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.

Income Statement
Quarterly Data

Allergan Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: 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
Product net sales 1,889,000 1,790,700 1,827,300 1,619,100 1,659,600 1,528,400 1,577,000 1,432,500 1,484,600 1,391,100 1,467,400 1,365,700 1,382,800 1,311,100 1,400,400 1,252,800 1,290,100 1,192,000 1,231,700 1,105,800
Cost of sales, excludes amortization of intangible assets (209,100) (206,600) (222,200) (204,500) (204,600) (192,200) (199,100) (199,900) (189,200) (188,800) (201,700) (195,800) (182,000) (188,100) (195,300) (183,300) (182,800) (177,700) (191,300) (170,200)
Amortization of intangible assets (27,600) (29,000) (28,000) (27,800) (28,200) (28,800) (29,000) (30,700) (33,200) (33,200) (33,300) (31,600) (32,000) (31,900) (31,200) (32,500) (32,500) (31,100) (37,300) (37,100)
Gross profit 1,652,300 1,555,100 1,577,100 1,386,800 1,426,800 1,307,400 1,348,900 1,201,900 1,262,200 1,169,100 1,232,400 1,138,300 1,168,800 1,091,100 1,173,900 1,037,000 1,074,800 983,200 1,003,100 898,500
Other revenues 21,500 26,400 36,900 27,000 24,800 30,300 20,700 27,100 24,300 22,800 24,000 26,200 19,500 17,300 16,800 18,400 19,200 16,200 15,500 48,900
Selling, general and administrative (745,000) (714,700) (718,900) (658,600) (715,400) (589,300) (609,900) (604,800) (557,900) (540,800) (584,600) (585,100) (551,900) (538,500) (566,700) (589,500) (527,500) (517,300) (499,000) (473,800)
Research and development (265,400) (288,500) (288,700) (349,000) (269,400) (257,600) (266,500) (248,800) (239,300) (293,300) (232,000) (225,000) (226,400) (221,300) (257,400) (197,700) (200,300) (194,000) (187,600) (222,700)
Legal settlement — — — — — — — — — — — — — — — — 700 (609,900) — —
Impairment of intangible assets and related costs — — — — (11,400) — — — (22,300) — — — — (4,300) (3,300) (16,100) — (369,100) — —
Restructuring (charges) reversal (36,700) (185,500) 1,500 (24,300) (600) (600) — (4,300) (1,000) (3,800) (900) — — 100 (100) (4,600) 500 (100) (100) (600)
Operating income (loss) 626,700 392,800 607,900 381,900 454,800 490,200 493,200 371,100 466,000 354,000 438,900 354,400 410,000 344,400 363,200 247,500 367,400 (691,000) 331,900 250,300
Interest income 1,500 2,000 2,400 1,800 1,700 1,500 2,000 1,600 1,900 1,900 1,700 1,200 1,300 1,800 1,500 2,300 3,200 1,600 1,200 1,300
Interest expense (15,600) (18,400) (19,700) (15,700) (18,200) (19,400) (20,000) (17,400) (14,800) (15,900) (17,100) (15,800) (16,700) (15,200) (15,200) (24,700) (27,800) (20,400) (13,900) (16,600)
Other, net 21,300 43,000 (16,200) (6,400) 2,700 (15,500) 11,200 (8,700) (3,800) (9,200) 4,900 (15,000) (10,900) 25,800 (5,500) (9,900) (9,800) (17,900) 14,300 (3,000)
Non-operating income (expense) 7,200 26,600 (33,500) (20,300) (13,800) (33,400) (6,800) (24,500) (16,700) (23,200) (10,500) (29,600) (26,300) 12,400 (19,200) (32,300) (34,400) (36,700) 1,600 (18,300)
Earnings (loss) from continuing operations before income taxes 633,900 419,400 574,400 361,600 441,000 456,800 486,400 346,600 449,300 330,800 428,400 324,800 383,700 356,800 344,000 215,200 333,000 (727,700) 333,500 232,000
(Provision) benefit for income taxes (91,300) (106,300) (156,000) (103,100) (128,400) (123,900) (132,400) (73,600) (124,100) (80,200) (132,000) (94,500) (104,000) (105,800) (95,400) (56,400) (69,900) 59,000 (92,000) (63,000)
Earnings (loss) from continuing operations 542,600 313,100 418,400 258,500 312,600 332,900 354,000 273,000 325,200 250,600 296,400 230,300 279,700 251,000 248,600 158,800 263,100 (668,700) 241,500 169,000
Earnings from discontinued operations, net of applicable income tax — — — — 1,000 5,500 7,200 400 — — — — — — — — — — — —
Gain (loss) on sale of discontinued operations, net of applicable income tax (3,500) 300 — (600) (1,300) (37,600) — (259,000) — — — — — — — — — — — —
Discontinued operations (3,500) 300 — (600) (300) (32,100) 7,200 (258,600) — — — — — — — — — — — —
Net earnings (loss) 539,100 313,400 418,400 257,900 312,300 300,800 361,200 14,400 325,200 250,600 296,400 230,300 279,700 251,000 248,600 158,800 263,100 (668,700) 241,500 169,000
Net earnings attributable to noncontrolling interest (1,900) (900) (1,200) (600) 600 (1,000) (1,300) (1,900) (1,000) (1,200) (1,000) (500) 100 (1,200) (2,000) (500) — (1,800) (1,400) (1,100)
Net earnings (loss) attributable to Allergan, Inc. 537,200 312,500 417,200 257,300 312,900 299,800 359,900 12,500 324,200 249,400 295,400 229,800 279,800 249,800 246,600 158,300 263,100 (670,500) 240,100 167,900

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 financial trajectory from March 2010 through December 2014 is characterized by consistent revenue growth and significant volatility in net earnings due to non-recurring legal and structural charges. Product net sales exhibited a steady upward trend, increasing from $1,105.8 million in the first quarter of 2010 to $1,889.0 million by the final quarter of 2014.

Gross Profitability and Margin Trends
Gross profit expanded in alignment with sales growth, rising from $898.5 million in March 2010 to $1,652.3 million in December 2014. The cost of sales remained relatively stable as a percentage of revenue, maintaining a high gross margin throughout the period. While the cost of sales rose from $170.2 million to $209.1 million over the five-year span, the growth rate of revenue significantly outpaced the growth rate of direct production costs.
Operating Expense Analysis
Selling, general, and administrative (SG&A) expenses showed a marked increase, climbing from $473.8 million in March 2010 to $745.0 million in December 2014. Research and development (R&D) spending also trended upward, moving from $222.7 million to $265.4 million, with a notable peak of $349.0 million in March 2014. These trends indicate a strategic increase in both commercialization efforts and pipeline investment.
Impact of Non-Recurring Items
Operating results were heavily influenced by several one-time events. In September 2010, a legal settlement of $609.9 million and an impairment of intangible assets of $369.1 million resulted in a quarterly operating loss of $691.0 million. Additionally, March 2013 was impacted by a loss on the sale of discontinued operations totaling $259.0 million. Conversely, September 2014 benefited from a restructuring reversal of $185.5 million, which significantly bolstered operating income for that quarter.
Net Earnings and Bottom Line Performance
Net earnings attributable to Allergan, Inc. were highly volatile in the early part of the period, reaching a low of negative $670.5 million in September 2010. However, a recovery phase followed, with earnings stabilizing and then growing. By the end of 2014, the company achieved a peak quarterly net earning of $537.2 million in December, reflecting improved operational efficiency and the absence of major legal headwinds compared to the 2010 period.

Overall, the period reflects a company transitioning from a phase of significant legal and asset write-downs to a phase of scaled growth and increased profitability. The expansion of the top line and the recovery of operating income suggest a strengthening market position, despite the increasing costs associated with administrative and research 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?