Stock Analysis on Net
Stock Analysis on Net

Biogen Inc. (NASDAQ:BIIB)

This company has been moved to the archive! The financial data has not been updated since October 25, 2022.

Common-Size Income Statement
Quarterly Data

Biogen Inc., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Product, net 78.22 79.37 81.61 80.24 79.37 80.58 82.10 80.68 79.69 75.94 82.18 79.67 80.41 79.64 76.80 80.13 80.84 82.15 80.59 82.02 85.21 85.75 84.68
Revenues from anti-CD20 therapeutic programs 16.62 16.85 15.78 15.15 14.95 15.86 14.44 14.69 16.59 12.99 14.72 16.36 16.55 15.94 14.83 15.17 14.88 14.61 14.15 12.55 13.21 12.90 12.12
Other 5.16 3.78 2.61 4.62 5.68 3.57 3.46 4.63 3.72 11.07 3.09 3.97 3.04 4.42 8.38 4.70 4.28 3.24 5.25 5.43 1.59 1.35 3.20
Revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Cost of sales, excluding amortization and impairment of acquired intangible assets -18.72 -18.69 -29.78 -24.15 -18.42 -16.57 -17.75 -17.20 -13.30 -11.17 -12.85 -12.18 -11.94 -13.17 -17.25 -13.85 -13.40 -12.54 -14.24 -15.40 -12.02 -11.90 -13.68
Gross profit 81.28% 81.31% 70.22% 75.85% 81.58% 83.43% 82.25% 82.80% 86.70% 88.83% 87.15% 87.82% 88.06% 86.83% 82.75% 86.15% 86.60% 87.46% 85.76% 84.60% 87.98% 88.10% 86.32%
Research and development -21.89 -20.42 -21.79 -25.59 -25.28 -21.08 -19.09 -60.51 -33.79 -17.59 -13.48 -18.84 -15.01 -13.40 -16.15 -17.34 -14.77 -29.23 -15.86 -17.77 -14.50 -25.86 -15.06
Selling, general and administrative -22.46 -22.12 -25.08 -28.82 -23.54 -22.97 -22.09 -28.26 -16.98 -15.08 -16.13 -18.11 -15.40 -16.25 -16.27 -16.76 -14.47 -15.38 -16.01 -17.31 -14.09 -13.97 -17.76
Amortization and impairment of acquired intangible assets -2.25 -2.61 -2.64 -2.49 -3.99 -21.77 -3.64 -8.74 -2.45 -1.67 -2.02 -1.84 -7.89 -1.94 -1.95 -7.21 -8.20 -3.20 -3.32 -4.23 -3.54 -3.82 -15.96
Collaboration (profit) loss sharing -1.81 -1.14 4.63 2.46 -0.76 0.55 -2.54 -2.32 -2.16 -0.59 -2.03 -1.63 -1.67 -1.76 -1.66 -1.58 -1.38 -1.17 -1.36 -0.90 -1.14 -0.86 -0.74
Gain (loss) on divestiture of Hillerød, Denmark manufacturing operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.24 0.00 0.00 0.00 1.09 0.49 0.06 -3.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain (loss) on fair value remeasurement of contingent consideration 0.08 0.17 0.28 0.06 0.56 -0.01 1.25 2.20 0.86 -0.27 0.13 -0.07 1.61 0.55 -0.33 -2.25 2.56 -0.06 0.18 -0.05 -0.97 -0.69 -0.36
Acquired in-process research and development 0.00 0.00 0.00 0.00 0.00 -0.65 0.00 0.00 0.00 0.00 -2.12 0.00 0.00 0.00 0.00 0.00 -0.80 -2.23 -0.32 0.00 0.00 -3.90 0.00
Restructuring charges -0.61 -2.73 -1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -0.02 -0.01 -0.08 -0.17 -0.05 -0.05 -0.03 0.00 0.00 0.00
Gain on sale of building 20.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Income from operations 52.43% 32.48% 24.12% 21.48% 28.57% 17.50% 36.15% -11.59% 32.18% 53.63% 51.49% 48.42% 50.17% 54.08% 43.06% 40.92% 49.36% 36.14% 49.01% 44.32% 53.72% 39.00% 36.44%
Other income (expense), net 2.23 16.55 -10.40 -6.66 -18.10 3.47 -18.82 23.96 -3.81 1.71 -3.41 -1.34 -0.76 -5.46 10.24 -0.81 3.35 -1.03 -1.31 -2.00 -1.42 -2.22 -1.34
Income before equity in income (loss) of investee and income tax (expense) benefit 54.66% 49.03% 13.72% 14.81% 10.48% 20.98% 17.33% 12.37% 28.37% 55.34% 48.08% 47.08% 49.42% 48.62% 53.30% 40.11% 52.71% 35.12% 47.71% 42.33% 52.31% 36.79% 35.11%
Equity in income (loss) of investee, net of tax 0.00 0.23 -0.13 0.65 0.04 1.24 -0.68 0.63 -0.39 0.41 -0.42 -0.34 -0.61 -0.45 -0.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Income before income tax (expense) benefit 54.66% 49.26% 13.59% 15.46% 10.51% 22.21% 16.66% 13.00% 27.98% 55.75% 47.66% 46.74% 48.81% 48.17% 52.48% 40.11% 52.71% 35.12% 47.71% 42.33% 52.31% 36.79% 35.11%
Income tax (expense) benefit -9.42 -8.37 -4.96 -16.22 0.93 14.74 -1.64 -0.47 -7.13 -12.12 -8.26 -7.52 -5.87 -6.86 -12.11 -13.32 -10.75 -7.86 -10.30 -47.36 -12.47 -8.76 -8.51
Net income 45.24% 40.89% 8.63% -0.75% 11.45% 36.95% 15.02% 12.53% 20.85% 43.64% 39.40% 39.21% 42.94% 41.31% 40.37% 26.80% 41.96% 27.26% 37.41% -5.03% 39.84% 28.03% 26.59%
Net (income) loss attributable to noncontrolling interests, net of tax -0.01 -0.03 3.37 14.22 0.40 -20.79 0.21 0.01 -0.07 -1.75 0.18 0.00 0.00 0.00 0.00 0.05 0.04 -1.44 0.05 -3.96 0.00 0.00 0.00
Net income attributable to Biogen Inc. 45.23% 40.86% 12.00% 13.47% 11.85% 16.16% 15.23% 12.55% 20.78% 41.89% 39.59% 39.21% 42.94% 41.31% 40.37% 26.85% 42.00% 25.82% 37.46% -8.99% 39.84% 28.03% 26.60%

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).


The financial performance from March 2017 through September 2022 is characterized by high gross margins, significant volatility in operational expenditures, and fluctuations in net profitability influenced by one-time events and shifting cost structures.

Revenue Composition
The primary revenue driver, net product sales, exhibited a gradual decline as a percentage of total revenue, moving from a peak of 85.75% in June 2017 to 78.22% by September 2022. This trend is offset by a steady increase in the contribution from anti-CD20 therapeutic programs, which grew from approximately 12% in 2017 to a peak of 16.85% in June 2022. Other revenue sources remained relatively low but showed intermittent volatility, specifically peaking at 11.07% in June 2020.
Gross Profitability and Cost of Sales
Gross profit margins remained consistently high, generally staying above 80% for the majority of the observed period. However, a significant contraction occurred between March 2021 and March 2022, where gross profit reached a period low of 70.22%. This decline correlates with a sharp increase in the cost of sales, which surged to 29.78% of revenue in March 2022, before normalizing back to 18.72% by September 2022.
Operating Expense Trends
Research and development (R&D) expenditures displayed extreme volatility. While typically ranging between 13% and 25% of revenue, a substantial spike occurred in December 2020, where R&D spending consumed 60.51% of total revenue. Selling, general, and administrative (SG&A) expenses showed a more consistent upward trajectory, increasing from an average of 14-17% in 2017 to approximately 22-28% in 2021 and 2022, suggesting an increase in the operational cost of maintaining market presence.
Operational and Net Income Performance
Income from operations experienced severe fluctuations, shifting from highs above 50% in 2019 to a deficit of -11.59% in December 2020. This instability is largely attributable to the aforementioned spikes in R&D and SG&A costs. Net income mirrored this volatility, with a notable low of -8.99% in December 2017 and a subsequent recovery. A significant anomaly is observed in September 2022, where net income reached 45.24%, bolstered heavily by a one-time gain on the sale of a building equivalent to 20.08% of revenue.
Other Financial Impacts
Amortization and impairment of acquired intangible assets were most impactful in June 2021, reaching 21.77% of revenue, whereas they remained negligible in most other quarters. Tax expenses were highly inconsistent, ranging from significant benefits to expenses exceeding 47% of revenue in a single quarter (December 2017), contributing further to the volatility of the bottom-line net income.

AI Ask an analyst for more