AbbVie Inc. Financial Ratios — ABBV 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 Chat

	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 Chat

	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	3.95	4.55	4.29	4.01	4.2	4.06	3.8	3.06	3.12	4	4.61	3.28	3.14	3.71

Working Capital (USD)

API Chat

	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 Chat

	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	- -	53,870	83,829	104,141	95,370	99,723	153,975	136,333	130,943	189,134	239,433	285,917	273,668	313,686	403,942
- 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	61,566	88,657	110,744	118,634	130,142	181,554	168,582	157,747	266,732	306,315	339,992	320,274	375,314	466,223
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	0.25	0.17	0.14	0.27	0.28	0.21	0.24	0.42	0.32	0.25	0.19	0.19	0.18	0.14
EV/Sales	- -	3.35	4.72	5.55	5.19	5.08	6.43	5.15	4.74	5.82	5.45	5.86	5.9	6.66	7.62
EV/EBITDA	- -	8.84	13.51	26.39	14.17	12.36	16.44	20.69	10.52	14.96	11.58	12.46	14.41	18.51	16.52
EV/EBIT	- -	10.58	15.65	32.47	15.74	13.93	19.02	26.41	12.15	23.47	17.09	18.07	23.66	31.55	23.21
EV/Cash Flow to Firm	- -	9.56	13.64	28.61	14.66	16.62	16.89	11.31	10.52	12.75	12.29	12.64	13.03	17.03	22.32
EV/Free Cash Flow to Firm	- -	9.09	12.68	24.71	13.76	15.66	16.1	10.85	10.15	12.28	11.91	12.32	12.63	16.3	21.1
Diluted Market Cap	- -	53,870	84,707	105,358	96,976	102,133	155,026	142,526	131,393	189,134	240,606	287,343	274,762	315,062	405,113
Diluted Enterprise Value	21	63,641	89,835	111,987	120,248	133,875	183,091	175,547	158,197	266,762	307,572	341,446	321,370	376,721	467,422
EV per Share	- -	39.04	55.85	69.59	73.69	81.72	114.03	114	106.66	151.11	173.22	192.17	181.36	212.61	263.72
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 Chat

	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	- -	8.07	12.53	25.32	12.02	13.58	14.78	10.13	9.47	10.29	10.21	11.21	11.63	15.93	20.01
EV/EBIT	- -	10.58	15.65	32.47	15.74	13.93	19.02	26.41	12.15	23.47	17.09	18.07	23.66	31.55	23.21
Enterprise Value	-605	61,566	88,657	110,744	118,634	130,142	181,554	168,582	157,747	266,732	306,315	339,992	320,274	375,314	466,223
Low Price	- -	32.51	33.33	45.5	45.45	50.71	59.27	77.5	62.66	62.55	101.81	128.26	130.96	153.58	164.39
EV/Sales	- -	3.35	4.72	5.55	5.19	5.08	6.43	5.15	4.74	5.82	5.45	5.86	5.9	6.66	7.62
EV/EBITDA	- -	8.84	13.51	26.39	14.17	12.36	16.44	20.69	10.52	14.96	11.58	12.46	14.41	18.51	16.52
Price/Earnings	- -	10.21	20.31	58.7	18.54	16.75	29	23.97	16.61	40.97	20.74	24.16	56.28	73.33	95.58
Price/Earnings Average	- -	10.28	16.79	49.75	19.44	16.23	22.54	25.35	14.63	34.77	17.32	22.23	53.75	73.13	85
Price/Earnings High	- -	11.08	21.06	63.48	22.41	18.22	29.72	32.73	17.32	41.74	20.96	26.29	61.05	85.55	102.41
Price/Earnings Low	- -	9.72	12.82	40.82	14.22	13.57	17.77	20.15	11.76	23.92	15.6	19.17	47.56	63.37	68.77
Price/Book Value	- -	14.51	52.96	189	42.11	22.68	28.11	40.26	27.65	176.27	76.13	59.54	-278.68	-39.8	-26.1
Price/Book Value Average	- -	14.61	43.78	160.18	44.14	21.98	21.85	42.57	24.35	149.57	63.57	54.79	-266.18	-39.69	-23.21
Price/Book Value High	- -	15.74	54.93	204.37	50.89	24.68	28.81	54.97	28.83	179.56	76.94	64.81	-302.31	-46.43	-27.97
Price/Book Value Low	- -	13.81	33.42	131.41	32.3	18.37	17.23	33.85	19.57	102.9	57.24	47.25	-235.51	-34.4	-18.78
Price/Tangible Book Value	- -	-10.58	-22.81	-18.49	-3.3	-2.51	-4.03	-3.01	-3.09	-1.84	-2.58	-3.47	-3.53	-3.42	-4.41
Price/Tangible Book Value Average	- -	-10.66	-18.86	-15.67	-3.46	-2.44	-3.13	-3.18	-2.72	-1.56	-2.15	-3.2	-3.37	-3.41	-3.93
Price/Tangible Book Value High	- -	-11.49	-23.66	-19.99	-3.98	-2.73	-4.13	-4.1	-3.22	-1.87	-2.6	-3.78	-3.83	-3.99	-4.73
Price/Tangible Book Value Low	- -	-10.07	-14.4	-12.85	-2.53	-2.04	-2.47	-2.53	-2.18	-1.07	-1.94	-2.76	-2.98	-2.96	-3.18
Price/Sales	- -	2.93	4.46	5.22	4.17	3.89	5.46	4.16	3.94	4.13	4.26	4.93	5.04	5.57	6.6
Price/Sales Average	- -	2.95	3.69	4.42	4.37	3.77	4.24	4.4	3.47	3.5	3.56	4.53	4.81	5.55	5.87
Price/Sales High	- -	3.18	4.63	5.64	5.04	4.23	5.59	5.68	4.1	4.21	4.31	5.36	5.47	6.5	7.08
Price/Sales Low	- -	2.79	2.82	3.63	3.2	3.15	3.34	3.5	2.79	2.41	3.2	3.91	4.26	4.81	4.75
Price/Cash Flow	- -	8.49	13.38	29.34	12.66	14.16	15.46	10.15	9.83	10.75	10.51	11.46	11.98	16.68	21.23
Price/Cash Flow Average	- -	8.55	11.06	24.87	13.27	13.72	12.02	10.74	8.65	9.13	8.78	10.55	11.44	16.64	18.88
Price/Cash Flow High	- -	9.21	13.88	31.73	15.3	15.41	15.84	13.86	10.24	10.95	10.62	12.48	13	19.46	22.74
Price/Cash Flow Low	- -	8.08	8.44	20.4	9.71	11.47	9.47	8.54	6.96	6.28	7.9	9.1	10.13	14.42	15.27
Price/Free Cash Flow Average	- -	8.12	10.36	21.46	12.6	13.16	11.49	10.71	8.34	8.73	8.53	10.31	11.11	15.89	17.8
Price/Free Cash Flow High	- -	8.75	13	27.38	14.53	14.77	15.15	13.83	9.87	10.48	10.32	12.2	12.62	18.58	21.44
Price/Free Cash Flow Low	- -	7.68	7.91	17.61	9.22	11	9.06	8.52	6.7	6.01	7.68	8.89	9.83	13.77	14.4
EV/Sales Average	- -	3.48	3.96	4.75	5.39	5.01	5.24	5.41	4.27	5.2	4.75	5.46	5.67	6.65	6.89
EV/Sales High	- -	3.71	4.9	5.97	6.06	5.47	6.59	6.69	4.91	5.9	5.5	6.29	6.32	7.59	8.1
EV/Sales Low	- -	3.32	3.09	3.96	4.22	4.39	4.34	4.51	3.59	4.11	4.4	4.84	5.12	5.91	5.77
EV/EBITDA Average	- -	9.19	11.35	22.61	14.72	12.19	13.37	21.74	9.47	13.35	10.09	11.63	13.85	18.47	14.93
EV/EBITDA High	- -	9.79	14.03	28.41	16.55	13.32	16.82	26.9	10.89	15.16	11.68	13.39	15.45	21.09	17.54
EV/EBITDA Low	- -	8.76	8.85	18.83	11.52	10.68	11.08	18.12	7.96	10.54	9.34	10.3	12.5	16.41	12.5
EV/EBIT Average	0.01	11.01	13.14	27.82	16.35	13.74	15.48	27.76	10.94	20.96	14.89	16.86	22.76	31.49	20.98
EV/EBIT High	0.01	11.73	16.26	34.96	18.38	15.01	19.47	34.33	12.58	23.79	17.24	19.42	25.38	35.95	24.64
EV/EBIT Low	0.01	10.49	10.25	23.17	12.8	12.04	12.83	23.13	9.2	16.55	13.78	14.94	20.53	27.98	17.57
Last Price	- -	34.16	52.81	65.44	59.24	62.62	96.71	92.19	88.54	107.15	135.4	161.61	154.97	177.7	228.49
High Price	- -	37.07	54.78	70.76	71.6	68.12	99.1	125.86	92.3	109.15	136.83	175.91	168.11	207.32	244.81
Enterprise Value Average	21	64,023	74,436	94,888	123,253	128,357	147,738	177,168	142,083	238,119	266,908	317,182	307,995	374,502	421,534
Enterprise Value High	21	68,230	92,084	119,236	138,540	140,224	185,845	219,146	163,308	270,292	308,928	365,320	343,480	427,632	495,103
Enterprise Value Low	21	61,039	58,035	79,037	96,442	112,498	122,431	147,630	119,473	188,037	247,000	281,018	277,876	332,767	352,930

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)