AbbVie (ABBV) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link	link	link	link

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	107.13	96.62	100.38	149.51	136.81	189.13	239.43	286.21	262.28		265	222.77	13.90
Выручка, млрд $		25.64	28.22	32.75	33.27	45.8	56.2	58.05	54.32	56.33	56.33	54.14	4.23
Чистая прибыль, млрд $		5.95	5.31	5.69	7.88	4.62	11.54	11.84	4.86	4.28	4.28	7.43	-1.52
EV, млрд $		128.36	97.01	173.89	158.43	252.77	305.75	341.41	321.33	376.68	376.68	319.59	8.31
EBIT, млрд $		10.57	11.09	6.55	12.98	0.476	7.87	22.96	8.61	6.52	6.52	9.29	68.78
EBITDA, млрд $		10.12	10.38	8.31	13.8	6.95	16.39	31.42	17.31	14.91	14.91	17.40	16.49
OIBDA, млрд $						27.9	34.66	37.71	25.2	19.77	19.77	29.05	-6.66
Баланс стоимость, млрд $		4.38	5.46	-8.45	-8.17	13.08	15.41	17.25	10.36	3.33	3.33	11.89	-23.94
FCF, млрд $		6.56	9.43	12.79	12.77	16.79	21.99	24.25	22.06	18.81	18.81	20.78	2.30
Операционный денежный поток, млрд $		7.04	9.96	13.43	13.32	17.59	22.78	24.94	22.84	18.81	18.81	21.39	1.35
Операционная прибыль, млрд $		9.58	9.92	6.38	12.98	0.476	7.87	18.12	12.76	9.14	9.14	9.67	80.58
Операционные расходы, млрд $		10.42	11.58	18.65	12.46	17.86	19.87	21.83	21.15	30.29	30.29	22.20	11.14
CAPEX, млрд $		0.479	0.529	0.638	0.552	0.798	0.787	0.695	0.777	0.974	0.974	0.8062	4.07

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	287.1	271.09	237.69	285.92	282.09	238.07	263.1	274.61	323.76	303.42			280.59	4.97
Выручка, млрд $			14.81	15.12	12.23	13.87	13.93	14.3	12.31	14.46	14.46	15.1	14.13	1.09
Чистая прибыль, млрд $			3.95	2.47	0.239	2.02	1.78	0.822	1.37	1.37	1.56	-0.022	1.02	-148.47
EV, млрд $			309.47	343.87	335.17	290.86	320.03	321.18	373.64	359.9	406.72	375.97	367.48	3.20
EBIT, млрд $			2.77	3.87	2.77	6.77	0.246	4.55	3.48	5	2.85	-1.57	2.86	-180.83
EBITDA, млрд $			4.97	6.03	4.9	6.77	2.44	6.63	5.56	7.13	4.93	0.535	4.96	-39.55
OIBDA, млрд $								9	6.99	9.76	7.2	-0.933	6.40	-163.55
Баланс стоимость, млрд $			15.99	17.25	13.27	12.87	12.09	10.36	8.01	6.78	6.03	3.33	6.90	-20.31
FCF, млрд $			7.43	7.22	4.02	6.14	7.36	4.55	3.85	2.03	5.2	6.76	4.48	8.24
Операционный денежный поток, млрд $			7.6	7.43	4.19	6.32	7.57	4.75	4.04	2.27	5.45	7.05	4.71	8.22
Операционная прибыль, млрд $			2.77	3.87	2.77	4.51	2.28	3.2	2.8	4	3.83	-1.49	2.47	-185.82
Операционные расходы, млрд $			5.15	5.21	5.32	4.83	5.1	7.42	5.24	7.21	6.42	12.2	7.70	10.46
CAPEX, млрд $			0.177	0.213	0.175	0.178	0.219	0.205	0.193	0.241	0.249	0.291	0.2358	7.26

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			5.1	9.79	7.29	39.92	8.45	9.75	9.2	12.81	5.52	5.52	9.15	-8.16
Short Term Investments $		0.008	1.32	0.486	0.772		0.03	0.084	0.028	0.002	0.031	0.031	0.0350	0.66
Long term investments $	0.092	0.145	1.78	2.09	1.42	0.093	0.293	0.277	0.241	0.304			0.2416	26.73
Total Receivables $			4.76	5.09	5.38	5.43	8.82	9.98	11.25	11.16	10.92	10.92	10.43	4.36
Total Current Assets $			16.19	21.22	16.95	49.52	24.17	27.93	28.46	33	25.58	25.58	27.83	1.14
Чистые активы, млрд $		3.95	4.64	5.1	16.95	49.52	24.17	27.93	4.94	26.49		4.94	26.61	-11.76
Активы, млрд $			66.1	70.79	59.35	89.12	150.57	146.53	138.81	134.71	135.16	135.16	141.16	-2.14
Short Term Debt $			0.402	6.42	5.31	3.75	8.5	12.5	4.14	7.19	6.8	6.8	7.83	-4.36
Long Term Debt $			36.44	30.95	35	62.98	77.55	64.19	59.14	52.19	60.34	60.34	62.68	-4.89
Задолженность, млрд $			61.46	65.69	67.8	97.29	137.47	131.09	121.52	124.31	131.8	131.8	129.24	-0.84
Чистый долг, млрд $			31.74	28.07	33.02	26.8	77.61	66.94	54.07	46.57	61.62	61.62	61.36	-4.51
Долг, млрд $			36.84	6.42	40.31	66.73	86.06	76.68	63.27	59.39	67.14	67.14	70.51	-4.84
Interest income $		0.879	0.082	0.146	0.204	0.275	0.174	0.039	0.186	0.54			0.2428	14.45
Расходы на обслуживание долга $			0.965	1.15	1.35	1.51	2.28	2.38	2.23	2.22	2.81	2.81	2.38	4.27
Чист. проц. доходы, млрд $			-0.965	0.146	0.204	0.275	0.174	0.039	0.186	0.54		0.54	0.2428	14.45
Goodwill $	5.86	13.17	15.42	15.79	15.66	15.6	33.12	32.38	32.16	32.29			29.11	15.66
Амортизация, млрд $			0.0000	0.0001	1.77	0.812	6.47	8.52	8.47	8.7	8.39	8.39	8.11	5.33
Себестоимость, млрд $			5.83	7.04	7.72	7.44	15.39	17.45	17.41	20.42	16.9	16.9	17.51	1.89
Товарно материальные запасы $			1.44	1.61	1.61	1.81	3.31	3.13	3.58	4.1	4.18	4.18	3.66	4.78

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $					11.83	9.2	6.71	8.76	13.29	12.81	18.07	13.13	7.26	5.52	11.36	-15.50
Short Term Investments $					0.047	0.028	0.011	0.007	0.003	0.002	0.002	0.027	0.028	0.031	0.0180	73.01
Long term investments $	0.272	0.277	0.26	0.244	0.235	0.241	0.257	0.288	0.275	0.304					0.2730	4.75
Total Receivables $					10.74	11.25	11.47	11.49	11.41	11.16	11.95	11.72	11.47	10.92	11.44	-0.43
Total Current Assets $					30.36	28.46	26.49	28.85	33.22	33	38.87	33.82	27.79	25.58	31.81	-4.97
Чистые активы, млрд $			26.51	29.1	30.36	28.46	4.93	4.94	4.93	10.36	10.4	6.78			7.48	6.54
Активы, млрд $					141.33	138.81	134.54	135.37	136.22	134.71	148.87	141.94	143.42	135.16	140.82	0.07
Short Term Debt $					9.21	4.14	2.8	5.2	5.12	7.19	10.2	12.59	12.57	6.8	9.87	-1.11
Long Term Debt $					60.4	59.14	59.29	55.81	55.63	52.19	63.81	58.05	58.51	60.34	58.58	2.94
Задолженность, млрд $					125.3	121.52	121.24	122.47	124.09	124.31	140.83	135.12	137.35	131.8	133.88	1.18
Чистый долг, млрд $					57.77	54.07	55.38	52.26	47.46	46.57	55.93	57.5	63.82	61.62	57.09	5.76
Долг, млрд $					69.61	63.27	62.09	61.02	60.75	59.39	74	70.63	71.08	67.14	68.45	2.48
Interest income $	0.011	0.009	0.009	0.024	0.063	0.09	0.099	0.098	0.157	0.186					0.1260	15.63
Расходы на обслуживание долга $					0.497	0.566	0.553	0.552	0.398	0.564	0.66	0.726	0.591	0.702	0.6486	4.47
Чист. проц. доходы, млрд $		0.009	0.009	0.024	0.063	0.09	0.099	0.098	0.157	0.186	0.207				0.1494	15.90
Goodwill $	32.3	32.38	32.3	32.03	31.73	32.16	32.22	32.22	32.09	32.29					32.20	0.08
Амортизация, млрд $					2.21	2.16	2.13	0.000122	2.2	2.08	2.07	2.13	2.08	2.1	2.09	0.19
Себестоимость, млрд $					5.02	4.17	3.99	4.24	6.49	2.39	4.08	2.18	4.21	4.4	3.45	12.98
Товарно материальные запасы $					3.17	3.58	3.83	4.06	3.98	4.1	4.25	4.22	4.45	4.18	4.24	0.39

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	3.63	3.3	3.68	5.31	2.76	6.5	6.66	2.74	2.41		2.41	4.21	-2.68
Цена акции ао		62.62	96.71	92.19	88.54	107.15	152.07	154.97	177.7	192.42	192.42	156.86	12.42
Число акций ао, млн	1631	1603	1546	1484	1765	1777	1778	1773	1773		1773	1773.20	0.09
FCF/акцию	4.02	5.88	8.27	8.61	10.04	12.37	13.64	12.44	10.61		10.61	11.82	1.11

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					2.22	1.39	0.1346	1.14	1	0.4639	0.7721	0.7736	0.8809	-0.0124			0.5756	-148.46
Цена акции ао			145.26	152.8	143.5	153.33	152.88	146.64	146.8	145.79					201.34	192.42	166.60	5.58
Число акций ао, млн	1777	1780	1778	1776	1776	1778	1776	1771	1771	1772							1773.60	-0.07
FCF/акцию					4.18	4.06	2.26	3.47	4.15	2.57	2.17	1.15	2.93	3.82			2.53	8.25

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				138.05	108.56	-339.62	-94.86	188.25	81.04	72.48	35.22	62.52		62.52	4.39	87.90	-19.78
ROA, %				9.94	7.72	8.74	10.62	3.85	7.77	8.3	3.56	3.17		3.17	7.51	5.33	-3.81
ROIC, %			21.66	17.27	14.24	26.3	22.16	7.89	14.21	27.79	22.78			15.29	17.25	18.97	0.55
ROS, %					31.46	19.98	30.69	12.76	27.41	20.39	8.95	7.59	7.59	7.59	10.66	14.39	-22.65
ROCE, %					217.64	15.54	17.66	0.3905	7.06	21.01	8.89	6.77	193.94	193.94	14.47	47.53	93.99
Ebit margin, %							41.47	1.04	31.89	39.54	15.85	11.58	11.58	11.58		22.09	-18.34
Рентаб EBITDA, %					36.78	25.37	41.47	15.17	29.16	54.13	31.86	26.47	26.47	26.47	20.73	33.62	-1.92
Чистая рентаб, %				37.4	35.2	17.36	23.69	10.08	20.54	20.39	8.95	7.59		7.59	12.39	13.51	-5.52
Operation Margin, %					33.99	19.49	39.03	27.42	31.89	31.21	23.49	16.22	16.22	16.22	15.37	23.81	-12.65
Чистая процентная маржа, %	21.97	8.89	22.5	23.1	18.72	17.27	23.57	9.95	20.41					21.87	16.02	17.98	1.74
Доходность FCF, %		3.45	6.54	6.79	9.4	8.74	11.02	10.37	10.93	9.17	8.41					9.98	-5.26

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %			25.85	15.64	1.53	13.43	12.38	6.32	11.91	13.6	18.25	-0.3182		4.39	9.95	-155.00
ROA, %			2.78	1.77	0.1749	1.5	1.31	0.6068	0.9655	0.9422	1.09	-0.0158		7.51	0.7177	-148.21
ROIC, %			7.54	6.18	3.85	6.29	6.05	4.94	5.05	5.32	5.59	3.87		17.25	4.95	-4.76
ROS, %				16.35	1.96	14.6	12.77	5.75	11.12	9.47	10.8	-0.1457	7.59	10.66	7.77	-7.35
ROCE, %				3.54	2.55	6.33	0.2338	4.46	3.41	4.93	2.82	-1.55	193.94	14.47	40.71	124.38
Ebit margin, %						48.85	1.77	31.81	28.29	34.56	19.74	-10.38	11.58		16.76	-16.36
Рентаб EBITDA, %				39.87	40.04	48.85	17.53	46.33	45.14	49.29	34.11	3.54	26.47	20.73	31.71	-10.13
Чистая рентаб, %			26.66	16.35	1.96	14.6	12.77	5.75	11.12	9.47	10.8	-0.1457		12.39	7.40	-147.95
Operation Margin, %				36.39	22.64	32.55	16.38	22.34	22.73	27.64	26.49	-9.87	16.22	15.37	16.64	-6.53
Доходность FCF, %	7.68	8.19	9.22	8.48	8.34	10.4	7.28	8.03	5.57	5.19					7.29	-12.98

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	16.9	23.5	24.77	16.7	37.95	20.69	24.28	56.5	73.65		73.65	31.38	42.61	14.18
P/BV	15.4	23	-16.68	-16.11	13.37	15.47	16.62	26.43	93.66		93.66	13.29	33.11	47.60
P/S	4.1	5.7	4.3	3.96	3.82	4.25	4.95	5.06	5.59		5.59	4.24	4.73	7.91
P/FCF		15.19	11.1	11.27	10.95	10.95	10.9	10.93	12.01	14.09	14.09	65.10	11.78	5.17
E/P		0.044	0.0389	0.068	0.0285	0.0573	0.0448	0.0185	0.0184	0.0161	0.0161	0.17	0.0310	-22.42
EV/EBIT				11.49	539.64	17.16	14.87	37.32	57.74	57.74	57.74		36.97	27.47
EV/EBITDA	12.68	9.35	20.93	11.48	36.39	18.66	10.86	18.57	25.26		25.26	21.97	21.95	-7.04
EV/S		5.27	5.48	4.29	5.23	4.77	5.88	5.92	6.69	6.69	6.69	4.42	5.99	7.00
EV/FCF		15.78	14.02	11.17	14.27	12.2	14.08	14.56	20.03	20.03	20.03	88.23	16.18	10.42
Debt/EBITDA		0.62	4.85	4.84	12.39	4.68	2.01	3.43	4.5	4.5	4.5	3.48	3.82	-0.78
Netdebt/Ebitda		3.04	4.74	2.57	7.86	3.11	1.72	2.69	4.13	4.13	4.13	2.80	3.16	5.84
Debt/Ratio		0.93	1.14	1.09	0.91	0.89	0.4558	0.4408	0.4968	0.4968	0.4968	0.30	0.5560	-11.01
Debt/Equity		12.89	-8.03	-11.9	10.51	8.51	3.67	5.73	20.19	39.18	39.18	0.72	15.46	35.71
Debt/Net Income		7.04	7.09	8.47	18.64	6.64	5.35	12.21	15.7	15.7	15.7	4.80	11.12	18.78
PEG										-29.73	-29.73		-29.7300	0.00
Бета					0.81	0.8	0.58	0.601	-3.67	0.0883	0.0883	-0.32	-0.3201	-35.65
Индекс Альтмана		2.31	2.25	2.17	1.21	3.14	3.85	3.08	3.22	3.38	3.38	3.90	3.33	1.48

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E			21.45	18.79	24.47	36.9	27.54	41.91	56.45	52.97	56.66	66.95				31.38	54.99	9.82
P/BV				15.7	16.76	21.03	18.5	22.47	26.41	39.48	44.33	56.48	93.45			13.29	52.03	28.75
P/S				4.36	4.99	4.93	4.27	4.95	5.06	5.84	5.5	6.17	5.59			4.24	5.63	2.01
P/FCF	43.02	54.42	55.82	34.32	37.79	67.58	42.29	35.35	56.8						14.09	65.10	43.22	-26.92
E/P	0.0192	0.0174	0.0034	0.0155	0.0091	0.00088	0.0078	0.0068	0.0032						0.0161	0.17	0.0070	78.84
EV/EBIT							42.95	1300.95	70.6	107.27	72.01	142.51	-239.93		57.74		27.92	-11.65
EV/EBITDA				16.4	19.04	13.56	11.13	14.7	13.2	15.51	14.98	16.78	20.71			21.97	16.24	9.43
EV/S					21.61	26.74	20.98	22.98	22.46	30.35	24.89	28.13	24.9		6.69	4.42	22.99	-26.10
EV/FCF					45.28	81.36	47.36	43.51	70.62	97.12	177.29	78.25	55.64		20.03	88.23	85.67	-27.08
Debt/EBITDA					10.5	12.68	9.01	24.88	8.96	13.32	9.91	14.41	125.5		4.5	3.48	33.53	-19.51
Netdebt/Ebitda					7.06	11.31	7.72	19.43	7.03	10.07	8.07	12.94	115.18		4.13	2.80	30.08	-16.33
Debt/Ratio					0.4558	0.4615	0.4507	0.4459	0.4408	0.4971	0.4976	0.4956	0.4968		0.4968	0.30	0.4968	-0.01
Debt/Equity					3.67	4.68	4.74	5.02	5.73	9.24	10.42	11.78	20.19		39.18	0.72	18.16	33.50
Debt/Net Income					25.58	259.8	30.15	34.17	72.24	54.05	51.56	45.53	-3052		15.7	4.80	-577.0320	-21.91
PEG															-29.73		-29.7300	0.00
Бета														-1.74	0.0883	-0.32	-0.8258	-122.53
Индекс Альтмана	2.07	2.5	2.48	2.52	2.73	2.69	2.65	2.53						3.22	3.38	3.90	2.89	4.67

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	3.29	4.11	5.58	6.37	7.72	9.26	10.04	10.54	11.03			10.18		9.72	7.40
Дивиденд			2.63	3.95	4.39	4.84	5.31	5.71	5.99	6.29	1.64	6.38		4.99	-20.94
Див доход, ао, %			2.61	4.03	4.83	4.41	3.84	3.89	3.82	3.49	3.05	3.3	2.00	3.62	-4.50
Дивиденды / прибыль, %		60	60.4	98.12	80.77	167.16	80.24	84.85	216.72	257.71		257.71	52.73	161.34	9.04
Dividend Coverage Ratio			0.9514	0.8932	1.02	0.4989	1.15	1.12	0.4614	0.4777	0.4202	0.4202		0.7259	-18.24

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					2.5	2.51	2.66	2.63	2.63	2.63	2.77	2.75	2.75	2.75			2.73	0.90
Дивиденд	1.3	1.3	1.41	1.41	1.41	1.41	1.48	1.48	1.48	1.48							1.47	0.97
Див доход, ао, %	1.14	1.1	0.9707	0.9227	0.9826	0.9196	0.9681	1.01	1.01	1.02						2.00	0.9855	2.09
Дивиденды / прибыль, %					63.41	101.33	1113.39	129.69	147.75	319.46	202.48	200.73	176.23	-12509.09		52.73	-2322.0380	-308.24
Dividend Coverage Ratio															0.4202		0.4202	0.00

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	4.57	5.31	10.75	6.79	6.56	7.08	6.51	7.03		6.51	0.70
Всего задолженность			17.24	15.59	28.66						18.46
CAPEX/Выручка, %					1.74	1.4	1.2	1.43	1.73	1.73	-0.12
Персонал, чел						48 000	50 000	50 000	50 000		1.03

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
НИОКР, млрд	1.5	1.61	1.61	1.79	2.29	1.73	1.72	1.92	1.81	1.92			2.11
CAPEX/Выручка, %								1.43	1.57	1.67	1.72	1.93	6.18

	CAGR 5

Investing Port

AbbVie

Reporting AbbVie

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other