Novartis AG logo

Novartis AG

NVS | NYSE
Chart Builder DCF Calculator
$142.53
+$1.25 (+0.88%)
At close: Sep 23, 2026, 3:43 PM ET
$143.32
+$0.79 (+0.55%)
Pre-market: Sep 24, 2026, 8:12 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 28, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
12.76B 13.52B 13.97B 14.38B 13.64B 12.86B 11.94B 11.8B 10.13B 9.15B 8.76B 7.54B 7.36B 6.79B 6.71B 21.55B 22.98B 24.18B 24.02B 9.81B 8.99B 7.96B
Depreciation & Amortization
5.34B 5.4B 5.32B 5.4B 6B 5.91B 6.07B 6.06B 7.2B 7.75B 8.43B 8.76B 7.57B 7.66B 7.07B 6.64B 6.18B 5.82B 6.11B 6.21B 6.49B 6.75B
Stock-Based Compensation
571M 838M 797M 1.07B 1.06B 1.05B 1.04B 772M 517M 482M 412M 609M 817M 799M 812M 810M 775M 756M 736M 700M 729M 743M
Other Working Capital
-1.12B -449.46M -922.46M 989M 160M 263M 339M -212M 610M 325M 736M 1.78B 1.28B 1.2B 377M 1.6B 1.35B 939M 412M 458M -158M 362M
Other Non-Cash Items
792.86M -745.32M -241.32M -1.82B -1.38B -2.17B -2.21B -355.56M -918.56M -1.38B -1.4B -2.63B -1.35B -509M -652M -16.25B -17.15B -18.05B -18.16B -3.75B -4.57B -4.31B
Deferred Income Tax
949M 1.46B 1.57B 2.04B 1.97B 2.06B 1.7B -639M -839M -1.03B -1.03B 1.12B 1.38B 1.33B 1.33B 1.7B 1.91B 2.18B 2.12B 1.93B 1.94B 1.75B
Change in Working Capital
-2.03B -1.3B -2.28B 15M -497M -701M -922M -1.66B -1.02B -1.21B -720M 602M -417M -526M -1.03B -442M -480M -296M 241M 287M -158M 362M
Operating Cash Flow
18.39B 19.16B 19.13B 21.07B 20.79B 19B 17.62B 15.97B 15.07B 13.77B 14.46B 16.02B 15.37B 15.54B 14.24B 14.01B 14.21B 14.59B 15.07B 15.19B 13.42B 13.25B
Capital Expenditures
-2.57B -2.81B -3.49B -4.01B -3.98B -4.15B -3.81B -3.09B -2.41B -2.58B -1.89B -2.13B -2.49B -2.17B -2.56B -2.89B -2.96B -2.97B -2.97B -3.02B -3.11B -2.96B
Cash Acquisitions
-15.65B -15.05B -3B -2.1B -1.99B -3.64B -3.91B -3.49B -6.83B -3.59B -3.37B -3.53B -133M -108M -905M 19.44B 19.42B 19.47B 20.1B -177M -272M -272M
Purchase of Investments
-281.13M -293.13M -294.13M -2.52B -3.43B -3.65B -3.65B -1.92B -947M -695M -752M -10.75B -17.42B -30.67B -34.81B -39.87B -33.97B -20.78B -16.61B -1.14B -1.87B -1.89B
Sales Maturities Of Investments
1.19B 1.46B 2.17B 2.69B 3.98B 5.01B 3.7B 3.3B 2.11B 1.09B 11.6B 21.08B 33.25B 35.35B 39.49B 30.52B 18.08B 16.18B 2.76B 2.38B 2.51B 2.45B
Other Investing Acitivies
-577.14M -1.02B -1.81B -2.38B -2.42B -2.61B -2.29B -1.89B -640M -991M 99M 45M -1.08B -506M -1.17B -1.39B -1.13B -685M -50M 63M 217M -92M
Investing Cash Flow
-17.8B -16.95B -4.88B -5.81B -5.32B -6.28B -7.51B -5.59B -8.08B -5.92B 5.6B 5.24B 13.3B 2.72B 1.47B 7.5B 1.07B 12.79B 4.21B -926M -1.74B -2.26B
Debt Repayment
16.59B 14.62B 2.52B -959M 2.06B 2.77B 4.45B 5.23B 2.28B 610M 390M -1.56B -3.13B -2.02B -2.55B -4.32B -3.57B -6.27B -5.92B -3.91B 169M 295M
Common Stock Repurchased
-6.85B -8.37B -9.21B -10.49B -11.05B -9.95B -8.33B -6.82B -5.59B -6.93B -8.72B -10.15B -11.24B -11B -10.65B -8.12B -5.69B -3.68B -3.06B -4.68B -5.32B -4.62B
Dividend Paid
-9.02B -8.64B -7.78B -7.79B -7.82B -7.75B -7.62B -7.62B -7.62B -5.21B -7.26B -7.26B -7.26B -7.26B -7.51B -7.51B -7.51B -7.51B -7.37B -7.37B -7.37B -7.37B
Other Financial Acitivies
-259.61M -320.31M -374.31M -304.8M -337M -226M -261M -158M 1.12B 1.3B 1.31B 1.29B 49M 36M 146M 133M 150M 204M 83M 3M 1M -65M
Financial Cash Flow
472.2M -2.71B -14.84B -19.55B -17.14B -15.13B -11.74B -9.35B -9.8B -10.24B -14.28B -17.67B -21.57B -20.24B -20.56B -19.82B -16.62B -17.25B -16.26B -15.95B -12.52B -11.76B
Net Cash Flow
960.07M -188.95M -23.95M -4.05B -1.25B -2.4B -1.93B 1.2B -2.98B -2.53B 5.88B 3.68B 7.26B -1.85B -4.89B 1.52B -1.49B 10.05B 2.75B -1.78B -800M -727M
Free Cash Flow
15.82B 16.36B 15.64B 17.06B 16.81B 14.85B 13.81B 12.88B 12.66B 11.19B 12.57B 13.89B 12.88B 13.37B 11.68B 11.12B 11.26B 11.62B 12.1B 12.18B 10.32B 10.29B
Adj. Free Cash Flow
15.25B 15.52B 14.84B 15.99B 15.75B 13.8B 12.76B 12.11B 12.14B 10.71B 12.16B 13.28B 12.06B 12.57B 10.86B 10.31B 10.48B 10.86B 11.36B 11.48B 9.59B 9.55B
Maintenance CapEx
-2.27B -2B -2.3B -2.33B -2.31B -2.67B -2.43B -2.19B -1.69B -2.17B -1.77B -2.02B -2.49B -2.17B -2.52B -2.7B -2.5B -1.99B -2.03B -2.13B -2.46B -2.84B
Growth CapEx
-304.66M -809.17M -1.19B -1.68B -1.67B -1.48B -1.39B -897.97M -718.29M -409.76M -116M -116M n/a n/a -37.22M -192.25M -453.47M -980.31M -943.09M -886.85M -643.25M -116.41M
Owner Earnings
16.12B 17.17B 16.83B 18.74B 18.48B 16.32B 15.19B 13.78B 13.38B 11.6B 12.68B 14.01B 12.88B 13.37B 11.71B 11.31B 11.71B 12.6B 13.04B 13.06B 10.96B 10.41B

© 2026 bestshares.com. All rights reserved.