Teva Reports Strong Second Quarter 2015 Results and Raises Guidance for Full-Year 2015

Teva Pharmaceutical Industries Ltd. (NYSE:TEVA) today reported results for the quarter ended June 30, 2015.

“Teva’s second quarter solid performance was driven by important contributions from across our integrated portfolio of high-quality generic and specialty medicines,” stated Erez Vigodman, Teva’s President and CEO. “We continue to deliver on our promise to take bold steps forward, both organic and inorganic, to position Teva for sustainable, profitable growth, execute on our strategic and operational initiatives, improve our profitability, strengthen our cash flow generation, and build the most competitive operating network in the industry.”

Mr. Vigodman continued, “Based on our strong performance in the first half of the year, we are raising our guidance for 2015. We expect to complete the acquisition of Allergan’s global generics business in the first quarter of 2016, which will further diversify our business and support the continued creation of shareholder value. We remain excited about our future as we continue the positive momentum to transform our Company.”

Second Quarter 2015 Results

Revenues in the second quarter of 2015 amounted to $5.0 billion, down 2% compared to the second quarter of 2014. Excluding the impact of foreign exchange fluctuations and the sale of our U.S. OTC plants in July 2014, revenues grew 6%.

Exchange rate differences (net of profits from certain hedging transactions) between the second quarter of 2015 and the second quarter of 2014 decreased our revenues by $341 million and reduced our non-GAAP operating income by $4 million but increased our GAAP operating income by $17 million.

Non-GAAP gross profit was $3.1 billion in the second quarter of 2015, up 7% from the second quarter of 2014. Non-GAAP gross profit margin was 62.8% in the second quarter of 2015, compared to 58.1% in the second quarter of 2014. GAAP gross profit was $2.9 billion in the second quarter of 2015, compared to $2.7 billion in the second quarter of 2014. GAAP gross profit margin was 58.4% in the quarter, compared to 52.7% in the second quarter of 2014.

Research and Development (R&D) expenditures (excluding equity compensation expenses and purchase of in-process R&D) in the second quarter of 2015 amounted to $357 million, compared to $340 million in the second quarter of 2014. R&D expenses were 7.2% of revenues in the quarter, compared to 6.7% in the second quarter of 2014. R&D expenses related to our generic medicines segment amounted to $134 million, up 7% compared to $125 million in the second quarter of 2014. In local currency terms, expenses increased 12%. The increase is the result of additional development activities for the U.S. market. R&D expenses related to our specialty medicines segment amounted to $220 million, an increase of 4% compared to $211 million in the second quarter of 2014. In local currency terms, expenses increased 6%, mainly as a result of investments in the assets acquired via the Labrys and Auspex deals.

Selling and Marketing (S&M) expenditures (excluding amortization of purchased intangible assets and equity compensation expenses) amounted to $846 million, or 17.0% of revenues, in the second quarter of 2015, compared to $911 million, or 18.1% of revenues, in the second quarter of 2014. S&M expenses related to our generic medicines segment amounted to $335 million, a decrease of 14% compared to $388 million in the second quarter of 2014. In local currency terms, S&M expenses decreased 1%. S&M expenses related to our specialty medicines segment amounted to $457 million, a decrease of 5% compared to $481 million in the second quarter of 2014. In local currency terms, S&M expenses increased 1%.

General and Administrative (G&A) expenditures (excluding equity compensation expenses) amounted to $307 million in the second quarter of 2015, or 6.2% of revenues, compared to $291 million and 5.8% in the second quarter of 2014.

Quarterly non-GAAP operating income was $1.6 billion, an increase of 16% compared to the second quarter of 2014. Quarterly GAAP operating income was $662 million in the second quarter of 2015, a decrease of 28% compared to $925 million in the second quarter of 2014.

Non-GAAP financial expenses amounted to $41 million in the second quarter of 2015, compared to $76 million in the second quarter of 2014. GAAP financial expenses for the second quarter of 2015 amounted to $41 million, compared to $78 million in the second quarter of 2014. The decrease was mainly due to finance income from derivative financial instruments as well as a lower cost of debt, partially offset by the impact of higher debt.

The provision for non-GAAP tax for the second quarter of 2015 amounted to $345 million on pre-tax non-GAAP income of $1.6 billion, for a quarterly tax rate of 22%. The provision for non-GAAP tax in the second quarter of 2014 was $245 million on pre-tax non-GAAP income of $1.3 billion, for a quarterly tax rate of 19%. GAAP tax expenses for the second quarter of 2015 amounted to $88 million or 14% on pre-tax income of $621 million. In the second quarter of 2014, the provision for taxes amounted to$102 million or 12% on pre-tax income of $847 million.

Non-GAAP net income and non-GAAP diluted EPS were $1.2 billion and $1.43, respectively, in the second quarter of 2015, up 15% and 14%, respectively, compared to the second quarter of 2014. GAAP net income and GAAP diluted EPS were $539 million and $0.63, respectively, in the second quarter of 2015, compared to $748 million and $0.87, respectively, in the second quarter of 2014.

Non-GAAP information: Net non-GAAP adjustments in the second quarter of 2015 amounted to $691 million. Non-GAAP net income and non-GAAP EPS for the quarter were adjusted to exclude the following items:

• Legal settlements and loss contingencies of $384 million mainly related to the booking of an additional reserve for the settlement of the modafinil antitrust litigation;
• Amortization of purchased intangible assets totaling $214 million, of which $206 million is included in cost of goods sold and the remaining $8 million in selling and marketing expenses;
• Acquisition expenses of $132 million;
• Impairment of long-lived assets of $81 million;
• Restructuring expenses and other non-GAAP items of $54 million;
• Equity compensation of $31 million;
• Purchase of research and development in process of $24 million;
• Contingent consideration of $18 million;
• Costs related to regulatory actions taken in facilities of $10 million; and
• Related tax benefit of $257 million.

Teva believes that excluding such items facilitates investors' understanding of its business. See the attached tables for a reconciliation of the U.S. GAAP results to the adjusted non-GAAP figures.

Cash flow from operations generated during the second quarter of 2015 amounted to $1.5 billion, compared to $1.1 billion in the second quarter of 2014, an increase of 41%. The increase was mainly due to a decrease in accounts receivable net of SR&A and lower payments related to legal settlements in the second quarter of 2015. Free cash flow, excluding net capital expenditures, amounted to $1.3 billion compared to $0.9 in the second quarter of 2014, an increase of 51%.

Cash and investments at June 30, 2015 decreased to $2.8 billion, compared to $3.8 billion at March 31, 2015, mainly due to the Auspex acquisition payment and a repayment of $1 billion of senior notes, partially offset by short term borrowing and free cash flow generated during the quarter.

For the second quarter of 2015, the weighted average outstanding shares for the fully diluted earnings per share calculation was 859 million on both a GAAP and non-GAAP basis. At June 30, 2015, the outstanding shares for calculating Teva's market capitalization were approximately 850 million.

Shareholders’ equity was $23.1 billion at June 30, 2015, compared to $22.7 billion at March 31, 2015. The increase primarily reflects $0.5 billion of GAAP net income offset by $0.3 billion of dividend payments.

Segment Results for the Second Quarter 2015

Generic Medicines Segment

					Three Months Ended June 30,
					2015											2014
					U.S.$ in millions / % of Segment Revenues
Revenues					$	2,466					100.0%					$	2,515					100.0%
Gross profit						1,198					48.6%						1,049					41.7%
R&D expenses						134					5.4%						125					5.0%
S&M expenses						335					13.6%						388					15.4%
Segment profit*					$	729					29.6%					$	536					21.3%

* Segment profit consists of gross profit for the segment, less R&D and S&M expenses related to the segment. Segment profit does not include G&A expenses, amortization and certain other items.

Beginning in 2015, expenses related to equity compensation are excluded from our segment results. The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Generic Medicines Revenues

Generic medicines revenues in the second quarter of 2015 amounted to $2.5 billion, a decrease of 2% compared to the second quarter of 2014. In local currency terms, revenues increased 6%.

Generic revenues consisted of:

• U.S. revenues of $1.3 billion, an increase of 24% compared to the second quarter of 2014. The increase resulted mainly from the launch of aripiprazole tablets (the generic equivalent of Abilify^®) this quarter, and from sales of other products that were not sold in the second quarter of 2014, the most significant of which was esomeprazole (the generic equivalent of Nexium^®). This was partially offset by declines in sales of other products, the most significant of which was capecitabine (the generic equivalent of Xeloda^®).
• European revenues of $665 million, a decrease of 18%, or 3% in local currency terms, compared to the second quarter of 2014. The decrease in local currency terms resulted mainly from our strategy of pursuing profitable and sustainable business in the region, with decreases in Spain, the U.K. and France offset by increases in Italy and Germany. This strategy has continued to lead to notable improvements in the profitability of our European generics business.
• ROW revenues of $475 million, a decrease of 25%, or of 13% in local currency terms, compared to the second quarter of 2014. The decrease in local currency terms was mainly due to lower revenues in Canada and Japan, which were partially offset by higher revenues in Latin America and Russia.
• API sales to third parties of $183 million (which is included in the market revenues above), an increase of 1%, compared to the second quarter of 2014.

Generic medicines revenues comprised 50% of our total revenues in the quarter, as in the second quarter of 2014.

Generic Medicines Gross Profit

Gross profit from our generic medicines segment in the second quarter of 2015 amounted to $1.2 billion, an increase of 14% compared to the second quarter of 2014. Gross profit margin for our generic medicines segment in the second quarter of 2015 increased to 48.6%, from 41.7% in the second quarter of 2014. The higher gross profit was mainly a result of the launches of arpiprazole (the generic equivalent of Abilify^®) and esomeprazole (the generic equivalent of Nexium^®) in the United States partially offset by lower gross profit in our ROW markets.

Generic Medicines Profit

Our generic medicines segment generated profit of $729 million in the second quarter of 2015, an increase of 36% compared to the second quarter of 2014. Generic medicines profitability as a percentage of generic medicines revenues was 29.6% in the second quarter of 2015, up from 21.3% in the second quarter of 2014. The increase was primarily due to higher gross profit coupled with a reduction in S&M expenses, partially offset by higher R&D expenses.

Specialty Medicines Segment

					Three Months Ended June 30,
					2015											2014
					U.S.$ in millions / % of Segment Revenues
Revenues					$	2,090					100.0%					$	2,027					100.0%
Gross profit						1,808					86.5%						1,768					87.2%
R&D expenses						220					10.5%						211					10.4%
S&M expenses						457					21.9%						481					23.7%
Segment profit*					$	1,131					54.1%					$	1,076					53.1%

* Segment profit is comprised of gross profit for the segment, less R&D and S&M expenses related to the segment. Segment profit does not include G&A expenses, amortization and certain other items.

Beginning in 2015, expenses related to equity compensation are excluded from our segment results. The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Specialty Medicines Revenues

Specialty medicines revenues in the second quarter of 2015 amounted to $2.1 billion, an increase of 3% compared to the second quarter of 2014. In local currency terms, revenues increased 8%. U.S. specialty medicines revenues amounted to $1.6 billion, up 14% compared to the second quarter of 2014. European specialty medicines revenues amounted to $378 million, a decrease of 25%, or of 8% in local currency terms, compared to the second quarter of 2014. ROW specialty revenues amounted to $90 million, down 16%, or 2% in local currency terms, compared to the second quarter of 2014.

Specialty medicines revenues comprised 42% of our total revenues in the quarter, compared to 40% in the second quarter of 2014.

The increase in specialty medicines revenues compared to the second quarter of 2014 was primarily due to higher sales of Copaxone^® in the U.S.

The following table presents revenues by therapeutic area and key products for our specialty medicines segment for the three months ended June 30, 2015 and 2014:

					Three Months Ended June 30,												Percentage Change
					2015						2014						2015 - 2014
					U.S. $ in millions
CNS					$	1,353					$	1,271					6%
Copaxone®						1,054						939					12%
Azilect®						105						103					2%
Nuvigil®						91						88					3%
Respiratory						253						257					(2%)
ProAir®						128						133					(4%)
QVAR®						83						74					12%
Oncology						293						284					3%
Treanda®						179						181					(1%)
Women's Health						110						128					(14%)
Other Specialty						81						87					(7%)
Total Specialty Medicines					$	2,090					$	2,027					3%

Global sales of Copaxone^® (20 mg/mL and 40 mg/mL), the leading multiple sclerosis therapy in the U.S. and globally, amounted to $1.1 billion, an increase of 12% compared to the second quarter of 2014.

In the United States, sales of Copaxone^® amounted to $870 million, an increase of 31% compared to the second quarter of 2014. The increase was mainly due to higher sales volume in the second quarter of 2015 as well as price increases in August 2014 and January 2015. In addition, our U.S. Copaxone^® revenues in the second quarter of 2014 were relatively low following the launch of Copaxone® 40 mg/mL in January 2014. At the end of the second quarter of 2015, according to June 2015 IMS data, our U.S. market shares for the Copaxone^® products in terms of new and total prescriptions were 23.8% and 31.2%, respectively. Copaxone^® 40 mg/mL accounted for 68.5% of total Copaxone^® prescriptions in the U.S.

In June 2015, Sandoz launched its once daily generic version of Copaxone^® 20 mg/mL, Glatopa^®, in the United States.

Sales outside the United States amounted to $184 million, a decrease of 34%, or of 20% in local currency terms, compared to the second quarter of 2014. The decrease in local currency terms stemmed from lower volumes sold in Europe due to increased competition, and from the effect of macro-economic conditions in certain Latin American countries.

Our global Azilect^® revenues amounted to $105 million, an increase of 2% compared to the second quarter of 2014. In local currency terms, sales increased 15%. The increase in local currency terms was mainly due to higher sales to Lundbeck, our marketing partner in certain territories. Global in-market sales decreased 10%.

Sales of our respiratory products amounted to $253 million, down 2% compared to the second quarter of 2014. ProAir^® revenues in the quarter amounted to $128 million, down 4% compared to the second quarter of 2014, as negative price fluctuations were partially offset by volume growth. In April 2015, the FDA approved ProAir^® RespiClick (albuterol sulfate) inhalation powder, a breath-actuated, multi-dose, dry-powder, short-acting beta-agonist inhaler. It was launched in the U.S. in May 2015.

QVAR^® global revenues amounted to $83 million in the second quarter of 2015, up 12% compared to the second quarter of 2014, due to volume growth.

Sales of our oncology products amounted to amounted to $293 million in the second quarter of 2015, up 3% from the second quarter of 2014. Sales of Treanda^® amounted to $179 million, down 1% compared to the second quarter of 2014.

Specialty Medicines Gross Profit

Gross profit from our specialty medicines segment amounted to $1.8 billion, up $40 million compared to the second quarter of 2014. Gross profit margin for our specialty medicines segment in the second quarter of 2015 was 86.5%, compared to 87.2% in the second quarter of 2014.

Specialty Medicines Profit

Our specialty medicines segment profit amounted to $1.1 billion in the second quarter of 2015, up 5% compared to the second quarter of 2014, mainly due to higher revenues and lower S&M expenses, which were partially offset by higher R&D expenses.

Specialty medicines profit as a percentage of segment revenues was 54.1% in the second quarter of 2015, up from 53.1% in the second quarter of 2014.

The following tables present details of our multiple sclerosis franchise and of our other specialty medicines for the three months ended June 30, 2015 and 2014:

Additional information
	Multiple Sclerosis
	Three months ended June 30,
	2015				2014
	U.S.$ in millions / % of MS Revenues
Revenues	$	1,054	100.0%		$	939	100.0%
Gross profit		953	90.4%			840	89.5%
R&D expenses		26	2.5%			20	2.1%
S&M expenses		88	8.3%			120	12.8%
MS profit	$	839	79.6%		$	700	74.5%
	Other Specialty
	Three months ended June 30,
	2015				2014
	U.S.$ in millions / % of Other Specialty Revenues
Revenues	$	1,036	100.0%		$	1,088	100.0%
Gross profit		855	82.5%			928	85.3%
R&D expenses		194	18.7%			191	17.6%
S&M expenses		369	35.6%			361	33.2%
Other Specialty profit	$	292	28.2%		$	376	34.6%

Beginning in 2015, expenses related to our equity compensation are excluded from our franchise results. The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Other Activities

Our OTC revenues related to PGT amounted to $210 million, a decrease of 7% compared to $226 million in the second quarter of 2014. In local currency terms, revenues increased 10%. The increase in local currency terms was mainly due to higher sales in Latin America. PGT’s in-market sales amounted to $325 million in the second quarter of 2015, a decrease of $25 million compared to the second quarter of 2014. This decrease was due to foreign currency exchange fluctuations.

Our revenues from OTC products in the second quarter of 2015 amounted to $210 million, compared to $274 million in the second quarter of 2014. The decline was mainly due to the sale of our U.S. OTC plants, previously purchased from P&G, back to P&G in July 2014.

Other revenues amounted to $200 million in the second quarter of 2015, mostly from the distribution of third-party products in Israel and Hungary, compared to revenues of $229 million, in the second quarter of 2014.

Updated 2015 Financial Outlook

We are updating our 2015 full-year financial outlook. See detailed guidance below:

2015 Non-GAAP Guidance
					Original Guidance December 2014					Updated Guidance July 2015
Net revenues ($B)					19.0 - 19.4					19.0 - 19.4
Gross profit (%)					59.5% - 61.5%					60.0% - 62.5%
R&D expenses ($B)					1.3 - 1.4					1.3 - 1.4
S&M expenses ($B)					3.3 - 3.5					3.3 - 3.5
G&A expenses ($B)					1.1 - 1.2					1.1
Operating income ($B)					5.7 - 5.9					5.8 - 6.0
Finance expenses ($M)					250 - 290					220 - 260
Tax (%)					19% - 21%					20% - 22%
Number of shares (M)					850 - 860					860 - 865
EPS ($)					5.00 - 5.30					5.15 - 5.40
Cash flow from operations ($B)					4.3 – 4.7					4.4 - 4.8

Dividend

The Board of Directors, at its meeting on July 26, 2015, declared a cash dividend for the second quarter of 2015 of $0.34.

The record date will be August 20, 2015, and the payment date will be September 3, 2015. Tax will be withheld at a rate of 15%.

Conference Call

Teva will host a conference call and live webcast to discuss its results for the second quarter of 2015 and overall business environment on Thursday, July 30, 2015, at 7:00 a.m. EST. A Question & Answer session will follow this discussion.

In order to participate, please dial the following numbers (at least 10 minutes before the scheduled start time): United States 1-866-966-9439; Canada 1-866-966-0399 International +44(0) 1452 555566; passcode: 76780072. For a list of other international toll-free numbers, click here.

A live webcast of the call will also be available on Teva's website at: ir.tevapharm.com. Please log in at least 10 minutes prior to the conference call in order to download the applicable audio software.

Following the conclusion of the call, a replay of the webcast will be available within 24 hours on the Company's website. The replay can also be accessed until August 30, 2015, 10:00 a.m. ET by calling United States 1-866-247-4222; Canada 1-866-878-9237 or International +44(0) 1452550000; passcode: 76780072.

About Teva

Teva Pharmaceutical Industries Ltd. (NYSE and TASE: TEVA) is a leading global pharmaceutical company that delivers high-quality, patient-centric healthcare solutions to millions of patients every day. Headquartered in Israel, Teva is the world’s largest generic medicines producer, leveraging its portfolio of more than 1,000 molecules to produce a wide range of generic products in nearly every therapeutic area. In specialty medicines, Teva has a world-leading position in innovative treatments for disorders of the central nervous system, including pain, as well as a strong portfolio of respiratory products. Teva integrates its generics and specialty capabilities in its global research and development division to create new ways of addressing unmet patient needs by combining drug development capabilities with devices, services and technologies. Teva's net revenues in 2014 amounted to $20.3 billion. For more information, visit www.tevapharm.com.

Teva's Safe Harbor Statement under the U. S. Private Securities Litigation Reform Act of 1995:

The following discussion and analysis contains forward-looking statements, which are based on management’s current beliefs and expectations and involve a number of known and unknown risks and uncertainties that could cause our future results, performance or achievements to differ significantly from the results, performance or achievements expressed or implied by such forward-looking statements. Important factors that could cause or contribute to such differences include risks relating to: our ability to develop and commercialize additional pharmaceutical products; competition for our specialty products, especially Copaxone® (including competition from orally-administered alternatives, as well as from generic equivalents such as the recently launched Sandoz product) and our ability to continue to migrate users to our 40 mg/mL version and maintain patients on that version; our ability to identify and successfully bid for suitable acquisition targets or licensing opportunities (such as ourpending acquisition of Allergan’s generic business), or to consummate and integrate acquisitions; the possibility of material fines, penalties and other sanctions and other adverse consequences arising out of our ongoing FCPA investigations and related matters; our ability to achieve expected results from the research and development efforts invested in our pipeline of specialty and other products; our ability to reduce operating expenses to the extent and during the timeframe intended by our cost reduction program; the extent to which any manufacturing or quality control problems damage our reputation for quality production and require costly remediation; increased government scrutiny in both the U.S. and Europe of our patent settlement agreements; our exposure to currency fluctuations and restrictions as well as credit risks; the effectiveness of our patents, confidentiality agreements and other measures to protect the intellectual property rights of our specialty medicines; the effects of reforms in healthcare regulation and pharmaceutical pricing, reimbursement and coverage; governmental investigations into sales and marketing practices, particularly for our specialty pharmaceutical products; adverse effects of political or economic instability, major hostilities or acts of terrorism on our significant worldwide operations; interruptions in our supply chain or problems with internal or third-party information technology systems that adversely affect our complex manufacturing processes; significant disruptions of our information technology systems or breaches of our data security; competition for our generic products, both from other pharmaceutical companies and as a result of increased governmental pricing pressures; competition for our specialty pharmaceutical businesses from companies with greater resources and capabilities; the impact of continuing consolidation of our distributors and customers; decreased opportunities to obtain U.S. market exclusivity for significant new generic products; potential liability in the U.S., Europe and other markets for sales of generic products prior to a final resolution of outstanding patent litigation; our potential exposure to product liability claims that are not covered by insurance; any failure to recruit or retain key personnel, or to attract additional executive and managerial talent; any failures to comply with complex Medicare and Medicaid reporting and payment obligations; significant impairment charges relating to intangible assets, goodwill and property, plant and equipment; the effects of increased leverage and our resulting reliance on access to the capital markets; potentially significant increases in tax liabilities; 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; variations in patent laws that may adversely affect our ability to manufacture our products in the most efficient manner; environmental risks; and other factors that are discussed in our Annual Report on Form 20-F for the year ended December 31, 2014 and in our other filings with the U.S. Securities and Exchange Commission (the "SEC").

Forward-looking statements speak only as of the date on which they are made and we assume no obligation to update or revise any forward-looking statements or other information contained in this report, whether as a result of new information, future events or otherwise. You are advised, however, to consult any additional disclosures we make in our reports to the SEC on Form 6-K. Also note that we provide a cautionary discussion of risks and uncertainties under “Risk Factors” in our Annual Report on Form 20-F for the year ended December 31, 2014. These are factors that we believe could cause our actual results to differ materially from expected results. Other factors besides those listed could also adversely affect us. This discussion is provided as permitted by the Private Securities Litigation Reform Act of 1995.

Consolidated Statements of Income
(Unaudited, U.S. dollars in millions, except share and per share data)
							Three months ended					Six months ended
							June 30,					June 30,
							2015		2014			2015		2014
Net revenues							4,966		5,045			9,948		10,046
Cost of sales							2,064		2,384			4,210		4,688
Gross profit							2,902		2,661			5,738		5,358
Research and development expenses							386		344			718		697
Selling and marketing expenses							860		921			1,782		1,905
General and administrative expenses							325		302			632		604
Legal settlements and loss contingencies							384		26			611		55
Impairments, restructuring and others							285		143			584		200
Operating income							662		925			1,411		1,897
Financial expenses – net							41		78			233		159
Income before income taxes							621		847			1,178		1,738
Income taxes							88		102			192		245
Share in losses (earnings) of associated companies – net							(6)		-			3		8
Net income							539		745			983		1,485
Net loss attributable to non-controlling interests							-		(3)			(2)		(7)
Net income attributable to Teva							539		748			985		1,492
Earnings per share attributable to Teva:					Basic ($)		0.64		0.88			1.16		1.75
					Diluted ($)		0.63		0.87			1.15		1.75
Weighted average number of shares (in millions):					Basic		849		852			850		851
					Diluted		859		857			859		855
Non-GAAP net income attributable to Teva:*							1,230		1,069			2,395		2,120
Non-GAAP earnings per share attributable to Teva:					Basic ($)		1.45		1.25			2.82		2.49
					Diluted ($)		1.43		1.25			2.79		2.48
Weighted average number of shares (in millions):					Basic		849		852			850		851
					Diluted		859		857			859		855

* See reconciliation attached.

Condensed Consolidated Balance Sheets
(U.S. dollars in millions)
(Unaudited)
					June 30,					December 31,
					2015					2014
ASSETS
Current assets:
Cash and cash equivalents					1,068					2,226
Accounts receivable					5,568					5,408
Inventories					4,226					4,371
Deferred income taxes					1,352					993
Other current assets					1,085					1,398
Total current assets					13,299					14,396
Other non-current assets					3,173					1,569
Property, plant and equipment, net					6,427					6,535
Identifiable intangible assets, net					8,215					5,512
Goodwill					19,257					18,408
Total assets					50,371					46,420
LIABILITIES AND EQUITY
Current liabilities:
Short-term debt					3,022					1,761
Sales reserves and allowances					6,454					5,849
Accounts payable and accruals					2,976					3,171
Other current liabilities					2,021					1,508
Total current liabilities					14,473					12,289
Long-term liabilities:
Deferred income taxes					1,976					1,101
Other taxes and long-term liabilities					1,341					1,109
Senior notes and loans					9,496					8,566
Total long-term liabilities					12,813					10,776
Equity:
Teva shareholders’ equity					23,038					23,313
Non-controlling interests					47					42
Total equity					23,085					23,355
Total liabilities and equity					50,371					46,420

Condensed Consolidated Cash Flow
(Unaudited, U.S. Dollars in millions)
					Three months ended										Six months ended
					June 30,										June 30,
					2015					2014					2015		2014
Operating activities:
Net income					539					745					983		1,485
Net change in operating assets and liabilities					609					(89)					1,166		(337)
Items not involving cash flow					332					397					685		803
Net cash provided by operating activities					1,480					1,053					2,834		1,951
Net cash used in investing activities					(4,917)					(187)					(5,136)		(575)
Net cash provided by (used in) financing activities					1,087					(819)					1,180		(1,453)
Translation adjustment on cash and cash equivalents					22					1					(36)		(12)
Net change in cash and cash equivalents					(2,328)					48					(1,158)		(89)
Balance of cash and cash equivalents at beginning of period					3,396					901					2,226		1,038
Balance of cash and cash equivalents at end of period					1,068					949					1,068		949

Non GAAP reconciliation items
(Unaudited, U.S. Dollars in millions)
					Three months ended										Six months ended
					June 30,										June 30,
					2015					2014					2015					2014
Legal settlements and loss contingencies					384					26					611					55
Amortization of purchased intangible assets					214					256					434					541
Acquisition expenses					132					3					133					10
Impairment of long-lived assets					81					56					146					57
Restructuring expenses and other non-GAAP items					54					83					45					145
Equity compensation					31					20					58					36
Purchase of research and development in process					24					-					24					-
Contingent consideration					18					4					262					(5)
Costs related to regulatory actions taken in facilities					10					14					19					32
Financial expense (benefit)					-					2					143					(1)
Corresponding tax benefit					(257)					(143)					(465)					(242)

Reconciliation between reported Net Income attributable to Teva and Earnings per share
			as reported under US GAAP to Non-GAAP Net Income attributable to Teva and Earnings per share
						Three months ended June 30, 2015											Three months ended June 30, 2014
						U.S. dollars and shares in millions (except per share amounts)
						GAAP		Non-GAAP Adjustments			Non-GAAP		% of Net Revenues				GAAP		Non-GAAP Adjustments			Non-GAAP		% of Net Revenues
			Gross profit (1)			2,902		218			3,120		62.8	%			2,661		268			2,929		58.1	%
			Operating income (1)(2)			662		948			1,610		32.4	%			925		462			1,387		27.5	%
			Net income attributable to Teva (1)(2)(3)			539		691			1,230		24.8	%			748		321			1,069		21.2	%
			Earnings per share attributable to Teva - Diluted (4)			0.63		0.80			1.43						0.87		0.38			1.25
(1	)		Amortization of purchased intangible assets					206											249
			Costs related to regulatory actions taken in facilities					10											14
			Equity compensation					2											2
			Other COGS related adjustments					-											3
			Gross profit adjustments					218											268
(2	)		Legal settlements and loss contingencies					384											26
			Acquisition expenses					132											3
			Restructuring expenses and other non-GAAP items					78											80
			Impairment of long-lived assets					81											56
			Equity compensation					29											18
			Contingent consideration					18											4
			Amortization of purchased intangible assets					8											7
								730											194
			Operating income adjustments					948											462
(3	)		Financial expense					-											2
			Tax benefit					(257	)										(143	)
			Net income adjustments					691											321

(4)		The weighted average number of shares was 859 million and 857 million for the three months ended June 30, 2015 and 2014, respectively. Non-GAAP earnings per share can be reconciled with GAAP earnings per share by dividing each of the amounts included in footnotes 1-3 above by the applicable weighted average share number.
*		Beginning in 2015, expenses related to our equity compensation are excluded from our non-GAAP results.
		The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Reconciliation between reported Net Income attributable to Teva and Earnings per share
as reported under US GAAP to Non-GAAP Net Income attributable to Teva and Earnings per share
					Six months ended June 30, 2015												Six months ended June 30, 2014
					U.S. dollars and shares in millions (except per share amounts)
					GAAP		Non-GAAP Adjustments			Non-GAAP		% of Net Revenues					GAAP		Non-GAAP Adjustments			Non-GAAP		% of Net Revenues
		Gross profit (1)			5,738		444			6,182		62.1		%			5,358		559			5,917		58.9	%
		Operating income (1)(2)			1,411		1,732			3,143		31.6		%			1,897		871			2,768		27.6	%
		Net income attributable to Teva (1)(2)(3)			985		1,410			2,395		24.1		%			1,492		628			2,120		21.1	%
		Earnings per share attributable to Teva - Diluted (4)			1.15		1.64			2.79							1.75		0.73			2.48
(1)		Amortization of purchased intangible assets					418												517
		Costs related to regulatory actions taken in facilities					19												32
		Equity compensation					5												3
		Other COGS related adjustments					2												7
		Gross profit adjustments					444												559
(2)		Legal settlements and loss contingencies					611												55
		Contingent consideration					262												(5	)
		Impairment of long-lived assets					146												57
		Acquisition expenses					133												10
		Restructuring expenses and other non-GAAP items					67												138
		Equity compensation					53												33
		Amortization of purchased intangible assets					16												24
							1,288												312
		Operating income adjustments					1,732												871
(3)		Financial expense					143												(1	)
		Tax benefit					(465	)											(242	)
		Net income adjustments					1,410												628

(4)		The weighted average number of shares was 859 and 855 million for the six months ended June 30, 2015 and 2014, respectively. Non-GAAP earnings per share can be reconciled with GAAP earnings per share by dividing each of the amounts included in footnotes 1-3 above by the applicable weighted average share number.
*		Beginning in 2015, expenses related to our equity compensation are excluded from our segment / non-GAAP results.
		The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Segment Information
Generics
					Three months ended June 30,																	Percentage Change
					2015								2014									2015 - 2014
					U.S.$ in millions / % of Segment Revenues
Revenues					$	2,466			100%				$	2,515			100.0%					(2%)
Gross Profit						1,198			48.6%					1,049			41.7%					14%
R&D Expenses						134			5.4%					125			5.0%					7%
S&M Expenses						335			13.6%					388			15.4%					(14%)
Segment Profit*					$	729			29.6%				$	536			21.3%					36%
Specialty
					Three months ended June 30,																	Percentage Change
					2015								2014									2015 - 2014
					U.S.$ in millions / % of Segment Revenues
Revenues					$	2,090			100%				$	2,027			100.0%					3%
Gross Profit						1,808			86.5%					1,768			87.2%					2%
R&D Expenses						220			10.5%					211			10.4%					4%
S&M Expenses						457			21.9%					481			23.7%					(5%)
Segment Profit*					$	1,131			54.1%				$	1,076			53.1%					5%

* Segment profit consists of gross profit, less S&M and R&D expenses related to the segment. Segment profitability does not include G&A expenses, amortization and certain other items.

Beginning in 2015, expenses related to our equity compensation are excluded from segment results.

The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Segment Information
Generics
					Six months ended June 30,																Percentage Change
					2015							2014									2015 - 2014
					U.S.$ in millions / % of Segment Revenues
Revenues					$	5,087			100.0%			$	4,913			100.0%					4%
Gross Profit						2,482			48.8%				2,092			42.6%					19%
R&D Expenses						245			4.8%				248			5.0%					(1%)
S&M Expenses						709			13.9%				805			16.4%					(12%)
Segment Profit*					$	1,528			30.0%			$	1,039			21.1%					47%
Specialty
					Six months ended June 30,																Percentage Change
					2015							2014									2015 - 2014
					U.S.$ in millions / % of Segment Revenues
Revenues					$	4,046			100.0%			$	4,141			100.0%					(2%)
Gross Profit						3,486			86.2%				3,611			87.2%					(3%)
R&D Expenses						435			10.8%				437			10.6%					§
S&M Expenses						943			23.3%				978			23.6%					(4%)
Segment Profit*					$	2,108			52.1%			$	2,196			53.0%					(4%)

* Segment profit consists of gross profit, less S&M and R&D expenses related to the segment. Segment profitability does not include G&A expenses, amortization and certain other items.
Beginning in 2015, expenses related to our equity compensation are excluded from segment results.
The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.
§ Less than 0.5%.

Additional information
Multiple Sclerosis
					Three months ended June 30,																Percentage Change
					2015							2014									2015 - 2014
					U.S.$ in millions / % of MS Revenues
Revenues					$	1,054			100.0%			$	939			100.0%					12%
Gross profit						953			90.4%				840			89.5%					13%
R&D expenses						26			2.5%				20			2.1%					30%
S&M expenses						88			8.3%				120			12.8%					(27%)
MS profit					$	839			79.6%			$	700			74.5%					20%
					Other Specialty
					Three months ended June 30,																Percentage Change
					2015							2014									2015 - 2014
					U.S.$ in millions / % of Other Specialty Revenues
Revenues					$	1,036			100.0%			$	1,088			100.0%					(5%)
Gross profit						855			82.5%				928			85.3%					(8%)
R&D expenses						194			18.7%				191			17.6%					2%
S&M expenses						369			35.6%				361			33.2%					2%
Other Specialty profit					$	292			28.2%			$	376			34.6%					(22%)

Beginning in 2015, expenses related to our equity compensation are excluded from our franchise results.

The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Additional information
					Multiple Sclerosis
					Six months ended June 30,																Percentage Change
					2015							2014									2015 - 2014
					U.S.$ in millions / % of MS Revenues
Revenues					$	1,978			100.0%			$	2,009			100.0%					(2%)
Gross profit						1,772			89.6%				1,801			89.6%					(2%)
R&D expenses						53			2.7%				42			2.1%					26%
S&M expenses						223			11.3%				285			14.2%					(22%)
MS profit					$	1,496			75.6%			$	1,474			73.4%					1%
					Other Specialty
					Six months ended June 30,																Percentage Change
					2015							2014									2015 - 2014
					U.S.$ in millions / % of Other Specialty Revenues
Revenues					$	2,068			100.0%			$	2,132			100.0%					(3%)
Gross profit						1,714			82.9%				1,810			84.9%					(5%)
R&D expenses						382			18.5%				395			18.5%					(3%)
S&M expenses						720			34.8%				693			32.5%					4%
Other Specialty profit					$	612			29.6%			$	722			33.9%					(15%)

Beginning in 2015, expenses related to our equity compensation are excluded from segment results.

The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Reconciliation of our segment profit
to Teva's consolidated income before income taxes
					Three months ended June 30,
					2015			2014
					U.S.$ in millions
Generic medicines profit					$	729		$	536
Specialty medicines profit						1,131			1,076
Total segment profit						1,860			1,612
Profit of other activities						56			66
Total profit						1,916			1,678
Amounts not allocated to segments:
Amortization						214			256
General and administrative expenses						325			302
Legal settlements and loss contingencies						384			26
Impairments, restructuring and others						285			143
Other unallocated amounts						46			26
Consolidated operating income						662			925
Financial expenses - net						41			78
Consolidated income before income taxes					$	621		$	847

Beginning in 2015, expenses related to our equity compensation are excluded from segment results.

The data presented have been conformed to reflect the exclusion of equity compensation expenses for all periods.

Reconciliation of our segment profit
to Teva's consolidated income before income taxes
			Six months ended June 30,
			2015				2014
			U.S.$ in millions
Generic medicines profit			$	1,528			$	1,039
Specialty medicines profit				2,108				2,196
Total segment profit				3,636				3,235
Profit of other activities				106				117
Total profit				3,742				3,352
Amounts not allocated to segments:
Amortization				434				541
General and administrative expenses				632				604
Legal settlements and loss contingencies				611				55
Impairments, restructuring and others				584				200
Other unallocated amounts				70				55
Consolidated operating income				1,411				1,897
Financial expenses - net				233				159
Consolidated income before income taxes			$	1,178			$	1,738

Beginning in 2015, expenses related to our equity compensation are excluded from segment results.

Revenues by Activity and Geographical Area
(Unaudited)
		Three Months Ended June 30,						Percentage Change 2015 - 2014		Percentage Change 2015 - 2014
		2015			2014
		U.S. $ in millions								in local currencies
Generic Medicines
United States		$	1,326		$	1,068		24%		24%
Europe*			665			814		(18%)		(3%)
Rest of the World			475			633		(25%)		(13%)
Total Generic Medicines			2,466			2,515		(2%)		6%
Specialty Medicines
United States			1,622			1,419		14%		14%
Europe*			378			501		(25%)		(8%)
Rest of the World			90			107		(16%)		(2%)
Total Specialty Medicines			2,090			2,027		3%		8%
Other Revenues
United States			4			50		(92%)		(92%)
Europe*			157			206		(24%)		(7%)
Rest of the World			249			247		1%		5%
Total Other Revenues			410			503		(18%)		(10%)
Total Revenues		$	4,966		$	5,045		(2%)		5%
* All members of the European Union, Switzerland, Norway, Albania and the countries of former Yugoslavia.

Revenues by Activity and Geographical Area
(Unaudited)
		Six Months Ended June 30,						Percentage Change		Percentage Change
		2015			2014			2015 - 2014		2015 - 2014
		U.S. $ in millions								in local currencies
Generic Medicines
United States		$	2,765		$	2,116		31%		31%
Europe*			1,345			1,632		(18%)		(3%)
Rest of the World			977			1,165		(16%)		(2%)
Total Generic Medicines			5,087			4,913		4%		12%
Specialty Medicines
United States			3,101			2,949		5%		5%
Europe*			783			983		(20%)		(3%)
Rest of the World			162			209		(22%)		(10%)
Total Specialty			4,046			4,141		(2%)		2%
Other Revenues
United States			7			101		(93%)		(93%)
Europe*			339			413		(18%)		§
Rest of the World			469			478		(2%)		7%
Total Other Revenues			815			992		(18%)		(6%)
Total Revenues		$	9,948		$	10,046		(1%)		6%
* All members of the European Union, Switzerland, Norway, Albania and the countries of former Yugoslavia.
§ Less than 0.5%.

Revenues by Product line
(Unaudited)
			Three Months Ended June 30,						Percentage Change
			2015			2014			2015 - 2014
			U.S. $ in millions
Generic Medicines			$	2,466		$	2,515		(2%)
API				183			182		1%
Specialty Medicines				2,090			2,027		3%
CNS				1,353			1,271		6%
Copaxone®				1,054			939		12%
Azilect®				105			103		2%
Nuvigil®				91			88		3%
Respiratory				253			257		(2%)
ProAir®				128			133		(4%)
QVAR®				83			74		12%
Oncology				293			284		3%
Treanda®				179			181		(1%)
Women's Health				110			128		(14%)
Other Specialty				81			87		(7%)
All Others				410			503		(18%)
OTC				210			274		(23%)
Other Revenues				200			229		(13%)
Total			$	4,966		$	5,045		(2%)

Revenues by Product line
(Unaudited)
			Six Months Ended June 30,						Percentage Change
			2015			2014			2015 - 2014
			U.S. $ in millions
Generic Medicines			$	5,087		$	4,913		4%
API				340			361		(6%)
Specialty Medicines				4,046			4,141		(2%)
CNS				2,573			2,684		(4%)
Copaxone®				1,978			2,009		(2%)
Azilect®				212			217		(2%)
Nuvigil®				176			189		(7%)
Respiratory				518			487		6%
ProAir®				252			247		2%
QVAR®				181			145		25%
Oncology				557			546		2%
Treanda®				336			361		(7%)
Women's Health				239			252		(5%)
Other Specialty				159			172		(8%)
All Others				815			992		(18%)
OTC				423			543		(22%)
Other Revenues				392			449		(13%)
Total			$	9,948		$	10,046		(1%)