Paying users zone. Data is covered by hidden.

  • Get to Allergan PLC for $15.99, or

  • get to entire website for at least 3 months from $49.99.

Microsoft Excel LibreOffice Calc

Allergan PLC (AGN)

Market Value Added (MVA)

Difficulty: Advanced

Market value added (MVA) is the difference between a firms’s fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.

MVA

Allergan PLC, MVA calculation

USD $ in thousands

Microsoft Excel LibreOffice Calc
Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013
Fair value of long-term debt and capital leases, including current portion1 hidden hidden hidden hidden hidden
PV of operating lease payments2 hidden hidden hidden hidden hidden
Market value of common equity hidden hidden hidden hidden hidden
Preferred shares, $0.0001 par value per share hidden hidden hidden hidden hidden
Noncontrolling interest hidden hidden hidden hidden hidden
Less: Marketable securities hidden hidden hidden hidden hidden
Market (fair) value of Allergan hidden hidden hidden hidden hidden
Less: Invested capital3 hidden hidden hidden hidden hidden
MVA hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2018-02-16), 10-K (filing date: 2017-02-24), 10-K (filing date: 2016-02-26), 10-K (filing date: 2015-02-18), 10-K (filing date: 2014-02-25).

1 Fair value of debt. See Details »

2 Present value of operating lease payments. See Details »

3 Invested capital. See Details »

Item Description The company
MVA Allergan PLC’s market (fair) value less invested capital. Allergan PLC’s MVA declined from 2015 to 2016 and from 2016 to 2017.

MVA Spread

Allergan PLC, MVA spread calculation

Microsoft Excel LibreOffice Calc
Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013
Selected Financial Data (USD $ in thousands)
Market value added (MVA)1 hidden hidden hidden hidden hidden
Invested capital2 hidden hidden hidden hidden hidden
Ratio
MVA spread3 hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2018-02-16), 10-K (filing date: 2017-02-24), 10-K (filing date: 2016-02-26), 10-K (filing date: 2015-02-18), 10-K (filing date: 2014-02-25).

2017 Calculations

1 MVA. See Details »

2 Invested capital. See Details »

3 MVA spread = 100 × MVA ÷ Invested capital
= 100 × hidden ÷ hidden = hidden

Ratio Description The company
MVA spread The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Allergan PLC’s MVA spread deteriorated from 2015 to 2016 and from 2016 to 2017.

MVA Margin

Allergan PLC, MVA margin calculation

Microsoft Excel LibreOffice Calc
Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013
Selected Financial Data (USD $ in thousands)
Market value added (MVA)1 hidden hidden hidden hidden hidden
Net revenues hidden hidden hidden hidden hidden
Add: Increase (decrease) in deferred revenue hidden hidden hidden hidden hidden
Adjusted net revenues hidden hidden hidden hidden hidden
Ratio
MVA margin2 hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2018-02-16), 10-K (filing date: 2017-02-24), 10-K (filing date: 2016-02-26), 10-K (filing date: 2015-02-18), 10-K (filing date: 2014-02-25).

2017 Calculations

1 MVA. See Details »

2 MVA margin = 100 × MVA ÷ Adjusted net revenues
= 100 × hidden ÷ hidden = hidden

Ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Allergan PLC’s MVA margin deteriorated from 2015 to 2016 and from 2016 to 2017.