Stock Analysis on Net

AbbVie Inc. (NYSE:ABBV)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

AbbVie Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 134,711 138,805 146,529 150,565 89,115
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Deferred tax assets2 5,755 3,020 2,274 2,414 515
After Adjustment
Adjusted total assets 128,956 135,785 144,255 148,151 88,600

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Total Liabilities

AbbVie Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 124,314 121,518 131,093 137,468 97,287
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 1,952 2,190 3,009 3,646 1,130
Less: Restructuring reserve 239 283 288 477 140
After Adjustment
Adjusted total liabilities 122,123 119,045 127,796 133,345 96,017

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

AbbVie Inc., adjusted stockholders’ equity (deficit)

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity (deficit) 10,360 17,254 15,408 13,076 (8,172)
Adjustments
Less: Net deferred tax assets (liabilities)1 3,803 830 (735) (1,232) (615)
Add: Restructuring reserve 239 283 288 477 140
Add: Noncontrolling interest 37 33 28 21
After Adjustment
Adjusted total equity (deficit) 6,833 16,740 16,459 14,806 (7,417)

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

AbbVie Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term borrowings 1 14 34
Current portion of long-term debt and finance lease obligations 7,191 4,135 12,481 8,468 3,753
Long-term debt and finance lease obligations, excluding current portion 52,194 59,135 64,189 77,554 62,975
Total reported debt 59,385 63,271 76,684 86,056 66,728
Stockholders’ equity (deficit) 10,360 17,254 15,408 13,076 (8,172)
Total reported capital 69,745 80,525 92,092 99,132 58,556
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accounts payable and accrued liabilities)2 166 166 178 175 109
Add: Noncurrent operating lease liabilities (included in Other long-term liabilities)3 735 754 713 832 251
Adjusted total debt 60,286 64,191 77,575 87,063 67,088
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 3,803 830 (735) (1,232) (615)
Add: Restructuring reserve 239 283 288 477 140
Add: Noncontrolling interest 37 33 28 21
Adjusted total equity (deficit) 6,833 16,740 16,459 14,806 (7,417)
After Adjustment
Adjusted total capital 67,119 80,931 94,034 101,869 59,671

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accounts payable and accrued liabilities). See details »

3 Noncurrent operating lease liabilities (included in Other long-term liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

AbbVie Inc., adjusted net earnings attributable to AbbVie Inc.

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net earnings attributable to AbbVie Inc. 4,863 11,836 11,542 4,616 7,882
Adjustments
Add: Deferred income tax expense (benefit)1 (2,889) (1,931) (898) (2,325) 122
Add: Increase (decrease) in restructuring reserve (44) (5) (189) 337 41
Add: Other comprehensive income (loss) (106) 700 218 479 (1,116)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 10 9 7 6
After Adjustment
Adjusted net earnings 1,834 10,609 10,680 3,113 6,929

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 Deferred income tax expense (benefit). See details »