Stock Analysis on Net

Allergan PLC (NYSE:AGN)

$22.49

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

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Allergan PLC, consolidated cash flow 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 income (loss)
Depreciation
Amortization
Provision for inventory reserve
Share-based compensation
Deferred income tax benefit
Pre-tax gain sale of generics business
Non-cash tax effect of gain on sale of generics business
Goodwill impairments
In-process research and development impairments
(Gain) loss on asset sales and impairments, net
Net income impact of other-than-temporary loss on investment in Teva securities
(Gain) loss on sale of Teva securities, net
Charge to settle Teva related matters
Loss on forward sale of Teva shares
Amortization of inventory step-up
Gain on sale of businesses
Non-cash extinguishment of debt
Cash charge related to extinguishment of debt
Amortization of deferred financing costs
Non-cash lease expense
Contingent consideration adjustments, including accretion
Excess tax benefit from stock-based compensation
Other, net
(Increase) decrease in accounts receivable, net
(Increase) decrease in inventories
(Increase) decrease in prepaid expenses and other current assets
Increase (decrease) in accounts payable and accrued expenses
Increase (decrease) in income and other net taxes payable
Increase (decrease) in other assets and liabilities
Changes in assets and liabilities, net of effects of acquisitions
Reconciliation to net cash provided by operating activities
Net cash provided by operating activities
Additions to property, plant and equipment
Additions to product rights and other intangibles
Sale of generics business
Additions to investments
Proceeds from sale of investments and other assets
Payments to settle Teva related matters
Proceeds from sales of property, plant and equipment
Acquisitions of businesses, net of cash acquired
Net cash (used in) provided by investing activities
Proceeds from borrowings of long-term indebtedness, including credit facility
Payments on debt, including finance lease obligations and credit facility
Cash charge related to extinguishment of debt
Payments of contingent consideration and other financing
Proceeds from stock plans
Proceeds from forward sale of Teva securities
Payments to settle Teva related matters
Debt issuance and other financing costs
Proceeds from issuance of preferred shares
Proceeds from issuance of ordinary shares
Repurchase of ordinary shares
Dividends paid
Excess tax benefit from stock-based compensation
Net cash provided by (used in) financing activities
Effect of currency exchange rate changes on cash and cash equivalents
Net increase (decrease) in cash and cash equivalents

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).


Net income (loss)
The net income fluctuated significantly over the periods analyzed, showing volatile swings between large losses and substantial gains. Notably, a large positive spike occurred in September 2015 and again at the end of 2017, followed by a series of losses into 2020, ending with a moderate positive net income in the first quarter of 2020. This volatility suggests episodic gains possibly tied to non-recurring events, as consistent profitability was not maintained.
Depreciation and Amortization
Depreciation expenses were relatively stable with a slight upward trend from 2015 through 2020. Amortization expenses remained consistently high throughout the period, with minor fluctuations but no significant trend, reflecting ongoing amortization of intangible assets. The high amortization level relative to depreciation underscores a business model reliant on intangible assets.
Inventory reserve provision
The provisions for inventory reserve varied substantially, with periodic increases and decreases, reaching notably high levels in mid-2019. This indicates periodic re-assessment of inventory valuations potentially linked to changes in product demand or obsolescence risks.
Share-based compensation
Share-based compensation expenses declined from early 2015 into 2016 and remained fairly stable at a lower level thereafter, indicating possible changes in employee compensation or equity plan structures.
Deferred income tax benefit
The deferred income tax benefit showed extreme volatility, including large negative impacts in late 2015 and again in late 2017. These fluctuations suggest significant tax-related events or adjustments impacting reported earnings unevenly across quarters.
Pre-tax gain on sale of generics business
A substantial one-time pre-tax gain was recognized in the fourth quarter of 2016, corresponding with a large cash inflow from the sale, which significantly impacted financial results for that period.
Goodwill and Research and Development impairments
Goodwill impairments were recorded sporadically, particularly during 2018 and 2019, affecting earnings negatively. In-process R&D impairments occurred repeatedly, underscoring challenges in capitalizing research development investments during the timeframe analyzed.
(Gain) loss on asset sales and impairments, net
This item showed high variability with major positive spikes, especially in late 2017 and mid-2018, evidencing occasional significant asset disposals or write-downs impacting earnings irregularly.
Cash flows from operating activities
Operating cash flow generally remained positive, with notable exceptions in third quarter 2016, aligning with negative net income periods. Despite earnings volatility, the business maintained overall positive operating cash generation most periods.
Investing activities and divestitures
Significant investing activity changes occurred due to the sale of a generics business in late 2016, resulting in a large positive cash inflow. Additions to property, plant, equipment, and intangibles generally declined over time, indicating reduced capital expenditures after peak investment. Acquisition activity peaked notably in the first quarter of 2015 and again mid-2016, followed by less frequent acquisitions in later periods.
Financing activities
Financing cash flows showed large inflows in early 2015 from debt and equity issuances, supporting acquisition funding. Subsequent periods experienced substantial debt repayments and share repurchases, especially aggressive share repurchases in 2016 and 2017, pointing to active capital structure management. Dividend payments remained steady with slight incremental increases throughout the period.
Working capital changes
Accounts receivable and inventories showed considerable fluctuations, with periods of both increases and decreases indicating active management or volatility in sales and inventory turnover. Accounts payable and accrued expenses also fluctuated widely, showing sizable increases in some periods, which suggests flexible supplier payment terms or accrual management as part of working capital optimization.
Summary of financial health
The overall financial picture reflects significant episodic transactions, including business sales, impairments, and acquisitions that heavily influenced both earnings and cash flows. The company demonstrated strong cash generation capability from operations despite unstable net income, driven by non-cash charges and gains. Capital expenditures declined over time, and financing activities indicate an effort to manage leverage and return capital to shareholders via share repurchases and dividends.