AbbVie Inc. Financial Ratios — 4AB.DU Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	57.42	67.33	155.89	166.26	365.34	178.74	107.55	128.33	194.11	158.95	547.27	297.87	- -	- -	- -
Return on Assets (%)	16.89	22.67	14.69	6.26	12.77	9.99	7.76	8.74	10.62	3.85	7.77	8.3	3.56	3.17	3.14
Return on Capital (%)	57.19	34.22	24.43	13.16	23.05	17.94	14.51	- -	16.59	- -	16.39	18.64	10.41	- -	10.91
Return on Invested Capital (%)	24.76	34.74	22.93	14.22	22.3	18.3	15.63	- -	26.89	- -	16.66	19.15	14.04	- -	19.13
Gross Margin (%)	73.41	75.47	75.62	77.83	80.31	77.25	75.04	76.44	77.64	66.41	68.96	70	62.42	69.99	70.24
EBITDA Margin (%)	28.04	37.91	34.92	21.03	36.63	41.07	39.15	24.88	45.09	38.94	47.06	46.99	40.93	36	46.16
Operating Margin (%)	20.75	31.65	30.14	17.09	32.97	36.43	33.83	19.49	39.03	24.81	31.89	32.41	24.92	21.11	32.85
Incremental Operating Margin (%)	-60.74	234.72	-37.32	-192.56	142.32	64.88	7.95	-69.69	1,286.55	-12.92	63.13	47.93	141.3	-81.4	169.85
Pretax Margin (%)	21.03	31.15	28.38	11.87	29.07	30.75	27.39	15.87	25.33	7.42	23.11	23.21	11.51	6.6	10.79
Profit Margin (%)	19.68	28.7	21.97	8.89	22.5	23.22	18.82	17.36	23.69	10.08	20.54	20.39	8.95	7.59	6.91
Net Income to Common Margin (%)	19.68	28.7	21.97	8.89	22.5	23.22	18.82	17.36	23.69	10.08	20.54	20.39	8.95	7.59	6.91
Effective Tax Rate (%)	6.41	7.86	22.58	25.12	22.59	24.49	31.29	- -	6.46	- -	11.09	12.11	22.03	- -	35.83
Dvd Payout Ratio (%)	- -	- -	61.89	150	64.04	62.44	77.36	98.12	80.77	166.72	80.14	84.72	215.83	256.75	274.93
Sustainable Growth Rate (%)	57.42	67.33	59.4	-83.13	131.39	67.14	24.35	2.41	37.34	-106.06	108.69	45.51	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	48	15,672	14,723	14,977	31,671	36,842	37,368	40,310	66,728	86,056	76,684	63,271	59,385	67,144	67,496
ST Debt	16	1,042	431	4,439	2,431	402	6,415	5,308	3,753	8,502	12,495	4,136	7,191	6,804	8,555
LT Debt	32	14,630	14,292	10,538	29,240	36,440	30,953	35,002	62,975	77,554	64,189	59,135	52,194	60,340	58,941
Total Debt/EBITDA	0.01	2.25	2.24	3.57	3.78	3.5	3.38	4.95	4.45	4.83	2.9	2.32	2.67	3.31	2.39
Net Debt/EBITDA	- -	1.4	0.78	1.58	2.78	3.01	2.54	4.05	1.79	4.35	2.53	1.98	2.09	3.04	2.21
Total Debt/EBIT	0.01	2.69	2.6	4.39	4.2	3.94	3.91	6.32	5.14	7.57	4.28	3.36	4.39	5.65	3.36
Net Debt/EBIT	0.01	1.68	0.91	1.94	3.09	3.4	2.94	5.17	2.06	6.83	3.73	2.87	3.44	5.18	3.1
EBITDA to Interest Expense	- -	66.99	21.94	9.78	11.65	10.06	9.61	6.04	8.41	7.27	10.91	12.23	10	7.22	9.76
EBITDA-CapEx/Interest Expense	- -	63.79	20.3	8.36	10.91	9.6	9.15	5.57	8.1	6.94	10.59	11.92	9.65	6.88	9.34
EBIT to Interest Expense	- -	55.93	18.94	7.95	10.48	8.92	8.3	4.74	7.28	4.63	7.4	8.44	6.09	4.24	6.94
Interest Expense	- -	104	299	429	719	1,047	1,150	1,348	1,784	2,454	2,423	2,230	2,224	2,808	2,893
Common Equity/Total Assets	61.25	13.75	5.42	2	4.27	6.65	7.74	5.7	5.31	0.71	2.15	3.46	-0.73	-5.83	-11.55
Long-Term Debt/Equity (%)	0.27	435.03	318.17	604.94	741.19	786.02	607.28	- -	- -	592.15	415.84	342.08	502.01	1,793.7	- -
Long-Term Debt/Capital (%)	0.27	75.47	87.65	67.86	86.16	88.37	72.24	80.1	88.12	88.99	80.38	86.83	89.31	101.75	113.21
Long-Term Debt/Total Assets (%)	0.16	54.17	48.95	38.3	55.12	55.13	43.73	58.97	70.67	51.51	43.81	42.6	38.75	44.64	44
Total Debt/Equity (%)	0.4	466.01	327.76	859.76	802.81	794.69	733.14	-477.27	-816.54	657.07	496.79	366	571.17	1,995.96	-2,090.95
Total Debt/Capital (%)	0.4	80.85	90.29	96.45	93.33	89.34	87.22	92.25	93.37	98.74	96.03	92.9	101.62	113.23	129.64
Total Debt/Total Assets (%)	0.25	58.03	50.42	54.44	59.7	55.74	52.79	67.92	74.88	57.16	52.33	45.58	44.08	49.68	50.39
Net Debt to Equity	0.18	290.54	114.16	380.54	589.91	684.69	550.62	-390.97	-328	592.56	433.65	312.78	447.93	1,831.75	-1,928.97
Net Debt/Capital (%)	0.18	72.46	76.41	92.33	91.13	87.84	83.67	90.7	84.99	98.61	95.47	91.79	102.07	114.58	132.95
EBITDA	4,892	6,967	6,561	4,197	8,373	10,529	11,046	8,148	15,000	17,834	26,445	27,281	22,233	20,280	28,230
EBITDA-CapEx	4,536	6,634	6,070	3,585	7,841	10,050	10,517	7,510	14,448	17,036	25,658	26,586	21,456	19,306	27,016
Operating Income (Loss)	3,620	5,817	5,664	3,411	7,537	9,340	9,545	6,383	12,983	11,363	17,924	18,814	13,535	11,894	20,091

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.11	1.18	1.44	0.74	0.77	0.66	0.59	0.47	2.56	0.3	0.28	0.31	0.34	0.14	0.12
Current Ratio	1.25	2.27	2.59	1.41	1.5	1.65	1.28	0.98	3.18	0.84	0.79	0.96	0.87	0.66	0.67
Quick Ratio	0.76	1.81	2.14	1.06	1.21	1.14	0.89	0.78	2.91	0.6	0.56	0.69	0.63	0.43	0.41
CFO/Avg Current Liab	1.29	1	0.92	0.39	0.68	0.68	0.75	0.79	0.81	0.8	0.71	0.77	0.68	0.49	0.46
Common Equity/Total Assets	61.25	13.75	5.42	2	4.27	6.65	7.74	5.7	5.31	0.71	2.15	3.46	-0.73	-5.83	-11.55
Long-Term Debt/Equity (%)	0.27	435.03	318.17	604.94	741.19	786.02	607.28	- -	- -	592.15	415.84	342.08	502.01	1,793.7	- -
Long-Term Debt/Capital (%)	0.27	75.47	87.65	67.86	86.16	88.37	72.24	80.1	88.12	88.99	80.38	86.83	89.31	101.75	113.21
Long-Term Debt/Total Assets (%)	0.16	54.17	48.95	38.3	55.12	55.13	43.73	58.97	70.67	51.51	43.81	42.6	38.75	44.64	44
Total Debt/Equity (%)	0.4	466.01	327.76	859.76	802.81	794.69	733.14	-477.27	-816.54	657.07	496.79	366	571.17	1,995.96	-2,090.95
Total Debt/Capital (%)	0.4	80.85	90.29	96.45	93.33	89.34	87.22	92.25	93.37	98.74	96.03	92.9	101.62	113.23	129.64
Total Debt/Total Assets (%)	0.25	58.03	50.42	54.44	59.7	55.74	52.79	67.92	74.88	57.16	52.33	45.58	44.08	49.68	50.39
CFO/Total Liabilities	82.32	26.83	25.37	13.77	15.34	11.46	15.16	19.8	13.7	12.79	17.37	20.53	18.37	14.27	13.87
CFO/CapEx	17.55	19.05	12.76	5.8	14.16	14.7	18.83	21.05	24.14	22.04	28.94	35.89	29.39	19.31	15.68
Altman's Z-Score	2.96	2.58	2.51	1.87	4.02	4.2	4.08	3.77	3.07	3.11	3.99	4.62	3.27	3.13	3.73

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.85	4.53	4.61	5.26	5.4	5.4	5.73	6.26	6.15	6.43	5.98	5.47	4.85	5.1	5.2
Days Sales Outstanding	75.22	80.58	79.18	69.39	67.58	67.54	63.68	58.35	59.32	56.78	61.05	66.74	75.29	71.51	70.15
Inventory Turnover	5.43	4.59	4.09	3.89	3.17	3.69	4.62	4.81	4.35	6.01	5.42	5.19	5.32	4.08	3.99
Days Inventory Outstanding	67.2	79.47	89.28	93.77	115.3	98.98	79.02	75.9	83.85	60.76	67.35	70.29	68.64	89.39	91.55
Accounts Payable Turnover	12.08	9.72	6.23	3.77	3.4	3.7	5	5.11	5.1	9.06	6.69	6.14	6.32	5.12	5.81
Accounts Payable Turnover Days	30.21	37.57	58.57	96.81	107.39	98.66	72.99	71.41	71.55	40.3	54.53	59.41	57.73	71.27	62.88
Cash Conversion Cycle	112.22	122.48	109.89	66.35	75.5	67.86	69.71	62.84	71.62	77.24	73.87	77.62	86.2	89.64	98.82
Inventory to Cash Days	8.02	1.11	-10.1	-24.38	-47.72	-31.44	-15.33	-17.55	-24.54	-3.98	-6.3	-3.55	6.65	-17.88	-21.4
Inventories	872	1,091	1,150	1,124	1,719	1,444	1,605	1,605	1,813	3,310	3,128	3,579	4,099	4,181	4,951
Raw Materials	236	258	261	154	169	141	173	270	386	791	1,003	1,000	1,100	1,057	1,084
Work In Process	207	286	404	629	1,081	1,080	822	862	942	1,201	1,193	1,417	1,643	1,951	2,287
Finished Goods	429	547	485	341	469	223	610	473	485	1,318	932	1,162	1,356	1,173	1,580
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	95,858	100,176	156,308	133,196	132,493	187,386	237,714	287,648	271,907	310,780	407,903
- Cash & Cash Equivalents	27	5,901	9,595	8,348	8,399	5,100	9,303	7,289	39,924	8,449	9,746	9,201	12,814	5,524	5,229
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	21	28	33	37	39	42
+ Total Debt	48	15,672	14,723	14,977	31,671	36,842	37,368	40,310	66,728	86,056	76,684	63,271	59,385	67,144	67,496
Enterprise Value	-605	7,696	4,828	6,603	119,122	130,595	183,887	165,445	159,297	264,984	304,596	341,723	318,513	372,408	470,184
Total Capital	12,005	19,385	16,306	15,528	33,936	41,238	42,845	43,696	71,463	87,150	79,857	68,106	58,440	59,301	52,063
Total Debt/Capital (%)	0.4	80.85	90.29	96.45	93.33	89.34	87.22	92.25	93.37	98.74	96.03	92.9	101.62	113.23	129.64
Total Debt / EV	-0.08	2.04	3.05	2.27	0.27	0.28	0.2	0.24	0.42	0.32	0.25	0.19	0.19	0.18	0.14
EV/Sales	- -	0.42	0.26	0.33	5.21	5.09	6.52	5.05	4.79	5.79	5.42	5.89	5.86	6.61	7.69
EV/EBITDA	- -	1.1	0.74	1.57	14.23	12.4	16.65	20.3	10.62	14.86	11.52	12.53	14.33	18.36	16.66
EV/EBIT	- -	1.32	0.85	1.94	15.8	13.98	19.27	25.92	12.27	23.32	16.99	18.16	23.53	31.31	23.4
EV/Cash Flow to Firm	- -	1.19	0.74	1.71	14.72	16.68	17.11	11.1	10.62	12.66	12.22	12.7	12.96	16.89	22.51
EV/Free Cash Flow to Firm	- -	1.14	0.69	1.47	13.81	15.71	16.3	10.65	10.25	12.2	11.84	12.38	12.56	16.18	21.28
Diluted Market Cap	- -	- -	- -	- -	97,472	102,597	157,375	139,246	132,949	187,386	238,878	289,082	272,994	312,143	409,086
Diluted Enterprise Value	21	9,771	5,128	6,629	120,744	134,339	185,440	172,267	159,753	265,014	305,844	343,185	319,602	373,802	471,395
EV per Share	- -	4.88	3.04	4.15	73.99	82.01	115.5	111.88	107.71	150.12	172.25	193.15	180.36	210.97	265.96
TTM Sales	17,444	18,380	18,790	19,960	22,859	25,638	28,216	32,753	33,266	45,804	56,197	58,054	54,318	56,334	61,160
TTM EBITDA	4,892	6,967	6,561	4,197	8,373	10,529	11,046	8,148	15,000	17,834	26,445	27,281	22,233	20,280	28,230
TTM Operating Income	3,620	5,817	5,664	3,411	7,537	9,340	9,545	6,383	12,983	11,363	17,924	18,814	13,535	11,894	20,091
TTM Cash Flow to Firm	6,247	6,441	6,498	3,870	8,092	7,832	10,750	14,902	14,993	20,926	24,931	26,903	24,573	22,045	20,886
TTM Free Cash Flow to Firm	6,603	6,774	6,989	4,482	8,624	8,311	11,279	15,540	15,545	21,724	25,718	27,598	25,350	23,019	22,100

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	12.08	13.64	15	9.9	9.58	10.19	10.14	11.28	11.56	15.78	20.21
EV/EBIT	- -	1.32	0.85	1.94	15.8	13.98	19.27	25.92	12.27	23.32	16.99	18.16	23.53	31.31	23.4
Enterprise Value	-605	7,696	4,828	6,603	119,122	130,595	183,887	165,445	159,297	264,984	304,596	341,723	318,513	372,408	470,184
Low Price	- -	- -	- -	- -	48.02	51.62	59.65	77.86	63.21	66.66	102.04	129.01	131.11	152.92	166.14
EV/Sales	- -	0.42	0.26	0.33	5.21	5.09	6.52	5.05	4.79	5.79	5.42	5.89	5.86	6.61	7.69
EV/EBITDA	- -	1.1	0.74	1.57	14.23	12.4	16.65	20.3	10.62	14.86	11.52	12.53	14.33	18.36	16.66
Price/Earnings	- -	- -	- -	- -	18.63	16.83	29.44	23.42	16.81	40.59	20.6	24.3	55.91	72.65	96.52
Price/Earnings Average	- -	- -	- -	- -	19.41	16.21	22.43	25.38	14.61	34.77	17.28	22.14	53.54	72.96	84.63
Price/Earnings High	- -	- -	- -	- -	22.39	18.17	29.72	32.2	17.2	41.67	20.8	26.2	61.07	84.59	100.72
Price/Earnings Low	- -	- -	- -	- -	15.03	13.81	17.89	20.25	11.86	25.49	15.63	19.28	47.61	63.1	69.5
Price/Book Value	- -	- -	- -	- -	42.32	22.79	28.54	39.34	27.98	174.64	75.58	59.9	-276.89	-39.43	-26.36
Price/Book Value Average	- -	- -	- -	- -	44.08	21.96	21.74	42.62	24.33	149.58	63.41	54.57	-265.15	-39.6	-23.11
Price/Book Value High	- -	- -	- -	- -	50.86	24.6	28.8	54.08	28.63	179.27	76.34	64.58	-302.41	-45.91	-27.51
Price/Book Value Low	- -	- -	- -	- -	34.13	18.7	17.34	34	19.74	109.66	57.38	47.53	-235.78	-34.25	-18.98
Price/Tangible Book Value	- -	- -	- -	- -	-3.31	-2.52	-4.09	-2.94	-3.12	-1.82	-2.56	-3.49	-3.51	-3.39	-4.46
Price/Tangible Book Value Average	- -	- -	- -	- -	-3.45	-2.43	-3.11	-3.18	-2.72	-1.56	-2.15	-3.18	-3.36	-3.41	-3.91
Price/Tangible Book Value High	- -	- -	- -	- -	-3.98	-2.73	-4.12	-4.04	-3.2	-1.87	-2.58	-3.77	-3.83	-3.95	-4.65
Price/Tangible Book Value Low	- -	- -	- -	- -	-2.67	-2.07	-2.48	-2.54	-2.2	-1.14	-1.94	-2.77	-2.99	-2.95	-3.21
Price/Sales	- -	- -	- -	- -	4.19	3.91	5.54	4.07	3.98	4.09	4.23	4.95	5.01	5.52	6.67
Price/Sales Average	- -	- -	- -	- -	4.37	3.77	4.22	4.41	3.46	3.5	3.55	4.51	4.79	5.54	5.85
Price/Sales High	- -	- -	- -	- -	5.04	4.22	5.59	5.59	4.08	4.2	4.27	5.34	5.47	6.42	6.96
Price/Sales Low	- -	- -	- -	- -	3.38	3.21	3.37	3.52	2.81	2.57	3.21	3.93	4.26	4.79	4.8
Price/Cash Flow	- -	- -	- -	- -	12.72	14.23	15.69	9.92	9.94	10.65	10.44	11.53	11.91	16.53	21.43
Price/Cash Flow Average	- -	- -	- -	- -	13.25	13.71	11.95	10.75	8.64	9.13	8.76	10.51	11.4	16.6	18.79
Price/Cash Flow High	- -	- -	- -	- -	15.29	15.36	15.84	13.64	10.17	10.94	10.54	12.43	13	19.24	22.37
Price/Cash Flow Low	- -	- -	- -	- -	10.26	11.68	9.53	8.58	7.02	6.69	7.92	9.15	10.14	14.35	15.43
Price/Free Cash Flow Average	- -	- -	- -	- -	12.58	13.15	11.43	10.73	8.33	8.73	8.5	10.27	11.07	15.85	17.72
Price/Free Cash Flow High	- -	- -	- -	- -	14.52	14.73	15.14	13.61	9.8	10.46	10.24	12.16	12.63	18.37	21.09
Price/Free Cash Flow Low	- -	- -	- -	- -	9.74	11.2	9.12	8.56	6.76	6.4	7.7	8.95	9.84	13.71	14.55
EV/Sales Average	- -	0.53	0.27	0.33	5.39	5	5.21	5.41	4.27	5.2	4.74	5.45	5.65	6.64	6.87
EV/Sales High	- -	0.53	0.27	0.33	6.06	5.46	6.59	6.6	4.88	5.89	5.46	6.27	6.33	7.52	7.98
EV/Sales Low	- -	0.53	0.27	0.33	4.4	4.44	4.36	4.52	3.62	4.26	4.4	4.86	5.12	5.89	5.82
EV/EBITDA Average	- -	1.4	0.78	1.58	14.7	12.18	13.32	21.76	9.47	13.35	10.07	11.59	13.81	18.43	14.88
EV/EBITDA High	- -	1.4	0.78	1.58	16.54	13.29	16.82	26.52	10.82	15.14	11.61	13.35	15.45	20.88	17.29
EV/EBITDA Low	- -	1.4	0.78	1.58	12.01	10.82	11.14	18.18	8.02	10.95	9.36	10.35	12.51	16.35	12.61
EV/EBIT Average	0.01	1.68	0.91	1.94	16.33	13.73	15.41	27.78	10.94	20.96	14.86	16.8	22.68	31.43	20.9
EV/EBIT High	0.01	1.68	0.91	1.94	18.37	14.98	19.47	33.86	12.51	23.76	17.13	19.36	25.38	35.61	24.29
EV/EBIT Low	0.01	1.68	0.91	1.94	13.34	12.2	12.89	23.21	9.26	17.19	13.8	15.01	20.55	27.88	17.72
Last Price	- -	- -	- -	- -	59.54	62.9	98.18	90.07	89.59	106.16	134.43	162.59	153.97	176.05	230.73
High Price	- -	- -	- -	- -	71.55	67.91	99.09	123.81	91.67	108.97	135.76	175.27	168.16	204.99	240.77
Enterprise Value Average	21	9,771	5,128	6,629	123,110	128,269	147,129	177,330	141,989	238,124	266,389	316,168	306,989	373,777	419,949
Enterprise Value High	21	9,771	5,128	6,629	138,464	139,889	185,825	216,120	162,371	269,983	307,040	364,195	343,574	423,526	487,968
Enterprise Value Low	21	9,771	5,128	6,629	100,580	113,946	123,029	148,159	120,285	195,293	247,412	282,343	278,145	331,598	356,030

Shares Outstanding	1,580	1,580	1,587	1,591	1,610	1,593	1,592	1,479	1,479	1,765	1,768	1,769	1,766	1,765	1,768
Diluted Weighted Avg Shares	1,625	1,577	1,604	1,610	1,637	1,631	1,603	1,546	1,484	1,765	1,777	1,778	1,773	1,773	1,773
Basic Weighted Avg Shares	1,616	1,577	1,587	1,591	1,610	1,593	1,592	1,479	1,479	1,765	1,768	1,769	1,766	1,765	1,768
Revenue per Share	10.79	11.66	11.84	12.54	14.2	16.1	17.72	22.15	22.49	25.95	31.78	32.81	30.76	31.91	34.6
EBITDA per Share	3.03	4.42	4.13	2.64	5.2	6.61	6.94	5.51	10.14	10.1	14.95	15.42	12.59	11.49	15.97
Operating Income per Share	2.24	3.69	3.57	2.14	4.68	5.86	6	4.32	8.78	6.44	10.14	10.63	7.66	6.74	11.36
Basic EPS, GAAP	2.12	3.34	2.6	1.11	3.2	3.74	3.33	3.85	5.33	2.62	6.53	6.69	2.75	2.42	2.39
Basic EPS from Cont Ops	2.12	3.34	2.6	1.11	3.2	3.74	3.33	3.85	5.33	2.62	6.53	6.7	2.76	2.43	2.39
Diluted EPS, GAAP	2.11	3.34	2.57	1.1	3.14	3.65	3.31	3.68	5.31	2.62	6.5	6.66	2.74	2.41	2.38
Diluted EPS from Cont Ops	2.11	3.34	2.57	1.1	3.14	3.65	3.31	3.68	5.31	2.62	6.5	6.66	2.75	2.42	2.39
Dividend per Share	- -	- -	1.61	1.67	2.05	2.33	2.58	3.77	4.3	4.37	5.24	5.68	5.97	6.25	6.59
Cash Flow per Share	3.87	4.02	3.95	2.23	4.68	4.42	6.26	9.08	9.01	9.96	12.88	14.1	12.93	10.65	10.76
Free Cash Flow per Basic Share	3.65	3.81	3.64	1.85	4.35	4.12	5.92	8.65	8.64	9.51	12.44	13.71	12.49	10.1	10.08
Cash & Equivalents per Share	0.4	5.06	6.23	5.26	5.22	4.03	6.15	5.45	27	4.8	5.56	5.22	7.26	3.15	2.97
Book Value per Share	7.4	2.35	1	0.35	1.41	2.76	3.44	2.29	3.2	0.61	1.78	2.71	-0.56	-4.47	-8.75
Tangible Book Value per Share	1.81	-3.23	-2.32	-3.54	-17.97	-24.91	-24.02	-30.66	-28.69	-58.3	-52.53	-46.52	-43.89	-51.92	-51.76

AbbVie Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)