Amgen Inc (AMGN US) - Ajustado En Millones de USD excepto por acción %" meses &in Ingreso + Ingresos de servicios y ventas + Otros ingresos - Coste Coste de ingreso + Coste de ienes y servicios
/ene&icio 0ruto + Otros Otros ingresos ingresos o!eraciona"es - #astos o!eraciona"es + $entas, genera"es y ad%in + Investigaci&n y desarro""o + 'e!reciaci&n + a%orti(aci&n + Otro gasto o!erativo
Ingreso operacional (p1rdida) - Ingr Ingreso eso )!*rdida no o!eraciona" + #asto de intereses, neto + Gastos de intereses
+ )eneico !*rdida de ca%io de divisas + eneicio )!*rdida de i"ia"es + Otro )ingreso !*rdida no o!
/ene&icios (p1rdidas) antes de impuestos* ajustado - /*rdida anor%a" + Iy' adirido en !roceso + #asto de si&n o adisici&n + escate antici!ado de deda + Cance"aci&n de activos + iidaci&n "ega" + estrctra + $enta de inversiones
/ene&icios (p1rdidas) antes de impuestos* GAA2 - #asto de i%!esto i%!esto a "a renta renta )eneicio + I%!esto sore "a renta acta" + I%!esto sore "a renta dierido
/ene&icios (p1rdidas) de operaciones continuas - /*rdidas )ganancias etraordinarias etraordinarias netas + O!eraciones discontinas + / y ca%ios conta"es
Ingreso (p1rdida) incl MI
! "##$ %"'%'"##$ %*+",#
! "#%# %"'%'"#%# %*#,#
! "#%% %"'%'"#%% %" %*.",#
14,351.0
14,660.0
15,295.0
291.0 2,090.0 2,090.0
393.0 2,220.0 2,220.0
287.0 2,427.0 2,427.0
%"*",#
%"*.,# %"
%*%,# %
0.0 6,943.0 3,791.0 2,858.0 294.0 0.0
0.0 7,171.0 3,983.0 2,894.0 294.0 0.0
0.0 7,935.0 4,474.0 3,167.0 294.0 0.0
*+#$,#
*++",#
*""#,#
344.0
318.0
316.0
578.0
604.0
610.0
0.0 0.0 -234.0
0.0 0.0 -286.0
0.0 0.0 -294.0
*"+,#
*,#
*$#,#
61.0 4.0 9.0 33.0 57.0 -42.0
27.0 118.0 -1.0 -90.0
754.0 13.0 786.0 109.0 -154.0
*"#,#
*%3,#
*%#,#
599.0 565.0 34.0
690.0 841.0 -151.0
467.0 824.0 -357.0
*+#,#
*+"3,#
*+.,#
0.0 0.0 0.0
0.0 0.0 0.0
0.0 0.0 0.0
*+#,#
*+"3,#
*+.,#
- inoritarios
0.0
0.0
0.0
*+#,#
*+"3,#
*+.,#
0.0 0.0
0.0 0.0
0.0 0.0
0ene&icio neto disponi0le a accionistas comunes*
*+#,#
*+"3,#
*+.,#
/ene&icio neto disponi0le a cap com4n* aj
*",3
*..,+
*,"
-72.4
-138.5
672.2
0.0
0.0
0.0
1,016.0
960.0
905.0
, , ,+
,." ,." ,+.
,#3 ,#3 ,.%
1,021.0
965.0
912.0
,% ,% ,
,3$ ,3$ ,+
,# ,# ,3.
US GAA2 +*+.,# ,3 8 *+#$,# .,3 .,% #,$+ .+%*"$,%" #,## #,# ",# 8 %%,#
US GAA2 +*+3$,# ,3 8 *++",# .," 3,+% "$,." .+*%%,$ #,## #,# ,# 8 %%,#
US GAA2 +*".#,# #,# 8 *""#,# .," ,# "3,$ .3*$,"+ #,+ #+,. "",# 8 %%,#
/ene&icio neto* GAA2 - 'ividendos !reerentes - Otros astes
/*rdidas at!icas netas )ganancias /*rdidas )ganancias etraordinarias netas cciones !ro%edio :sicas !ond
/2A 05sicos* GAA2 /2A 05sicos de ops cont /2A 05sicos de ops cont* ajustados cciones di"idas !ro%edio !ond
/2A diluidos* GAA2 /2A diluidos de ops cont /2A diluidos de ops cont* ajustados 6e&erencia Est5ndar conta0le E/I7DA Margen E/I7DA (U%"M) E/I7A E/I7 Margen 0ruto Margen operacional Margen de 0ene&icio 9entas por empleado Di:idendo por acción E&ecti:o di:idendos ordinarios Gasto de inter1s capitali;ado Gasto de depreciación Gasto de renta Source: Bloomberg
! "#%" %"'%'"#%" %3*"+,#
! "#% %"'%'"#% %.*+3+,#
! "#% %"'%'"#% "#*#+,#
! "#% %"'%'"#% "%*++",#
16,639.0
18,192.0
19,327.0
20,944.0
21,558.0
626.0 3,032.0 3,032.0
484.0 3,346.0 3,346.0
736.0 4,242.0 4,242.0
718.0 4,175.0 4,175.0
916.0 4,150.0 4,150.0
%*",#
%*#,#
%*."%,#
%3*.3,#
%.*",#
0.0 8,189.0 4,814.0 3,368.0 7.0
0.0 9,229.0 5,148.0 4,083.0 -2.0
0.0 8,953.0 4,694.0 4,276.0 -17.0
0.0 8,796.0 4,790.0 4,006.0 0.0
0.0 9,006.0 5,046.0 3,957.0
+*#,#
+*%#%,#
+*.+.,#
.*+$%,#
$*%.,#
700.0
677.0
605.0
492.0 1,095.0
587.0 1,173.0
1,053.0
1,0.0
1,071.0
!
0.0 0.0 -353.0
0.0 0.0 -345.0
0.0 0.0 -466.0
0.0 -603.0
-586.0
*,#
*",#
+*"+,#
.*%$$,#
.*3%,#
335.0 56.0 64.0 347.0 -132.0
159.0 149.0 14.0 71.0 -75.0
678.0 46.0 73.0 87.0 471.0 1.0
221.0 -12.0 28.0 91.0 114.0
164.0
*##$,#
*"+,#
*.,#
3*$3.,#
.*+3,#
664.0 643.0 21.0
184.0 271.0 -87.0
427.0 503.0 -76.0
1,039.0 1,441.0 -402.0
1,134.0
*,#
*#.%,#
*%.,#
+*$$,#
3*,#
0.0 0.0 0.0
0.0 0.0 0.0
0.0 0.0 0.0
0.0 0.0 0.0
0.0 0.0 0.0
*,#
*#.%,#
*%.,#
+*$$,#
3*,#
! "#%+ Est %"'%'"#%+ ""*3#,+
%$*+$,
3.0
%%*#%,+
%#*",3
39.0
125.0 -29.0
%#*",3
3*,+
0.0
0.0
0.0
0.0
0.0
*,#
*#.%,#
*%.,#
+*$$,#
3*,#
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
*,#
*#.%,#
*%.,#
+*$$,#
3*,#
.*,
*+",.
*%+,
*$.,3
3*#%%,3
3*.,$
.*,
217.8
55.4
440.7
72.7
15.9
0.0
0.0
0.0
0.0
0.0
775.0
753.0
759.0
758.0
751.0
,+% ,+% ,.$
+,3 +,3 +,."
+,.# +,.# 3,.
$,% $,% $,"
$,.+ $,.+ $,..
787.0
765.0
770.0
766.0
756.0
," ," ,.#
+,+ +,+ +,3%
+,3# +,3# 3,"3
$,#+ $,#+ $,%
$,3. $,3. $,.#
%#,#3 %#,#3 %%,
US GAA2 3*%",# %,% +*,# +*#,# .", ,#% "+, $$*%++,+3 %, %*%%+,# 8 +.$,# %%3,#
US GAA2 3*.3,# $, +*3,# +*%#%,# .",#. ",+3 "3,# $*.##,## %,.. %*%,+ %.,# +,# %",#
US GAA2 .*$+#,# ,++ .*",# +*.+.,# 3.,.+ ," "3,$% %*%"#*.3,$$ ", %*$##,# %.,# 3%+,# %"+,#
US GAA2 %#*3$$,# $,. %#*#3",# .*+$%,# .#,3 #,%" ",3 %*"%#*%+3,+# ,%+ "*$, 8 3"3,# %,#
%%*"+,# #,.
%"*%", ,
$*%.,# .%, %,+ ,%
%%*#%,+ .+,# .,+ 3,$
,. "*.##,#
,$$
3*,+
%#,#3 %#,#3 %%,
! "#%3 Est %"'%'"#%3 "*+$$,#
"#*#+,.
%%*$"+,
%%*"%#,
%%*"%#,
3*."$,%
3*."$,%
$*%.,$ $*%.,$
%#,33 %#,33 %",%
%#,33 %#,33 %",%
%*#%$,3 ,$ %%*$"+, .,+$ #," .,+# ,
Amgen Inc (AMGN US) - Ajustado En Millones de USD excepto por acción %" meses &in Ingreso
! "#%% %"'%'"#%% =%*.",#
! "#%" %"'%'"#%" =%3*"+,#
! "#% %"'%'"#% =%.*+3+,#
;2,427.0
;3,032.0
;3,346.0
=%*%,#
=%*",#
=%*#,#
;7,935.0
;8,189.0
;9,229.0
=*""#,#
=+*#,#
=+*%#%,#
& 'gresos no o$erati%os
;294.0 ;754.0
;353.0 ;335.0
;345.0 ;159.0
& Gastos de intereses
;610.0
;1,053.0
;1,022.0
=*%#,#
=*##$,#
=*"+,#
;467.0
;664.0
;184.0
=*+.,#
=*,#
=*#.%,#
- Coste de ingreso
Utilidad /ruta - #astos o!eraciona"es
Utilidad >perati:a + "ngreso #o o$erati%o
Utilidad Antes de Impuestos - #asto de i%!esto a "a renta
Utilidad Neta 6e&erencia Est5ndar conta0le E/I7DA Margen E/I7DA (U%"M) E/I7A E/I7 Margen 0ruto Margen operacional Margen de 0ene&icio 9entas por empleado Di:idendo por acción E&ecti:o di:idendos ordinarios Gasto de inter1s capitali;ado Gasto de depreciación Gasto de renta Source: Bloomberg
US GAA2 +*".#,# #,# 8 *""#,# .," ,# "3,$ .3*$,"+ #,+ #+,. "",#
US GAA2 3*%",# %,% +*,# +*#,# .", ,#% "+, $$*%++,+3 %, %*%%+,# 8
US GAA2 3*.3,# $, +*3,# +*%#%,# .",#. ",+3 "3,# $*.##,## %,.. %*%,+ %.,#
294.0
689.0
644.0
%%,#
%%3,#
%",#
! "#% %"'%'"#% ="#*#+,#
! "#% %"'%'"#% "#%% ="%*++",# %##,#?
;4,242.0
;4,175.0
15.6<
17.6<
17.9<
21.1<
=%*."%,#
=%3*.3,#
.,?
.",?
.",%?
3.,$?
;8,953.0
;8,796.0
50.9<
47.4<
49.4<
44.6<
=+*.+.,#
=.*+$%,#
,?
,#?
",3?
,"?
;466.0 ;678.0
;603.0 ;221.0
1.9<
2.0<
1.8<
2.3<
;1,071.0
;1,095.0
4.8< 3.9<
1.9< 6.1<
0.9< 5.5<
3.4< 5.3<
=*.,#
=3*$3.,#
"+,+?
"$,#?
".,"?
"3,.?
;427.0
;1,039.0
3.0<
3.8<
1.0<
2.1<
=*%.,#
=+*$$,#
",+?
","?
"3,"?
",3?
US GAA2 .*$+#,# ,++ .*",# +*.+.,# 3.,.+ ," "3,$% %*%"#*.3,$$ ", %*$##,# %.,#
US GAA2 %#*3$$,# $,. %#*#3",# .*+$%,# .#,3 #,%" ",3 %*"%#*%+3,+# ,%+ "*$, 8
716.0
727.0
%"+,#
%,#
Analisis :ertical "#%" "#% %##,#? %##,#?
"#% %##,#?
Analisis @ori;ontal "#%"-"#% "#%-"#% .,"? 3,?
"#% %##,#?
"#%%-"#%" %#,.?
"#%-"#% .,#?
19.3<
24.9<
10.4<
26.8<
-1.6<
.#,3?
.,"?
3,3?
,"?
%#,?
40.6<
3.2<
12.7<
-3.0<
-1.8<
#,%?
%,.?
#,$?
%",+?
"+,?
2.8<
20.1<
-2.3<
35.1<
29.4<
1.0< 5.1<
-55.6< 72.6<
-52.5< -2.9<
326.4< 4.8<
-67.4< 2.2<
+,.?
"#,3?
,%?
+,%?
",.?
4.8<
42.2<
-72.3<
132.1<
143.3<
",#?
%.,#?
%+,$?
%,?
,?
