Stock Analysis on Net

Biogen Inc. (NASDAQ:BIIB)

$22.49

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

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Biogen Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current assets
Adjustments
Add: Reserves for allowances
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Current Assets
Current assets exhibited a fluctuating trend over the periods analyzed. Starting at approximately 7.87 billion US dollars at the end of 2017, there was a slight decrease in 2018 to about 7.64 billion. The assets then rose to 8.38 billion in 2019, followed by a notable decline in 2020, reaching approximately 6.89 billion. By the end of 2021, current assets recovered to roughly 7.86 billion, nearing the initial value seen in 2017. This pattern suggests volatility with a significant dip in 2020 before partial recovery.
Adjusted Current Assets
Adjusted current assets mirrored the behavior observed in current assets with close magnitude values across all years. Starting near 7.92 billion in 2017, the adjusted figures slightly decreased in 2018 to around 7.68 billion. An increase followed in 2019, reaching approximately 8.42 billion, then a decline in 2020 to nearly 6.93 billion was observed. By 2021, adjusted current assets rose again to about 7.89 billion. The similarity between adjusted and unadjusted values indicates consistent adjustments applied yearly with no material divergence, confirming the same volatility and recovery pattern.

Adjustments to Total Assets

Biogen Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Reserves for allowances
Less: Deferred tax asset2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax asset. See details »


Total assets
The total assets exhibited an upward trend from 2017 through 2019, increasing from approximately 23.65 billion US dollars to 27.23 billion US dollars. However, this level peaked in 2019, followed by a decline over the next two years, falling to about 23.88 billion US dollars by the end of 2021. This pattern suggests that after a period of asset accumulation, there was either asset disposals, depreciation, or other factors contributing to the reduction in total assets.
Adjusted total assets
Adjusted total assets show a generally consistent downward trajectory throughout the entire period. Starting from roughly 23.61 billion US dollars in 2017, these assets decreased each year, reaching 22.50 billion US dollars by the end of 2021. The adjustment factors likely removed some assets or liabilities that influenced the total assets figure, highlighting a more conservative assessment of asset value. This steady decline indicates a continuous reduction in the core asset base or adjusted asset components over the timeframe analyzed.
Comparative Insights
While total assets rose initially and then contracted, adjusted total assets consistently declined. The divergence between these two measures is most pronounced between 2018 and 2019 when total assets significantly increased but adjusted assets changed marginally. This discrepancy suggests that the adjustments removed or reclassified a considerable portion of asset growth during that period. Overall, this indicates cautious asset valuation or accounting adjustments made to better reflect realizable asset values.

Adjustments to Current Liabilities

Biogen Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current liabilities
Adjustments
Less: Current restructuring reserve
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The analysis of current liabilities over the five-year period reveals variability with no consistent upward or downward trend. Beginning at approximately 3.37 billion US dollars in 2017, there was a slight decline to 3.30 billion in 2018. However, a significant increase occurred in 2019, with current liabilities rising to nearly 4.86 billion, representing a notable jump compared to previous years.

Following this peak, current liabilities decreased to approximately 3.74 billion in 2020, showing a reduction of about 23%. In 2021, the amount increased again to roughly 4.30 billion, indicating a partial rebound but not reaching the high level recorded in 2019.

The adjusted current liabilities closely mirror the trends and values of the current liabilities throughout the same periods, suggesting that the adjustments made have minimal impact on the overall reported amounts. This implies that the initial figures for current liabilities are reliable and consistent with adjusted figures.

Key observations:
There was a substantial increase in current liabilities in 2019, followed by a sharp reduction in 2020, and a moderate increase again in 2021.
The fluctuations could indicate changes in short-term obligations or operational shifts requiring additional short-term funding primarily in 2019 and 2021.
The close alignment between current and adjusted current liabilities suggests minimal adjustments were necessary to the reported values, confirming consistency in the classification or measurement of these liabilities.

Adjustments to Total Liabilities

Biogen Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liability2
Less: Restructuring reserve
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liability. See details »


The annual financial data reflects the trends in the company's liabilities over a five-year period. The analysis focuses on both total liabilities and adjusted total liabilities, measured in thousands of US dollars.

Total liabilities

The total liabilities exhibit a rising trend from 2017 through 2019, increasing from approximately $11.05 billion to nearly $13.9 billion. This growth in liabilities plateaus in 2020, with a marginal increase to about $13.93 billion, before declining to approximately $12.92 billion in 2021. The reduction in the final year indicates a possible effort to deleverage or manage debt more effectively.

Adjusted total liabilities

The adjusted total liabilities display a different pattern. Initially, there is a decline from approximately $11.44 billion in 2017 to about $11.13 billion in 2018 and 2019. Following that period, adjusted total liabilities rise to $12.9 billion in 2020, aligning with the pattern observed in total liabilities. A subsequent decrease occurs in 2021, reducing liabilities to $12.22 billion. This fluctuation suggests adjustments made for specific items or reclassifications which moderate the raw increase seen in total liabilities.

Overall, the data reveals an initial increase in liabilities up to 2019, stabilization during 2020, and then a downward adjustment in 2021. Adjusted liabilities are generally lower than total liabilities, indicating reconciliations or exclusions which might enhance clarity on the company’s financial obligations. The decline in liabilities in the last reported year could be interpreted as a positive sign of financial management or changes in capital structure.


Adjustments to Stockholders’ Equity

Biogen Inc., adjusted total Biogen Inc. shareholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Total Biogen Inc. shareholders’ equity
Adjustments
Less: Deferred tax assets (liabilities), net1
Add: Reserves for allowances
Add: Restructuring reserve
Add: Noncontrolling interests
After Adjustment
Adjusted total equity

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Deferred tax assets (liabilities), net. See details »


Total Biogen Inc. shareholders’ equity
The total shareholders’ equity showed a gradual increase from 12,612,800 thousand USD in 2017 to 13,343,200 thousand USD in 2019, indicating growth over the first three years. However, a notable decline occurred in 2020, falling sharply to 10,700,300 thousand USD, followed by a slight recovery to 10,896,200 thousand USD in 2021. This trend suggests that while the company initially experienced equity growth, the subsequent years saw a significant reduction in shareholders’ equity, which may reflect underlying operational challenges or financial adjustments during that period.
Adjusted total equity
The adjusted total equity closely paralleled the trend observed in total shareholders’ equity. It increased steadily from 12,171,400 thousand USD in 2017 to a peak of 12,958,300 thousand USD in 2019. Following this, there was a pronounced decline in 2020 down to 10,391,100 thousand USD, with a further slight decrease to 10,277,100 thousand USD by 2021. The adjusted equity values remained consistently below the total equity amounts each year, indicating adjustments likely related to accounting policies or non-recurring items. The persistent decrease after 2019 highlights potential issues impacting the company’s net asset base during those years.

Adjustments to Capitalization Table

Biogen Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Current portion of notes payable
Notes payable, excluding current portion
Total reported debt
Total Biogen Inc. shareholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued expenses and other)2
Add: Long-term operating lease liabilities3
Adjusted total debt
Adjustments to Equity
Less: Deferred tax assets (liabilities), net4
Add: Reserves for allowances
Add: Restructuring reserve
Add: Noncontrolling interests
Adjusted total equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accrued expenses and other). See details »

3 Long-term operating lease liabilities. See details »

4 Deferred tax assets (liabilities), net. See details »


The financial data reveals several notable trends over the five-year period ending December 31, 2021. Total reported debt experienced a slight decline from 2017 through 2019 but then increased significantly in 2020 before showing a modest reduction in 2021. Despite fluctuations, debt levels in 2021 remained elevated compared to the initial years analyzed.

Total shareholders’ equity exhibited a generally positive trajectory from 2017 through 2019, indicating growth in the equity base during that time. However, equity declined sharply in 2020 and only marginally recovered by 2021, remaining below the 2019 peak. This downturn suggests potential challenges in retaining or increasing shareholder value during and after 2020.

Total reported capital, representing the sum of debt and equity, followed a pattern similar to that of equity. It grew from 2017 to 2019, decreased notably in 2020, and remained relatively stable in 2021 but below the levels seen in 2018 and 2019. This indicates a reduction in the overall capital base after reaching a high in 2019.

When examining the adjusted figures, which likely account for certain financial adjustments, adjusted total debt mirrors the trend in reported debt, with stability through 2019, a substantial increase in 2020, and a slight decrease in 2021. Adjusted total equity also follows the same pattern as reported equity, increasing from 2017 to 2019, experiencing a decline in 2020, and decreasing further in 2021.

The adjusted total capital peaked in 2019 before dropping in 2020 and continuing to decrease into 2021. This consistent downward trend after 2019 suggests contraction in the total adjusted financial base, with implications for financial stability and growth potential.

Total Reported Debt
Slight decrease from 2017 to 2019, sharp increase in 2020, slight decrease in 2021 but remains elevated.
Total Shareholders’ Equity
Growth from 2017 to 2019, sharp decline in 2020, marginal recovery in 2021 yet below 2019 levels.
Total Reported Capital
Increase through 2019, significant drop in 2020, minimal change in 2021, overall lower than pre-2020 peak.
Adjusted Total Debt
Stable initially, increased substantially in 2020, followed by a modest reduction in 2021.
Adjusted Total Equity
Increasing until 2019, followed by declines in 2020 and 2021, indicating erosion of adjusted equity base.
Adjusted Total Capital
Highest in 2019, declined each subsequent year through 2021, signaling a contraction in adjusted financial resources.

Overall, the data suggests a period of growth in equity and capital through 2019, disrupted by increases in debt and reductions in equity starting in 2020. The elevated debt levels combined with decreasing equity and capital bases may point to increased financial leverage and potential strains on financial flexibility. The patterns observed warrant attention to debt management and efforts to restore equity growth in future periods.


Adjustments to Reported Income

Biogen Inc., adjusted net income attributable to Biogen Inc.

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
As Reported
Net income attributable to Biogen Inc.
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in reserves for allowances
Add: Increase (decrease) in restructuring reserve
Add: Other comprehensive income (loss), net of tax
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Deferred income tax expense (benefit). See details »


The financial data reveals notable fluctuations in the net income and adjusted net income of the company over the five-year period from 2017 to 2021.

Net Income Attributable to the Company
Net income increased significantly from 2,539,100 thousand US dollars in 2017 to a peak of 5,888,500 thousand US dollars in 2019. This represents a more than twofold increase during this period. However, after 2019, net income declined sharply to 4,000,600 thousand US dollars in 2020 and further dropped to 1,556,100 thousand US dollars in 2021. The decline over the last two years is substantial, with 2021 net income approximately 26% of the 2019 peak.
Adjusted Net Income
The adjusted net income follows a similar pattern to net income but at slightly higher levels throughout the entire period. It rose from 2,753,500 thousand US dollars in 2017 to a peak of 6,065,800 thousand US dollars in 2019. Subsequently, it decreased to 4,048,800 thousand US dollars in 2020 and then plunged to 1,490,700 thousand US dollars in 2021. The adjusted figure also demonstrates a considerable drop post-2019, reflecting the decrease seen in net income but highlighting adjustments that affect reported earnings.

Overall, the trend indicates a period of growth in earnings across both net income measures leading up to 2019, followed by a pronounced decline in the succeeding two years. The reasons behind this sharp downturn could be multifaceted, potentially including changes in operational performance, market dynamics, or accounting adjustments, but are not explicitly indicated by the data. The alignment between net income and adjusted net income trends suggests that the adjustments made between these two figures remain proportionally consistent over time.