196.63
Total Assets97.51102.2599.95117.45131.80132.06118.37145.56133.08130.12131.56125.39126.25124.22117.50123.32
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment11.9911.8311.0910.8711.2010.6210.5410.9210.3412.28
Goodwill25.5525.5524.9724.7624.9325.2323.0623.3423.4229.52
Intangible Assets29.0429.2427.4826.9227.9027.7826.2726.8826.4228.00
Long-Term Investments2.152.162.101.132.192.132.581.832.122.43
Other Long-Term Assets4.784.474.114.511.391.661.212.181.111.21
Total Long-Term Assets79.0978.4674.8372.5472.2671.8167.8969.4667.0477.49
Total Assets107.29104.4099.94102.25103.5297.5194.3399.95112.70110.98
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable4.154.574.935.155.555.405.425.565.174.875.675.426.155.594.994.79
Short-Term Debt7.768.326.316.186.5710.077.289.625.205.915.606.616.785.956.348.58
Other Current Liabilities13.7813.4412.6417.2117.9617.5315.4514.2012.7311.1412.0514.6113.3712.4411.7511.21
Current Liabilities27.6128.6926.3928.6630.2133.0628.2629.6123.4022.2123.7126.9726.3724.0523.1524.66
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable4.564.514.264.574.094.154.064.933.875.35
Short-Term Debt7.788.578.048.326.817.768.566.315.678.54
Other Current Liabilities16.3215.8119.3213.4415.0713.7815.0112.6436.73-20.61
Current Liabilities32.0031.7131.6228.6928.1327.6129.2926.3948.3931.91
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt19.6622.9320.0321.7824.5227.9822.0622.4723.2217.9016.3313.8011.2413.7813.8614.36
Capital Leases1.561.801.831.791.902.011.950.000.000.000.000.000.000.000.000.00
Def. Tax Liability2.462.422.252.693.077.425.877.485.176.666.366.106.907.296.767.69
Total Liabilities55.6058.1253.2058.0363.9775.3962.8266.8758.8555.2354.4354.5451.7855.0051.5653.55
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt24.2424.0623.2322.9325.3521.2218.7220.0319.5219.80
Capital Leases1.901.851.801.801.841.791.751.831.661.79
Def. Tax Liability2.172.322.552.422.222.462.312.252.462.53
Total Liabilities62.5462.3461.4958.1260.0855.6054.5853.2074.4559.05
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.790.790.830.890.900.910.940.940.970.970.991.001.001.001.020.96
Retained Earnings45.8446.5649.650.000.000.000.000.000.000.000.000.000.000.0064.9562.36
Comprehensive Income-4.87-3.25-3.7758.5466.8055.7454.6277.7473.3073.9476.1669.8773.4368.1864.9562.36
Total Common Equity41.7344.0546.6759.3467.6656.6055.4778.6174.1774.8377.0570.7774.3469.0965.8463.20
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.770.770.770.790.790.790.790.830.830.84
Retained Earnings43.5141.5339.8446.5646.2945.8443.8349.6542.3355.68
Comprehensive Income0.10-0.27-2.23-3.25-3.74-4.89-4.9145.88-4.9651.06
Total Common Equity44.3341.9938.3744.0543.3241.7339.6846.6738.1651.85
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt28.9931.2626.3527.9631.0938.0529.3332.0928.4323.8021.9320.4118.0219.7320.2022.94
Book Value41.9044.1346.7559.4267.8256.6755.5578.6974.2374.8977.1270.8474.4769.2265.9469.77
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.420.070.080.080.120.170.080.080.080.08
Book Value44.3341.9938.3744.0543.3241.7339.6846.6738.1651.85
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income10.0914.0611.948.576.9624.028.077.1512.617.706.707.0310.739.299.629.259.97
Depreciation & Amortization7.185.356.078.287.186.116.465.836.896.086.045.584.754.994.955.793.42
Stock-Based Compensation0.970.001.040.870.820.740.740.760.760.680.670.770.740.730.750.790.66
Change Working Capital-1.59-3.08-0.71-0.37-1.000.24-0.290.200.500.24-0.08-0.86-0.63-0.74-0.14-0.111.76
Change In Accounts Receivable-1.78-1.13-0.93-1.50-0.59-0.390.14-0.98-0.57-0.20-0.23-0.51-0.37-0.410.37-0.730.03
Change In Accounts Payable-0.17-0.27-0.110.48-0.05-0.02-0.320.550.310.06-0.590.380.140.500.520.200.49
Change In Inventories-0.150.03-0.23-0.55-0.830.08-0.54-0.38-0.53-0.25-0.24-0.48-0.51-0.65-0.700.050.97
Other Non-cash Items6.233.27-2.43-3.44-1.14-18.16-3.14-2.10-7.71-3.38-2.98-1.72-3.25-2.54-2.61-2.93-3.47
Cash from Operations15.070.000.0014.4614.2415.0713.6513.6314.2712.6211.4811.9013.9013.1714.1914.3114.07
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income2.413.934.023.612.823.193.252.692.641.51
Depreciation & Amortization1.551.361.261.151.631.971.161.311.593.11
Stock-Based Compensation0.000.270.270.260.270.260.260.260.250.21
Change Working Capital-2.291.340.44-1.770.010.820.24-1.99-0.381.18
Change In Accounts Receivable-0.090.18-0.17-1.040.160.33-0.50-0.92-0.24-0.12
Change In Accounts Payable0.10-0.06-0.14-0.170.56-0.11-0.14-0.410.56-0.18
Change In Inventories0.15-0.13-0.040.06-0.170.09-0.02-0.130.03-0.03
Other Non-cash Items0.59-0.590.17-0.40-1.00-0.15-0.62-0.45-1.28-0.67
Cash from Operations0.000.000.000.000.000.000.000.002.555.38
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-3.35-3.92-1.37-2.75-2.67-2.97-2.59-2.26-3.36-2.75-2.88-3.85-3.70-3.78-3.31-2.39-2.23
Acquisitions-7.02-3.01-3.83-3.57-0.9020.10-9.96-3.77-1.07-0.76-0.77-16.51-0.33-0.04-1.74-0.58-26.67
Investments-0.94-0.30-3.65-0.76-34.82-16.59-2.13-0.53-2.70-1.05-0.78-0.86-0.41-0.44-1.12-1.94-40.71
Sales of Investment2.122.193.7011.6039.492.741.223.710.640.880.870.432.520.560.743.4153.27
Other Investing Activities0.680.000.001.080.370.930.280.610.900.550.1110.012.810.34-0.240.700.58
Cash from Investing-8.080.000.005.601.474.21-13.18-2.23-5.59-3.12-3.44-10.780.88-3.35-5.68-0.79-15.76
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-1.02-0.35-0.33-0.25-0.56-0.32-0.26-0.23-0.78-0.68
Acquisitions-1.17-0.16-1.680.01-0.26-0.05-3.33-0.26-0.01-3.45
Investments-0.08-0.10-0.06-0.06-2.31-1.01-0.28-0.05-0.57-0.04
Sales of Investment0.070.180.051.880.581.471.080.570.180.29
Other Investing Activities0.000.000.000.000.000.000.000.00-0.571.67
Cash from Investing0.000.000.000.000.000.000.000.00-1.76-2.21
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-4.880.000.00-1.68-2.87-2.48-2.32-3.47-0.37-0.19-1.70-3.09-2.60-2.02-0.70-0.03-0.01
Debt Issued5.5331.264.910.06-0.26-4.4811.030.714.034.813.574.614.990.310.23-2.7222.95
Issuance of Common Stock0.020.000.000.000.00-3.4610.091.975.244.433.975.055.920.690.410.160.73
Repurchase of Common Stock-5.59-9.26-8.33-8.72-10.65-3.06-2.84-5.53-2.04-5.49-1.11-4.49-4.52-1.24-0.09-3.63-0.31
Dividends Paid-7.620.000.00-7.26-7.51-7.37-6.99-6.65-6.97-6.50-6.48-6.64-6.81-6.10-6.03-5.37-4.49
Other Financing Activities4.310.000.003.370.470.09-0.150.05-0.110.010.000.00-0.14-0.10-0.26-6.168.19
Cash from Financing-9.800.000.00-14.28-20.56-16.26-2.21-13.63-4.24-7.73-5.31-9.18-8.15-8.77-6.68-15.024.12
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.61-2.29
Debt Issued32.02-0.621.370.01-0.903.171.700.941.77-0.87
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-1.48-2.30-2.71-2.72-2.76-2.85-1.62-1.10-1.25-1.63
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.000.033.08
Cash from Financing0.000.000.000.000.000.000.000.00-0.61-0.83
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-2.98-0.02-1.935.88-4.892.75-1.45-2.164.411.852.33-8.356.341.141.84-1.612.43
Closing Cash Balance7.9011.4411.4613.397.5212.419.6611.1113.278.867.014.6713.026.695.553.715.32
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash1.882.90-0.41-4.39-2.155.71-1.57-3.920.991.52
Closing Cash Balance11.449.566.667.0711.4613.617.909.4713.3912.41
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow11.7217.6913.8111.7111.5712.1011.0711.3710.929.888.608.0510.199.4010.8911.9211.84
Real Free Cash Flow10.7517.6912.7610.8410.7411.3610.3310.6110.169.197.937.279.458.6710.1411.1311.18
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.645.746.112.153.065.494.151.111.764.70
Real Free Cash Flow1.645.475.841.892.795.233.890.851.524.49
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader