Stock Analysis on Net

Abbott Laboratories (NYSE:ABT)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Abbott Laboratories, income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Domestic 528 1,309 859 39 291
Foreign 874 723 790 566 590
Current 1,402 2,032 1,649 605 881
Domestic (382) (610) (355) (18) (305)
Foreign (79) (49) (154) (90) (186)
Deferred (461) (659) (509) (108) (491)
Taxes on earnings from continuing operations 941 1,373 1,140 497 390

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).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Abbott Laboratories current increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Abbott Laboratories deferred decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Taxes on earnings from continuing operations Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Abbott Laboratories taxes on earnings from continuing operations increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Effective Income Tax Rate (EITR)

Abbott Laboratories, effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Statutory tax rate on earnings from continuing operations 21.00% 21.00% 21.00% 21.00% 21.00%
Impact of foreign operations -3.60% -2.50% -3.90% -3.30% -5.00%
Foreign-derived intangible income benefit -2.20% -2.00% -1.10% -1.00% -2.00%
Domestic impairment loss 0.00% 0.00% -0.10% -2.70% 0.00%
Excess tax benefits related to stock compensation -0.30% -0.50% -1.70% -1.90% -2.50%
Research tax credit -1.10% -0.90% -0.60% -1.00% -1.20%
Resolution of certain tax positions pertaining to prior years 1.20% 0.20% -0.70% -2.80% 0.00%
Intercompany restructurings and integration -1.40% 0.00% 0.10% 0.50% 0.00%
State taxes, net of federal benefit 0.50% 0.70% 0.40% 0.50% 0.80%
All other, net 0.00% 0.50% 0.50% 0.20% 0.60%
Effective tax rate on earnings from continuing operations, before impact of TCJA and other related items 14.10% 16.50% 13.90% 9.50% 11.70%
Impact of TCJA and other related items 0.00% 0.00% 0.00% 0.50% -2.10%
Effective tax rate on earnings from continuing operations 14.10% 16.50% 13.90% 10.00% 9.60%

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).

Item Description The company
Effective tax rate on earnings from continuing operations, before impact of TCJA and other related items Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Abbott Laboratories effective tax rate on earnings from continuing operations, before impact of TCJA and other related items increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Components of Deferred Tax Assets and Liabilities

Abbott Laboratories, components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Compensation and employee benefits 89 230 618 1,003 982
Trade receivable reserves 221 227 206 196 190
Research and development costs 568 319
Inventory reserves 198 187 169 146 110
Lease liabilities 272 263 273 259 209
Deferred intercompany profit 283 260 261 254 259
NOLs, reserves not currently deductible, credit carryforwards and other 9,922 2,402 2,425 2,383 2,227
Deferred tax assets before valuation allowance 11,553 3,888 3,952 4,241 3,977
Valuation allowance (8,690) (1,169) (1,180) (1,060) (978)
Deferred tax assets 2,863 2,719 2,772 3,181 2,999
Depreciation (414) (376) (330) (297) (219)
Right of Use lease assets (258) (252) (264) (251) (209)
Other, primarily the excess of book basis over tax basis of intangible assets (1,777) (2,038) (2,364) (2,876) (3,107)
Deferred tax liabilities (2,449) (2,666) (2,958) (3,424) (3,535)
Net deferred tax assets (liabilities) 414 53 (186) (243) (536)

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).

Item Description The company
Deferred tax assets before valuation allowance Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Abbott Laboratories deferred tax assets before valuation allowance decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Abbott Laboratories deferred tax assets decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
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. Abbott Laboratories net deferred tax assets (liabilities) increased from 2021 to 2022 and from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Abbott Laboratories, deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred tax assets 154 1,044 1,206 1,163 1,010
Deferred tax liabilities 568 991 1,392 1,406 1,546

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).

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. Abbott Laboratories deferred tax assets decreased from 2021 to 2022 and from 2022 to 2023.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Abbott Laboratories deferred tax liabilities decreased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Abbott Laboratories, 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) 73,214 74,438 75,196 72,548 67,887
Less: Noncurrent deferred tax assets, net 154 1,044 1,206 1,163 1,010
Total assets (adjusted) 73,060 73,394 73,990 71,385 66,877
Adjustment to Total Liabilities
Total liabilities (as reported) 34,387 37,533 39,172 39,545 36,586
Less: Noncurrent deferred tax liabilities, net 568 991 1,392 1,406 1,546
Total liabilities (adjusted) 33,819 36,542 37,780 38,139 35,040
Adjustment to Total Abbott Shareholders’ Investment
Total Abbott shareholders’ investment (as reported) 38,603 36,686 35,802 32,784 31,088
Less: Net deferred tax assets (liabilities) 414 53 (186) (243) (536)
Total Abbott shareholders’ investment (adjusted) 38,189 36,633 35,988 33,027 31,624
Adjustment to Net Earnings
Net earnings (as reported) 5,723 6,933 7,071 4,495 3,687
Add: Deferred income tax expense (benefit) (461) (659) (509) (108) (491)
Net earnings (adjusted) 5,262 6,274 6,562 4,387 3,196

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).


Abbott Laboratories, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Abbott Laboratories, adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 14.27% 15.88% 16.42% 12.99% 11.56%
Adjusted net profit margin 13.12% 14.37% 15.23% 12.68% 10.02%
Total Asset Turnover
Reported total asset turnover 0.55 0.59 0.57 0.48 0.47
Adjusted total asset turnover 0.55 0.59 0.58 0.48 0.48
Financial Leverage
Reported financial leverage 1.90 2.03 2.10 2.21 2.18
Adjusted financial leverage 1.91 2.00 2.06 2.16 2.11
Return on Equity (ROE)
Reported ROE 14.83% 18.90% 19.75% 13.71% 11.86%
Adjusted ROE 13.78% 17.13% 18.23% 13.28% 10.11%
Return on Assets (ROA)
Reported ROA 7.82% 9.31% 9.40% 6.20% 5.43%
Adjusted ROA 7.20% 8.55% 8.87% 6.15% 4.78%

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 net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Abbott Laboratories adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Abbott Laboratories adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
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.
Abbott Laboratories adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Abbott Laboratories adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Abbott Laboratories adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

Abbott Laboratories, Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

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 5,723 6,933 7,071 4,495 3,687
Net sales 40,109 43,653 43,075 34,608 31,904
Profitability Ratio
Net profit margin1 14.27% 15.88% 16.42% 12.99% 11.56%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 5,262 6,274 6,562 4,387 3,196
Net sales 40,109 43,653 43,075 34,608 31,904
Profitability Ratio
Adjusted net profit margin2 13.12% 14.37% 15.23% 12.68% 10.02%

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 Net profit margin = 100 × Net earnings ÷ Net sales
= 100 × 5,723 ÷ 40,109 = 14.27%

2 Adjusted net profit margin = 100 × Adjusted net earnings ÷ Net sales
= 100 × 5,262 ÷ 40,109 = 13.12%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Abbott Laboratories adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

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 sales 40,109 43,653 43,075 34,608 31,904
Total assets 73,214 74,438 75,196 72,548 67,887
Activity Ratio
Total asset turnover1 0.55 0.59 0.57 0.48 0.47
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 40,109 43,653 43,075 34,608 31,904
Adjusted total assets 73,060 73,394 73,990 71,385 66,877
Activity Ratio
Adjusted total asset turnover2 0.55 0.59 0.58 0.48 0.48

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 sales ÷ Total assets
= 40,109 ÷ 73,214 = 0.55

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 40,109 ÷ 73,060 = 0.55

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Abbott Laboratories adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Financial Leverage

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 assets 73,214 74,438 75,196 72,548 67,887
Total Abbott shareholders’ investment 38,603 36,686 35,802 32,784 31,088
Solvency Ratio
Financial leverage1 1.90 2.03 2.10 2.21 2.18
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 73,060 73,394 73,990 71,385 66,877
Adjusted total Abbott shareholders’ investment 38,189 36,633 35,988 33,027 31,624
Solvency Ratio
Adjusted financial leverage2 1.91 2.00 2.06 2.16 2.11

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 Financial leverage = Total assets ÷ Total Abbott shareholders’ investment
= 73,214 ÷ 38,603 = 1.90

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Abbott shareholders’ investment
= 73,060 ÷ 38,189 = 1.91

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.
Abbott Laboratories adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

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 5,723 6,933 7,071 4,495 3,687
Total Abbott shareholders’ investment 38,603 36,686 35,802 32,784 31,088
Profitability Ratio
ROE1 14.83% 18.90% 19.75% 13.71% 11.86%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 5,262 6,274 6,562 4,387 3,196
Adjusted total Abbott shareholders’ investment 38,189 36,633 35,988 33,027 31,624
Profitability Ratio
Adjusted ROE2 13.78% 17.13% 18.23% 13.28% 10.11%

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 ROE = 100 × Net earnings ÷ Total Abbott shareholders’ investment
= 100 × 5,723 ÷ 38,603 = 14.83%

2 Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted total Abbott shareholders’ investment
= 100 × 5,262 ÷ 38,189 = 13.78%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Abbott Laboratories adjusted ROE deteriorated from 2021 to 2022 and 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 5,723 6,933 7,071 4,495 3,687
Total assets 73,214 74,438 75,196 72,548 67,887
Profitability Ratio
ROA1 7.82% 9.31% 9.40% 6.20% 5.43%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 5,262 6,274 6,562 4,387 3,196
Adjusted total assets 73,060 73,394 73,990 71,385 66,877
Profitability Ratio
Adjusted ROA2 7.20% 8.55% 8.87% 6.15% 4.78%

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 ÷ Total assets
= 100 × 5,723 ÷ 73,214 = 7.82%

2 Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × 5,262 ÷ 73,060 = 7.20%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Abbott Laboratories adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.