Stock Analysis on Net
AI Tokens
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: Liabilities and Stockholders’ Equity
Quarterly Data

Allergan Inc., common-size consolidated balance sheet: liabilities and stockholders’ equity (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
Notes payable 0.58 0.48 0.55 0.57 0.53 0.37 0.53 0.62 0.53 0.46 0.49 1.01 0.99 0.96 0.97 0.43 0.34 0.22 0.17 0.23
Convertible notes 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 7.75 7.73 7.45 8.09 0.00
Accounts payable 2.31 2.43 2.73 2.95 2.68 2.64 2.45 2.36 2.54 2.36 2.31 2.34 2.36 2.32 2.54 2.40 2.68 2.42 2.55 3.38
Accrued compensation 2.36 2.30 1.93 1.57 2.54 2.38 2.02 1.69 2.44 2.30 1.87 1.49 2.36 2.28 2.17 1.42 2.20 1.98 1.90 1.29
Accrued legal settlement expenses 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 7.14 0.00 0.00
Other accrued expenses 7.29 8.24 7.59 6.55 5.65 6.24 6.31 6.75 6.42 6.69 6.44 6.32 5.52 5.72 6.02 5.63 5.26 5.06 4.97 5.09
Income taxes 0.00 0.00 0.00 0.00 0.37 0.17 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.19 0.25 0.55 0.27
Liabilities of discontinued operations 0.00 0.00 0.00 0.00 0.00 0.03 0.04 0.05 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 liabilities 12.54% 13.46% 12.80% 11.64% 11.77% 11.83% 11.35% 11.48% 11.93% 11.84% 11.11% 11.16% 11.22% 11.29% 11.69% 17.63% 18.40% 24.51% 18.23% 10.27%
Long-term debt, excluding current maturities 16.80 17.93 19.03 19.54 19.84 20.72 21.75 22.78 16.48 17.01 17.47 17.44 17.81 18.53 19.17 18.27 18.47 18.10 11.41 11.51
Long-term convertible notes 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 8.17
Other liabilities 8.14 7.48 6.35 7.01 7.21 7.20 7.50 7.77 7.72 8.37 8.45 8.29 8.30 7.52 5.83 5.70 5.59 4.88 4.74 4.94
Non-current liabilities 24.93% 25.42% 25.39% 26.56% 27.05% 27.91% 29.25% 30.56% 24.20% 25.38% 25.92% 25.73% 26.11% 26.05% 24.99% 23.98% 24.06% 22.98% 16.15% 24.62%
Total liabilities 37.47% 38.87% 38.18% 38.20% 38.82% 39.74% 40.60% 42.03% 36.13% 37.22% 37.03% 36.89% 37.33% 37.34% 36.69% 41.60% 42.45% 47.49% 34.39% 34.89%
Preferred stock, $.01 par value; none issued 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
Common stock, $.01 par value 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Additional paid-in capital 27.01 27.90 29.06 29.15 28.68 29.62 30.76 31.90 31.60 32.03 32.56 32.17 32.46 33.30 34.30 33.79 33.89 32.49 35.33 35.87
Accumulated other comprehensive loss -3.29 -2.52 -1.97 -2.09 -2.14 -2.49 -2.92 -2.87 -2.66 -2.75 -2.98 -2.52 -2.84 -2.19 -1.27 -1.57 -1.84 -1.23 -2.14 -1.61
Retained earnings 47.48 46.47 46.76 44.69 43.94 43.01 42.27 40.67 41.75 40.43 39.06 36.10 34.90 33.63 32.11 27.98 26.79 23.77 34.97 32.76
Treasury stock, at cost -8.78 -10.82 -12.13 -10.04 -9.39 -10.19 -11.00 -12.03 -7.13 -7.25 -5.97 -2.94 -2.15 -2.40 -2.18 -2.11 -1.61 -2.85 -2.87 -2.23
Total Allergan, Inc. stockholders’ equity 62.45% 61.06% 61.74% 61.73% 61.12% 59.99% 59.14% 57.70% 63.59% 62.50% 62.71% 62.86% 62.40% 62.39% 63.00% 58.13% 57.27% 52.22% 65.33% 64.82%
Noncontrolling interest 0.08 0.07 0.08 0.07 0.06 0.27 0.26 0.27 0.28 0.28 0.26 0.26 0.27 0.28 0.31 0.27 0.28 0.29 0.28 0.29
Total equity 62.53% 61.13% 61.82% 61.80% 61.18% 60.26% 59.40% 57.97% 63.87% 62.78% 62.97% 63.11% 62.67% 62.66% 63.31% 58.40% 57.55% 52.51% 65.61% 65.11%
Total liabilities and equity 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).

The capital structure of the entity demonstrates a consistent preference for equity financing over the analyzed period, with total equity generally maintaining a composition between 52% and 65% of total liabilities and equity. While total liabilities experienced a peak of 47.49% in September 2010, they stabilized to approximately 37.47% by December 2014, indicating a long-term trend toward a more equity-heavy balance sheet.

Liability Composition and Trends
Current liabilities exhibited significant volatility in 2010, peaking at 24.51% before stabilizing within a narrow range of 11% to 13% from 2011 through 2014. Long-term debt, excluding current maturities, remained relatively stable, fluctuating between 16.80% and 22.78%, with a notable increase observed in March 2013. Other accrued expenses showed a gradual upward trend, rising from 5.09% in March 2010 to a peak of 8.24% in September 2014, suggesting an increase in short-term operational obligations relative to the total balance sheet.
Debt Instrument Transitions
A distinct shift in debt instruments is observed during the first year of the period. Convertible notes constituted approximately 7% to 8% of the total liabilities and equity during 2010 but were absent from the reporting in subsequent years, indicating a refinancing or retirement of these specific obligations.
Equity Growth and Retained Earnings
The most prominent trend within the equity section is the steady increase in retained earnings, which grew from 32.76% in March 2010 to 47.48% by December 2014. This consistent growth suggests strong profitability and a strategic decision to reinvest earnings into the company rather than distribute them entirely as dividends.
Share Repurchase Activity
Treasury stock represents a growing contra-equity account, indicating aggressive share buyback activity. The proportion of total liabilities and equity held as treasury stock increased from -2.23% in March 2010 to a peak of -12.13% in June 2014, before moderating to -8.78% by the end of 2014. This trend coincides with a gradual decline in additional paid-in capital, which decreased from 35.87% to 27.01% over the same period.

Overall, the financial position is characterized by a transition toward internal funding. The substantial growth in retained earnings, coupled with the reduction in the relative weight of paid-in capital and the utilization of treasury stock, reflects a mature capital management strategy focused on increasing the proportion of earnings-funded equity.

AI Ask an analyst for more

My previous chats

Add tokens

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?