Stock Analysis on Net

AbbVie Inc. (NYSE:ABBV)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

AbbVie Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 134,711 138,805 146,529 150,565 89,115
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 134,711 138,805 146,529 150,565 89,115
Adjustment to Total Debt
Total debt (as reported) 59,385 63,271 76,684 86,056 66,728
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in Accounts payable and accrued liabilities) 166 166 178 175 109
Add: Noncurrent operating lease liabilities (included in Other long-term liabilities) 735 754 713 832 251
Total debt (adjusted) 60,286 64,191 77,575 87,063 67,088

Based on: 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), 10-K (reporting date: 2019-12-31).

1, 2 Equal to total present value of future operating lease payments.


AbbVie Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

AbbVie Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.40 0.42 0.38 0.30 0.37
Adjusted total asset turnover 0.40 0.42 0.38 0.30 0.37
Debt to Equity2
Reported debt to equity 5.73 3.67 4.98 6.58
Adjusted debt to equity 5.82 3.72 5.03 6.66
Return on Assets3 (ROA)
Reported ROA 3.61% 8.53% 7.88% 3.07% 8.84%
Adjusted ROA 3.61% 8.53% 7.88% 3.07% 8.84%

Based on: 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), 10-K (reporting date: 2019-12-31).

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. AbbVie Inc. adjusted debt to equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. AbbVie Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

AbbVie Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net revenues 54,318 58,054 56,197 45,804 33,266
Total assets 134,711 138,805 146,529 150,565 89,115
Activity Ratio
Total asset turnover1 0.40 0.42 0.38 0.30 0.37
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net revenues 54,318 58,054 56,197 45,804 33,266
Adjusted total assets 134,711 138,805 146,529 150,565 89,115
Activity Ratio
Adjusted total asset turnover2 0.40 0.42 0.38 0.30 0.37

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Net revenues ÷ Total assets
= 54,318 ÷ 134,711 = 0.40

2 Adjusted total asset turnover = Net revenues ÷ Adjusted total assets
= 54,318 ÷ 134,711 = 0.40

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 59,385 63,271 76,684 86,056 66,728
Stockholders’ equity (deficit) 10,360 17,254 15,408 13,076 (8,172)
Solvency Ratio
Debt to equity1 5.73 3.67 4.98 6.58
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 60,286 64,191 77,575 87,063 67,088
Stockholders’ equity (deficit) 10,360 17,254 15,408 13,076 (8,172)
Solvency Ratio
Adjusted debt to equity2 5.82 3.72 5.03 6.66

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity (deficit)
= 59,385 ÷ 10,360 = 5.73

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity (deficit)
= 60,286 ÷ 10,360 = 5.82

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. AbbVie Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to AbbVie Inc. 4,863 11,836 11,542 4,616 7,882
Total assets 134,711 138,805 146,529 150,565 89,115
Profitability Ratio
ROA1 3.61% 8.53% 7.88% 3.07% 8.84%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net earnings attributable to AbbVie Inc. 4,863 11,836 11,542 4,616 7,882
Adjusted total assets 134,711 138,805 146,529 150,565 89,115
Profitability Ratio
Adjusted ROA2 3.61% 8.53% 7.88% 3.07% 8.84%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net earnings attributable to AbbVie Inc. ÷ Total assets
= 100 × 4,863 ÷ 134,711 = 3.61%

2 Adjusted ROA = 100 × Net earnings attributable to AbbVie Inc. ÷ Adjusted total assets
= 100 × 4,863 ÷ 134,711 = 3.61%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. AbbVie Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.