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	DT	DU	DV	DW	DX	DY	DZ	EA	EB	EC	ED	EE	EF	EG	EH	EI	EJ	EK	EL	EM	EN	EO	EP	EQ	ER	ES	ET	EU	EV	EW	EX	EY	EZ	FA	FB	FC	FD	FE	FF	FG	FH	FI	FJ	FK	FL	FM	FN	FO	FP	FQ	FR	FS	FT	FU	FV	FW	FX	FY	FZ	GA	GB	GC	GD	GE	GF	GG	GH	GI	GJ	GK	GL	GM	GN	GO	GP	GQ	GR	GS
1	Main
2			Q103	Q203	Q303	Q403	Q104	Q204	Q304	Q404	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	Q124	Q224	Q324	Q424		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	2031	2032	2033	2034	2035
3		Trulicity																																																10.2	18.3	44.3	73.7	112.5	143.6	201.3	243.6	337	372.9	480.2	527.7	649	678.3	779.8	816.2	924.7	879.7	1028.5	1011.5	1208.1	1229.4	1229.8	1106.6	1502.4	1452.4	1535.6	1600.1	1883.7	1741.3	1911.9	1850.4	1936.2	1977.1	1812.5	1673.6	1669.3	1619.3	1569.3	1519.3	1469.3																0	10.2	248.7	925.5	2029.8	3199.1	4127.8	5068.2	6471.8	7439.8	7132.5	6177.2	5868.339999999999	5574.922999999999	5296.176849999999	5031.368007499998	4779.799607124998	4301.8196464124985
4		Mounjaro																																																																														16	187.3	279.2	568.5	979.7	1409.3	2205.6	2405.6	2705.6	3005.6	3305.6																0	0	0	0	0	0	0	0	0	482.5	5163.1	11422.4	15991.359999999999	22387.904	31343.065599999994	37611.67871999999	41372.846591999994	45510.1312512
5		Zepbound																																																																																				175.8	375.8	575.8	775.8	975.8																										175.8	2703.2	3784.4799999999996	5298.271999999999	7417.580799999998	8901.096959999997	9791.206655999998	10770.3273216
6		COVID-19 mabs																																																																								871.2	810.1	148.9	217.1	1063.1	1469.8	129.1	386.6	38																								0	0	0	0	0	0	0	871.2	2239.2	2023.5	0	0
7		Taltz																																																						19.3	32.5	61.3	96.6	138.7	151.3	172.5	146.5	220.1	263.9	307	252.5	353.8	340	420.1	443.5	395.2	454.5	495.3	403.2	569.1	593.1	647.4	488.1	606.2	679.9	707.8	527	703.9	744.2	784.6	804.6	824.6	844.6	864.6																0	0	0	0	559.2	937.5	1366.4	1788.5	2212.8	2482	2759.7000000000003	3338.4	4006.08	4807.295999999999	5288.0256	5816.82816	6398.5109760000005	6718.4365248
8		Verzenio																																																												21	29.7	57.7	84.5	83.1	109.4	133.9	157.2	179.1	188	208.6	234.4	281.6	269	341.3	335.5	404.1	469.4	588.5	617.7	808	750.9	926.8	1040.2	1145.4	1165.4	1185.4	1205.4	1225.4																0	0	0	0	21	255	579.7	912.6	1349.9	2483.6000000000004	3863.2999999999997	4781.6	4829.416	4877.7101600000005	4926.4872616	4975.752134216	5025.5096555581595	502.550965555816
9		Jardiance																																																	19.3	11.1	15.4	14.6	38.2	40.1	47.5	76.1	74	103.2	127.2	143.2	151	147.2	166.9	193.2	203.6	231.9	240.7	268	267.5	262	310.8	313.6	312	356.5	390.4	431.9	419.4	461	573.3	612.3	577.5	668.3	700.8	798.1	818.1	838.1	858.1	878.1																0	0	0	0	447.5	658.3	944.2	1153.9	1490.8000000000002	2066	2744.7	3392.4	4070.88	4885.056	5373.5616	5910.91776	6502.0095360000005	650.2009536
10		Humalog	248.8	254.1	240.2	276.8999999999999	267.2	285.3	264.6	284.6	286.2	296.2	306.66666666666663	309.1	305	321	322	352.2	339.5	358.4	362.5	414.2	407.4	437.9	432.6	457.9	450.6	477.5	500.2	530.8	506.4	504.6	494	549.1	525.4	586.9	593.2	662	590.3	613.4	575.8	616	632.7	628.6	616	733.9	650	700.1	706.1	729.1	684	654.3	705	798.7	606.3	701.9	640.8	819.8	708.4	678.4	696.2	782.2	791.7	769.8	664.6	770.4	730.8	677.6	648.9	763.4	695.8	555.1	656.9	718.1	617.0999999999999	607.6	626.7	601.7	618.2	447.1	447	548.3	460.9	440.4	395.4	366.6	361.6	356.6	351.6	346.6					834	1021	1101	1198	1300.2	1474.6000000000001	1735.8000000000002	1959.1	2054.1	2367.5	2395.5	2611.2	2785.2	2841.9	2768.8	2865.2	2996.5	2820.7	2625.9	2453.1	2060.6000000000004	1663.2999999999997	1416.4	1345.58	1278.301	1214.3859499999999	1153.6666524999998	1095.9833198749998	1041.1841538812498
11		Alimta					11.6	17.8	40	73.1	93.9	111.2	122.3	135.8	130	153	157	171.4	187.8	207.1	215	244.1	247.2	275	313.9	318.7	335.3	385.3	461.9	523.6	527.4	551.8	560.3	569	579.9	613.4	629.7	638.1	606.8	659.5	643.6	684.3	616.8	669.4	690.5	726.2	632	711.6	723.4	725	573	664.3	628.5	627.2	564.2	607.1	570.4	541.6	489.9	532.9	514.5	525.2	499.6	555.9	520.5	556.9	499.2	577.8	508.2	530.7	560.1	539.1	578	652.7	559	610.6	457	434.9	343.9	227.7	119.4	236.6	58.2	60.9	53.5	44.9	43.9	42.9	41.9	40.9							143	463	619	854	1154.8	1706.1	2208.5	2461.1	2594.2	2703	2792	2493.1	2283.3	2062.5	2132.9	2115.8	2329.9	2061.5	927.5999999999999	217.5	169.6	84.8	42.4	21.2	10.6	5.3	2.65
12		Humulin	241	255.5	264.5	299	249.4	259.3	243.7	245.2	256.9	249.8	250.9	247.2	219	220	230	257	225.8	242.8	243.3	273.4	257.7	271.4	271.6	262.4	240.6	248.1	260.4	273	257.8	265.2	278	287.9	289.8	311.8	301.5	345.6	307.7	303	285.4	343	311.9	327.5	307	369.5	316.2	352.4	335.9	395.6	315.7	316.4	316.7	358.6	356.4	332.3	322	355.3	314.5	357.8	300.5	362.6	325.9	346	322.1	337.4	297.7	322.6	321.8	348	315.7	313.6	305.9	324.4	321.7	315.3	286.7	298.8	273.2	274	238.2	234													1004	1060	997	1005	905	985.3000000000001	1063.1	1022.0999999999999	1088.9	1248.7	1239.1	1315.8	1400.1	1307.4	1365.9	1335.4	1331.4	1290.1	1259.6	1222.5	1019.4000000000001	0	0	0	0	0	0	0	0
13		Olumiant																																																									1.9	4.8	16.2	23	32.2	44.7	55.6	70.1	82.1	102.4	114.6	127.8	139.7	145	162	192.2	193.8	208.4	406.9	306	255.6	186.2	182.9	205.8	228.9	218.9	231.4	243.5	248.5	253.5	258.5	263.5																0	0	0	0	45.8	202.5	426.9	638.9	1115.1	830.5	922.7	1024	1034.24	1044.5824	1055.028224	1065.57850624	1076.2342913024	107.62342913024
14		Cyramza																																														13.7	28.4	33.6	67.5	87.7	111.2	117.5	131	147	159	177.1	171.2	186.3	196	204.8	183.6	218.8	198.4	220.6	198.3	241.8	240	245.1	239	256.7	252.7	284.2	240.5	268.7	253.4	270.4	230.3	231.3	232.1	277.8	236.8	260.3	224.1	253.6	236.8	260.3	224.1	253.6																0	75.6	383.8	614.1	758.3	821.4	925.1	1032.6	1033	971.5	974.8000000000001	974.8000000000001	926.0600000000001	879.7570000000001	835.76915	793.9806924999999	754.2816578749998	716.5675749812498
15		Cialis	21.5	37.5	50.2	94.10000000000002	108.3		154.1	152.7	150.1							268	193.1	293.1	311	346.2	336.9	362.2	376.6	368.8	358.8	363.6	397.2	439.5	408.3	418.7	406.5	465.9	434.4	477.2	469.8	494.2	461.8	469.5	482.1	513.4	515	529.4	526.7	588.3	532.4	567.8	568.4	622.4	538.3	567.9	566.1	638.4	576.7	630.5	588.2	676.3	533.6	627.3	564.9	597.4	495.4	538.7	467.1	350.7	0	0	0	0	193	130.7	162.5	120.90000000000003	126.8	281	130.9	179.7	217.7	147	0	0														74	130	170	212	1143.4	1444.4999999999998	1559.1000000000001	1699.4	1875.6	1926.8000000000002	2159.4	2291	2310.7	2471.6	2323.1	1851.8	890.5	607.1	718.4000000000001	364.7	0	0	0	0	0	0	0	0
16		Basaglar																																																			3.8	7.3	10.9	16.3	19.4	39.5	46	86.6	145.7	153.8	166	201.8	201.2	232.2	251.4	290.7	263.2	307.2	303.7	290.4	248.2	282.1	246.6	210.7	192.8	242.4	191.5	174.2	193	201.7																								0	0	0	0	432.1	801.2	1112.6	1124.4	892.4999999999999	760.4000000000001	0	0	0	0	0	0	0	0
17		Emgality																																																																4.9	14.2	34.3	47.7	66.3	74	87.4	91.5	109.9	119.5	156.3	140	161.5	149.3	157.5	168.5	175.6	154.3	169.3	168.5	186.1	154.3	169.3	168.5	186.1																0	0	0	0	0	4.9	162.5	362.8	577.3	650.9	678.2	678.2	684.9820000000001	691.8318200000001	698.7501382000002	705.7376395820002	712.7950159778202	719.9229661375983
18		Other Diabetes																																																																					17.8	15	17.2	20	20.6	25.4	39	36.6	144.6	154	0	0																								0	0	0	0	688.5999999999999	565.2	523.8	70	121.6	298.6	0	0	0	0	0	0	0	0
19		Erbitux																										99.7	101.9	95	92.4	103.8	95.4	94.5	104	100.1	97.2	107.9	113.3	110	86.6									96	88.2	134.6	85.9	176.2	168.1	180.6	184.6	153.7	154.4	159.1	163.5	168.9	149.6	166.4	159.5	159.8					130.8	129.5	136.4	139.7	122.4	147	134.3	144.59999999999994	122.7	140.8	0	0																				296.6	386.1	409.20000000000005	309.9	373.7	373.3	485	687	645.9	635.3	543.4	536.4000000000001	548.3	263.5	0	0	0	0	0	0	0	0
20		Other Oncology																																																																					26.2	64.3	35.9	36.2	54.8	55.7	66.7	38.5	59.400000000000006	61.8	0	0													19	19	9	3												324.2	415.7	450.3	162.60000000000002	215.7	121.2	0	0	0	0	0	0	0	0
21		Forteo	4.1	13.7	21.6	25.9	40.8	65.3	58.1	74.3	67	101.9	102.6	118	127	146	149	172.1	153.4	177.2	180.5	198.2	185	206.6	192.7	194.5	187.5	203.3	213.1	212.8	194.5	209.6	199.7	226.3	216.1	231	240.3	262.5	271.3	276.4	288.7	314.6	281.5	296.9	306.7	359.8	300.4	308.6	332.2	380.8	293	328.4	348.9	377.9	318.6	367.6	391.2	422.5	347.5	446.7	441.7	513.2	313.2	434.5	390.8	437.1	312.9	360.8	370.7	360.2	272.4	252.7	266.9	254.4	198.5	218.4	200.9	184	137.4	138.5	177.1	160													6	65	237	389	581	610.0500000000001	778.8	816.7	830.0999999999999	949.9000000000001	1151	1244.9	1322	1348.3	1500	1749	1575.6	1404.7	1046.3999999999999	801.8	613	0	0	0	0	0	0	0	0
22		Other																1686.4532721010328	406		1697.9	1904.6000000000004	2080.2000000000007	2045.4999999999995	2061.9000000000005									432		422	410	407	552	524	488.3000000000002																										1966	2269	2171	2461	86	51.4	46.3	88	42.6	42.2	38.6	58.1	98.1	80.1	0	0													328	265	311	230	226	241	54	54	432	1239	1564.3000000000002	1298.6	1887.1	1489.8	1965.4	977.4	718.1	483.9	271.7	181.5	178.2	0	0	0	0	0	0	0	0
23		Zyprexa	958.3	1050	1130	1145.5	1098.3	1212.3	1023.7	1085.5	1038.2	1096.8	1035.1	1032.2	1007.4	1115	1084.7	1156.5	1108	1213	1166.1	1273.9	1120.2	1239.7	1189.5	1146.7	1123	1203.2	1223	1366.5	1215	1262.9	1212.7	1335.8	1281.9	1408.3	1182.3	749.6	562.7	379.5	374.5	384.8	284.8	283.2	278.7	348.2	283.1	243.8	257.4	253.1	219.5	253.7	237.9	229.1	212.8	210.7	148.9	153	147.5	140.8	140.6	152.2	122.6	128	109.9	110.8					98.4	96.6	112.7	98.90000000000003	95.8	95.4	101.7	137.40000000000003	93.1	87.3	0	0													3689	4277	4419	4200	4363.6	4761	4696.1	4915.7	5026.400000000001	4622.1	1701.5	1194.8	1037.3	940.3	725.3	581.2	471.3	418.7	406.6	430.3	180.39999999999998	0	0	0	0	0	0	0	0
24		Tyvyt																																																																	9.9	40.1	46.6	37.4	57.4	64.1	84.4	102.8	109.7	105	125.6	77.8	85.5	73.6	76.8	57.5	61	103.6	115.1	113.6	113.6	113.6	113.6	113.6																		0	0	0	0	0	308.7	418.09999999999997	293.4	393.29999999999995	454.4	408.96	368.06399999999996	331.25759999999997	298.13183999999995	268.318656	241.4867904
25		Cymbalta							32.5	61.3	106.8	161.4	182.8	228.8	233	310	349	424.1	441.8	519.5	513.2	628.3	605.1	654.4	716.4	721.2	709.3	744.4	790.2	830.8	803.2	867.7	825.3	984.6	908.8	1003.4	1068.6	1180.7	1114.9	1223.1	1235.8	1420.4	1328.2	1497.2	1375.8	883.2	478.2	401.3	368	367.3	287	274.1	242.9	223.6	198.7	236.5	313.5	181.8	174.6	206.6	183.2	192.8	169.6	181.9	172	184.5	164.1				210.4	179.9	186.6	190.80000000000004	176.6	175.6	132	97.29999999999998	81.1	75.5	0	0															92	680	1316.1	2102.8	2697.1000000000004	3074.7	3480.7999999999997	4161.5	4994.200000000001	5084.4	1614.7	1027.6	930.5	757.2	708	725.4	767.7	581.5	156.6	0	0	0	0	0	0	0	0
26		Trajenta																																													76.9	90.3	78.9	82.7	82.3	80	92.7	101.7					113	141.9	153.3	129.7	141.1	141.7	135.7	156.2					93.2	76.8	91.7	96.8	94.6	89.2	96.1	92.6	0	0	0	0																										356.8	436.6	537.9	574.7	590.6	358.5	372.5	0	0	0	0	0	0	0	0	0
27		Other CNS																																																																					41.1	33.2	43.2	35.6	32.4	35	36	31.4	74.2	69.6	0	0													168	98	89	4												214.60000000000002	185.7	173.8	153.10000000000002	134.8	143.8	0	0	0	0	0	0	0	0
28		Retevmo																																																																						6.3	11.6	18.7	16.8	25.7	33.6	38.6	41.8	45	40.5	64.6	51.4	65.4	63.4	73.4	73.4	73.4	73.4	73.4																							36.599999999999994	114.69999999999999	191.89999999999998	253.60000000000002	293.6	381.68000000000006	496.1840000000001	645.0392000000002	838.5509600000003	1090.1162480000003	109.01162480000004
29		Baqsimi																																																																			6.2	0	17.8	13.6	20.9	23.8	24.4	25.9	31.9	31	0	0	0	0																															76.1	113.19999999999999	0	0	0
30		Other Immunology																																																																					2.6	8.1	10.6	13.2	16.9	7.9	4.9	3.20000000000001	4.5	4	771	759	1307.5	1323.1	2679.1000000000013	1292.8999999999978	1292.8999999999978	1292.8999999999978	1292.8999999999978	1292.8999999999978																							34.5	32.900000000000006	1538.5	6602.5999999999985	5171.599999999991	4913.019999999991	4667.3689999999915	4434.000549999992	4212.3005224999915	4001.6854963749915	3801.601221556242
31		Glucagon																																																																					28	22.7	24.8	22.3	21.8	9.3	10.4	8.8																																			97.8	50.3	0	0
32		Reyvow																																																																					1.4	2.9	4	4.4	2.5	9.4	5.3	6.9																																			12.700000000000001	24.1	0	0
33		Strattera	55	74.8	108	132.6	141.1	178.6	163.6	183.4	119.8	123.5	140.9	168	152	144	126	156.3	139.9	142.3	130.5	156.8	148	135.2	149.5	146.8	158.9	142.8	145.5	162.2	146.4	147.1	127.9	155.4	138.7	157.7	153.2	170.6	158.9	153	145.6	163.9	166.7	168.3	173.2	201.1	154.4	197.4	191.9	194.9	173.7	191.8	196.9	221.6	188.1	224.6	198.8	243.2	196.2	186.6	137.1	98.3	130.7	114.2	98.7	107.2					38.2	22.5	32.7	35.1	38.6	40.5	35.2	36.1																	3	370	666	552	594	569.5	579.5	609.4000000000001	576.8	620.1999999999999	621.4	709.2	738.5	784	854.7	618.2	450.8	242.5	128.5	150.4	0	0
34		Portrazza																																																				0.6	1.7	4	5.3	3.8
35		Lartruvo																																																								11.9	42.1	47.4	54.5	59	64.4	79.9	76.9	83.5
36		Animal								251.4	196.33663366336634	201	216	251.4	198.3	201	216	236.6	210	214.7	236.8	329.4		254.5	277.1	326.4	264.1	275.4	314.6	353.1	289.6	324.2	353.2	424.3	369.8	389.5	451	468.2	490.7	512.2	479.4	554.1	499.1	543.5	530.3	578.4	527.4	601.2	584.7	633.3	749.8	840.8	778.8	811.7	754.6	859.8	706.2	837.6	769.4	784.8	740.6	790.9	761.3	792.1	772.7	816.5																													693	727	798	864	882	926.1	858	1207.2	1391.3	1678.5	2036.4	2151.5	2346.6	3181	3158.2
37		Effient																											22.6	4	8.8	22.9	36.3	47	56.3	71.7	83.5	90.9	115.8	111	109.7	120.6	115.9	137.4	124.9	130.6	119.3	133.6	131.5	137.8	121.8	128.8	132.1	140.3	131.5	135.1	127.7	140.9																																												26.6	115	302.4	457.1	508.7	522.2	523	535.2
38		Gemzar	233.9	254.6	250.6	282.6	279	293.3	312.7	329.5	304.6	343	334.3	352.6	339	344	355	371.3	376.9	395.6	394.4	425.5	426.2	440.1	440.2	413.3	367.8	353.2	331.8	310.5	287.8	293.4	324.6	243.6	156.1	112.4	91	92.6	0	0	0																																																						875	1022	1214	1335	1409.3	1592.4	1719.8	1363.3	1149.4	452.1	0
39		Symbyax							13.5	15.2
40		Byetta												25.7	36	52	62	68.73134328358208	72	152.1	87.1	92.1	82.7	101.2	109.2	103	97.5	114.6	115.8	120.5	115.7	106.9	102.7	105.3	101.8	103.9	106.7	110.3	0	0	0																																																									36	193	337.75	396.1	448.4	430.6	422.7	0
41		Prozac	149.9	175	154.2	166.00000000000003	165	129.8	141	123.1	112.5	114.2	102.6	114.4			78		78																																																																												656	645	559	454	327	310.65
42		Ceclor																																																																																													198	171	138	118	90	81	72.9
43		Lorabid																																																																																													38	32	55	28	17	16	16
44		Keflex/Keftab																																																																																													75	52	46	34	32	25.6	20.480000000000004
45		Vancocin															25																																																																														145	173	198	240	154	136	143
46		Other Infective																																																																																													122	63	44	25	31	27.900000000000002	25.110000000000003	22.599000000000004
47		Humatrope															102																																																						88.7	46.2	50.7	110.8	64.9	22.4	50.2	51.4																	329	371	430	414	413	433.65000000000003	455.33250000000004	478.0991250000001											296.40000000000003	188.9	0	0
48		Dobutrex																																																																																													46	43	34	52	34	34	35
49		ReoPro	93.1	94.5	88.2	88.6											67																																																																														384	364	363	297	296	281.2	267.14	253.783
50		Cynt																																																																																													60	70	42	34	23	22	22	22
51		Actos	133.2	116.3	67.1	114.60000000000002	153.3	112.4	58.3	128.9	168.7	105	64.16666666666667	155	189	93	77	89.61538461538461			97.8	93.2	84.1																																																																								391	430	453	493	428	191	84.1
52		Xigris	35.9	36.1	37.8	50.6				55.3	59.5		45.5	51.8	50	48	42		40																																																																												98	161	202	215	212	169.60000000000002	135.68000000000004	108.54400000000004
53		Evista	214	223.5	240	244.6	232.8	276.6	246.1	257.3	248.9	261.6	260.3	265.3	242	276	258	270.3	263.8	278	263.2	285.8	261.1	279.8	265.7	269	256.9	251.3	259.5	262.7	241.6	259.5	256.8	266.5	266.1	263.5	270.1	267.1	256.2	265.9	247	241	240.6	278.7	255.3	275.9	150.1	108.3	89.5	72.1	66.8	59.7	58	52.8																																									822	922	1013	1036	1046.3	1090.8	1075.6000000000001	1030.4	1024.4	1066.8000000000002	1010.0999999999999	1050.4	419.8	237.3
54		LY2127399
55		BI10773
56		Other Endo																									155.2	179.5														601.1999999999998	608.7999999999993	569.6000000000004	587.5000000000009	613.7000000000007	462.6999999999998	505.4999999999991	479.3000000000002	387.39999999999964	346.5	340.8000000000002	365.1999999999989	365.3000000000002	463.7000000000007	490.10000000000036	492.09999999999945	528.1000000000004	474.60000000000036	514.1999999999998	403.2999999999993	420.9999999999991	347.60000000000036	436.0000000000009	384.70000000000164	331.8000000000002																													59	58	57	69	65	65	65
57		Other Cardio																																																																																													35	32	19	12	14	10	10
58		Royalties																								481.8000000000002	186.30000000000018	71.59999999999945	424.2999999999993	449	390.59999999999945	410.40000000000055	381.39999999999964		410.09999999999854																																																																							707.5
59		Revenue	2388.7	2585.6	2652.3999999999996	2920.9999999999995	2746.8	2830.7000000000003	2751.9	3320.8	3209.436633663366	3165.6	3164.133333333333	3455.3000000000006	3227.7000000000003	3423	3699.7	5680.6	4236	4193.8	5899.299999999999	6665.700000000001	6241.800000000001	6703.499999999999	6796.900000000001	5210.5	4891.8	5113.5	5562	5934	5485.5	5748.7	5654.8	6187.200000000001	5839.2	6252.799999999998	6148.1	6047.3	5602.400000000001	5600.499999999999	5442.5	5957.3	5602	5929.7	5772.6	5808.8	4683.1	4935.6	4875.6	5121.3	4644.7	4978.7	4959.7	5375.6	4865.1	5404.8	5191.7	5760.5	5228.3	5824.3	5658	6160.7	5700	6355.2	6061.9	6438.6	5971.799999999999	6665.200000000001	6488.3	7322.4	5859.799999999997	5499.399999999999	5740.5999999999985	7440.099999999999	6805.6	6739.999999999997	6772.999999999998	7999.9	7810.099999999999	6487.9000000000015	6941.700000000001	7302.4000000000015	6959.999999999999	7733.0999999999985	9498.6	9353.4	9713.8	10261.299999999997	10733.3	11289.4				11629	11077	12585	13859	14650	15783.499999999998	18492.3	19604.942499999997	20974.425124999998	21893.8	23877.3	22001.5	23113.100000000002	19615.6	19958.699999999997	21222.100000000002	19974.100000000002	21492.899999999998	22319.4	24539.899999999998	28318.499999999996	28542.100000000006	33545.1	41997.799999999996	48329.87799999998	57299.650379999985	68880.32852379997	77326.18855503798	82874.59770808839	75193.51442405487
60		COGS								865.7	859	871.3	845.7	898.2	806.5	861	906.2	1066.7	922.5	998.9	1054.6	1272.8	1111.3	1200.9	1155.2	899.6	816.4	947.4	1051.9	1431.3	1122.5	1023.9	987.6	1232.2	1180.1	1228	1338.1	1321.7	1197.9	1146.7	1203.6	1248.3	1158.3	1165.2	1198.1	1386.5	1222.7	1189.7	1267	1253.1	1192.7	1033.9	1236.9	1389.2	1323	1298.4	1400.9	1466	1347.9	1571.7	1586.3	1644.9	1571.3	1702.7	1562.3	1593.7	1010.5	1073.3	1118.4	1229.4	1156.5	1119.2	1199.9	1719.8	1671.4	1398	1421.8	2050.2	1867.5	1309.2	1457.7569999999996	1424	1500.9	1681	1994.7060000000001	1659	1845.6219999999994	1949.646999999999	2039.3269999999993	2144.985999999999				2160	2177	2675	3224	3474	3501	4068.3059999999987	-980.7574999999997	3720.1251249999987	4366.2	5067.9	4796.5	23113.100000000002	19615.6			4447.7	4681.7	4721.2	5195.4	6541.4	6058.456999999999	6835.606	7979.581999999997	10149.274379999995	12032.926579799998	14464.868989997987	16238.499596557973	17403.66551869856	11279.027163608233
61		Gross Margin								2455.1000000000004	2350.436633663366	2294.3	2318.4333333333334	2557.1000000000004	2421.2000000000003	2562	2793.5	4613.900000000001	3313.5	3194.9	4844.699999999999	5392.900000000001	5130.500000000001	5502.5999999999985	5641.700000000001	4310.9	4075.4	4166.1	4510.1	4502.7	4363	4724.8	4667.2	4955.000000000001	4659.1	5024.799999999998	4810	4725.6	4404.5	4453.799999999999	4238.9	4709	4443.7	4764.5	4574.5	4422.3	3460.4000000000005	3745.9000000000005	3608.6000000000004	3868.2000000000003	3452	3944.7999999999997	3722.7999999999997	3986.4000000000005	3542.1000000000004	4106.4	3790.7999999999997	4294.5	3880.4	4252.6	4071.7	4515.799999999999	4128.7	4652.5	4499.599999999999	4844.900000000001	4961.299999999999	5591.900000000001	5369.9	6093	4703.299999999997	4380.199999999999	4540.699999999999	5720.299999999999	5134.200000000001	5341.999999999997	5351.199999999998	5949.7	5942.599999999999	5178.700000000002	5483.943000000001	5878.4000000000015	5459.0999999999985	6052.0999999999985	7503.894	7694.4	7868.178	8311.652999999998	8693.973	9144.414				9469	8900	9910	10635	11176	12282.499999999998	14423.994	20585.699999999997	17254.3	17527.6	18809.4	17205	0	0			15526.400000000001	16811.199999999997	17598.2	19344.5	21777.1	22483.643000000007	26709.494	34018.218	38180.60361999999	45266.72380019999	54415.45953380198	61087.68895848001	65470.93218938983	63914.487260446636
62		SG&A								1098	1090	1146.1	1070.9	1190	1143	1238	1302.3	1422.1	1336.8	1524.7	1477.8	1755.8	1550.5	1700.1	1649.2	1718.6	1529.2	1708.2	1701.8	1953.3	1614.4	1755.4	1694.9	1988.7	1785.7	2043	1917.8	2133.4	1847.5	1931.1	1757.4	1977.5	1652	1867.6	1652.4	1953.6	1484.9	1663.9	1672.1	1799.9	1523.5	1635.4	1575.7	1798.4	1473.9	1622.6	1565.4	1790.1	1567.7	1730.4	1578.5	1803.5	1500	1653.7	1616.6	1861.5	1517.1	1586.3	1412.3	1698.1	1549.6	1448.6	1569.1	1553.9	1576	1685.7	1577.9	1592	1557.9	1781.9	1577.9	1643.2	1749.2	1925.4	1577.9	1924.6	1924.1200000000001	2117.94	1735.6900000000003	2117.06				3417	3424	4055	4284	4497	4752	4894.56	6618.4	6892.5	7053.400000000001	7879.9	7513.5	7137.825	5710.26			5982.4	5975.1	6213.8	6121.199999999999	6431.6	6560.900000000001	7177.1	7894.810000000001	12082.469499999996	14324.912594999996	17220.08213094999	19331.547138759495	20718.649427022097	18798.378606013717
63		R&D								706	702	762.4	751	810	741	775	788.8	890	834.2	854.4	844.5	953.6	877.1	951.5	953	1036.1	947.3	1040.4	1122.1	1216.7	1039.1	1187.2	1219.8	1438.1	1124	1260.6	1280.9	1355.3	1151.5	1320.7	1342.8	1463.1	1348.1	1330.4	1377.4	1475.4	1109.3	1195.4	1243.2	1185.7	1039.3	1169.5	1143.4	1444.2	1221	1335.9	1236.4	1450.6	1258.3	1272.1	1340	1486.9	1176.9	1333.1	1343.3	1453.8	1230.5	1402.2	1380.9	1581.4	1392.1	1390.2	1465.4	1838	1672.1	1672.8	1708.9	1959.4	1610.1	1625.1	1708.9	1995.9	1985.1	2356.5	1708.9	2562.7	2183.61	2592.15	1879.7900000000002	2818.9700000000003				2235	2149	2350	2691	3026	3130	3192.6	3817.7	4326.5	4884.200000000001	5020.8	5278.1					5096.2	5051.2	5595	6085.700000000001	7013.199999999999	6940	8613.2	9474.52
64		Operating Expenses																								2754.7	2476.5	2748.6000000000004	2823.8999999999996	3170	2653.5	2942.6000000000004	2914.7	3426.8	2909.7	3303.6	3198.7	3488.7	2999	3251.8	3100.2	3440.6	3000.1	3198	3029.8	3429	2594.2	2859.3	2915.3	2985.6000000000004	2562.8	2804.9	2719.1000000000004	3242.6000000000004	2694.9	2958.5	2801.8	3240.7	2826	3002.5	2918.5	3290.4	2676.9	2986.8	2959.8999999999996	3315.3	2747.6	2988.5	2793.2	3279.5	2941.7	2838.8	3034.5	3391.9	3248.1	3358.5	3286.8	3551.4	3168	3407	3286.8	3639.1000000000004	3734.3	4281.9	3286.8	4487.299999999999	4107.7300000000005	4710.09	3615.4800000000005	4936.030000000001				5652	5573	6405	6975	7523	7882	8087.16	10436.099999999999	11219	11937.600000000002	12900.7	12791.6	7137.825	5710.26	0		11078.599999999999	11026.3	11808.8	12206.9	13444.8	13500.900000000001	15790.300000000001	17369.33	12082.469499999996	14324.912594999996	17220.08213094999	19331.547138759495	20718.649427022097	18798.378606013717
65		Operating Income								651.1000000000004	558.4366336633661	385.8000000000003	496.5333333333333	557.1000000000004	537.2000000000003	549	702.4000000000001	2301.8000000000006	1142.5	815.8000000000001	2522.3999999999987	2683.5000000000005	2702.900000000001	2850.9999999999986	3039.500000000001	1556.1999999999998	1598.9	1417.5	1686.2000000000007	1332.6999999999998	1709.5	1782.1999999999998	1752.5	1528.2000000000007	1749.4000000000005	1721.1999999999985	1611.3000000000002	1236.9000000000005	1405.5	1201.999999999999	1138.6999999999998	1268.4	1443.6	1566.5	1544.6999999999998	993.3000000000002	866.2000000000007	886.6000000000004	693.3000000000002	882.5999999999999	889.1999999999998	1139.8999999999996	1003.6999999999994	743.8000000000002	847.2000000000003	1147.8999999999996	988.9999999999995	1053.8000000000002	1054.4	1250.1000000000004	1153.1999999999998	1225.3999999999992	1451.7999999999997	1665.6999999999998	1539.6999999999998	1529.6000000000004	2213.6999999999994	2603.4000000000005	2576.7	2813.5	1761.5999999999976	1541.3999999999987	1506.199999999999	2328.399999999999	1886.1000000000008	1983.4999999999973	2064.399999999998	2398.2999999999997	2774.5999999999995	1771.7000000000016	2197.143000000001	2239.300000000001	1724.7999999999984	1770.199999999999	4217.094	3207.1000000000004	3760.4479999999994	3601.5629999999983	5078.4929999999995	4208.384				3817	3327	3505	3660	3653	4400.499999999998	6336.834000000001	10149.599999999999	6035.299999999999	5589.999999999996	5908.700000000002	4413.4	-7137.825	-5710.26	0		4447.800000000003	5784.899999999998	5789.4000000000015	7137.6	8332.3	8982.743000000006	10919.193999999998	16648.888	26098.13411999999	30941.811205199992	37195.377402851984	41756.14181972051	44752.28276236773	45116.108654432916
66		Other								69.1	99	45.4	85	85.2	32	47	-4.8	38.9	38.3	1.8	49.8	32.1	20.3	32.3	2.5	-48.2	-70.7	-24.1	-66.9	-67.8	74.5	-36.8	-43.4	-39.4	-11.2	-57.6	-83.4	-26.8	-46	-16.5	0.6999999999999993	-52	33.8	11.9	-31.3	9.1	56	53.8	93.5	137.2	92.7	-123.3	86.5	44.7	-149	21.2	27.2	15.8	78.3	60.4	49.900000000000006	111.89999999999999	67.5	38	-15.399999999999999	-15.300000000000004	55.9	91.5	90.1	82.7	78.2	81.2	83.8	83.4	-34.6	81.5	77.6	77.3	-37.7	-119.2	0	43.5	35.7	-36.8	0	4								134	214	85	279	313	201	100	6.8999999999999915	-229.5	-45.099999999999994	-179	-113.8										-113.4	2.9000000000000057	-450	1650.7279795999998	3204.6642571775997	5116.866883070745	7486.352563082418	10243.93224851938	13323.72028912906
67		Pretax								720.2000000000004	657.4366336633661	431.2000000000003	581.5333333333333	642.3000000000004	569.2000000000003	596	697.6000000000001	2340.7000000000007	1180.8	817.6	2572.199999999999	2715.6000000000004	2723.200000000001	2883.299999999999	3042.000000000001	1507.9999999999998	1528.2	1393.4	1619.3000000000006	1264.8999999999999	1784	1745.3999999999999	1709.1	1488.8000000000006	1738.2000000000005	1663.5999999999985	1527.9	1210.1000000000006	1359.5	1185.499999999999	1139.3999999999999	1216.4	1477.3999999999999	1578.4	1513.3999999999999	1002.4000000000002	810.2000000000007	832.8000000000004	599.8000000000002	745.3999999999999	796.4999999999998	1263.1999999999996	917.1999999999994	699.1000000000001	996.2000000000003	1126.6999999999996	961.7999999999995	1038.0000000000002	976.1000000000001	1189.7000000000003	1103.2999999999997	1113.499999999999	1384.2999999999997	1627.6999999999998	1555.1	1544.9000000000003	2157.7999999999993	2511.9000000000005	2486.6	2730.8	1683.3999999999976	1460.1999999999987	1422.399999999999	2244.999999999999	1920.7000000000007	1901.9999999999973	1986.799999999998	2320.9999999999995	2812.2999999999993	1890.9000000000017	2197.143000000001	2195.800000000001	1689.0999999999983	1806.9999999999989	4217.094	3203.1000000000004	3760.4479999999994	3601.5629999999983	5078.4929999999995	4208.384				3951	3541	3590	3939	3966	4601.499999999998	6436.834000000001	10156.499999999998	5805.799999999999	5544.899999999996	5729.700000000002	4299.599999999999	-7137.825	-5710.26	0	0	4447.800000000003	5784.899999999998	5789.4000000000015	7137.6	8332.3	8869.343000000006	10922.093999999997	16198.887999999999	27748.86209959999	34146.475462377595	42312.24428592273	49242.49438280293	54996.215010887114	58439.82894356197
68		Taxes								230	208	205.3	224.1	195	222	219	220.6	226.6	257.6	263.1	263.3	197.9	-8	247.5	320	295.9	370.3	346	127.7	265.7	486.4	387.6	368.4	240	363.3	334	273.9	240.5	332.2	262.1	251.9	185.2	403.1	308.7	310.3	182.4	162.9	206.9	154.9	85.1	88.4	78.9	248.1	0	126.7	196.8	192.7	120.2	172	252.5	36	0	223.6	264.7	261.5	0	183.4	154.5	180.1	167.4	251.9	231.7	258.2	352.3	143.2	203.7	293.2	113.8	273.8	187.2	219.7143000000001	168.39999999999998	184.8	325.7	421.7094	339.09999999999997	564.0671999999998	540.2344499999997	761.7739499999999	631.2576				850	779	788	866	832	912	1416.1034800000002	855.4	1109.7	1482.4	1211.6999999999998	1031.3999999999999	-1998.5910000000001	-1598.8728000000003	0							849.1143000000001	1271.3093999999999	2267.84432	5549.772419919998	6829.29509247552	8462.448857184547	9848.498876560587	10999.243002177423	11687.965788712396
69		Net								490.2000000000004	449.43663366336614	225.90000000000026	357.4333333333333	447.3000000000004	347.2000000000003	377	477.0000000000001	2114.100000000001	923.1999999999999	554.5	2308.8999999999987	2517.7000000000003	2731.200000000001	2635.799999999999	2722.000000000001	1212.1	1157.9	1047.4	1491.6000000000006	999.1999999999998	1297.6	1357.7999999999997	1340.6999999999998	1248.8000000000006	1374.9000000000005	1329.5999999999985	1254	969.6000000000006	1027.3	923.3999999999991	887.4999999999999	1031.2	1074.2999999999997	1269.7	1203.1	820.0000000000002	647.3000000000008	625.9000000000004	444.9000000000002	660.2999999999998	708.0999999999998	1184.2999999999995	669.0999999999993	699.1000000000001	869.5000000000002	929.8999999999996	769.0999999999995	917.8000000000002	804.1000000000001	937.2000000000003	1067.2999999999997	1113.499999999999	1160.6999999999998	1362.9999999999998	1293.6	1544.9000000000003	1974.3999999999992	2357.4000000000005	2306.5	2563.4	1431.4999999999975	1228.4999999999986	1164.199999999999	1892.6999999999991	1777.5000000000007	1698.2999999999972	1693.5999999999979	2207.1999999999994	2538.499999999999	1703.7000000000016	1977.4287000000008	2027.400000000001	1504.2999999999984	1481.2999999999988	3795.3846	2864.0000000000005	3196.3807999999995	3061.3285499999984	4316.71905	3577.1264				3101	2762	2802	3073	3134	3689.499999999998	5020.730520000001	9301.099999999999	4696.099999999999	4062.499999999996	4518.000000000002	3268.2	-5139.2339999999995	-4111.3872	0	0	4447.800000000003	5784.899999999998	5789.4000000000015	7137.6	8332.3	8020.228700000006	9650.784599999997	13931.043679999999	22199.089679679993	27317.180369902075	33849.79542873819	39393.99550624234	43996.972008709694	46751.863154849576	47686.90041794657	48640.6384263055	49613.451194831614	50605.720218728246	51617.83462310281	52650.191315564865	53703.19514187616	54777.25904471368	55872.80422560796	56990.26031012012	58130.06551632252	59292.666826648965	60478.520163181944	61688.090566445586	62921.8523777745	64180.28942532999	65463.89521383659	66773.17311811332	68108.63658047559	69470.80931208511	70860.22549832682	72277.43000829336	73722.97860845923	75197.43818062842	76701.38694424099	78235.41468312581	79800.12297678833	81396.1254363241	83024.04794505058	84684.52890395159	86378.21948203063	88105.78387167124	89867.89954910467	91665.25754008676	93498.5626908885	95368.53394470627	97275.90462360039	99221.4227160724	101205.85117039384	103229.96819380172	105294.56755767776	107400.45890883131	109548.46808700793	111739.4374487481	113974.22619772307	116253.71072167753	118578.78493611109	120950.36063483331	123369.36784752998	125836.75520448058	128353.4903085702	130920.5601147416	133538.97131703643	136209.75074337717	138933.94575824472	141712.62467340962	144546.87716687782	147437.81471021537	150386.57100441967	153394.30242450806	156462.1884729982	159591.4322424582	162783.26088730735	166038.92610505348	169359.70462715457	172746.89871969767	176201.83669409162	179725.87342797345	183320.39089653292	186986.79871446357	190726.53468875284	194541.06538252792	198431.88669017848	202400.52442398205	206448.53491246168	210577.5056107109	214789.05572292514	219084.83683738366
70		EPS								0.4500550863018733	0.41270581603614886	0.2072477064220186	0.3276199205621753	0.4090534979423872	0.3194112235510582	0.3473693909518106	0.43905995147329013	1.941149410934013	0.8470665092179958	0.5087720746982005	2.117813888471034	2.304244048338148	2.4963987218204564	2.4096936275406082	2.48816931251754	1.1054354299305693	1.0552687795737732	0.9546004285403109	1.3588746375286636	0.9071702950754779	1.1759950553105565	1.2301063501137424	1.2130858000104956	1.1256930791689996	1.236420863309353	1.1491789109766626	1.125833938596263	0.8695964125560544	0.9197096106207525	0.825939177101967	0.7926647916608983	0.9257729737494164	0.983902934032802	1.1712699843271033	1.1096077774918676	0.7599798327302926	0.6016716302484773	0.5814655644926047	0.4140969819040831	0.6172256720263004	0.6636139736616194	1.111409330470427	0.6281691278015764	0.6564978828858863	0.8179103073630742	0.8771954648834097	0.7250284223208069	0.8646271589772191	0.7612377473951678	0.8865680960354176	1.0106768305674578	1.059375448938293	1.10559809647003	1.3230312266431112	1.2604526170761319	1.5171587522157357	2.0065020259125745	2.549560364686416	2.5112852685055542	2.8025162953520257	1.5701212991368967	1.3486809603794077	1.2773432314084667	2.0739849505419174	1.9481587023235432	1.8654765461607379	1.8595642497235774	2.4266811792579883	2.800639894086495	1.886836334640177	2.189989035816334	2.2408845934486687	1.6653695464212195	1.6409678087601725	4.204485216002233	3.1682116860992506	3.5358976968516997	3.386500309741364	4.775237339321666	3.9570857762339875				2.842346471127406	2.5456221198156683	2.5920444033302497	2.8218549127640036	2.8752293577981654	3.3973296500920793	4.603406410181768	8.497344665440634	4.275411286763509	3.6749972635404955	4.017927712429143	2.925542866247853	-4.6004067580559385	-3.6803254064447515	0	0	4.2278543339831955	5.596483200102159	6.18734530033644	#ERROR_#DIV/0!	9.148607363529312	8.869452133418418	10.685513642160167	15.424689645665618	24.5792114783867	30.246048959370473	37.479071995670985	43.617705072512855	48.71419932145274	51.764461879871455
71		Shares								1089.2	1089	1090	1091	1093.5	1087	1085.3	1086.412	1089.097	1089.879	1089.879	1090.228	1092.636	1094.056	1093.832	1093.977	1096.491	1097.256	1097.213	1097.673	1101.447	1103.406	1103.807	1105.198	1109.361	1112	1157	1113.841	1115	1116.983	1118	1119.641	1113.88	1091.876	1084.037	1084.257	1078.976	1075.836	1076.418	1074.386	1069.787	1067.036	1065.584	1065.159	1064.893	1063.075	1060.083	1060.786	1061.498	1056.306	1057.11	1056.025	1051.091	1049.839	1030.21	1026.298	1018.285	984.001	924.63	918.454	914.678	911.713	910.89	911.423	912.591	912.4	910.384	910.751	909.555	906.4	902.94	902.94	904.732	903.283	902.699	902.699	903.98	903.98	903.98	903.98	903.98				1091	1085	1081	1089	1090	1086	1090.6554999999998	1094.589	1098.39725	1105.443	1124.46025	1117.1260000000002	1117.1260000000002	1117.1260000000002	1117.1260000000002	1117.1260000000002	1052.023	1033.667	935.684		910.7724999999999	904.253	903.16525	903.16525	903.16525	903.16525	903.16525	903.16525	903.16525	903.16525
72
73		Revenue y/y																						0.5984310172158898	0.15215364534775344	-0.21831165519000262	-0.21628376429876006	-0.23718952785858127	-0.18168576851211593	0.1388542366375587	0.12136636820802149	0.12422020142759349	0.016684645810859378	0.04266936299292223	0.06447908121410983	0.08768939064484127	0.08723562283369879	-0.022611197310576814	-0.04055350047951767	-0.10432126407369491	-0.11476716383923491	-0.014882674912770955	-0.00007139797229771538	0.05878046602981901	0.060652273771244936	-0.02492739999664273	-0.16403070332024272	-0.16764760443192728	-0.155389252676437	-0.11835490979203966	-0.00819969678204624	0.00873247426857926	0.017249159077856957	0.04965536094351042	0.047451934462936274	0.08558459035491195	0.046777022803798696	0.07160130962125155	0.07465416949291881	0.07761619301361744	0.08981643777568049	0.06947313601249894	0.0902205305739916	0.09115258485998301	0.07138564863909491	0.04510851039654584	0.04768421052631555	0.04877895266868082	0.07034098220030027	0.13726586525020945	-0.018754814293848066	-0.17490847986557068	-0.1152381979871463	0.016073964820277453	0.16140482610328055	0.22558824599047145	0.1798418283803087	0.07524092418112671	0.14759903608792735	-0.03740356083085994	0.024907721836704866	-0.08718858985737299	-0.10884623756417977	0.1919265093481708	0.36833916763905084	0.2808665644171775	0.39566091954022986	0.3269322781290813	0.12998757711662767	0.20698355678149127								0.057074825023450515	0.07737201365187696	0.17162226375645462	0.060167880685474406	0.06985394754409513	0.04383313819191037	0.09059642455855088	-0.07855997118602187	0.05052382792082377	-0.15132111226966538	0.01749118048899856	0.06330071597849596	-0.0588066213993903	0.07603846981841467	0.03845455941264331	0.09948744141867594	0.15397780757052804	0.007895898440948734	0.17528492998062473	0.2519801699801163	0.15077165946787652	0.18559476562303767	0.20210730898005846	0.12261643073203032	0.07175329932499186	-0.09268320446138179
74		Trulicity y/y																																																				10.029411764705882	6.846994535519125	3.544018058690745	2.3052917232021706	1.9955555555555557	1.5967966573816157	1.385494287133631	1.1662561576354684	0.9258160237388724	0.8189863234111021	0.6239067055393586	0.5467121470532499	0.42480739599383677	0.29691876750700286	0.31892793023852284	0.239279588336192	0.3064777765761868	0.3975218824599296	0.1957219251336897	0.09401878398418173	0.24360566178296517	0.18138929559134542	0.24865831842576025	0.4459606000361467	0.25379392971246006	0.1989121454144862	0.2450507944777287	0.15642772326729593	0.027870680044593144	0.13541606845460286	-0.05199016684973068	-0.09554690877648087	-0.13784732982129955	-0.18097213089879116	-0.13417931034482766	-0.09219646271510518	-0.11981069909542919
75		Taltz y/y																																																										6.186528497409325	3.655384615384616	1.8140293637846656	0.5165631469979297	0.5868781542898343	0.7442167878387307	0.7797101449275363	0.7235494880546076	0.607451158564289	0.28836680560818495	0.36840390879478835	0.7564356435643564	0.11701526286037311	0.33676470588235285	0.17900499880980725	-0.09086809470124013	0.4400303643724697	0.304950495049505	0.30708661417322825	0.21056547619047628	0.06519065190651907	0.14634968807958182	0.09329626197096075	0.07969678344601516	0.16116793137578345	0.09457273128401256	0.10850522746538571	0.5267552182163189	0.17147322062793013	0.1349099704380543	0.1019627835839918
76		Verzenio y/y																																																																2.957142857142857	2.683501683501684	1.3206239168110918	0.8603550295857987	1.1552346570397112	0.7184643510054844	0.5578790141896937	0.4910941475826973	0.5723059743160248	0.43085106382978733	0.6361457334611698	0.4313139931740615	0.4350142045454546	0.7449814126394052	0.7242894813946674	0.8411326378539494	0.9995050730017321	0.5997017469109502	0.5748513169073917	0.683988991419783	0.4175742574257426	0.5520042615528036	0.27902460077686686	0.15881561238223418	0.06984459577440205
77		Jardiance y/y																																																					0.9792746113989639	2.612612612612613	2.0844155844155843	4.212328767123287	0.9371727748691099	1.57356608478803	1.6778947368421053	0.8817345597897503	1.0405405405405403	0.4263565891472867	0.3121069182389937	0.34916201117318435	0.34834437086092707	0.5754076086956523	0.44218094667465535	0.38716356107660466	0.3138506876227898	0.1297973264338077	0.2912339011217284	0.17014925373134338	0.16635514018691588	0.36068702290076327	0.25611325611325597	0.3772321428571428	0.3442307692307691	0.29312762973352036	0.4684938524590163	0.41768927992590865	0.3769670958512161	0.44967462039045536	0.22239665096807948	0.30344602319124636	0.4166233766233767	0.2540775101002546	0.22445776255707783	0.10023806540533764
78		EPS													-0.22605591891372567	0.6761072870184732	0.3401503508086159	3.7454658637521607	1.651962256681914	0.46464279222800253	3.8235187048251413	0.1870513600647703	1.9471106396652482	3.736293022705735	0.17487628448498183	-0.5202611326140456	-0.5772835603744275	-0.6038498763369353	-0.4538656872374378	-0.17935478589422826	0.1144033426114861	0.28860862968049394	-0.10728645122357194	0.24088397214917667	0.05138270584210858	-0.06578897761937152	-0.07192554839359067	-0.22750132460794636	-0.2561516568402964	-0.2812788598774242	-0.2959309854797715	0.06460072785746562	0.06979738242457056	0.4181068252953246	0.3998449144774898	-0.17908617525056403	-0.3884847687338858	-0.5035597494401278	-0.6268077871262776	-0.18783940646311048	0.10295041397840432	0.9113932076790461	0.5169613768087753	0.06362698870035399	0.23250916922393094	-0.2107359180508961	0.15419301941534758	0.3170296226644651	-0.06928945565023825	0.010684769275743689	0.3939823591084801	0.2252396167978863	0.45236898755113963	0.492306380704971	0.24713714508369033	0.4321256488775851	0.8148566213337052	0.9270598556886229	0.9923678482503968	0.8472136098210479	-0.2174833222893	-0.4710143054230884	-0.4913587685844215	-0.25995614941414535	0.24076955289661717	0.3831859431276812	0.45580624220564636	0.17005727482444555	0.43758303199128945	0.011450043970479884	0.17768936251698442	-0.07656406923060699	-0.4053610569721513	-0.1303072881129842	0.9198658747782182	0.41382188773204387	1.1231910385596606	1.0637213549606575	0.13574839581957732	0.24899664804469257					-0.10439415262209151	0.018236125131542602	0.08865994314699788	0.018914666658705448	0.1815856153798232	0.355007280514271	0.845881920537429	-0.4968532576827275	-0.1404342139157161	0.09331447734420006	-0.27187767535042584	-2.572496787222324	-0.19999999999999984	-1	#ERROR_#DIV/0!	#ERROR_#DIV/0!	0.32371712883247206	0.10557739192775473	#ERROR_#DIV/0!	#ERROR_#DIV/0!
79
80		Gross Margin								0.7393098048662974	0.7323517806863485	0.7247599191306546	0.7327230205216806	0.740051515063815	0.7501316727081203	0.7484662576687117	0.7550612211800957	0.812220540083794	0.7822237960339944	0.7618150603271496	0.821233027647348	0.8090523125853248	0.758	0.758	0.758	0.758	0.8331084672308762	0.8147257260193606	0.8108773822366055	0.7587967644084934	0.7953696107920882	0.8218901664724199	0.8253519134186885	0.8008469097491596	0.7979003973147007	0.8036079836233367	0.7823555244709747	0.7814396507532287	0.786180922461802	0.7952504240692795	0.7788516306844281	0.7904587648767059	0.7932345590860407	0.8034976474357893	0.7924505422166788	0.7613104255612174	0.7389122589737568	0.7589553448415594	0.7401345475428666	0.7553160330384864	0.7432126940383663	0.792335348584972	0.750609915922334	0.7415730337078652	0.7280631436147253	0.7597690941385434	0.730165456401564	0.745508202412985	0.7421915345332135	0.7301478289236475	0.7196359137504418	0.733001120002597	0.7243333333333333	0.7320776686807654	0.7422755241755885	0.7524772466064051	0.8307880371077397	0.8389695733061273	0.8276281922845737	0.8321042281219273	0.8026383153008634	0.7964868894788523	0.7909800369299377	0.7688471929140737	0.7544081344774892	0.7925816023738872	0.7900782518824745	0.7437217965224565	0.7608865443464232	0.7982089736278304	0.79	0.8049956178790535	0.784353448275862	0.7826227515485381	0.79	0.8226313426133812	0.81	0.81	0.81	0.81								0.7628668941979522	0.7781860804004181	0.78	1.0500260329761233	0.8226351805673149	0.8005736783929697	0.7877523840635249	0.7819921368997569								0.7882876458339276	0.7690061267369388	0.7877361161232006	0.7962263937206925	0.81	0.79	0.79	0.79	0.79	0.79	0.85
81		SG&A								0.33064321850156586	0.33962346804642624	0.3620482688905736	0.3384497071341284	0.3443984603362949	0.3541221303095083	0.3616710487876132	0.35200151363624077	0.25034327359785935	0.31558073654390933	0.36356049406266394	0.25050429711999733	0.26340819418815725	0.24840590855202022	0.2536137838442605	0.24264002707116478	0.3298339890605508	0.3126047671613721	0.33405690818421824	0.30596907587198846	0.3291708796764408	0.29430316288396685	0.3053559935289718	0.2997276649925727	0.3214216446858029	0.30581244006028224	0.3267336233367452	0.31193376815601565	0.35278554065450696	0.32976938454947874	0.3448084992411392	0.3229030776297657	0.33194568008997366	0.2948946804712603	0.3149569118167867	0.2862488306828812	0.3363173116650599	0.3170762956161517	0.337122133073993	0.34295266223644266	0.35145373245074496	0.32800826748767414	0.3284793219113423	0.3177006673790754	0.33454870154029315	0.30295369057162236	0.30021462403789223	0.30151973342065225	0.3107542748025345	0.29984889925979763	0.2971000806963927	0.27898550724637683	0.29274270780917755	0.2631578947368421	0.26021210976837866	0.2666820633794685	0.2891156462585034	0.2540440068321109	0.23799735941907216	0.2176687267851363	0.23190483994318803	0.26444588552510334	0.26341055387860496	0.2733337978608508	0.2088547196946278	0.23157399788409544	0.2501038575667657	0.23296914218219408	0.19900248753109415	0.1994724779452248	0.27464973257910874	0.22730743189708572	0.22502191060473264	0.2513218390804598	0.24898165030841454	0.16611921756890488	0.20576474864755062	0.19808108052461448	0.20640074844317977	0.1617107506545052	0.1875263521533474				0.2938343795683206	0.3091089645210797	0.32220897894318634	0.30911321163143085	0.30696245733788396	0.30107390629454817	0.26468097532486495	0.33758834028714957	0.32861448926124026	0.32216426568252204	0.3300163753858267	0.3414994432197805	0.3088216206393776	0.291108097636575	0	0	0.2995078626821734	0.2780034336920565	0.2784035413138346	0.24943866926923092	0.22711654925225563	0.22986745894660868	0.2139537518147211	0.1879815133173643	0.25	0.25	0.25	0.25	0.25	0.25
82		R&D								0.21259937364490483	0.2187299766684323	0.24083901945918626	0.2373477729552063	0.2344224814053772	0.22957523933451063	0.2264095822378031	0.21320647620077304	0.15667359081787136	0.1969310670443815	0.2037293147026563	0.1431525774244402	0.14306074380785214	0.14052036271588322	0.14194077720593723	0.14021097853433181	0.19884847903272238	0.19365059896152745	0.20346142563801703	0.2017439769866954	0.2050387596899225	0.1894266703126424	0.2065162558491485	0.2157105467921058	0.23243147142487713	0.19249212220852172	0.20160568065506657	0.20834078821099203	0.22411654788087243	0.20553691275167782	0.23581823051513262	0.24672485071198896	0.2455978379467208	0.2406461977865048	0.22436210938158763	0.23860998510203374	0.25399394022861865	0.23687301146676343	0.24219952994570063	0.2549840019689884	0.2315232460508074	0.22376041509677697	0.2349006768835238	0.230538137387342	0.2686583823201131	0.25097120305851883	0.24716918294849025	0.23814935377621976	0.25181841854005726	0.24067096379320235	0.21841251309170198	0.2368328031106398	0.24135244371581155	0.20647368421052634	0.20976523162134944	0.22159718900014846	0.22579442735998506	0.20605177668374697	0.21037628278221207	0.21282924648983556	0.21596744236862234	0.23756783507969564	0.25279121358693685	0.2552694840260601	0.24703969032674294	0.24569472199365225	0.24818991097922857	0.2523106452089178	0.24492806160077002	0.20615613116349343	0.25048166587031234	0.2461788898972874	0.27332109991235753	0.28521551724137933	0.3047290219963534	0.17991072368559577	0.2739859302499626	0.2247946220840454	0.2526141911843529	0.17513625818713727	0.24970060410650702
83		Tax Rate								0.3193557345181892	0.31638030092874975	0.4761131725417437	0.385360541098246	0.3035964502568891	0.3900210822206604	0.3674496644295302	0.31622706422018343	0.09680864698594434	0.21815718157181574	0.32179549902152643	0.10236373532384734	0.07287523935778464	0.22	0.22	0.22	0.22	0.24231121580944903	0.24831347782402755	0.07886123633668866	0.21005613091944028	0.2726457399103139	0.2220694396699897	0.2155520449359312	0.16120365394948946	0.20900931998619257	0.20076941572493406	0.1792656587473002	0.19874390546235837	0.24435454211107024	0.22108814846056535	0.22108127084430404	0.15225254850378164	0.27284418573169084	0.1955778003041054	0.20503502048367916	0.18196328810853948	0.20106146630461597	0.2484390009606147	0.25825275091697225	0.11416689026026296	0.1109855618330195	0.062460417986067156	0.27049716528565215	0	0.12718329652680183	0.17466938847963084	0.20035350384695372	0.11579961464354525	0.17621145374449337	0.212238379423384	0.03262938457355208	0	0.16152568084952687	0.16262210481046876	0.16815638865667804	0	0.08499397534525908	0.06150722560611488	0.07242821523365238	0.06130071773839168	0.14963763811334227	0.15867689357622258	0.18152418447694052	0.1569265033407573	0.07455615140313424	0.1070977917981074	0.1475739883229315	0.04903059026281776	0.0973580343491093	0.09900047596382666	0.1	0.07669186629019031	0.10940737670949038	0.18024349750968466	0.1	0.10586619212637755	0.15	0.15	0.15	0.15																									0.09573587355906739	0.11639795445818359	0.14	0.2	0.2	0.2	0.2	0.2	0.2	ROIC	0.07
84																																																																																																																												Mat	0.02
85		Net Cash																												-1008.2	289.39999999999986				1939.5	2544.199999999999	2923.8999999999996	3939.9000000000015	4031.9000000000005	4299.8	6604.200000000001																																		-9920.7	-9768.999999999998	-9909.600000000002	-9763.5	-11213.199999999999	-11489.9			-12463.899999999998	0	0	-19245.4																													0	9650.784599999997	23581.828279999994	45780.91795967999	73098.09832958206	106947.89375832025	146341.88926456257	190338.86127327225	237090.72442812182	Dis	0.07
86																																																																																																																												NPV	765878.5255934478
87		Cash																																8506.5	8611.8	9272.8	10003.9	10926.900000000001	9445.7	9809.1	12124.2																																		6283.8	6746.1	7175.799999999999	7121.2	5295.6	5323.9			6419.700000000001			5979.9																																						Share	806.0483887619149
88		A/R																																3493.8	3694.3	3833.6	3533.2	3597.7	3402.1	3181.7	3268.2																																		5592.8	5829.4	5914.3	6672.8	6322.5	6364.5			7526.2			9090.5
89		Other Receivables																																664.3	488.8	612.9	564.4	640.2	529.2	590	527.3																																		1065.8	1073.4	1110.7	1454.4	1483.2	1307.9			1495.9			2245.7
90		Inventories																																2517.7	2767.2	2870.2	2513.3	2299.8	2424.2	2320.8	2553.4																																		3660.8	3824.9	3907.4	3886	3893	3899.4			4544.8			5772.8
91		Prepaid Taxes																																828.3	550.1	436.5	378.4	158.5	324	0	0																																		3233.7	3296.6	3050.6	2530.6	2697.7	2806.7			3575.2			5540.8
92		Prepaid Expenses																																608.9	1140.8	867.3	799.1	654.9	998.5	953.3	790.1																																													149.5
93		Goodwill																																4818.8	4731.3	4955.4	5221.9	5128.1	5266.7	5142.8	5031.1																																		11965.2	11869.599999999999	11771.8	11583.9	11374.4	11389.5			11160.2			11846.3
94		DT																																																																									2649.9	2674.9	2625.6	2489.3	2464.9	2371.9			3406.7			5477.3
95		Sundry																																1622.4	1743.3	1976.9	2215.8	2493.4	2093.2	2195	2387.8																																		0	0	0	0	0	0			0			0
96		PP&E																																7940.7	7967.7	7953.7	7812.2	7760.3	7754.6	7619.9	7638.9																																		8630.1	8855.5	8920.4	8985.1	9102.7	9128.2			10546.2			12913.6
97		ONCA																																																																									3756.2	3638.6	3710.4	4082.7	4285.3	4471.6			4488.1			4989.9
98		Assets																																31001.4	31695.3	32779.299999999996	33042.2	33659.80000000001	32238.200000000004	31812.6	34321																																		46838.299999999996	47808.99999999999	48187	48806	46919.3	47063.6			53162.99999999999			64006.3
99
100		Debt																																6926.5	6672.299999999999	6728.6	7080	6987	5413.8	5509.3	5520																																		16204.5	16515.1	17085.4	16884.7	16508.8	16813.8			18883.6			25225.3
101		A/P																																1072.2	1183.2	1187.6	1154.3	1125.2	1246.3	1201.6	1328.7																																		1639.6	1597.8	1566.8	1670.6	1433.3	1659.3			2015.9			2598.8
102		Employees Comp																																851.8	524	584.7	689.3	804.7	533.8	602.9	772.7																																		649.9	755.5	836.6	958.1	693.1	835.8			739.7			1650.4
103		Sales Rebates																																1372.6	1489.5	1807.6	1882.3	1771.3	1619.8	1628.6	1695.6																																		5821.4	7035.8	7185.6	6845.8	6768.7	7991.4			9529.5			11689
104		Dividends																																540	0	542.3	0	542.3	0	543.6	0																																		0	770.8	0	885.5	0	882.2			0			1169.2
105		Taxes																																457.5	315.2	183.1	144.4	261.6	388.8	33.5	338.2																																		791.6	529.9	203.5	126.9	598.3	126.6			1528.3
106		OCL																																2651.3	2600	2786.7	2720.3	2903.5	2754.4	2590.4	2816.4																																		2806.8	2624.9	2326.5	3027.5	2536.7	2003.5			2193.5			3281.3
107		Retirement																																1887.4	1866.4	1848.6	1805.9	3068.5	2766.5	2714.5	2702.4																																		3969.8	3918.5	3878.8	1954.1	1940.3	1888.6			1313			1438.8
108		Taxes																																1234.8	1224.3	1283	1058.8	1086.3	1158.3	1207.5	1275.1																																		6118.1	5595.3	5401	5653.7	5264.2	4420.1			3842.1			3849.2
109		ONCL																																1594.5	1886.2	1550.1	1449	1573.8	1533.9	1472.8	1815																																		1737.3	1801.9	1748.7	1644.3	1713.9	1783.1			1822.5			2240.6
110		S/E																																12412.8	13934.2	14277	15057.9	13535.6	14822.6	14307.9	16056.9																																		7099.3	6663.5	7954.1	9154.8	9462	8659.2			11294.9			10863.7
111		L+S/E																																31001.4	31695.3	32779.3	33042.2	33659.799999999996	32238.199999999997	31812.6	34321																																		46838.3	47809.00000000001	48187	48806	46919.299999999996	47063.59999999999			53163			64006.3
112
113		Model NI																																																																									1777.5000000000007				2538.499999999999							2864.0000000000005
114		Reported NI																																																																									1355.3				1902.9							5240.4
115		D&A																																																																									350.3				435.7
116		DT																																																																									-119.1				-506.6
117		SBC																																																																									85.5				101
118		Investments																																																																									-302.2				426.1
119		IPR&D																																																																									299.3				153
120		Other																																																																									-102.8				-45.5
121		WC																																																																									131.1				32.6
122		CFFO																																	1176.1	2040.3000000000002	2073.4	1944.7000000000003	852.5	1306	1544.3000000000002																																		1697.3999999999999				2499.2																						7295.6	4335.5	6856.8
123
124		CapEx																																																																									-300.3				-365.4
125		Investments																																																																									-22.099999999999966				-23.200000000000003
126		Acquisitions/IPRD																																																																									-939.2				-491.8
127		Other																																																																									-21.9				-133.4
128		CFFI																																																																									-1283.5				-1013.8
129
130		Dividends																																																																									-774.8				-885.5
131		Borrowings																																																																									-3.7				-210.40000000000003
132		Buyback																																																																									0				-1500
133		Other																																																																									-279.9				-282.4
134		CFFF																																																																									-1058.4				-2878.3
135
136		FX																																																																									-10.2				33.6
137		CIC																																																																									-654.7000000000005				-1359.3000000000002
138
139		Headcount