A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV	CW	CX	CY	CZ	DA	DB	DC	DD	DE	DF	DG	DH	DI	DJ	DK	DL	DM	DN	DO	DP	DQ	DR	DS
1	Main
2			Q105	Q205	Q305	Q405	Q106	Q206	Q306	Q406	Q107	Q207	Q307	Q407	Q108	Q208	Q308	Q408	Q109	Q209	Q309	Q409	Q110	Q210	Q310	Q410	Q111	Q211	Q311	Q411	Q112	Q212	Q312	Q412	Q113	Q213	Q313	Q413	Q114	Q214	Q314	Q414	Q115	Q215	Q315	Q415	Q116	Q216	Q316	Q416	Q117	Q217	Q317	Q417	Q118	Q218	Q318	Q418	Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423				1989	1990	1991	1992	1993	1994	1995	1996	1997	1998	1999	2000	2001	2002	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030
3		Orenica (abatacept - Protein)					5	18	34	32	41	55	60	75	87	106	119	129	124	148	162	168	169	178	184	202	199	228	233	257	254	290	307	325	320	352	375			402									572	625	535	650	632	662	593	711	675	731	640	778	767	792	714	750	826	867	758	814	870	864	792	876	883	913	831.6	919.8000000000001	927.1500000000001	958.6500000000001																					89	231	441	602	733	917	1176						2710	2977	3157	3306	3464	3637.2000000000003	3637.2000000000003	3637.2000000000003	3637.2000000000003	3637.2000000000003	3637.2000000000003	3637.2000000000003	3637.2000000000003
4		Opdivo (nivolumab - Protein)																																															920	1310	1127	1195	1265	1361	1511	1627	1793	1804	1801	1823	1817	1763	1766	1653	1780	1793	1720	1910	1905	1988	1923	2063	2047	2216	2019.15	2166.15	2149.35	2326.8																											0						6735	7204	6992	7523	8249	8661.45	8834.679	9011.372580000001	9191.6000316	9375.432032232002	9562.940672876643	9754.199486334175	9949.283476060858
5		Sprycel (dasatinib - 06-20)							11	14	21	35	46	56	66	76	82	86	88	107	107	119	131	132	144	169	172	193	211	227	231	244	263	281	287	312	316			368									472	494	463	506	509	527	438	535	491	536	459	544	558	549	521	511	544	564	470	541	551	555	483	544	560	578	434.7	489.6	504	520.2																					25	158	310	421	576	803	1019						2000	2110	2140	2117	2165	1948.5	974.25	487.125	243.5625	121.78125	60.890625	30.4453125	15.22265625
6		Yervoy (ipilimumab - Protein)																				-	-	-	-	-		95	121	144	154	162	179	211	229	233	238			321									285	264	330	322	323	269	249	315	382	384	384	367	353	385	396	369	446	471	456	510	515	545	515	525	523	568	515	525	523	568																								-	-	360	706						1330	1489	1682	2026	2131	2131	2131	2131	2131	2131	2131	2131	2131
7		Pomalyst (																																															0	0	0	0	0	0	0	0	0	0	0	0	0	322	713	745	777	835	773	854	851	854	826	908	886	877	743.4	817.2	797.4	789.3000000000001																																	0	322	3070	3332	3497	3147.3	2203.11	1542.177	771.0885	154.2177	30.843540000000004	6.168708000000001	1.2337416000000003
8		Eliquis (apixaban - ??)																				-	-	-	-	-	-	-	-	-	-	1	0	1	22	12	41			171									884	948	1101	1176	1232	1363	1506	1650	1577	1705	1925	2042	1928	2034	2641	2163	2095	2269	2886	2792	2413	2671	3211	3235	2655	2688	3403.6600000000003	3429.1000000000004	2814.3	2849.28																																	6438	7929	9168	10762	11789	12496.340000000002	12871.230200000002	13257.367106000002	13655.088119180002	14064.740762755402	14486.682985638065	7243.341492819032	724.3341492819033
9		Empliciti (elotuzumab)																																															41	47	53	55	60	63	55	64	59	69	83	91	89	94	97	97	96	91	85	86	82	81	75	77	73	71	75	77	73	71																																	247	357	381	334	296	296	296	296	296	296	296	296	296
10		Revlimid (lenalidomide)																																															0	0	0	0	0	0	0	0	0	0	0	0	0	1299	2915	2884	3027	3280	2944	3202	3347	3328	2797	2501	2420	2260	2160	2060	1960	1860																						0	0	0	0	0	0	0	0	0	0	0	0	1299	12106	12821	9978	8040	4020	804	160.8	32.160000000000004	6.432000000000001	1.2864000000000004	0.2572800000000001
11		Mature Products																																															550	581	499	479	539	595	405	421	539	579	487	481	350	356	418	331	287	448	506	473	339	441	462	435	441	411	406	401	396	391																																	2357	1674	1484	1759	1749	1594	1514.3	1438.5849999999998	1366.6557499999997	1298.3229624999997	1233.4068143749996	1171.7364736562495	1113.149649973437
12		Reblozyl																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	55	96	115	112	128	160	151	156	172	190	199	204	209	214	219																																	0	0	274	551	717	846	930.6	1023.6600000000001	1126.0260000000003	1204.8478200000004	1289.1871674000006	1379.4302691180008	1393.2245718091808
13		Abecma																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	24	71	69	67	89	107	125	130	135	140	145																																	0	0	0	164	388	550	660	792	950.4	1140.48	1197.5040000000001	1257.3792	1269.952992
14		Zeposia																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	9	18	28	40	48	36	66	69	79	84	89	94	99																																	0	0	12	134	250	366	439.2	527.04	632.448	758.9376	796.88448	836.7287040000001	845.0959910400002
15		Breyanzi																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17	30	40	44	39	44	55	60	65	70	75																																	0	0	0	87	182	270	324	388.8	466.56	559.872	587.8656	617.25888	623.4314688
16		Inrebic																																															0	0	0	0	0	0	0	0	0	0	0	0	0	5	12	15	13	15	16	16	22	20	18	23	21	23	26	29	32	35																																	0	5	55	74	85	122	125.66	129.4298	133.312694	137.31207482	141.4314370646	145.674380176538	150.04461158183415
17		Onureg																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	14	15	12	21	25	23	32	32	37	40	43	46	49																																	0	0	17	73	124	178	213.6	256.32	307.584	369.1008	387.55584	406.933632	411.00296832
18		Opdualag																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6	58	84	104	134	164	194	224																																	0	0	0	0	252	716	859.1999999999999	1031.04	1237.2479999999998	1484.6975999999997	1633.16736	1714.825728	1731.97398528
19		Abraxane																																															0	0	0	0	0	0	0	0	0	0	0	0	0	166	300	308	342	297	314	296	266	305	214	241	177	179	159	139	119	99																																	0	166	1247	1181	811	516	464.40000000000003	417.96000000000004	376.16400000000004	338.54760000000005	304.69284000000005	274.22355600000003	246.80120040000003
20		Camzyos																																															0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	5	16	41	71	101	131																																	0	0	0	0	24	344	516	670.8000000000001	872.0400000000001	1133.652	1360.3824	1564.4397599999998	1720.8837359999998
21		Sotyktu																																															0	0	0	0	0	0	0	0	0	0	0	0	0												1	7	75	100	125	150																																	0	0	0	0	8	450	675	1012.5	1518.75	2278.125	2961.5625	3701.953125	3887.05078125
22		Vidaza																																															0	0	0	0	0	0	0	0	0	0	0	0	0	58	158	126	106				36																																										0	58	390	36
23		daclatasvir/HCV																																															379	226	162	112	73	59	3	12																																														-	-	-	Phase 3	Phase 3	Phase 3	NDA	50	100	150	200	200
24		Nulojix																				-	-	-	-	-	-	2	-	1	1	3	3	4	5	6	7																																																																			3	11	15	20	20	20	20	20	20	20
25		Other Cardio																				-	-	-	-	-	-	-	-	-	-	-	-	-																																																													363	336	318					-	-	-	-	-	-	-	-	-
26		Other Onc																				-	-	-	-	-	-	-	-	-	-	-	-	-																																																													1026	1166	903					-	-	-	-	-	-	-	-	-
27		Other Pharma	2853	3161	3053	3287	2970	3116	2384	2374	2670	3036	3632	4053	3868	4123	4184	4201	4110	4410	4519	4746	781	4458	721	830	734	750	725	741	681	672	644	698	691	671	670			767																																																							1878	3087	2667	12354	10844	13391	16376	17785	6790	2950	2695	2560.25	2432.2374999999997	2310.6256249999997	2195.0943437499996	2085.3396265624997
28		Other Virology																																																																																													1211	1267	1343			897		-	-	-	-	-	-	-	-	-
29		Coumadin	49	50	53	56	55	55	53	57	46	52	50	53																																																																																	300	303	255	212	220	213		-	-	-	-	-	-	-	-	-
30		Diabetes Alliance																																						27
31		Avapro (irbesartan - 97-12)	196	258	251	277	233	280	277	307	270	297	309	328	305	335	334	316	302	313	329	339	314	307	303	252	290	251	216	195	207	117	95	84	46	56	71																																																	Capoten									586	757	930	982	1097	1204	1290	1283	1176	952	503	251.5	226.35	203.715	183.3435	165.00915
32		Ixempra (ixabepilone)												15	25	26	25	25	24	29	28	28	29	29	29	-	-	-	-	-	-	-	-	-																																																																		15	101	109	87	-	-	-	-	-	-	-
33		Enfamil	235	250	230	277	237	253	246	271	254	267	281	280	290	287	295	285	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-																																																																992	1007	1082	1157	-	-	-	-	-	-	-	-	-
34		Onglyza (saxagliptin - 09-21)																				4	10	28	47	73	81	112	127	153	161	172	178	198	202	240	211																																																																	4	158	473	709	921.7	1059.955	1165.9505	1282.54555	1410.8001050000003
35		Plavix (clopidogrel - 97-12)	814	968	980	1061	986	1145	630	496	938	1189	1254	1374	1308	1387	1439	1469	1435	1539	1554	1618	1666	1627	1658	1715	1762	1865	1788	1672	1693	741	64	49	91	44	42																																																										1890	2467	3327	3823	3257	4755	5603	6146	6666	7087	2547	509.40000000000003	254.70000000000002	127.35000000000001	114.61500000000001	103.15350000000001
36		Byetta/Bydureon																															75	74	137	170	193																																																																				50	800	1000	1100	1155	1212.75
37		Farxiga (dapagliflozin)																																	3	5	7																																																																				50	100	150	200	200	200	200	200	200
38		Erbitux (cetuximab - Protein)	87	98	107	121	138	172	175	167	160	162	185	185	187	196	184	182	164	173	179	167	166	172	159	165	165	173	172	181	179	179	173	171	162	171	183			186																																																									260	413	652	692	749	683	662	691	702	737.1	773.955	812.6527500000001	853.2853875000001	861.8182413750001
39		Abilify (aripiprazole - 02-15)	188	240	260	224	283	324	313	362	366	412	420	462	454	529	564	606	589	643	653	707	617	633	608	707	624	706	691	737	621	711	676	819	522	563	569			555																																																								284	593	912	1282	1660	2153	2592	2565	2758	2827	2968.35	2968.35	593.67	296.835	148.4175
40		Sustiva (efavirenz - 98-??)	173	167	170	170	175	193	201	222	226	233	237	260	273	282	294	300	292	312	315	358	335	331	342	360	343	371	359	412	386	388	370	383	387	411	389			361									275	246	184	188	183	174	84	73																																							455	544	621	680	791	956	1149	1277	1368	1485	1527	1221.6000000000001	366.48	109.944	32.9832	9.89496
41		Reyataz (atazanavir - 03-17)	149	183	176	188	207	236	233	255	263	254	273	334	297	324	342	329	322	331	360	388	373	357	375	374	366	396	391	416	358	406	363	394	361	431	375			362									238	206	193	188	174	143	124	117																																								88	414	696	931	1124	1292	1401	1479	1569	1521	1597.05	1676.9025	1676.9025	1676.9025	1676.9025
42		Baraclude (entecavir - 05-15)		5	2	5	11	14	22	36	45	59	72	99	108	136	144	153	152	179	191	212	216	223	228	264	275	292	311	318	325	357	346	499	366	371	378			369									306	296	282	273	264	233	225	179	175	165	141	147	145	122	122	121	100				105																													12	83	275	541	734	931	1196	1527	1679.7	1847.6700000000003	2032.4370000000006	1016.2185000000003	101.62185000000004	744	555	343	105
43		Monopril	59	54	49	46	48	49	34	28																																																																																					426	470	275	208	159	156		-	-	-	-	-	-	-	-	-		-
44		Pravachol	520	625	527	584	536	323	192	146	135	135	86	90	73	69	34	27	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-																																																				500									2266	2827	2635	2256	1197	446	203	-	-	-	-	-	-	-	-	-		-
45		Taxol	205	186	175	181	147	149	137	130	111	95	102	114	94	101	91	99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-																																																													857	934	991	747	563	422	385	-	-	-	-	-	-	-	-	-		-
46		Zerit	59	59	51	47	40	41	38	36																																																																																					443	354	272	216	155	129		-	-	-	-	-	-	-	-	-		-
47		Cefzil	82	54	48	75	23	23	18	23																																																																																					287	327	270	259	87	110		-	-	-	-	-	-	-	-	-		-
48		Other Infectious																																																																																																				-	-	-	-	-	-	-	-	-		-
49		Other CNS																																																																																																				-	-	-	-	-	-	-	-	-		-
50		Nutritionals	291	298	317	307	328	329	336	347	352	353	394	390	413	441	449	422	693	719	699	-	-	-	-	-	-	-	-	-	-	-	-	-																																																																1213	1340	1489	1725	2111	-	-	-	-	-	-	-	-		-
51		Other HC	428	455	442	423	411	430	418	291	254	457	449	323	290			0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-																																																																1748	1550	1483	290	-	-	-	-	-	-	-	-	-		-
52		Total Revenues	6388	7111	6891	7329	6833	7150	5752	5594	6152	7091	7850	8491	8138	8418	8580	8629	8295	8903	9096	8854	4807	8475	4798	5111	5011	5434	5345	5454	5251	4443	3736	4191	3831	4048	4065	0	0	3889									4922	5243	4929	5144	5254	5449	5193	5704	5691	5973	5920	6273	6007	7945	10781	10129	10540	11068	11073	11703	11624	11985	11648	11887	11218	11406	11541.51	11928.85	11279.2	11560.230000000001				8578	9741	10571	11156	11413									11988	15211	16074	27723	25329	30888	33765	35148	23191	21244	17570	13361.65	12776.599999999999	10353.247375	9076.82298125	8095.7074329375	22561	26145	42518	46385	46159	46309.79	41689.429200000006	38854.37648600001	39073.52759478	40516.4272023074	42105.630262354316	36170.225107604	30147.14325964722
53		COGS	1367	1483	1483	1595	1476	1568	1465	1395	1340	1549	1622	1817	1657	1612	1581	8629	1413	1461	1562	1433	1306	1277	1280	1414	1343	1481	1407	1367	1303	1245	987	1075	1063	1108	1175			991									1298	1377	1265	1439	1571	1655	1571	1611			1824	1972			2224	2699	2502	2235	2424	2363	2291	2356	2419	2575	2355.779999999999	2593	2423.7171	2505.058499999999	2368.6319999999996	2427.6483000000007				2418	2665	2717	2857	3029														9884.16	13479	5869	5277	5598	4743.9	3607.6455000000005	3449.6820000000007	2795.3767912500007	2359.973975125	2023.9268582343748	5640.25	6536.25
54		Gross Profit	5021	5628	5408	5734	5357	5582	4287	4199	4812	5542	6228	6674	6481	6806	6999		6882	7442	7534	7421	3501	7198	3518	3697	3668	3953	3938	4087	3948	3198	2749	3116	2768	2940	2890			2898									3624	3866	3664	3705	3683	3794	3622	4093			4096	4301			8557	7430	8038	8833	8649	9340	9333	9629	9229	9312	8862.220000000001	8813	9117.7929	9423.791500000001	8910.568000000001	9132.5817				6160	7076	7854	8299	8384														21003.84	20286	29279	17914	15646	12826.1	9754.0045	9326.917999999998	7557.87058375	6716.8490061249995	6071.780574703125	16920.75	19608.75
55		MS&A	1183	1268	1286	1369	1238	1181	1189	1284	1133	1209	1214	1343	1223	1143	1171	1171	1064	1077	1117	1170	900	894	892	1000	928	1040	1019	1216	1002	1004	2901	1143	994	1042	980			948									1144	1461	1085	1187	1147	1299	979	1131			1006	1076			1606	1628	1706	2480	1667	1881	1788	2352	1829	1783	1907.0600000000002	2266	1962.0567	2027.9045	1917.4640000000002	1965.2391000000005				2461	2717	2946	3075	3098														4900	4708	4428	3686	4203	3992.85	3793.2074999999995	3603.5471249999996	2702.66034375	2567.5273265624996	1283.7636632812498	641.8818316406249	320.94091582031245
56		A&P	318	365	349	444	295	352	286	415	268	368	351	483	330	420	362	362	324	400	361	334	212	263	231	271	214	253	205	285	194	224	167	212	189	218	194			187																																										1073	1189	1263	1291	1255														1400	1474	1419	977	957	1054.2	801.699	766.5959999999999	621.1948425	544.609378875	485.74244597625	1353.6599999999999	1568.7
57		R&D	653	649	669	775	750	740	756	799	791	778	827	908	795	795	797	797	923	829	838	1108	910	822	824	1010	935	923	973	1008	909	962	951	1082	930	951	893			958									1079	1214	1106	1190	1169	1393	1170	1341			1348	1325			2372	2522	2499	2537	2218	2248	3251	2607	2133	2300	3251	2510	2133	2300	3251	2510				781	873	983	1083	1128														3300	3184	3698	3566	3839
58		Operating Expenses	2154	2282	2304	2588	2283	2273	2231	2498	2192	2355	2392	2734	2348	2358	2330	2330	2311	2306	2316	2612	2022	1979	1947	2281	2077	2216	2197	2509	2105	2190	4019	2437	2113	2211	2067	0	0	2093									2223	2675	2191	2377	2316	2692	2149	2472			2354	2401			3978	4150	4205	5017	3885	4129	5039	4959	3962	4083	5158.06	4776	4095.0567	4327.904500000001	5168.464	4475.239100000001				4315	4779	5192	5449	5481															9366	9545	8229	8999	5047.05	4594.906499999999	4370.143125	3323.85518625	3112.1367054374996	1769.5061092574997	1995.5418316406249	1889.6409158203126	0	0	0	0	0	0
59		Operating Income	2867	3346	3104	3146	3074	3309	2056	1701	2620	3187	3836	3940	4133	4448	4669	-2330	4571	5136	5218	4809	1479	5219	1571	1416	1591	1737	1741	1578	1843	1008	-1270	679	655	729	823	0	0	805									1401	1191	1473	1328	1367	1102	1473	1621			1742	1900			4579	3280	3833	3816	4764	5211	4294	4670	5267	5229	3704.1600000000008	4037	5022.7362	5095.887000000001	3742.104000000001	4657.3426				1845	2297	2662	2850	2903															10920	19734	9685	6647	7779.05	5159.098	4956.774874999998	4234.0153975	3604.7123006875	4302.2744654456255	14925.208168359375	17719.109084179687	0	0	0	0	0	0
60		Other	44	-18	46	225	56	69	152	-102	104	128	128	-200	125	161	221	120	224	172	169	379	-16	104	80	19	220	93	97	40	34	71	557	-80	19	-199	-5			104									246	170	295	249	241	273	407	384			261	261			97	4	33	125	17	39	119	121	119	179	134.5	217	162.375	173.21875	171.7734375	181.091796875				194	136	122	27	168															627	944	187	450	0	0	0	0	0	0	0	0
61		Pretax	2911	3328	3150	3371	3130	3378	2208	1599	2724	3315	3964	3740	4258	4609	4890	-2210	4795	5308	5387	5188	1463	5323	1651	1435	1811	1830	1838	1618	1877	1079	-713	599	674	530	818	0	0	909									1647	1361	1768	1577	1608	1375	1880	2005			2003	2161			4676	3284	3866	3941	4781	5250	4413	4791	5386	5408	3838.6600000000008	4254	5185.1112	5269.105750000001	3913.877437500001	4838.434396875				2039	2433	2784	2877	3071															11547	20678	9872	7097	7779.05	5159.098	4956.774874999998	4234.0153975	3604.7123006875	4302.2744654456255	14925.208168359375	17719.109084179687	0	0	0	0	0	0
62		Taxes	268	-21	507	178	328	256	193	-183	68	257	342	177	359	292	395	-552.5	463	443	434	188	351	324	312	571	400	483	475	363	545	251	0	-161	51	0	126			114									347	293	357	353	368	254	324	350			264	337			462	1707	379	610	804	784	605	720	802	850	767.7320000000002	0	1037.02224	1053.8211500000002	782.7754875000003	967.686879375				658	742	793	769	902															493.5	1528	1558	1721	2255.9245	1444.54744	1387.8969649999997	1185.5243113000001	1009.3194441925001	1204.6368503247752	4179.058287140625	4961.350543570313
63		Minority	122	160	155	155	151	187	86	16	141	194	211	217	230	241	259	200	283	315	324	328	358	341	353	359	381	405	386	379	381	163	0	0	14	-6	0	0	0	0									13	4	11	6	11	-1	9	9			5	7			9	5	6	0	8	6	6	0	5	8	4.75	0	4.4375	4.296875	3.37109375	3.0263671875				0	0	0	0	0															930	1250	1411	1551	310.20000000000005	31.020000000000007	3.1020000000000008	0.3102000000000001	0.03102000000000001	0.003102000000000001	0.0003102000000000001	0.00003102000000000001	0.0000031020000000000014	3.1020000000000017e-7	3.1020000000000016e-8	3.102000000000002e-9	3.1020000000000023e-10	3.1020000000000026e-11
64		Net Income	2521	3189	2488	3038	2651	2935	1929	1766	2515	2864	3411	3346	3669	4076	4236	-1857.5	4049	4550	4629	4672	754	4658	986	505	1030	942	977	876	951	665	-713	760	609	536	692	0	0	795									1287	1064	1400	1218	1229	1122	1547	1646			1734	1817			4205	1572	3481	3331	3969	4460	3802	4071	4579	4550	3066.178000000001	4254	4143.65146	4210.987725000001	3127.730856250001	3867.7211503125				1381	1691	1991	2108	2169															10123.5	17900	6903	3825	5212.9255	3683.5305599999997	3565.7759099999985	3048.1808862000003	2595.361836495	3097.6345131208504	3097.6345131208504	3097.6345131208504
65		EPS	1.2725896012115094	1.607358870967742	1.2540322580645162	1.5320221886031267	1.3335010060362174	1.4719157472417252	0.9683734939759037	0.9005609382967874	1.2593890836254382	1.427716849451645	1.695328031809145	1.6941772151898735	1.827191235059761	2.0298804780876494	2.139813796798008	-0.9387896512276412	2.041855774079677	2.2945032778618257	2.333165322580645	2.375190645653279	0.43845519557776647	2.6956018518518516	0.5712630359212051	0.2930934416715032	0.6009334889148191	0.5470383275261324	0.5696793002915452	0.5116822429906542	0.5574443141852286	0.3898007033997655	-0.4236482471776589	0.46426389737324375	0.37066342057212415	0.32563791008505466	0.4201578627808136	0	0	0.4763331336129419									0.7665276950565812	0.6333333333333333	0.8378216636744464	0.7381818181818182	0.7471124620060791	0.6833130328867235	0.9432926829268292	1.0061124694376529			1.059254734270006	1.1099572388515577			1.862267493356953	0.694653115333628	1.5200873362445415	1.4571303587051618	1.752317880794702	1.980461811722913	1.6950512706197058	1.8346101847679135	2.1159889094269873	2.1172638436482085	1.4267929269427644	2.0028248587570623	1.9508716854990584	1.9825742584745767	1.4725663165018839	1.8209609935557909				2.6405353728489485	3.220952380952381	3.8214971209213053	4.06949806949807	4.211650485436893															5.0781123126353505	9.043829733484905	4.003669014948365	2.22934576715722	3.0382780125309634	2.146892356112487	2.0782607664286745	1.7765880146874546	1.512668999851377	1.8054113437976689	1.8054113437976689	1.8054113437976689	0	0	0	0	0	0
66		Shares	1981	1984	1984	1983	1988	1994	1992	1961	1997	2006	2012	1975	2008	2008	1979.6115	1978.6115	1983	1983	1984	1967	1719.674	1728	1726	1723	1714	1722	1715	1712	1706	1706	1683	1637	1643	1646	1647	1647	1647	1669									1679	1680	1671	1650	1645	1642	1640	1636			1637	1637			2258	2263	2290	2286	2265	2252	2243	2219	2164	2149	2149	2124	2124	2124	2124	2124				523	525	521	518	515															1993.55575	1979.25	1724.1685	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75	1715.75
67
68		Revenue y/y	-	-	-	-	0.06966186599874757	0.005484460694698434	-0.16528805688579307	-0.2367307954700505	-0.09966339821454706	-0.008251748251748237	0.3647426981919333	0.5178762960314622	0.3228218465539663	0.18713862642786627	0.09299363057324839	0.016252502649864553	0.019292209388056092	0.0576146353052982	0.06013986013986017	0.02607486383126667	-0.42049427365883063	-0.048073683028192704	-0.47251539138082677	-0.4227467811158798	0.04243811108799678	-0.35882005899705016	0.11400583576490209	0.0671101545685775	0.04789463181001796	-0.1823702613176298	-0.3010289990645463	-0.23157315731573158	-0.2704246810131403	-0.08890389376547381	0.08806209850107072																0.06745225518082076	0.03929048254815948	0.053560559951308484	0.10886469673405919	0.08317472401979442	0.09616443384107165	0.13999614866165988	0.09975455820476853	0.05552626954840978	0.33015235225179973	0.821114864864865	0.6146979116849991	0.7546196104544698	0.3930774071743235	0.027084686021704885	0.15539539934840563	0.10284629981024662	0.0828514636790747	0.05192811342906167	0.015722464325386598	-0.0349277357192016	-0.04831038798498122	-0.009142342032967044	0.0035206528139986037	0.005455517917632546	0.013521830615465635																		0.26885218551885215	0.05673525737952789	0.7247107129525943	-0.08635429066118383	0.21947175174700928	0.09314296814296807	0.04095957352287871	-0.3401900534881074	-0.08395498253632871	-0.172942948597251	-0.2395190665907797	-0.043785759992216566	-0.1896711664292533	-0.12328734623227344	-0.10809019304873424	1.7867854893335515	0.15885820663977657	0.6262382864792504	0.09094971541464791	-0.004872264740756749	0.0032667518793734196	-0.0997707137086995	-0.06800411443388144
69		Revenue lc																																																																						0.05
70		Eliquis y/y																																																			0.39366515837104066	0.4377637130801688	0.3678474114441417	0.403061224489796	0.28003246753246747	0.2509170946441672	0.2782204515272244	0.23757575757575755	0.22257450856055794	0.1929618768328445	0.371948051948052	0.059255631733594605	0.0866182572614107	0.115535889872173	0.0927678909503975	0.29079981507165975	0.15178997613365164	0.17717055971793738	0.11261261261261257	0.1586676217765044	0.1002900953170327	0.0063646574316735816	0.06000000000000005	0.06000000000000005	0.06000000000000005	0.06000000000000005
71		Opdivo y/y																																																			0.375	0.03893129770992365	0.3407275953859805	0.3615062761506276	0.4173913043478261	0.325495958853784	0.19192587690271345	0.12046711739397664	0.013385387618516376	-0.022727272727272707	-0.019433647973348123	-0.09325287986834885	-0.02036323610346724	0.017016449234259712	-0.02604756511891282	0.15547489413188154	0.0702247191011236	0.10875627440044622	0.11802325581395356	0.08010471204188474	0.07454068241469813	0.11468812877263579	0.050000000000000044	0.050000000000000044	0.050000000000000044	0.050000000000000044
72		Revlimid y/y																																																																1.5250192455735183	0.00994854202401374	0.11026352288488206	0.10571522960026436	0.014634146341463428	-0.04993206521739135	-0.21892567145534036	-0.2769644457723335	-0.32091346153846156	-0.22774401144082945	-0.1763294682127149	-0.1900826446280992	-0.17699115044247793
73		Plavix y/y	-	-	-	-	0.21130221130221138	0.18285123966942152	-0.3571428571428571	-0.532516493873704	-0.0486815415821501	0.03842794759825319	0.9904761904761905	1.7701612903225805	0.3944562899786781	0.1665264928511354	0.1475279106858054	0.0691411935953421	0.09709480122324154	0.1095890410958904	0.07991660875608053	0.10142954390741998	0.16097560975609748	0.057179987004548405	0.06692406692406694	0.05995055624227441	0.05762304921968786	0.146281499692686	0.07840772014475261	-0.02507288629737614	-0.03916004540295115	-0.6026809651474531	-0.9642058165548099	-0.9706937799043063	-0.9462492616656822	-0.9406207827260459	-0.34375																																																									#ERROR_#DIV/0!	-	0.3052910052910054	0.34860154033238744	0.14908325819056212	-0.14805126863719587	0.4599324531777709	0.17833859095688753	0.09691236837408534	0.0846078750406769	0.0631563156315631	-0.6406095668124736	-0.8	-0.5	-0.5	-0.09999999999999998	-0.09999999999999998	-1	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!
74		Sustiva y/y	-	-	-	-	0.011560693641618602	0.1556886227544909	0.1823529411764706	0.3058823529411765	0.29142857142857137	0.20725388601036276	0.17910447761194037	0.1711711711711712	0.2079646017699115	0.2103004291845494	0.240506329113924	0.15384615384615374	0.06959706959706957	0.1063829787234043	0.0714285714285714	0.19333333333333336	0.14726027397260277	0.0608974358974359	0.08571428571428563	0.005586592178770999	0.023880597014925398	0.12084592145015116	0.04970760233918137	0.14444444444444438	0.12536443148688048	0.04582210242587603	0.03064066852367686	-0.07038834951456308	0.002590673575129543	0.05927835051546393	0.05135135135135127
75		Orencia y/y	-	-	-	-	-	-	-	-	7.199999999999999	2.0555555555555554	0.7647058823529411	1.34375	1.1219512195121952	0.9272727272727272	0.9833333333333334	0.72	0.4252873563218391	0.39622641509433953	0.3613445378151261	0.30232558139534893	0.3629032258064515	0.20270270270270263	0.1358024691358024	0.20238095238095233	0.1775147928994083	0.2808988764044944	0.2663043478260869	0.2722772277227723	0.27638190954773867	0.27192982456140347	0.31759656652360513	0.2645914396887159	0.25984251968503935	0.21379310344827585	0.22149837133550498
76		Avapro y/y	-	-	-	-	0.18877551020408156	0.0852713178294573	0.10358565737051784	0.10830324909747291	0.15879828326180268	0.06071428571428572	0.1155234657039712	0.0684039087947883	0.12962962962962954	0.12794612794612803	0.08090614886731395	-0.03658536585365857	-0.00983606557377048	-0.06567164179104479	-0.014970059880239472	0.07278481012658222	0.039735099337748325	-0.019169329073482455	-0.07902735562310026	-0.2566371681415929	-0.07643312101910826	-0.1824104234527687	-0.28712871287128716	-0.22619047619047616	-0.28620689655172415	-0.5338645418326693	-0.5601851851851851	-0.5692307692307692	-0.7777777777777778	-0.5213675213675213	-0.25263157894736843
77		Reyataz y/y	-	-	-	-	0.38926174496644306	0.2896174863387979	0.32386363636363646	0.3563829787234043	0.27053140096618367	0.07627118644067798	0.1716738197424892	0.30980392156862746	0.12927756653992395	0.2755905511811023	0.25274725274725274	-0.014970059880239472	0.08417508417508412	0.021604938271605034	0.05263157894736836	0.1793313069908815	0.15838509316770177	0.0785498489425982	0.04166666666666674	-0.03608247422680411	-0.018766756032171594	0.10924369747899165	0.04266666666666663	0.11229946524064172	-0.021857923497267784	0.025252525252525304	-0.07161125319693096	-0.05288461538461542	0.008379888268156499	0.061576354679802936	0.03305785123966931
78		Baraclude y/y	-	-	-	-	-	-	-	6.2	3.090909090909091	3.2142857142857144	2.272727272727273	1.75	1.4	1.305084745762712	1	0.5454545454545454	0.40740740740740744	0.3161764705882353	0.32638888888888884	0.3856209150326797	0.42105263157894735	0.24581005586592175	0.19371727748691092	0.24528301886792447	0.27314814814814814	0.3094170403587444	0.36403508771929816	0.20454545454545459	0.18181818181818188	0.2226027397260273	0.112540192926045	0.5691823899371069	0.12615384615384606	0.03921568627450989	0.09248554913294793
79		Erbitux y/y	-	-	-	-	0.5862068965517242	0.7551020408163265	0.6355140186915889	0.3801652892561984	0.1594202898550725	-0.05813953488372092	0.05714285714285716	0.10778443113772451	0.16874999999999996	0.2098765432098766	-0.00540540540540535	-0.01621621621621616	-0.12299465240641716	-0.11734693877551017	-0.02717391304347827	-0.08241758241758246	0.012195121951219523	-0.005780346820809301	-0.11173184357541899	-0.0119760479041916	-0.0060240963855421326	0.005813953488372103	0.08176100628930816	0.09696969696969693	0.08484848484848495	0.034682080924855585	0.005813953488372103	-0.05524861878453036	-0.0949720670391061	-0.04469273743016755	0.05780346820809257
80		Abilify y/y	-	-	-	-	0.5053191489361701	0.3500000000000001	0.2038461538461538	0.6160714285714286	0.29328621908127217	0.27160493827160503	0.3418530351437701	0.2762430939226519	0.2404371584699454	0.28398058252427183	0.34285714285714275	0.3116883116883118	0.2973568281938326	0.21550094517958418	0.1578014184397163	0.16666666666666674	0.04753820033955858	-0.015552099533437058	-0.06891271056661563	0	0.011345218800648205	0.11532385466034745	0.13651315789473695	0.042432814710042344	-0.004807692307692291	0.007082152974504208	-0.02170767004341534	0.11126187245590224	-0.1594202898550725	-0.2081575246132208	-0.15828402366863903
81		Sprycel y/y	-	-	-	-	-	-	-	-	-	-	3.1818181818181817	3	2.142857142857143	1.1714285714285713	0.7826086956521738	0.5357142857142858	0.33333333333333326	0.4078947368421053	0.30487804878048785	0.38372093023255816	0.48863636363636354	0.23364485981308403	0.3457943925233644	0.4201680672268908	0.3129770992366412	0.46212121212121215	0.4652777777777777	0.3431952662721893	0.34302325581395343	0.2642487046632125	0.24644549763033186	0.23788546255506615	0.24242424242424243	0.278688524590164	0.20152091254752857
82		Onglyza y/y	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	17.25	7.1	3	1.7021276595744679	1.095890410958904	0.9876543209876543	0.5357142857142858	0.40157480314960625	0.2941176470588236	0.2546583850931676	0.39534883720930236	0.1853932584269662
83
84		Gross Margin	0.7860050093926112	0.7914498664041626	0.7847917573646785	0.7823714012825761	0.7839894629006293	0.7806993006993007	0.7453059805285118	0.7506256703611012	0.782184655396619	0.7815540826399662	0.793375796178344	0.7860087151101166	0.796387318751536	0.8085055832739368	0.8157342657342658	0	0.8296564195298373	0.835898011906099	0.8282761653474054	0.838152247571719	0.7283128770542958	0.8493215339233038	0.7332221759066277	0.723341811778517	0.7319896228297745	0.7274567537725433	0.7367633302151544	0.7493582691602494	0.7518567891830128	0.7197839297771775	0.73	0.73	0.73	0.73	0.73																										0.7937111585196178	0.7335373679534011	0.7626185958254269	0.7980664980122877	0.781089135735573	0.7980859608647355	0.8029077770130764	0.8034209428452231	0.7923248626373627	0.7833767981828889	0.7900000000000001	0.7726635104331054	0.79	0.79	0.79	0.7899999999999999				0.7181161109815808	0.726414125859768	0.7429760665972945	0.7439046253137325	0.7346008937176903									0	0	0	0	0	0.68	0.600799644602399	0.8330203710026175	0.73	0.7364903031444172	0.73	0.73	0.73	0.73	0.74	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75
85		MS&A %									0.18416775032509752	0.17049781413058807	0.15464968152866243	0.1581674714403486	0.1502826247235193	0.13578047042052743	0.13648018648018648	0.13570518020628114	0.12827004219409283	0.12097045939570931	0.12280123131046614	0.13214366388073187	0.18722696068233827	0.10548672566371682	0.18591079616506878	0.19565642731363725	0.18519257633206945	0.19138755980861244	0.19064546304957905	0.22295562889622295	0.19082079603884974	0.22597344136844474	0.7764989293361885	0.2727272727272727	0.2594622813886714	0.2574110671936759	0.24108241082410825																																																																	0.12598156367360874	0.1589409684791514	0.19784409715684428	0.2272538417757541	0.283887656090378	0.2820427285036708	0.2610446989102296	0.2828662993501408	0.15857337655980985	0.028450947725749076	0.012275422291845953	0	0	0	0	0	0
86		A&P %									0.043563068920676205	0.05189677055422366	0.044713375796178345	0.05688375927452597	0.040550503809289755	0.04989308624376337	0.04219114219114219	0.041951558697415695	0.03905967450271248	0.044928675727282937	0.03968777484608619	0.03772306302236277	0.044102350738506345	0.03103244837758112	0.04814506044185077	0.053022891801995695	0.04270604669726601	0.0465587044534413	0.03835360149672591	0.052255225522552254	0.03694534374404875	0.0504163853252307	0.04470021413276231	0.050584586017656884	0.04933437744714174	0.053853754940711464	0.04772447724477245																																																																	0.0403721406623421	0.04212841188392048	0.04504801355676897	0.060000000000000005	0.06	0.06	0.06	0.06	0.06	0.05999999999999999	0.060000000000000005	0	0	0	0	0	0
87		R&D %									0.12857607282184655	0.10971654209561416	0.10535031847133758	0.10693675656577553	0.09768985008601622	0.09444048467569494	0.09289044289044289	0.09236296210453124	0.11127185051235684	0.09311468044479389	0.09212840809146877	0.1251411791280777	0.18930726024547534	0.09699115044247787	0.17173822426010837	0.19761299158677362	0.18658950309319497	0.16985645933014354	0.18203928905519176	0.1848184818481848	0.1731098838316511	0.216520369119964	0.25455032119914345	0.2581722739203054	0.2427564604541895	0.2349308300395257	0.21968019680196801																																																																			0.18070984748634908	0	0	0	0	0	0	0	0	0	0	0	0	0	0
88		Operating Margin									0.4258777633289987	0.44944295585954025	0.4886624203821656	0.4640207278294665	0.5078643401327108	0.5283915419339511	0.5441724941724941	-0.2700197010082281	0.5510548523206751	0.5768841963383129	0.5736587510993844	0.5431443415405467	0.30767630538797586	0.615811209439528	0.32742809503959985	0.27704950107611037	0.3175014967072441	0.319654030180346	0.3257249766136576	0.2893289328932893	0.35098076556846314	0.22687373396353816	-0.3399357601713062	0.16201383917919351	0.17097363612633776	0.1800889328063241	0.202460024600246																										0.42472868936091274	0.32382268733339914	0.36366223908918405	0.3447777376219733	0.4302357084800867	0.4452704434760318	0.36940812112869925	0.3896537338339591	0.45218063186813184	0.439892319340456	0.3301978962381887	0.35393652463615644	0.43518882711187706	0.4271901314879473	0.33177033832186686	0.4028762922537008																										0.3128883449444549	0.4427461582242459	0.38611234390962196	0.38795727149632914	0.4089553010897704	0.3971337006498592	0.5314266234401902	0.6615490522742509	0.677724577708154	0	0	0	0	0	0
89		Tax Rate									0.024963289280469897	0.077526395173454	0.08627648839556004	0.04732620320855615	0.08431188351338656	0.06335430679106097	0.08077709611451943	0.25	0.09655891553701773	0.08345892991710625	0.08056432151475774	0.036237471087124135	0.23991797676008203	0.060867931617508926	0.1889763779527559	0.3979094076655052	0.22087244616234125	0.2639344262295082	0.2584330794341676	0.22435105067985167	0.2903569525839105	0.23262279888785914	0	-0.2687813021702838	0.07566765578635015	0	0.15403422982885084																																																																			0.24249682964632943	0.29	0.28	0.28	0.28	0.28	0.28	0.27999999999999997	0.28	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!
90		Revenue					0.06966186599874757	0.005484460694698434	-0.16528805688579307	-0.2367307954700505	-0.09966339821454706	-0.008251748251748237	0.3647426981919333	0.5178762960314622	0.3228218465539663	0.18713862642786627	0.09299363057324839	0.016252502649864553	0.019292209388056092	0.0576146353052982	0.06013986013986017	0.02607486383126667	-0.42049427365883063																																																																													0.21947175174700928
91
92		Net Cash													-28832	-24756	1176	-681.5		2744				3711	0	0	4447	0	0	0	3199	3324					2919																																			-28832														1964																17900	24803	28628	33840.9255	37524.45606	41090.23196999999	44138.4128562	46733.774692695	49831.40920581585	52929.0437189367	56026.67823205755	56026.67823205755	56026.67823205755	56026.67823205755	56026.67823205755	56026.67823205755	56026.67823205755
93		Cash															7431							10249			9858				8614	8769					3807																																			13228
94		A/R															4224							3172			3587				3613	2825					3673																																			9054
95		Inventories															2055							1265			1322				1463	1521					1640																																			2142
96		D/T															691							796			1143				1160	1175					2036																																			0
97		Prepaid															378							296			451				500	455					556																																			5762
98		PP&E															5360							4745			4604				4512	4478					5236																																			5970
99		G/I															6053							7981			8532				11615	11368					15822																																			58136
100		D/T															1119							1331			587				108	201					195																																			1337
101		OA															1165							1216			767				823	875					1301																																			4728
102		Total															28476							31051			30851				32408	31667					37185																																			100357
103
104		Debt															6255							6538			5411				5415	5445					888																																			42060
105		A/P															1441							1681			2036				2385	2134					2466																																			2882
106		Accrued															2897							2386			2661				2566	2467					2277																																			13080
107		Deferred Income															1641							275			1246				1123	1162					4198
108		Accrued Rebates															769							671			935				1073	1061					1034
109		Taxes															654							798			723				735	742					1851																																			3034
110		Dividends															618							556			578				593	598					611
111		Litigation															60							0			0				0	0					0
112		Pension															695							1248			922				1616	1543					773
113		Other															508							1324			438				656	703																																								6640
114		Liabilities															15538							15477			14950				16162	15855
115		Shareholder's Equity															12938							15574			15901				16246	15812																																								32661
116		L+SE															28476							31051			30851				32408	31667																																								100357
117		Tangible Book Value															6885							7593			7369				4631	4444
118
119		Sales Growth																																																																																			0.055340081354649406	0.0230369307995697
120		Volume																																																																																			0.01	0.03
121		Pricing																																																																																			0.04	0.02
122		Currency																																																																																			0.01	-0.03