Abbott Laboratories's Income Statement Analysis: Revenue to Profit Breakdown
Abbott Laboratories's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$43.08 B | $43.65 B | $40.11 B | $41.95 B | $44.33 B | $45.13 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$19.86 B | $21.33 B | $20.07 B | $20.63 B | $19.72 B | $19.69 B |
Gross Profit Revenue minus cost of revenue. |
|
$23.21 B | $22.32 B | $20.04 B | $21.33 B | $24.61 B | $25.45 B |
|
Operating Expense
Costs to run business. |
|
$14.01 B | $13.96 B | $13.60 B | $14.47 B | $16.59 B | $17.27 B |
Research and Development Investment in innovation. |
|
$2.74 B | $2.85 B | $2.72 B | $2.82 B | $2.96 B | $3.01 B |
|
Sales, General and Administrative
Selling and admin costs. |
|
$11.28 B | $11.11 B | $10.88 B | $11.65 B | $12.38 B | $12.59 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | $12.38 B | $3.13 B |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | $1.25 B | $1.68 B |
Operating Income Profit from operations. |
|
$9.20 B | $8.36 B | $6.44 B | $6.83 B | $8.05 B | $8.20 B |
|
Net Interest Income
Interest income minus expense. |
|
-$367.00 M | -$132.00 M | -$313.00 M | -$259.00 M | -$111.00 M | -$127.00 M |
Interest Income Income from investments. |
|
$43.00 M | $183.00 M | $385.00 M | $344.00 M | $230.00 M | $148.00 M |
Interest Expense Cost of borrowing. |
|
$410.00 M | $315.00 M | $698.00 M | $603.00 M | $341.00 M | $275.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$579.00 M | -$259.00 M | -$927.00 M | -$765.00 M | -$538.00 M | -$612.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$989.00 M | -$56.00 M | $229.00 M | $188.00 M | $418.00 M | -$65.00 M |
Income Before Tax Profit before taxes. |
|
$8.21 B | $8.31 B | $6.66 B | $7.01 B | $8.47 B | $8.14 B |
Income Tax Expense Taxes on income. |
|
$1.14 B | $1.37 B | $941.00 M | -$6.39 B | $1.94 B | $1.86 B |
|
Net Income
Final profit. |
|
$7.07 B | $6.93 B | $5.72 B | $13.40 B | $6.52 B | $6.28 B |
Net Income From Continuing Operations Profit from core business. |
|
$7.07 B | $6.93 B | $5.72 B | $13.40 B | $6.52 B | $6.28 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$3.97 | $3.94 | $3.30 | $7.67 | $3.74 | $3.60 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$3.94 | $3.91 | $3.27 | $7.64 | $3.72 | $3.59 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
1.78 B | 1.75 B | 1.73 B | 1.73 B | 1.75 B | 1.75 B |
Diluted Average Shares Outst. Shares including dilution. |
|
1.79 B | 1.76 B | 1.75 B | 1.75 B | 1.75 B | 1.75 B |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$8.62 B | $8.62 B | $7.36 B | $7.62 B | $8.59 B | $8.81 B |
EBITDA Earnings before interest, tax, D&A. |
|
$12.16 B | $11.89 B | $10.61 B | $10.83 B | $11.33 B | $10.80 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$3.54 B | $3.27 B | $3.24 B | $3.22 B | $2.75 B | $1.99 B |
| Company Report |
Abbott Laboratories's Assets vs Liabilities & Equity
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Tax & Interest Structure
|
|||||||
|
Effective Tax Rate
% of pre-tax income paid as taxes.
|
|
13.88% | 16.53% | 14.12% | -91.10% | 22.94% | 22.87% |
|
Tax Burden Ratio
Portion of earnings retained after taxes.
|
|
86.12% | 83.47% | 85.88% | 191.10% | 77.06% | 171.75% |
|
Interest Burden Ratio
Impact of interest on earnings.
|
|
95.24% | 96.35% | 90.52% | 92.08% | 98.60% | 94.75% |
|
Net Income per EBT
Share of pre-tax income that becomes net profit.
|
|
86.12% | 83.47% | 85.88% | 191.10% | 77.06% | 77.13% |
|
EBT per EBIT
|
|
89.25% | 99.33% | 103.56% | 102.75% | 105.19% | 99.21% |
|
Earnings Quality
|
|||||||
|
Income Quality
How much profit is backed by real cash flow.
|
|
1.49x | 1.38x | 1.27x | 0.64x | 0.00x | 0.65x |
|
Earnings Yield
Earnings relative to stock price.
|
|
2.83% | 3.60% | 3.00% | 6.84% | 2.98% | 6.35% |
|
Earnings Yield
|
|||||||
|
Current Ratio
Ability to meet short-term obligations.
|
|
1.85x | 1.63x | 1.64x | 1.67x | 0.00x | 1.82x |
|
Quick Ratio
Liquidity excluding inventory.
|
|
1.46x | 1.23x | 1.16x | 1.23x | 1.18x | 1.01x |
|
Cash Ratio
Cash coverage of short-term liabilities.
|
|
0.75x | 0.64x | 0.50x | 0.54x | 0.52x | 0.37x |
|
Debt to Assets Ratio
Portion of assets financed by debt.
|
|
25.60% | 24.11% | 21.68% | 18.76% | 17.38% | 30.83% |
|
Debt to Equity Ratio
Debt relative to equity.
|
|
0.54x | 0.49x | 0.41x | 0.32x | 0.29x | 0.65x |
|
Debt to Capital Ratio
Debt portion of total capital.
|
|
34.97% | 32.85% | 29.14% | 24.27% | 22.42% | 39.54% |
|
Long-Term Debt to Capital Ratio
Long-term debt share of capital.
|
|
32.57% | 28.36% | 26.05% | 20.94% | 17.20% | 36.28% |
|
Financial Leverage Ratio
Assets supported by equity.
|
|
2.10x | 2.03x | 1.90x | 1.71x | 1.66x | 2.12x |
|
Net Debt to EBITDA
Debt burden relative to earnings.
|
|
0.78x | 0.68x | 0.85x | 0.71x | 0.00x | 0.59x |
|
Solvency Ratio
Ability to meet long-term obligations.
|
|
27.08% | 27.18% | 26.07% | 49.59% | 27.31% | 14.32% |
|
Debt to Market Cap
Debt relative to company value.
|
|
7.32% | 8.83% | 7.82% | 7.34% | 6.46% | 23.14% |
|
Cash Flow Ratios & Coverage
|
|||||||
|
Free Cash Flow Yield
FCF relative to market value.
|
|
3.46% | 4.05% | 2.65% | 3.24% | 0.00% | 3.09% |
|
Operating Cash Flow Ratio
Ability to cover liabilities with operating cash.
|
|
0.80x | 0.62x | 0.52x | 0.60x | 0.58x | 0.51x |
|
Operating Cash Flow to Sales Ratio
Cash conversion of revenue.
|
|
0.24x | 0.22x | 0.18x | 0.20x | 0.22x | 0.21x |
|
FCF to Operating Cash Flow
Portion of OCF left after capex.
|
|
82.10% | 81.45% | 69.67% | 74.21% | 77.31% | 77.96% |
|
Capex to Operating Cash Flow
Share of OCF used for capex.
|
|
17.90% | 18.55% | 30.33% | 25.79% | 0.00% | 25.03% |
|
Capex to Depreciation
Capex relative to depreciation.
|
|
0.53x | 0.54x | 0.68x | 0.69x | 0.00x | 0.72x |
|
Capex to Revenue
Capex intensity vs revenue.
|
|
4.38% | 4.07% | 5.49% | 5.26% | 0.00% | 5.16% |
|
Debt Service Coverage Ratio
Ability to service debt.
|
|
7.82x | 3.76x | 4.78x | 7.31x | 2.63x | 1.91x |
|
OCF Coverage
OCF coverage of total debt.
|
|
0.55x | 0.53x | 0.46x | 0.56x | 0.63x | 0.28x |
|
OCF Coverage (ST)
OCF coverage of short-term debt.
|
|
10.54x | 3.86x | 5.48x | 4.88x | 2.89x | 2.15x |
|
CapEx Coverage
Ability to fund capex.
|
|
5.59x | 5.39x | 3.30x | 3.88x | 4.41x | 4.54x |
|
Dividend & CapEx Coverage
Ability to cover dividends + capex.
|
|
2.07x | 1.88x | 1.26x | 1.42x | 1.52x | 1.51x |
|
Efficiency & Working Capital
|
|||||||
|
Receivables Turnover
How quickly receivables are collected.
|
|
6.64x | 7.02x | 6.11x | 6.06x | 5.59x | 5.50x |
|
Payables Turnover
How quickly payables are paid.
|
|
4.51x | 4.63x | 4.67x | 4.92x | 4.65x | 4.21x |
|
Inventory Turnover
How quickly inventory is sold.
|
|
3.85x | 3.46x | 3.06x | 3.33x | 3.04x | 2.82x |
|
Fixed Asset Turnover
Revenue generated per fixed asset.
|
|
4.26x | 4.25x | 3.56x | 3.58x | 3.43x | 3.65x |
|
Asset Turnover
Revenue generated per asset.
|
|
0.57x | 0.59x | 0.55x | 0.52x | 0.51x | 0.41x |
|
Working Capital Turnover Ratio
Revenue generated per working capital.
|
|
4.38x | 4.18x | 4.32x | 4.58x | 4.67x | 5.43x |
|
Average Receivables
Average outstanding receivables.
|
|
$6.45 B | $6.35 B | $6.39 B | $6.75 B | - | $8.78 B |
|
Average Payables
Average outstanding payables.
|
|
$4.18 B | $4.51 B | $4.45 B | $4.25 B | - | $4.26 B |
|
Average Inventory
Average inventory held.
|
|
$5.08 B | $5.67 B | $6.37 B | $6.38 B | - | $6.80 B |
|
Days of Sales Outstanding (DSO)
Days to collect receivables.
|
|
55 days | 52 days | 60 days | 60 days | 0 days | 85 days |
|
Days of Payables Outstanding (DPO)
Days to pay suppliers.
|
|
81 days | 79 days | 78 days | 74 days | 0 days | 78 days |
|
Days of Inventory Outstanding (DIO)
Days inventory is held.
|
|
95 days | 106 days | 119 days | 110 days | 0 days | 126 days |
|
Operating Cycle
Time to convert inventory to cash.
|
|
150 days | 158 days | 179 days | 170 days | 0 days | 211 days |
|
Cash Conversion Cycle (CCC)
Net cash cycle.
|
|
69 days | 79 days | 101 days | 96 days | 0 days | 133 days |
|
Per-Share Fundamentals
|
|||||||
|
Revenue per Share
Revenue generated per share.
|
|
$24.27 | $24.90 | $23.13 | $24.22 | $25.37 | $25.84 |
|
Net Income per Share
Profit attributable per share.
|
|
$3.98 | $3.95 | $3.30 | $7.74 | $3.73 | $3.59 |
|
Operating Cash Flow per Share
Cash generated from operations per share.
|
|
$5.93 | $5.47 | $4.19 | $4.94 | $5.48 | $5.42 |
|
Free Cash Flow per Share
Cash available after capex per share.
|
|
$4.87 | $4.45 | $2.92 | $3.67 | $4.23 | $4.22 |
|
Capex per Share
Capital spending per share.
|
|
$1.06 | $1.01 | $1.27 | $1.27 | $1.24 | $1.19 |
|
Cash per Share
Cash held per share.
|
|
$5.77 | $5.80 | $4.20 | $4.60 | $5.12 | $4.18 |
|
Book Value per Share
Equity value per share.
|
|
$20.30 | $21.05 | $22.39 | $27.66 | $30.21 | $30.17 |
|
Tangible Book Value per Share
Equity excluding intangibles per share.
|
|
$0.03 | $2.08 | $3.65 | $10.48 | $13.29 | -$0.23 |
|
Shareholders Equity per Share
Shareholder equity per share.
|
|
$20.17 | $20.93 | $22.26 | $27.52 | $29.84 | $29.80 |
|
Interest Debt per Share
Debt burden per share.
|
|
$11.08 | $10.42 | $9.56 | $9.17 | $8.82 | $19.65 |
|
Dividend per Share
Dividend paid per share.
|
|
$1.80 | $1.89 | $2.05 | $2.22 | $2.36 | $2.44 |
|
Dividends
|
|||||||
|
Dividend Payout Ratio
% of earnings paid as dividends.
|
|
45.28% | 47.73% | 62.14% | 28.62% | 63.09% | 66.73% |
|
Dividend Yield
Dividend relative to stock price.
|
|
1.28% | 1.72% | 1.86% | 1.96% | 1.88% | 2.89% |
|
Valuations
|
|||||||
|
Market Capitalization
Total market value of a company’s outstanding shares, calculated as Share Price × Shares Outstanding.
|
|
$249.81 B | $192.46 B | $190.87 B | $195.87 B | $218.88 B | $219.12 B |
|
Enterprise Value
Total value of the company including debt and excluding cash, calculated as Market Cap + Total Debt − Cash. Often represents the theoretical takeover cost.
|
|
$259.27 B | $200.53 B | $199.85 B | $203.53 B | - | $225.61 B |
|
Price to Earnings Ratio (P/E)
The price investors pay for each $1 of earnings, calculated as Share Price ÷ Earnings Per Share (EPS).
|
|
35.33x | 27.76x | 33.35x | 14.62x | 33.55x | 23.51x |
|
Price to Book Ratio (P/B)
Compares market price to the company’s net asset value, calculated as Price ÷ Book Value per Share.
|
|
6.98x | 5.25x | 4.94x | 4.11x | 4.20x | 2.83x |
|
Price to Sales Ratio (P/S)
The price investors pay for each $1 of revenue, calculated as Market Cap ÷ Revenue.
|
|
5.80x | 4.41x | 4.76x | 4.67x | 4.94x | 3.26x |
|
Price to Free Cash Flow Ratio
The price paid for each $1 of free cash flow, calculated as Market Cap ÷ Free Cash Flow.
|
|
28.89x | 24.66x | 37.73x | 30.84x | 29.60x | 19.94x |
|
Price to Operating Cash Flow Ratio
Compares market value to operating cash generated by the business.
|
|
23.72x | 20.09x | 26.29x | 22.89x | 22.88x | 15.59x |
|
Price to Earnings Growth Ratio (PEG)
Adjusts the P/E ratio for earnings growth, calculated as P/E ÷ Earnings Growth Rate.
|
|
0.61x | -36.74x | -2.05x | 0.11x | -0.65x | -0.44x |
|
EV to Sales
Enterprise Value divided by revenue.
|
|
6.02x | 4.59x | 4.98x | 4.85x | 0.00x | 5.15x |
|
EV to EBITDA
Enterprise Value relative to EBITDA (earnings before interest, taxes, depreciation, and amortization).
|
|
21.32x | 16.87x | 18.84x | 18.79x | 0.00x | 20.64x |
|
EV to Operating Cash Flow
Enterprise Value divided by operating cash flow.
|
|
24.61x | 20.93x | 27.52x | 23.78x | 0.00x | 24.96x |
|
EV to Free Cash Flow
Enterprise Value divided by free cash flow.
|
|
29.98x | 25.70x | 39.50x | 32.05x | 0.00x | 33.30x |
|
Graham Number
Conservative intrinsic value estimate based on earnings and book value (√22.5 × EPS × Book Value).
|
|
$42.52 | $43.15 | $40.66 | $69.23 | - | $72.10 |
|
Graham Net-Net
A valuation method where a company is valued below its net current assets, calculated as Current Assets − Total Liabilities.
|
|
-$12.10 | -$11.19 | -$10.90 | -$9.96 | - | -$8.43 |
| Company Report |





