Stock Analysis on Net
AI Tokens
Stock Analysis on Net

Allergan PLC (NYSE:AGN)

This company has been moved to the archive! The financial data has not been updated since May 7, 2020.

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
Quarterly Data

Allergan PLC, common-size consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

Microsoft Excel
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 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015
Accounts payable and accrued expenses 5.98 6.70 6.03 5.23 4.73 4.70 4.41 4.30 4.53 4.68 3.82 3.76 3.78 3.89 3.78 3.39 3.45 3.20 3.16 4.30 4.17
Income taxes payable 0.08 0.07 0.09 0.10 0.13 0.07 0.17 0.09 0.10 0.06 0.19 0.13 0.06 0.04 0.55 0.07 0.05 0.04 0.06 0.05 0.07
Current portion of long-term debt 2.21 4.79 3.96 3.24 4.05 0.85 1.27 1.24 0.56 3.58 3.19 3.04 4.36 2.17 1.11 1.89 2.95 1.79 1.43 1.12 1.16
Current portion of lease liability, operating 0.14 0.13 0.13 0.13 0.12 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
Deferred revenue 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 0.02 0.02 0.02
Current liabilities held for sale 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 0.16 1.34 1.04 1.10 1.01 0.00 0.01
Deferred tax liabilities 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 0.01 0.04 0.05
Current liabilities 8.41% 11.69% 10.21% 8.70% 9.03% 5.63% 5.85% 5.63% 5.19% 8.32% 7.19% 6.93% 8.19% 6.11% 5.59% 6.69% 7.49% 6.13% 5.69% 5.53% 5.49%
Long-term debt, excluding current portion 19.90 19.13 19.90 20.54 19.95 22.53 20.87 22.05 23.15 21.84 22.30 21.20 20.67 23.24 21.71 27.96 28.33 29.66 28.46 29.85 30.62
Lease liability, operating, excluding current portion 0.50 0.47 0.46 0.43 0.42 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
Other long-term liabilities 0.89 0.85 0.86 0.86 0.82 0.87 0.71 0.69 0.74 0.75 0.85 0.83 0.84 0.84 0.71 0.78 0.75 0.93 0.81 0.88 0.91
Long-term liabilities held for sale 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 0.02 0.36 0.38 0.43 0.45 0.00 0.00
Other taxes payable 1.91 1.80 1.82 1.75 1.65 1.59 1.48 1.45 1.39 1.33 0.77 0.72 0.72 0.69 0.57 0.56 0.57 0.59 0.53 0.66 0.71
Deferred tax liabilities 2.78 4.61 4.79 5.20 5.34 5.41 4.90 4.72 4.95 5.37 9.08 10.01 10.29 10.05 8.92 5.86 5.56 5.88 9.80 11.01 11.07
Long-term liabilities 25.98% 26.86% 27.83% 28.78% 28.18% 30.39% 27.96% 28.91% 30.23% 29.29% 32.99% 32.76% 32.52% 34.82% 31.93% 35.52% 35.59% 37.49% 40.05% 42.40% 43.31%
Total liabilities 34.38% 38.55% 38.04% 37.48% 37.21% 36.01% 33.81% 34.54% 35.42% 37.61% 40.19% 39.69% 40.71% 40.92% 37.52% 42.21% 43.08% 43.62% 45.75% 47.93% 48.80%
Preferred shares, $0.0001 par value per share 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.17 4.14 3.95 3.89 3.82 3.43 3.72 3.62 3.63 3.45 3.56 3.53
Ordinary shares; $0.0001 par value per share 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
Treasury shares, at cost 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 -0.28 0.00 0.00 0.00 0.00 0.00 0.00
Additional paid-in capital 63.37 59.11 59.19 58.45 56.86 55.52 53.69 52.88 51.32 45.64 45.70 43.51 42.66 41.83 46.09 51.85 50.46 50.43 47.78 49.20 48.74
Retained earnings (accumulated deficit) 1.00 1.05 1.64 2.70 4.67 7.13 11.08 11.10 11.43 10.95 8.52 11.54 12.17 14.22 12.82 2.46 2.82 2.69 3.04 -0.69 -0.51
Accumulated other comprehensive income (loss) 1.22 1.27 1.10 1.34 1.24 1.32 1.41 1.46 1.82 1.62 1.44 1.30 0.57 -0.81 0.42 -0.24 0.02 -0.36 -0.03 -0.01 -0.56
Shareholders’ equity 65.59% 61.43% 61.94% 62.50% 62.77% 63.97% 66.18% 65.45% 64.57% 62.38% 59.80% 60.30% 59.28% 59.07% 62.48% 57.79% 56.92% 56.38% 54.25% 52.07% 51.20%
Noncontrolling interest 0.03 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total equity 65.62% 61.45% 61.96% 62.52% 62.79% 63.99% 66.19% 65.46% 64.58% 62.39% 59.81% 60.31% 59.29% 59.08% 62.48% 57.79% 56.92% 56.38% 54.25% 52.07% 51.20%
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% 100.00%

Based on: 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), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31).

A long-term shift in the capital structure is evident, characterized by a consistent reduction in total liabilities and a corresponding increase in total equity. Total liabilities declined from 48.80% of total liabilities and equity in March 2015 to 34.38% by March 2020. Conversely, total equity grew from 51.20% to 65.62% over the same period, indicating a transition toward a more equity-heavy financing model and a reduction in overall leverage.

Long-Term Debt and Liability Trends
Long-term debt, excluding the current portion, showed a significant downward trend, decreasing from 30.62% in March 2015 to 19.90% in March 2020. This reduction is a primary driver of the overall decrease in total liabilities. Additionally, long-term deferred tax liabilities experienced a sharp decline, falling from 11.07% in early 2015 to 2.78% by March 2020, further contributing to the deleveraging of the balance sheet.
Current Liability Dynamics
Current liabilities remained relatively stable for the first several years but exhibited an upward trend toward the end of the period, peaking at 11.69% in December 2019 before settling at 8.41% in March 2020. This volatility was largely driven by fluctuations in the current portion of long-term debt and a steady increase in accounts payable and accrued expenses, which rose from 4.17% in March 2015 to 5.98% in March 2020.
Equity Composition and Growth
The growth in total equity was primarily propelled by a substantial increase in additional paid-in capital, which rose from 48.74% in March 2015 to 63.37% in March 2020. In contrast, retained earnings exhibited significant volatility; after peaking at 14.22% in December 2015, they entered a long-term downward trajectory, ending at 1.00% in March 2020. This suggests that while the company successfully raised external capital, internal equity accumulation through retained earnings diminished over time.
Other Financial Obligations
Other taxes payable showed a gradual but steady increase, rising from 0.71% in March 2015 to 1.91% in March 2020. Operating lease liabilities were introduced into the reporting in March 2019, maintaining a small but stable presence at approximately 0.12% to 0.14% for current portions and 0.42% to 0.50% for long-term portions.

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?