Stock Analysis on Net

AbbVie Inc. (NYSE:ABBV)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

AbbVie Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Domestic (331) 3,272 2,647 1,987 907
Foreign 1,210 994 916 351 194
Current taxes 879 4,266 3,563 2,338 1,101
Domestic (1,303) (2,324) (1,512) (839) (58)
Foreign (146) (565) (419) (59) (2,267)
Deferred taxes (1,449) (2,889) (1,931) (898) (2,325)
Income tax expense (benefit) (570) 1,377 1,632 1,440 (1,224)

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
Current taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. AbbVie Inc. current taxes increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Deferred taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. AbbVie Inc. deferred taxes decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Income tax expense (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. AbbVie Inc. income tax expense (benefit) decreased from 2022 to 2023 and from 2023 to 2024.

Effective Income Tax Rate (EITR)

AbbVie Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effect of foreign operations 7.60% 8.00% -4.40% -5.40% 2.40%
U.S. tax credits -5.40% -3.10% -2.80% -2.80% -10.60%
Stock-based compensation -1.20% -1.00% -0.60% 0.00% 0.00%
Non-deductible expenses 1.10% 0.70% 0.40% 0.30% 7.20%
Tax law changes and related structuring -0.30% -3.80% -2.40% -2.00% -48.50%
Tax audits, settlements and reserves -51.40% -1.10% 0.90% -0.40% -5.10%
Acquisition costs 13.40% 0.20% 0.00% 0.00% 0.00%
All other, net -0.10% 1.10% 0.00% 0.40% -1.30%
Effective tax rate, before impacts related to U.S. tax reform -15.30% 22.00% 12.10% 11.10% -34.90%
Impacts related to U.S. tax reform 0.00% 0.00% 0.00% 0.00% -1.10%
Effective tax rate -15.30% 22.00% 12.10% 11.10% -36.00%

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
Effective tax rate, before impacts related to U.S. tax reform Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. AbbVie Inc. effective tax rate, before impacts related to U.S. tax reform increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

AbbVie Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Compensation and employee benefits 215 519 497 937 1,109
Accruals and reserves 1,253 1,113 1,023 667 438
Chargebacks and rebates 1,354 1,431 991 837 555
Advance payments 66 298 547 809 324
Net operating losses and other carryforwards 15,815 14,316 10,391 10,095 2,765
Other 2,156 2,259 1,710 1,234 1,371
Deferred tax assets 20,859 19,936 15,159 14,579 6,562
Valuation allowances (14,823) (13,478) (9,627) (9,391) (1,203)
Net deferred tax assets 6,036 6,458 5,532 5,188 5,359
Excess of book basis over tax basis of intangible assets (1,969) (1,535) (3,590) (4,711) (5,274)
Excess of book basis over tax basis in investments (302) (374) (340) (308) (335)
Other (718) (746) (772) (904) (982)
Deferred tax liabilities (2,989) (2,655) (4,702) (5,923) (6,591)
Net deferred tax assets (liabilities) 3,047 3,803 830 (735) (1,232)

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
Deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. AbbVie Inc. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. AbbVie Inc. net deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. AbbVie Inc. net deferred tax assets (liabilities) increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

AbbVie Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax assets 5,626 5,755 3,020 2,274 2,414
Deferred tax liabilities 2,579 1,952 2,190 3,009 3,646

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
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. AbbVie Inc. deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. AbbVie Inc. deferred tax liabilities decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

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: Noncurrent deferred tax assets, net 5,626 5,755 3,020 2,274 2,414
Total assets (adjusted) 129,535 128,956 135,785 144,255 148,151
Adjustment to Total Liabilities
Total liabilities (as reported) 131,797 124,314 121,518 131,093 137,468
Less: Noncurrent deferred tax liabilities, net 2,579 1,952 2,190 3,009 3,646
Total liabilities (adjusted) 129,218 122,362 119,328 128,084 133,822
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 3,325 10,360 17,254 15,408 13,076
Less: Net deferred tax assets (liabilities) 3,047 3,803 830 (735) (1,232)
Stockholders’ equity (adjusted) 278 6,557 16,424 16,143 14,308
Adjustment to Net Earnings Attributable To AbbVie Inc.
Net earnings attributable to AbbVie Inc. (as reported) 4,278 4,863 11,836 11,542 4,616
Add: Deferred income tax expense (benefit) (1,449) (2,889) (1,931) (898) (2,325)
Net earnings attributable to AbbVie Inc. (adjusted) 2,829 1,974 9,905 10,644 2,291

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 Deferred Taxes (Summary)

AbbVie Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 7.59% 8.95% 20.39% 20.54% 10.08%
Adjusted net profit margin 5.02% 3.63% 17.06% 18.94% 5.00%
Total Asset Turnover
Reported total asset turnover 0.42 0.40 0.42 0.38 0.30
Adjusted total asset turnover 0.43 0.42 0.43 0.39 0.31
Financial Leverage
Reported financial leverage 40.65 13.00 8.04 9.51 11.51
Adjusted financial leverage 465.95 19.67 8.27 8.94 10.35
Return on Equity (ROE)
Reported ROE 128.66% 46.94% 68.60% 74.91% 35.30%
Adjusted ROE 1,017.63% 30.11% 60.31% 65.94% 16.01%
Return on Assets (ROA)
Reported ROA 3.17% 3.61% 8.53% 7.88% 3.07%
Adjusted ROA 2.18% 1.53% 7.29% 7.38% 1.55%

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 net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. AbbVie Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
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 A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
AbbVie Inc. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. AbbVie Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. AbbVie Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

AbbVie Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

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
Net revenues 56,334 54,318 58,054 56,197 45,804
Profitability Ratio
Net profit margin1 7.59% 8.95% 20.39% 20.54% 10.08%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to AbbVie Inc. 2,829 1,974 9,905 10,644 2,291
Net revenues 56,334 54,318 58,054 56,197 45,804
Profitability Ratio
Adjusted net profit margin2 5.02% 3.63% 17.06% 18.94% 5.00%

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 Net profit margin = 100 × Net earnings attributable to AbbVie Inc. ÷ Net revenues
= 100 × 4,278 ÷ 56,334 = 7.59%

2 Adjusted net profit margin = 100 × Adjusted net earnings attributable to AbbVie Inc. ÷ Net revenues
= 100 × 2,829 ÷ 56,334 = 5.02%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. AbbVie Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

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 Deferred Taxes
Selected Financial Data (US$ in millions)
Net revenues 56,334 54,318 58,054 56,197 45,804
Adjusted total assets 129,535 128,956 135,785 144,255 148,151
Activity Ratio
Adjusted total asset turnover2 0.43 0.42 0.43 0.39 0.31

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 ÷ 129,535 = 0.43

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 Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 129,535 128,956 135,785 144,255 148,151
Adjusted stockholders’ equity 278 6,557 16,424 16,143 14,308
Solvency Ratio
Adjusted financial leverage2 465.95 19.67 8.27 8.94 10.35

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
= 129,535 ÷ 278 = 465.95

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
AbbVie Inc. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.

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 Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to AbbVie Inc. 2,829 1,974 9,905 10,644 2,291
Adjusted stockholders’ equity 278 6,557 16,424 16,143 14,308
Profitability Ratio
Adjusted ROE2 1,017.63% 30.11% 60.31% 65.94% 16.01%

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 × Adjusted net earnings attributable to AbbVie Inc. ÷ Adjusted stockholders’ equity
= 100 × 2,829 ÷ 278 = 1,017.63%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. AbbVie Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

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 Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to AbbVie Inc. 2,829 1,974 9,905 10,644 2,291
Adjusted total assets 129,535 128,956 135,785 144,255 148,151
Profitability Ratio
Adjusted ROA2 2.18% 1.53% 7.29% 7.38% 1.55%

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 × Adjusted net earnings attributable to AbbVie Inc. ÷ Adjusted total assets
= 100 × 2,829 ÷ 129,535 = 2.18%

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