Stock Analysis on Net
Stock Analysis on Net

Allergan Inc. (NYSE:AGN.)

This company has been moved to the archive! The financial data has not been updated since February 19, 2015.

Common-Size Balance Sheet: Assets
Quarterly Data

Allergan Inc., common-size consolidated balance sheet: assets (quarterly data)

Microsoft Excel
Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012 Dec 31, 2011 Sep 30, 2011 Jun 30, 2011 Mar 31, 2011 Dec 31, 2010 Sep 30, 2010 Jun 30, 2010 Mar 31, 2010
Cash and equivalents 39.56 33.58 29.02 26.26 28.81 26.48 25.67 23.77 29.43 29.79 27.31 26.39 28.28 27.03 23.56 30.23 23.97 30.48 28.50 26.08
Short-term investments 0.44 2.36 4.78 7.48 5.70 5.17 1.91 0.54 2.84 3.14 3.51 4.03 2.11 0.81 3.80 2.98 9.02 5.85 0.00 0.00
Trade receivables, net 7.37 8.31 9.60 9.24 8.35 8.95 9.48 9.60 8.33 9.79 10.01 9.85 8.59 8.69 9.44 8.02 7.79 6.87 7.72 7.32
Inventories 2.38 2.56 2.73 2.77 2.70 2.76 2.84 2.91 3.08 2.98 2.99 3.02 2.93 2.96 3.08 2.86 2.76 2.57 2.59 2.88
Other current assets 5.59 5.61 5.74 5.12 4.66 4.34 4.84 5.50 4.89 5.20 5.29 5.52 5.66 5.51 5.71 4.70 4.53 3.91 4.26 4.93
Assets of discontinued operations 0.00 0.00 0.01 0.05 0.09 0.92 1.59 1.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current assets 55.34% 52.41% 51.89% 50.92% 50.31% 48.62% 46.33% 43.99% 48.57% 50.90% 49.11% 48.81% 47.58% 45.00% 45.59% 48.79% 48.07% 49.69% 43.07% 41.22%
Investments and other assets 2.19 2.03 2.17 2.11 2.02 1.89 2.01 2.09 2.09 2.15 2.77 2.85 2.90 3.26 3.32 3.09 3.15 3.38 3.51 3.52
Deferred tax assets 0.70 0.51 1.11 1.13 1.22 1.18 0.92 0.81 2.25 2.11 1.84 1.72 1.79 1.85 3.16 2.90 2.62 1.84 0.22 0.09
Property, plant and equipment, net 8.11 8.63 8.90 8.79 8.73 8.64 8.95 9.23 9.29 9.23 9.36 9.29 9.48 9.67 10.09 9.42 9.64 9.11 10.09 10.43
Goodwill 19.27 20.73 21.30 21.82 22.12 23.01 24.05 25.01 24.40 23.49 24.11 24.15 24.54 25.58 26.03 24.43 24.54 23.93 25.64 26.33
Intangibles, net 14.39 15.68 14.64 15.23 15.60 16.65 17.75 18.87 13.39 12.11 12.81 13.18 13.69 14.65 11.81 11.37 11.99 12.05 17.47 18.42
Non-current assets 44.66% 47.59% 48.11% 49.08% 49.69% 51.38% 53.67% 56.01% 51.43% 49.10% 50.89% 51.19% 52.42% 55.00% 54.41% 51.21% 51.93% 50.31% 56.93% 58.78%
Total assets 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%

Based on: 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31), 10-K (reporting date: 2011-12-31), 10-Q (reporting date: 2011-09-30), 10-Q (reporting date: 2011-06-30), 10-Q (reporting date: 2011-03-31), 10-K (reporting date: 2010-12-31), 10-Q (reporting date: 2010-09-30), 10-Q (reporting date: 2010-06-30), 10-Q (reporting date: 2010-03-31).

A significant structural shift in the asset composition is observed between March 2010 and December 2014, characterized by a transition from a non-current asset-heavy balance sheet to one with substantially higher liquidity. Current assets grew from 41.22% of total assets to 55.34% over the analyzed period, while non-current assets declined from 58.78% to 44.66%.

Liquidity and Current Asset Trends
Cash and equivalents exhibited a general upward trajectory, starting at 26.08% and reaching a peak of 39.56% by December 2014. This increase in cash concentration is the primary driver of the overall rise in current assets. Short-term investments showed higher volatility, peaking at 9.02% in December 2010 before declining to 0.44% by the end of 2014, suggesting a preference for direct cash holdings over short-term marketable securities in the later stages of the period.
Trade receivables remained relatively stable, generally fluctuating between 7% and 10%, indicating a consistent relationship between sales growth and collection cycles. Inventories maintained a very tight range, consistently staying between 2.38% and 3.08%, which suggests efficient inventory management relative to the total asset base.
Non-Current Asset and Intangible Analysis
Goodwill experienced a steady long-term decline, decreasing from 26.33% in March 2010 to 19.27% in December 2014. Similarly, Property, Plant, and Equipment (PPE) saw a gradual reduction from 10.43% to 8.11% of total assets, indicating that the growth of the overall asset base outpaced investments in physical infrastructure.
Net intangibles demonstrated significant volatility. After an initial decline from 18.42% in early 2010 to roughly 12% in 2012, there was a sharp increase to 18.87% in March 2013, before settling at 14.39% by December 2014. This pattern suggests periodic acquisitions or revaluations of intangible assets.
Other Asset Observations
Deferred tax assets peaked in mid-2011 at 3.16% before trending downward to 0.70% by the end of 2014. Assets related to discontinued operations appeared briefly in 2013, peaking at 1.67% in March 2013 and effectively disappearing by the end of 2014, reflecting the completion of divestiture activities.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?