Stock Analysis on Net
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.

Income Statement
Quarterly Data

Allergan PLC, consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: 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
Net revenues 3,604,400 4,351,000 4,050,700 4,090,100 3,597,100 4,079,700 3,911,400 4,124,200 3,672,100 4,326,100 4,034,300 4,007,400 3,572,900 3,864,300 3,622,200 3,684,800 3,399,300 2,664,500 4,088,900 5,755,000 2,562,600
Cost of sales, excludes amortization and impairment of acquired intangibles including product rights (623,100) (704,000) (639,000) (652,300) (497,800) (590,000) (596,800) (481,800) (522,800) (580,900) (586,500) (550,200) (450,400) (479,700) (462,200) (441,500) (477,400) (417,300) (1,242,900) (2,130,100) (1,020,100)
Gross profit 2,981,300 3,647,000 3,411,700 3,437,800 3,099,300 3,489,700 3,314,600 3,642,400 3,149,300 3,745,200 3,447,800 3,457,200 3,122,500 3,384,600 3,160,000 3,243,300 2,921,900 2,247,200 2,846,000 3,624,900 1,542,500
Research and development (430,000) (452,500) (474,500) (450,000) (435,000) (678,100) (424,200) (689,200) (474,700) (408,200) (442,600) (489,400) (759,900) (913,300) (622,800) (636,500) (403,100) (325,400) (1,260,500) (454,900) (317,700)
Selling and marketing (972,100) (883,000) (901,400) (873,300) (804,000) (841,600) (755,600) (853,400) (800,000) (877,700) (832,800) (935,200) (869,100) (836,800) (796,000) (866,800) (766,800) (641,600) (721,800) (981,000) (569,600)
General and administrative (401,300) (756,600) (1,092,700) (324,200) (308,300) (352,000) (289,200) (334,100) (295,900) (389,100) (336,900) (459,800) (316,100) (440,000) (361,200) (343,200) (329,500) (393,500) (351,400) (480,200) (540,500)
Amortization (1,416,400) (1,517,500) (1,537,700) (1,402,000) (1,399,400) (1,569,100) (1,588,500) (1,697,100) (1,697,600) (1,922,200) (1,781,000) (1,757,900) (1,736,000) (1,638,500) (1,609,100) (1,633,100) (1,589,700) (1,431,900) (1,560,200) (1,673,500) (787,800)
Goodwill impairments (913,000) — — (1,085,800) (2,467,000) (2,841,100) — — — — — — — — — — — — — — —
In-process research and development impairments — — — (436,000) — (6,600) — (276,000) (522,000) (207,000) (202,000) (703,300) (340,000) (427,000) (42,000) (268,900) (6,000) (14,000) (300,000) (197,600) —
Asset sales and impairments, net (148,100) (314,000) (2,000) (129,400) 5,200 (2,585,300) 400 (259,600) (13,100) (31,500) (3,874,800) (14,000) (7,400) (29,000) 4,700 17,600 1,700 (271,200) 4,400 (600) (4,600)
Operating income (loss) (1,299,600) (276,600) (596,600) (1,262,900) (2,309,200) (5,384,100) 257,500 (467,000) (654,000) (90,500) (4,022,300) (902,400) (906,000) (900,000) (266,400) (487,600) (171,500) (830,400) (1,343,500) (162,900) (677,700)
Interest income 21,200 25,300 20,500 9,700 21,300 11,600 10,000 6,300 17,300 14,700 11,100 16,600 25,300 46,400 18,100 2,500 2,900 3,200 3,800 2,600 1,800
Interest expense (184,500) (191,900) (193,900) (195,400) (201,800) (210,200) (220,400) (230,000) (250,600) (263,300) (265,200) (277,400) (289,700) (292,700) (324,300) (345,800) (332,800) (341,300) (340,200) (339,900) (171,900)
Other income (expense), net (24,900) 21,200 2,500 (4,700) 13,800 (9,900) 130,000 215,400 (78,800) (70,700) (1,310,300) (133,500) (1,922,800) 35,000 33,600 150,100 500 12,600 200 (48,700) (197,900)
Other income (expense), net (188,200) (145,400) (170,900) (190,400) (166,700) (208,500) (80,400) (8,300) (312,100) (319,300) (1,564,400) (394,300) (2,187,200) (211,300) (272,600) (193,200) (329,400) (325,500) (336,200) (386,000) (368,000)
Income (loss) before income taxes and noncontrolling interest (1,487,800) (422,000) (767,500) (1,453,300) (2,475,900) (5,592,600) 177,100 (475,300) (966,100) (409,800) (5,586,700) (1,296,700) (3,093,200) (1,111,300) (539,000) (680,800) (500,900) (1,155,900) (1,679,700) (548,900) (1,045,700)
(Provision) benefit for income taxes 1,866,800 104,700 (18,100) (301,600) 68,600 1,296,700 (213,400) 5,200 682,200 3,918,300 1,638,800 581,200 532,100 1,071,200 158,900 258,200 408,700 170,700 824,900 307,300 259,000
Net income (loss) from continuing operations, net of tax 379,000 (317,300) (785,600) (1,754,900) (2,407,300) (4,295,900) (36,300) (470,100) (283,900) 3,508,500 (3,947,900) (715,500) (2,561,100) (40,100) (380,100) (422,600) (92,200) (985,200) (854,800) (241,600) (786,700)
Income (loss) from discontinued operations, net of tax — — — — — — — — — (385,300) (6,100) (8,400) (3,100) 41,300 15,601,900 (77,300) 348,600 355,900 6,157,400 — 274,400
Net income (loss) 379,000 (317,300) (785,600) (1,754,900) (2,407,300) (4,295,900) (36,300) (470,100) (283,900) 3,123,200 (3,954,000) (723,900) (2,564,200) 1,200 15,221,800 (499,900) 256,400 (629,300) 5,302,600 (241,600) (512,300)
(Income) loss attributable to noncontrolling interest (1,000) 100 (1,200) (4,100) (700) (4,000) (1,600) (2,400) (2,200) (1,900) (1,700) (2,000) (1,000) (1,800) (1,800) (1,800) (700) (1,600) (1,400) (1,500) 300
Net income (loss) attributable to shareholders 378,000 (317,200) (786,800) (1,759,000) (2,408,000) (4,299,900) (37,900) (472,500) (286,100) 3,121,300 (3,955,700) (725,900) (2,565,200) (600) 15,220,000 (501,700) 255,700 (630,900) 5,301,200 (243,100) (512,000)
Dividends on preferred shares — — — — — — — — (46,400) (69,600) (69,600) (69,600) (69,600) (69,600) (69,600) (69,600) (69,600) (69,600) (69,600) (69,600) (23,200)
Net income (loss) attributable to ordinary shareholders 378,000 (317,200) (786,800) (1,759,000) (2,408,000) (4,299,900) (37,900) (472,500) (332,500) 3,051,700 (4,025,300) (795,500) (2,634,800) (70,200) 15,150,400 (571,300) 186,100 (700,500) 5,231,600 (312,700) (535,200)

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).


Revenue exhibits a general upward trajectory over the analyzed period, growing from 2.56 billion US dollars in the first quarter of 2015 to 3.60 billion US dollars by the first quarter of 2020. While quarterly fluctuations are present, peaking at 4.35 billion US dollars in the fourth quarter of 2019, the top-line growth suggests a steady expansion of market presence. Gross profit margins remain consistently strong, typically tracking closely with revenue increases, which indicates a stable cost of sales relative to pricing power.

Operating Expense Trends
Research and development expenses show significant volatility, notably peaking at 1.26 billion US dollars in the third quarter of 2015 before stabilizing between 400 million and 600 million US dollars. Selling and marketing costs remained relatively consistent, generally fluctuating between 700 million and 970 million US dollars. General and administrative expenses were largely stable throughout most of the period, with the exception of a substantial spike to 1.09 billion US dollars in the third quarter of 2019.
Impact of Non-Cash Charges
Amortization represents a persistent and significant drag on operating income, consistently ranging between 1.4 billion and 1.9 billion US dollars per quarter. Furthermore, the financial results are heavily impacted by periodic impairment charges. Significant goodwill impairments were recorded in the fourth quarter of 2018 (2.84 billion US dollars) and the first quarter of 2019 (2.47 billion US dollars). Asset sales and impairments also caused extreme volatility, most notably a 3.87 billion US dollar charge in the third quarter of 2017 and a 2.59 billion US dollar charge in the fourth quarter of 2018.
Operating and Net Profitability
Operating income remained negative for the vast majority of the analyzed quarters, driven primarily by the aforementioned amortization and impairment charges rather than a failure of the core business model to generate gross profit. Interest expenses showed a steady decline from approximately 340 million US dollars per quarter in 2015 to 184 million US dollars by the first quarter of 2020, suggesting a reduction in debt burden or improved financing terms.
Net Income Volatility
Net income figures are characterized by extreme variance due to the influence of discontinued operations and one-time impairments. Substantial gains from discontinued operations in the third quarter of 2015 (6.16 billion US dollars) and the third quarter of 2016 (15.22 billion US dollars) created temporary spikes in net income that mask the underlying trend of losses from continuing operations. By the end of the period, net income from continuing operations showed signs of stabilization, returning to a positive 379 million US dollars in the first quarter of 2020.

AI Ask an analyst for more