Biogen Inc. Financial Ratios — BIIB.SW 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 (%)	49.58	36.35	34.37	37.55	33.01	27.15	16.44	27.63	36	26.29	11.16	20.06	6.81	8.85	6.49
Return on Assets (%)	14.4	14.39	16.94	22.42	20.98	17.47	10.91	18.11	22.42	15.43	6.42	12.58	4.52	5.95	4.5
Return on Capital (%)	33.6	28.71	30	35.08	24.98	19.37	11.72	20.67	26.87	18.47	7.52	14.94	5.75	7.26	5.72
Return on Invested Capital (%)	18.61	17.59	21.54	28	27.41	24.22	15.36	24.18	30.37	18.59	14.57	12.26	7.76	8.44	8.4
Gross Margin (%)	90.75	90.11	87.63	87.93	88.48	87.08	86.72	86.5	86.4	86.57	80.79	77.61	74.24	76.12	75.69
EBITDA Margin (%)	42.36	39.96	43.59	47.46	52.17	55.35	53.86	49.44	52.17	36.47	30.01	33.62	23.82	30.53	32.85
Operating Margin (%)	35.25	33.33	35.92	40.37	46.59	49.39	45.05	44.61	48.93	33.07	25.57	28.52	18.79	23.57	24.96
Incremental Operating Margin (%)	63.44	12.55	46.02	51.49	103.55	93.36	-15.15	39.98	111.88	277.45	66.52	-11.62	312.08	-270.95	87.84
Pretax Margin (%)	33.89	33.63	35.78	40.67	44.29	43.09	41.79	43.85	49.56	37.54	15.89	35.31	13.18	19.7	15.74
Profit Margin (%)	24.45	25.02	26.86	30.25	32.95	32.34	20.69	32.93	40.96	29.76	14.17	29.95	11.81	16.87	13.07
Net Income to Common Margin (%)	24.45	25.02	26.86	30.25	32.95	32.34	20.69	32.93	40.96	29.76	14.17	29.95	11.81	16.87	13.07
Effective Tax Rate (%)	25.98	25.37	24.23	25.08	24.37	25.08	47.94	24.16	16.25	19.66	3.01	17.62	10.43	14.37	16.94
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	49.58	36.35	34.37	37.55	33.01	27.15	16.44	27.63	36	26.29	11.16	20.06	6.81	8.85	6.49

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	1,064	1,141	596	583	6,526	6,517	5,938	5,936	6,368	7,828	7,604	6,614	7,338	6,630	6,577
ST Debt	3	453	3	3	5	5	3	- -	1,496	- -	999	- -	150	1,749	- -
LT Debt	1,061	687	592	580	6,522	6,513	5,935	5,936	4,872	7,828	6,604	6,614	7,188	4,882	6,577
Total Debt/EBITDA	0.5	0.52	0.2	0.13	1.16	1.03	0.9	0.89	0.85	1.6	2.31	1.93	3.13	2.24	2.02
Net Debt/EBITDA	0.26	0.26	- -	-0.13	0.93	0.66	0.66	0.71	0.41	1.24	1.52	0.84	2.51	1.33	1.01
Total Debt/EBIT	0.6	0.62	0.24	0.15	1.3	1.15	1.07	0.99	0.91	1.76	2.71	2.28	3.97	2.91	2.66
Net Debt/EBIT	0.31	0.31	- -	-0.16	1.04	0.74	0.79	0.79	0.43	1.37	1.78	0.99	3.19	1.72	1.33
EBITDA to Interest Expense	64.81	60.39	94.72	156.1	58.8	24.37	26.36	33.16	40.02	22.04	13	13.87	9.49	11.8	12.15
EBITDA-CapEx/Interest Expense	58.51	53.41	-15.28	145.39	51.9	21.57	18.53	28.74	36.45	19.56	11.83	12.88	8.23	10.36	11.27
EBIT to Interest Expense	53.93	50.37	78.06	132.77	52.51	21.75	22.05	29.91	37.54	19.98	11.07	11.77	7.48	9.11	9.23
Interest Expense	33	36	32	30	96	260	251	201	187	222	254	247	247	250	268
Common Equity/Total Assets	34.33	44.29	53.52	64.86	62.59	65.88	66.84	64.29	60.42	56.77	58.26	67.06	65.67	68.66	69.81
Long-Term Debt/Equity (%)	16.51	9.87	6.87	5.37	69.56	53.7	47.11	45.55	36.52	73.26	60.26	49.4	48.57	29.2	36.03
Long-Term Debt/Capital (%)	25.42	12.21	8.53	5.88	34.81	30.18	27.31	26.76	21.35	35.92	30.61	28.67	28.79	18.86	24.24
Long-Term Debt/Total Assets (%)	11.72	6.79	4.99	4.05	33.44	28.47	25.09	23.47	17.89	31.8	27.66	26.94	26.78	17.4	22.34
Total Debt/Equity (%)	16.56	16.38	6.91	5.39	69.61	53.74	47.14	45.55	47.74	73.26	69.38	49.4	49.58	39.66	36.03
Total Debt/Capital (%)	25.5	20.26	8.58	5.91	34.83	30.2	27.32	26.76	27.9	35.92	35.24	28.67	29.39	25.61	24.24
Total Debt/Total Assets (%)	11.76	11.26	5.02	4.08	33.46	28.49	25.11	23.47	23.38	31.8	31.84	26.94	27.34	23.64	22.34
Net Debt to Equity	8.55	8.19	-0.08	-5.75	55.66	34.55	34.64	36.16	22.8	57.04	45.73	21.37	39.79	23.46	17.96
Net Debt/Capital (%)	15.02	11.27	-0.11	-7.17	29.94	21.77	21.65	22.48	15.28	29.79	25.94	14.56	24.62	16.67	13.59
EBITDA	2,139	2,204	3,022	4,605	5,615	6,337	6,610	6,651	7,500	4,904	3,296	3,420	2,342	2,954	3,249
EBITDA-CapEx	1,931	1,950	-487	4,289	4,957	5,609	4,648	5,765	6,831	4,352	3,001	3,177	2,031	2,594	3,014
Operating Income (Loss)	1,780	1,838	2,490	3,917	5,015	5,654	5,529	6,001	7,036	4,446	2,808	2,902	1,848	2,280	2,469

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	1.85	1.03	0.7	0.83	1.33	1.43	1.1	1.07	0.92	0.7	0.88	1.49	0.31	0.43	1.14
Current Ratio	3.26	1.96	1.81	2.04	2.6	2.55	2.34	2.32	1.72	1.84	1.83	2.99	2	1.35	2.68
Quick Ratio	2.74	1.61	1.31	1.54	1.93	1.94	1.78	1.83	1.43	1.32	1.34	2.15	0.92	0.77	1.7
CFO/Avg Current Liab	1.76	1.46	1.37	1.48	1.63	1.53	1.34	1.86	1.74	0.98	0.91	0.37	0.46	0.64	0.5
Common Equity/Total Assets	34.33	44.29	53.52	64.86	62.59	65.88	66.84	64.29	60.42	56.77	58.26	67.06	65.67	68.66	69.81
Long-Term Debt/Equity (%)	16.51	9.87	6.87	5.37	69.56	53.7	47.11	45.55	36.52	73.26	60.26	49.4	48.57	29.2	36.03
Long-Term Debt/Capital (%)	25.42	12.21	8.53	5.88	34.81	30.18	27.31	26.76	21.35	35.92	30.61	28.67	28.79	18.86	24.24
Long-Term Debt/Total Assets (%)	11.72	6.79	4.99	4.05	33.44	28.47	25.09	23.47	17.89	31.8	27.66	26.94	26.78	17.4	22.34
Total Debt/Equity (%)	16.56	16.38	6.91	5.39	69.61	53.74	47.14	45.55	47.74	73.26	69.38	49.4	49.58	39.66	36.03
Total Debt/Capital (%)	25.5	20.26	8.58	5.91	34.83	30.2	27.32	26.76	27.9	35.92	35.24	28.67	29.39	25.61	24.24
Total Debt/Total Assets (%)	11.76	11.26	5.02	4.08	33.46	28.49	25.11	23.47	23.38	31.8	31.84	26.94	27.34	23.64	22.34
CFO/Total Liabilities	65.88	59.37	72.32	84.04	38.69	42.68	41.17	50.48	50.94	30.36	28.18	12.4	12.84	25.37	19.71
CFO/CapEx	8.31	7.39	0.67	9.31	5.95	6.3	2.32	6.98	10.57	7.67	12.34	5.69	4.97	7.99	9.37
Altman's Z-Score	2.82	2.71	4.18	18.23	3.87	3.74	3.83	3.72	3.61	4.87	4.29	4.72	5.25	3.91	3.89

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	8.49	8.68	9.17	9.17	7.6	6.97	6.04	5.6	5.8	5.6	5.12	4.96	4.64	4.88	5.3
Days Sales Outstanding	43.01	42.06	39.79	39.81	48.05	52.34	60.39	65.18	62.91	65.13	71.28	73.52	78.61	74.86	68.93
Inventory Turnover	1.52	1.41	1.55	1.6	1.46	1.56	1.71	1.98	2.26	1.93	1.74	1.69	1.31	0.93	1.04
Days Inventory Outstanding	240.81	259.02	235.41	228.01	249.74	233.88	213.21	184.14	161.85	189.33	209.35	215.95	278.92	394	351.35
Accounts Payable Turnover	2.89	3.41	5.05	5.86	5.36	5.8	4.53	4.81	4.06	4.2	4.58	4.2	8.31	5.42	4.93
Accounts Payable Turnover Days	126.23	106.99	72.35	62.28	68.15	62.93	80.49	75.83	89.9	86.92	79.64	86.84	43.94	67.31	73.99
Cash Conversion Cycle	157.59	194.1	202.85	205.54	229.63	223.29	193.11	173.49	134.86	167.54	200.99	202.63	313.58	401.54	346.29
Inventory to Cash Days	-197.79	-216.96	-195.63	-188.2	-201.69	-181.54	-152.82	-118.95	-98.94	-124.21	-138.07	-142.44	-200.31	-319.14	-282.42
Inventories	327	447	659	804	893	1,002	903	930	804	1,069	1,352	1,344	2,527	2,460	2,168
Raw Materials	84	102	115	128	- -	- -	- -	- -	170	315	350	413	- -	- -	- -
Work In Process	169	245	435	512	- -	- -	- -	- -	460	544	814	752	- -	- -	- -
Finished Goods	74	101	109	164	- -	- -	- -	- -	174	209	188	200	- -	- -	- -
Other Inventory	- -	- -	- -	- -	893	1,002	903	930	- -	- -	- -	- -	2,527	2,460	2,168

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	- -	- -	- -	80,102	- -	- -	- -	- -	- -	37,329	32,802	32,257	32,123	- -	- -
- Cash & Cash Equivalents	515	571	603	1,205	1,308	2,326	1,574	1,225	2,914	1,331	2,261	3,419	1,050	2,375	3,008
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	2	1	5	2	-12	-15	-8	-4	-14	64	-10	- -	- -	- -
+ Total Debt	1,064	1,141	596	583	6,526	6,517	5,938	5,936	6,368	7,828	7,604	6,614	7,338	6,630	6,577
Enterprise Value	-625	-563	-626	78,845	3,100	1,611	2,234	2,390	1,888	42,533	36,666	33,968	38,412	4,255	2,762
Total Capital	4,172	5,630	6,946	9,872	18,737	21,578	21,734	22,186	22,819	21,790	21,579	23,071	24,966	25,890	27,130
Total Debt/Capital (%)	25.5	20.26	8.58	5.91	34.83	30.2	27.32	26.76	27.9	35.92	35.24	28.67	29.39	25.61	24.24
Total Debt / EV	-1.7	-2.03	-0.95	0.01	2.11	4.05	2.66	2.48	3.37	0.18	0.21	0.19	0.19	1.56	2.38
EV/Sales	- -	- -	- -	8.13	0.29	0.14	0.18	0.18	0.13	3.16	3.34	3.34	3.91	0.44	0.28
EV/EBITDA	- -	- -	- -	17.12	0.55	0.25	0.34	0.36	0.25	8.67	11.13	9.93	16.4	1.44	0.85
EV/EBIT	- -	- -	- -	20.13	0.62	0.28	0.4	0.4	0.27	9.57	13.06	11.71	20.79	1.87	1.12
EV/Cash Flow to Firm	- -	- -	- -	26.6	0.78	0.34	0.48	0.38	0.26	9.65	9.44	21.4	21.72	1.38	1.14
EV/Free Cash Flow to Firm	- -	- -	- -	24.04	0.67	0.29	0.34	0.33	0.24	8.57	8.77	18.56	18.47	1.23	1.04
Diluted Market Cap	- -	- -	- -	80,379	- -	- -	- -	- -	- -	37,422	32,912	32,412	32,323	- -	- -
Diluted Enterprise Value	551	572	-6	79,762	5,220	4,179	4,350	4,704	3,450	43,904	38,318	35,597	38,612	4,255	3,569
EV per Share	- -	- -	- -	333.58	- -	- -	- -	- -	- -	264.34	245.92	233.78	265.46	29.23	18.85
TTM Sales	5,049	5,516	6,932	9,703	10,764	11,449	12,274	13,453	14,378	13,445	10,982	10,173	9,836	9,676	9,891
TTM EBITDA	2,139	2,204	3,022	4,605	5,615	6,337	6,610	6,651	7,500	4,904	3,296	3,420	2,342	2,954	3,249
TTM Operating Income	1,780	1,838	2,490	3,917	5,015	5,654	5,529	6,001	7,036	4,446	2,808	2,902	1,848	2,280	2,469
TTM Cash Flow to Firm	1,752	1,907	2,369	2,964	3,992	4,782	4,682	6,340	7,236	4,409	3,886	1,587	1,768	3,090	2,427
TTM Free Cash Flow to Firm	1,960	2,162	5,878	3,280	4,650	5,510	6,644	7,226	7,905	4,960	4,181	1,831	2,080	3,450	2,662

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	- -	- -	- -	24.67	- -	- -	- -	- -	- -	7.83	8.36	19.92	17.39	- -	- -
EV/EBIT	- -	- -	- -	20.13	0.62	0.28	0.4	0.4	0.27	9.57	13.06	11.71	20.79	1.87	1.12
Enterprise Value	-625	-563	-626	78,845	3,100	1,611	2,234	2,390	1,888	42,533	36,666	33,968	38,412	4,255	2,762
Low Price	- -	- -	- -	290.6	241.5	222.1	239	252	217	232	220	220	222	- -	- -
EV/Sales	- -	- -	- -	8.13	0.29	0.14	0.18	0.18	0.13	3.16	3.34	3.34	3.91	0.44	0.28
EV/EBITDA	- -	- -	- -	17.12	0.55	0.25	0.34	0.36	0.25	8.67	11.13	9.93	16.4	1.44	0.85
Price/Earnings	- -	- -	- -	27.29	- -	- -	- -	- -	- -	9.33	21.08	10.59	27.67	- -	- -
Price/Earnings Average	- -	- -	- -	25.45	- -	- -	- -	- -	- -	9.33	21.54	10.52	27.67	- -	- -
Price/Earnings High	- -	- -	- -	28.16	- -	- -	- -	- -	- -	9.33	24.92	10.59	27.67	- -	- -
Price/Earnings Low	- -	- -	- -	23.4	- -	- -	- -	- -	- -	9.33	21.08	10.49	27.67	- -	- -
Price/Book Value	- -	- -	- -	8.63	- -	- -	- -	- -	- -	2.67	2.36	1.96	1.82	- -	- -
Price/Book Value Average	- -	- -	- -	8.05	- -	- -	- -	- -	- -	2.67	2.41	1.95	1.82	- -	- -
Price/Book Value High	- -	- -	- -	8.9	- -	- -	- -	- -	- -	2.67	2.79	1.96	1.82	- -	- -
Price/Book Value Low	- -	- -	- -	7.4	- -	- -	- -	- -	- -	2.67	2.36	1.94	1.82	- -	- -
Price/Tangible Book Value	- -	- -	- -	15.94	- -	- -	- -	- -	- -	20.29	11.02	5.57	147.9	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	14.86	- -	- -	- -	- -	- -	20.29	11.26	5.53	147.9	- -	- -
Price/Tangible Book Value High	- -	- -	- -	16.44	- -	- -	- -	- -	- -	20.29	13.02	5.57	147.9	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	13.67	- -	- -	- -	- -	- -	20.29	11.02	5.52	147.9	- -	- -
Price/Sales	- -	- -	- -	8.26	- -	- -	- -	- -	- -	2.78	2.99	3.17	3.27	- -	- -
Price/Sales Average	- -	- -	- -	7.7	- -	- -	- -	- -	- -	2.78	3.05	3.15	3.27	- -	- -
Price/Sales High	- -	- -	- -	8.52	- -	- -	- -	- -	- -	2.78	3.53	3.17	3.27	- -	- -
Price/Sales Low	- -	- -	- -	7.08	- -	- -	- -	- -	- -	2.78	2.99	3.14	3.27	- -	- -
Price/Cash Flow	- -	- -	- -	27.23	- -	- -	- -	- -	- -	8.83	9.01	23.3	20.76	- -	- -
Price/Cash Flow Average	- -	- -	- -	25.39	- -	- -	- -	- -	- -	8.83	9.21	23.15	20.76	- -	- -
Price/Cash Flow High	- -	- -	- -	28.09	- -	- -	- -	- -	- -	8.83	10.65	23.3	20.76	- -	- -
Price/Cash Flow Low	- -	- -	- -	23.35	- -	- -	- -	- -	- -	8.83	9.01	23.09	20.76	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	23.01	- -	- -	- -	- -	- -	7.83	8.55	19.78	17.39	- -	- -
Price/Free Cash Flow High	- -	- -	- -	25.45	- -	- -	- -	- -	- -	7.83	9.89	19.92	17.39	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	21.15	- -	- -	- -	- -	- -	7.83	8.36	19.74	17.39	- -	- -
EV/Sales Average	0.11	0.1	- -	7.63	0.48	0.37	0.35	0.35	0.24	3.26	3.54	3.46	3.91	0.44	0.36
EV/Sales High	0.11	0.1	- -	8.45	0.48	0.37	0.35	0.35	0.24	3.26	4.02	3.48	3.91	0.44	0.36
EV/Sales Low	0.11	0.1	- -	7.02	0.48	0.37	0.35	0.35	0.24	3.26	3.48	3.46	3.91	0.44	0.36
EV/EBITDA Average	0.26	0.26	- -	16.09	0.93	0.66	0.66	0.71	0.46	8.93	11.81	10.3	16.4	1.44	1.1
EV/EBITDA High	0.26	0.26	- -	17.81	0.93	0.66	0.66	0.71	0.46	8.93	13.41	10.36	16.4	1.44	1.1
EV/EBITDA Low	0.26	0.26	- -	14.78	0.93	0.66	0.66	0.71	0.46	8.93	11.59	10.28	16.4	1.44	1.1
EV/EBIT Average	0.31	0.31	- -	18.91	1.04	0.74	0.79	0.78	0.49	9.85	13.86	12.14	20.79	1.87	1.45
EV/EBIT High	0.31	0.31	- -	20.94	1.04	0.74	0.79	0.78	0.49	9.85	15.73	12.21	20.79	1.87	1.45
EV/EBIT Low	0.31	0.31	- -	17.38	1.04	0.74	0.79	0.78	0.49	9.85	13.61	12.11	20.79	1.87	1.45
Last Price	- -	- -	- -	338.9	305.6	292	312.3	287.84	232	232	220	222	222	- -	- -
High Price	- -	- -	- -	349.6	463	325.4	329.4	382	340	232	260.05	222	222	- -	- -
Enterprise Value Average	551	572	-6	74,079	5,220	4,179	4,350	4,704	3,450	43,812	38,917	35,228	38,412	4,255	3,569
Enterprise Value High	551	572	-6	82,015	5,220	4,179	4,350	4,704	3,450	43,812	44,179	35,442	38,412	4,255	3,569
Enterprise Value Low	551	572	-6	68,069	5,220	4,179	4,350	4,704	3,450	43,812	38,208	35,151	38,412	4,255	3,569

Shares Outstanding	242	237	236	235	219	216	212	197	174	152	147	144	145	146	147
Diluted Weighted Avg Shares	- -	- -	238	237	- -	- -	- -	- -	- -	161	150	146	146	146	147
Basic Weighted Avg Shares	- -	- -	237	236	- -	- -	- -	- -	- -	161	149	145	145	146	146
Revenue per Share	- -	- -	29.26	41.05	- -	- -	- -	- -	- -	83.56	73.65	70.02	67.97	66.46	67.51
EBITDA per Share	- -	- -	12.75	19.48	- -	- -	- -	- -	- -	30.48	22.1	23.54	16.19	20.29	22.18
Operating Income per Share	- -	- -	10.51	16.57	- -	- -	- -	- -	- -	27.63	18.83	19.97	12.77	15.66	16.85
Basic EPS, GAAP	- -	- -	7.86	12.42	- -	- -	- -	- -	- -	24.86	10.44	20.97	8.02	11.21	8.83
Basic EPS from Cont Ops	- -	- -	7.86	12.45	- -	- -	- -	- -	- -	25.24	11.59	20.38	8.03	11.21	8.83
Diluted EPS, GAAP	- -	- -	7.81	12.37	- -	- -	- -	- -	- -	24.8	10.4	20.87	7.97	11.19	8.79
Diluted EPS from Cont Ops	- -	- -	7.82	12.4	- -	- -	- -	- -	- -	25.17	11.55	20.28	7.98	11.19	8.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	9.9	12.45	- -	- -	- -	- -	- -	26.29	24.41	9.53	10.69	19.75	15.05
Free Cash Flow per Basic Share	- -	- -	-4.91	11.11	- -	- -	- -	- -	- -	22.86	22.43	7.85	8.54	17.28	13.44
Cash & Equivalents per Share	- -	- -	5.16	7.81	- -	- -	- -	- -	- -	16.22	25.5	33.67	7.26	16.31	26.05
Book Value per Share	- -	- -	26.8	39.28	- -	- -	- -	- -	- -	86.86	93.31	113.33	121.82	132.28	140.29
Tangible Book Value per Share	- -	- -	12.3	21.26	- -	- -	- -	- -	- -	11.43	19.97	39.84	1.5	3.75	17.66

Biogen Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)