Abiomed Inc.、合并资产负债表结构:负债和股东权益(季度数据)
|
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
2020年12月31日 |
|
2020年9月30日 |
|
2020年6月30日 |
|
2020年3月31日 |
|
2019年12月31日 |
|
2019年9月30日 |
|
2019年6月30日 |
|
2019年3月31日 |
|
2018年12月31日 |
|
2018年9月30日 |
|
2018年6月30日 |
|
2018年3月31日 |
|
2017年12月31日 |
|
2017年9月30日 |
|
2017年6月30日 |
|
2017年3月31日 |
|
2016年12月31日 |
|
2016年9月30日 |
|
2016年6月30日 |
|
|
应付帐款 |
2.07% | |
2.04% | |
2.11% | |
2.01% | |
1.81% | |
2.04% | |
2.33% | |
1.65% | |
1.64% | |
2.22% | |
2.69% | |
2.64% | |
2.82% | |
2.64% | |
3.05% | |
2.74% | |
2.47% | |
3.16% | |
3.00% | |
3.06% | |
2.40% | |
1.96% | |
3.75% | |
2.91% | |
2.96% | |
1.95% | |
|
应计费用 |
4.09% | |
4.64% | |
4.34% | |
4.19% | |
3.71% | |
3.87% | |
4.42% | |
5.02% | |
4.31% | |
4.68% | |
6.17% | |
6.01% | |
5.15% | |
4.62% | |
5.45% | |
5.40% | |
5.20% | |
4.79% | |
5.87% | |
5.78% | |
5.08% | |
5.47% | |
6.85% | |
6.89% | |
5.90% | |
6.12% | |
|
递延收入 |
1.53% | |
1.39% | |
1.58% | |
1.56% | |
1.57% | |
1.65% | |
1.63% | |
1.49% | |
1.61% | |
1.59% | |
1.57% | |
1.60% | |
1.72% | |
1.44% | |
1.55% | |
1.58% | |
1.58% | |
1.49% | |
1.90% | |
1.64% | |
1.52% | |
1.49% | |
1.91% | |
1.80% | |
1.92% | |
2.00% | |
|
其他流动负债 |
0.21% | |
0.20% | |
0.25% | |
0.20% | |
0.36% | |
0.19% | |
0.25% | |
0.27% | |
0.37% | |
0.34% | |
0.40% | |
0.31% | |
0.29% | |
0.21% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
资本租赁债务的当前部分 |
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% | |
0.12% | |
0.13% | |
0.15% | |
0.15% | |
0.16% | |
0.00% | |
|
流动负债 |
7.90% |
|
8.26% |
|
8.27% |
|
7.96% |
|
7.45% |
|
7.76% |
|
8.63% |
|
8.43% |
|
7.92% |
|
8.83% |
|
10.84% |
|
10.55% |
|
9.98% |
|
8.91% |
|
10.05% |
|
9.71% |
|
9.24% |
|
9.44% |
|
10.77% |
|
10.47% |
|
9.12% |
|
9.05% |
|
12.65% |
|
11.75% |
|
10.93% |
|
10.07% |
|
|
其他长期负债 |
0.41% | |
0.46% | |
0.56% | |
0.68% | |
0.54% | |
0.78% | |
0.68% | |
1.19% | |
0.88% | |
0.75% | |
0.76% | |
1.02% | |
0.86% | |
1.02% | |
0.10% | |
0.12% | |
0.10% | |
0.10% | |
0.10% | |
0.06% | |
0.09% | |
0.09% | |
0.59% | |
0.00% | |
0.00% | |
0.05% | |
|
或有对价 |
0.88% | |
1.07% | |
1.29% | |
1.35% | |
1.46% | |
1.75% | |
1.65% | |
1.77% | |
1.84% | |
1.90% | |
0.74% | |
0.87% | |
0.91% | |
0.88% | |
0.91% | |
1.11% | |
1.18% | |
1.27% | |
1.33% | |
1.45% | |
1.42% | |
1.44% | |
1.66% | |
1.63% | |
1.63% | |
1.80% | |
|
递延所得税负债 |
0.04% | |
0.04% | |
0.05% | |
0.05% | |
0.05% | |
0.06% | |
0.06% | |
0.30% | |
0.32% | |
0.34% | |
0.07% | |
0.07% | |
0.07% | |
0.07% | |
0.08% | |
0.09% | |
0.10% | |
0.11% | |
0.11% | |
0.12% | |
0.12% | |
0.13% | |
0.14% | |
0.15% | |
0.17% | |
0.19% | |
|
资本租赁债务,扣除流动部分 |
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% | |
2.18% | |
2.35% | |
2.82% | |
3.14% | |
3.36% | |
0.00% | |
|
长期负债 |
1.34% |
|
1.57% |
|
1.89% |
|
2.08% |
|
2.06% |
|
2.59% |
|
2.39% |
|
3.26% |
|
3.04% |
|
2.98% |
|
1.57% |
|
1.96% |
|
1.84% |
|
1.98% |
|
1.09% |
|
1.32% |
|
1.38% |
|
1.48% |
|
1.55% |
|
1.64% |
|
3.80% |
|
4.01% |
|
5.22% |
|
4.93% |
|
5.17% |
|
2.04% |
|
|
负债合计 |
9.24% |
|
9.83% |
|
10.16% |
|
10.04% |
|
9.51% |
|
10.35% |
|
11.02% |
|
11.69% |
|
10.96% |
|
11.82% |
|
12.41% |
|
12.51% |
|
11.82% |
|
10.89% |
|
11.14% |
|
11.03% |
|
10.62% |
|
10.92% |
|
12.32% |
|
12.11% |
|
12.92% |
|
13.06% |
|
17.87% |
|
16.68% |
|
16.10% |
|
12.11% |
|
|
B 类优先股,面值 0.01 美元;未颁发且未完成 |
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% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
普通股,面值 0.01 美元 |
0.03% | |
0.03% | |
0.03% | |
0.03% | |
0.03% | |
0.03% | |
0.03% | |
0.03% | |
0.03% | |
0.04% | |
0.04% | |
0.04% | |
0.04% | |
0.04% | |
0.04% | |
0.05% | |
0.05% | |
0.06% | |
0.06% | |
0.06% | |
0.06% | |
0.07% | |
0.08% | |
0.09% | |
0.09% | |
0.10% | |
|
额外实收资本 |
53.33% | |
51.95% | |
51.99% | |
53.56% | |
54.93% | |
55.91% | |
53.58% | |
54.74% | |
57.80% | |
59.98% | |
60.76% | |
61.26% | |
64.22% | |
62.65% | |
65.49% | |
70.65% | |
74.41% | |
78.56% | |
78.83% | |
84.17% | |
85.23% | |
88.93% | |
102.82% | |
109.15% | |
113.05% | |
121.32% | |
|
留存收益(累计赤字) |
66.32% | |
59.82% | |
57.64% | |
56.76% | |
56.11% | |
54.96% | |
55.41% | |
53.99% | |
53.41% | |
51.79% | |
49.53% | |
47.69% | |
44.60% | |
43.41% | |
37.89% | |
34.01% | |
31.63% | |
28.39% | |
17.86% | |
14.40% | |
12.98% | |
10.07% | |
-8.53% | |
-12.35% | |
-16.28% | |
-20.07% | |
|
按成本计算的库存股 |
-26.17% | |
-19.37% | |
-18.20% | |
-19.11% | |
-19.62% | |
-20.41% | |
-19.27% | |
-20.15% | |
-21.66% | |
-22.94% | |
-21.82% | |
-20.08% | |
-19.12% | |
-15.94% | |
-13.17% | |
-14.45% | |
-15.41% | |
-16.58% | |
-8.53% | |
-9.26% | |
-9.50% | |
-9.90% | |
-8.50% | |
-9.29% | |
-9.74% | |
-9.71% | |
|
累计其他综合亏损 |
-2.75% | |
-2.25% | |
-1.62% | |
-1.29% | |
-0.95% | |
-0.84% | |
-0.77% | |
-0.29% | |
-0.54% | |
-0.68% | |
-0.92% | |
-1.42% | |
-1.56% | |
-1.04% | |
-1.39% | |
-1.29% | |
-1.30% | |
-1.34% | |
-0.53% | |
-1.48% | |
-1.70% | |
-2.22% | |
-3.74% | |
-4.28% | |
-3.22% | |
-3.75% | |
|
股东权益 |
90.76% |
|
90.17% |
|
89.84% |
|
89.96% |
|
90.49% |
|
89.65% |
|
88.98% |
|
88.31% |
|
89.04% |
|
88.18% |
|
87.59% |
|
87.49% |
|
88.18% |
|
89.11% |
|
88.86% |
|
88.97% |
|
89.38% |
|
89.08% |
|
87.68% |
|
87.89% |
|
87.08% |
|
86.94% |
|
82.13% |
|
83.32% |
|
83.90% |
|
87.89% |
|
|
负债总额和股东权益 |
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% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
根据报告:
10-Q (报告日期: 2022-09-30), 10-Q (报告日期: 2022-06-30), 10-K (报告日期: 2022-03-31), 10-Q (报告日期: 2021-12-31), 10-Q (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-K (报告日期: 2021-03-31), 10-Q (报告日期: 2020-12-31), 10-Q (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-K (报告日期: 2020-03-31), 10-Q (报告日期: 2019-12-31), 10-Q (报告日期: 2019-09-30), 10-Q (报告日期: 2019-06-30), 10-K (报告日期: 2019-03-31), 10-Q (报告日期: 2018-12-31), 10-Q (报告日期: 2018-09-30), 10-Q (报告日期: 2018-06-30), 10-K (报告日期: 2018-03-31), 10-Q (报告日期: 2017-12-31), 10-Q (报告日期: 2017-09-30), 10-Q (报告日期: 2017-06-30), 10-K (报告日期: 2017-03-31), 10-Q (报告日期: 2016-12-31), 10-Q (报告日期: 2016-09-30), 10-Q (报告日期: 2016-06-30).
从整体趋势来看,该公司负债结构呈现出一定的变动特征和阶段性特征。在财政结构方面,应付账款(占比大致在1.6%到3.75%波动)显示出轻微的波动,但总体数值相对稳定,反映企业在应付账务方面维持较为谨慎的管理策略。应计费用的占比在4.31%至6.89%之间变动,在某些季度出现略微上升,可能与成本管理或财务支出调整有关,但整体趋势偏向稳定,没有明显飙升或骤降的迹象。
递延收入的比重变化较为平缓,固定在约1.39%至1.92%范围内,表明该业务模式中递延收入比例持续保持低位,说明公司对未来收入的预期较为稳定。其他流动负债在后续年份出现了增长,特别是在2018年末达到0.37%,之后回归较低水平,或许反映了短期负债管理策略的调整。
流动负债占比随时间有所波动,区间基本在7.45%到12.65%之间变动,尤其在2017年第三季度达到高点,随后逐渐有所下降。这显示出企业在流动负债方面存在一定的调整与变化,但总体保持在较为合理的水平。长期负债的占比在2016-2018年呈现下降趋势,从5.17%降至1.55%,之后又逐步回升,表明公司在债务结构方面经历了偿还和新增的轮回,可能与资本支出或财务扩张需求变化有关。
值得注意的是,负债总额(占总权益比重)从2016年的12.11%逐步上升至2018年的最高点16.68%,之后总体呈下降趋势,到2022年第二季度降至9.24%,反映出公司在偿还债务或调整资本结构方面的努力。股东权益的比例则在2016年后稳步回升,从87.89%逐渐攀升至2022年中期的90%以上,尤其是留存收益(累计赤字)的变化极具代表性。2016年前期公司出现较大赤字,至2017年开始逐步改善,至2022年已保持明显增长,显示企业盈利能力增强,资本积累明显改善。
额外实收资本在绝大部分期间占比较高且逐渐减少,从2016年的约121%降至2022年的约52%,反映出公司通过发行股份可能逐步减少对外融资的依赖。累计其他综合亏损自2016年起逐步趋向收敛,亏损比例逐年来减少,表明财务状况逐渐改善或相关亏损得到部分弥补。这一变化与股东权益的提升相吻合,显示公司财务稳健度的改善。
综上所述,该公司财务结构在分析期内经历了偿债和资本调整的动态变化,逐渐趋向资本结构的稳健和盈利能力的增强。负债水平整体呈现下降趋势,而股东权益和留存收益持续改善,反映出公司财务健康状况的改善以及可能的战略调整效果。未来仍需关注公司债务管理与盈利稳定性,以保持财务稳定增长的态势。