Stock Analysis on Net

AbbVie Inc. (NYSE:ABBV)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

AbbVie Inc., balance sheet: goodwill and intangible assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Goodwill 34,956 32,293 32,156 32,379 33,124
Developed product rights 81,428 75,142 87,698 88,945 87,707
License agreements 8,315 8,191 8,474 8,487 7,828
Definite-lived intangible assets, gross carrying amount 89,743 83,333 96,172 97,432 95,535
Accumulated amortization (34,877) (28,026) (29,645) (22,151) (14,536)
Definite-lived intangible assets, net carrying amount 54,866 55,307 66,527 75,281 80,999
Indefinite-lived intangible assets 5,202 303 912 670 1,877
Intangible assets, net 60,068 55,610 67,439 75,951 82,876
Goodwill and intangible assets 95,024 87,903 99,595 108,330 116,000

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. AbbVie Inc. goodwill increased from 2022 to 2023 and from 2023 to 2024.
Intangible assets, net Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. AbbVie Inc. intangible assets, net decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Goodwill and intangible assets Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. AbbVie Inc. goodwill and intangible assets decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

Adjustments to Financial Statements: Removal of Goodwill

AbbVie Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 135,161 134,711 138,805 146,529 150,565
Less: Goodwill 34,956 32,293 32,156 32,379 33,124
Total assets (adjusted) 100,205 102,418 106,649 114,150 117,441
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 3,325 10,360 17,254 15,408 13,076
Less: Goodwill 34,956 32,293 32,156 32,379 33,124
Stockholders’ equity (adjusted) (31,631) (21,933) (14,902) (16,971) (20,048)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


AbbVie Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

AbbVie Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Total Asset Turnover
Reported total asset turnover 0.42 0.40 0.42 0.38 0.30
Adjusted total asset turnover 0.56 0.53 0.54 0.49 0.39
Financial Leverage
Reported financial leverage 40.65 13.00 8.04 9.51 11.51
Adjusted financial leverage
Return on Equity (ROE)
Reported ROE 128.66% 46.94% 68.60% 74.91% 35.30%
Adjusted ROE
Return on Assets (ROA)
Reported ROA 3.17% 3.61% 8.53% 7.88% 3.07%
Adjusted ROA 4.27% 4.75% 11.10% 10.11% 3.93%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. AbbVie Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. AbbVie Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

AbbVie Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net revenues 56,334 54,318 58,054 56,197 45,804
Total assets 135,161 134,711 138,805 146,529 150,565
Activity Ratio
Total asset turnover1 0.42 0.40 0.42 0.38 0.30
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net revenues 56,334 54,318 58,054 56,197 45,804
Adjusted total assets 100,205 102,418 106,649 114,150 117,441
Activity Ratio
Adjusted total asset turnover2 0.56 0.53 0.54 0.49 0.39

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Total asset turnover = Net revenues ÷ Total assets
= 56,334 ÷ 135,161 = 0.42

2 Adjusted total asset turnover = Net revenues ÷ Adjusted total assets
= 56,334 ÷ 100,205 = 0.56

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. AbbVie Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 135,161 134,711 138,805 146,529 150,565
Stockholders’ equity 3,325 10,360 17,254 15,408 13,076
Solvency Ratio
Financial leverage1 40.65 13.00 8.04 9.51 11.51
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 100,205 102,418 106,649 114,150 117,441
Adjusted stockholders’ equity (31,631) (21,933) (14,902) (16,971) (20,048)
Solvency Ratio
Adjusted financial leverage2

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 135,161 ÷ 3,325 = 40.65

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 100,205 ÷ -31,631 =


Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to AbbVie Inc. 4,278 4,863 11,836 11,542 4,616
Stockholders’ equity 3,325 10,360 17,254 15,408 13,076
Profitability Ratio
ROE1 128.66% 46.94% 68.60% 74.91% 35.30%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net earnings attributable to AbbVie Inc. 4,278 4,863 11,836 11,542 4,616
Adjusted stockholders’ equity (31,631) (21,933) (14,902) (16,971) (20,048)
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net earnings attributable to AbbVie Inc. ÷ Stockholders’ equity
= 100 × 4,278 ÷ 3,325 = 128.66%

2 Adjusted ROE = 100 × Net earnings attributable to AbbVie Inc. ÷ Adjusted stockholders’ equity
= 100 × 4,278 ÷ -31,631 =


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to AbbVie Inc. 4,278 4,863 11,836 11,542 4,616
Total assets 135,161 134,711 138,805 146,529 150,565
Profitability Ratio
ROA1 3.17% 3.61% 8.53% 7.88% 3.07%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net earnings attributable to AbbVie Inc. 4,278 4,863 11,836 11,542 4,616
Adjusted total assets 100,205 102,418 106,649 114,150 117,441
Profitability Ratio
Adjusted ROA2 4.27% 4.75% 11.10% 10.11% 3.93%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net earnings attributable to AbbVie Inc. ÷ Total assets
= 100 × 4,278 ÷ 135,161 = 3.17%

2 Adjusted ROA = 100 × Net earnings attributable to AbbVie Inc. ÷ Adjusted total assets
= 100 × 4,278 ÷ 100,205 = 4.27%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. AbbVie Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.