Becton, Dickinson & Co.、合并资产负债表结构:资产(季度数据)
|
|
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 |
|
2016年3月31日 |
|
2015年12月31日 |
|
|
|
现金及等价物 |
5.74% | |
3.57% | |
4.24% | |
5.80% | |
6.80% | |
5.93% | |
5.23% | |
5.34% | |
4.39% | |
1.08% | |
1.04% | |
1.00% | |
1.30% | |
1.78% | |
2.11% | |
2.56% | |
2.29% | |
2.03% | |
37.58% | |
37.27% | |
2.27% | |
3.78% | |
6.02% | |
6.48% | |
6.46% | |
6.08% | |
|
|
限制性现金 |
0.32% | |
0.27% | |
0.20% | |
0.24% | |
0.30% | |
0.36% | |
0.17% | |
0.15% | |
0.16% | |
0.09% | |
0.10% | |
0.14% | |
0.15% | |
0.19% | |
0.18% | |
0.23% | |
0.31% | |
0.20% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
|
短期投资 |
0.03% | |
0.01% | |
0.02% | |
0.04% | |
0.04% | |
0.03% | |
0.04% | |
0.04% | |
0.01% | |
0.02% | |
0.06% | |
0.02% | |
0.02% | |
0.01% | |
0.03% | |
0.03% | |
0.03% | |
0.15% | |
0.06% | |
0.05% | |
0.03% | |
0.07% | |
0.11% | |
0.06% | |
0.06% | |
0.04% | |
|
|
应收账款净额 |
4.20% | |
4.08% | |
4.64% | |
3.82% | |
3.86% | |
4.33% | |
4.44% | |
3.69% | |
4.04% | |
3.99% | |
4.53% | |
4.25% | |
4.33% | |
4.19% | |
4.30% | |
4.16% | |
4.20% | |
3.61% | |
4.62% | |
4.71% | |
6.50% | |
6.24% | |
6.32% | |
6.22% | |
6.00% | |
5.81% | |
|
|
材料 |
1.29% | |
1.31% | |
1.19% | |
1.17% | |
1.17% | |
1.19% | |
1.11% | |
1.16% | |
1.12% | |
1.15% | |
1.05% | |
1.09% | |
1.06% | |
1.04% | |
0.95% | |
0.95% | |
0.91% | |
0.94% | |
0.83% | |
0.86% | |
1.26% | |
1.23% | |
1.24% | |
1.21% | |
1.20% | |
1.41% | |
|
|
进行中的工作 |
0.75% | |
0.74% | |
0.75% | |
0.71% | |
0.71% | |
0.67% | |
0.62% | |
0.62% | |
0.67% | |
0.67% | |
0.61% | |
0.61% | |
0.62% | |
0.56% | |
0.55% | |
0.61% | |
0.65% | |
0.77% | |
0.72% | |
0.79% | |
1.21% | |
1.13% | |
1.07% | |
1.16% | |
1.15% | |
1.12% | |
|
|
成品 |
3.90% | |
3.64% | |
3.38% | |
3.54% | |
3.39% | |
3.28% | |
3.34% | |
3.68% | |
3.43% | |
3.49% | |
3.32% | |
3.34% | |
3.32% | |
3.16% | |
3.05% | |
3.18% | |
3.10% | |
3.65% | |
3.27% | |
3.27% | |
4.77% | |
4.60% | |
4.41% | |
4.68% | |
4.68% | |
5.09% | |
|
|
库存 |
5.95% |
|
5.69% |
|
5.32% |
|
5.42% |
|
5.27% |
|
5.14% |
|
5.08% |
|
5.46% |
|
5.22% |
|
5.31% |
|
4.98% |
|
5.03% |
|
4.99% |
|
4.76% |
|
4.55% |
|
4.75% |
|
4.66% |
|
5.36% |
|
4.82% |
|
4.92% |
|
7.24% |
|
6.96% |
|
6.72% |
|
7.05% |
|
7.04% |
|
7.62% |
|
|
|
持有待售资产 |
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% | |
0.25% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.21% | |
2.51% | |
2.40% | |
2.36% | |
0.00% | |
|
|
预付费用及其他 |
2.29% | |
1.95% | |
1.99% | |
2.22% | |
1.94% | |
1.62% | |
1.65% | |
1.67% | |
2.16% | |
1.90% | |
2.16% | |
2.54% | |
2.21% | |
2.19% | |
2.32% | |
2.22% | |
2.28% | |
2.27% | |
2.31% | |
2.06% | |
4.22% | |
4.07% | |
3.20% | |
2.90% | |
3.29% | |
2.11% | |
|
|
流动资产 |
18.53% |
|
15.57% |
|
16.41% |
|
17.55% |
|
18.21% |
|
17.42% |
|
16.61% |
|
16.36% |
|
15.99% |
|
12.39% |
|
12.87% |
|
12.98% |
|
13.01% |
|
13.11% |
|
13.75% |
|
13.94% |
|
13.77% |
|
13.62% |
|
49.38% |
|
49.00% |
|
20.28% |
|
21.33% |
|
24.88% |
|
25.12% |
|
25.20% |
|
21.66% |
|
|
|
不动产、厂房及设备 |
24.08% | |
24.42% | |
24.03% | |
23.28% | |
22.61% | |
22.42% | |
22.07% | |
21.61% | |
21.04% | |
21.99% | |
21.50% | |
21.14% | |
20.68% | |
20.00% | |
19.45% | |
19.24% | |
19.17% | |
18.26% | |
24.88% | |
24.15% | |
34.62% | |
33.31% | |
32.90% | |
31.83% | |
31.14% | |
31.64% | |
|
|
折旧和摊销备抵 |
-12.39% | |
-12.46% | |
-12.16% | |
-11.94% | |
-11.43% | |
-11.28% | |
-11.10% | |
-10.78% | |
-10.46% | |
-10.86% | |
-10.57% | |
-10.51% | |
-10.27% | |
-9.87% | |
-9.48% | |
-9.38% | |
-9.25% | |
-8.75% | |
-12.59% | |
-12.28% | |
-18.28% | |
-17.58% | |
-17.66% | |
-17.18% | |
-16.74% | |
-16.45% | |
|
|
不动产、厂房及设备净额 |
11.69% |
|
11.96% |
|
11.87% |
|
11.34% |
|
11.18% |
|
11.13% |
|
10.97% |
|
10.82% |
|
10.58% |
|
11.13% |
|
10.93% |
|
10.63% |
|
10.41% |
|
10.13% |
|
9.97% |
|
9.86% |
|
9.92% |
|
9.50% |
|
12.29% |
|
11.87% |
|
16.34% |
|
15.74% |
|
15.25% |
|
14.66% |
|
14.40% |
|
15.19% |
|
|
|
善意 |
43.98% | |
45.19% | |
44.37% | |
43.83% | |
43.28% | |
43.40% | |
43.73% | |
43.64% | |
43.75% | |
45.11% | |
45.16% | |
44.99% | |
44.70% | |
44.41% | |
43.78% | |
43.55% | |
43.05% | |
41.00% | |
20.04% | |
20.21% | |
30.70% | |
30.28% | |
29.00% | |
28.54% | |
28.39% | |
28.30% | |
|
|
发达的技术,净 |
16.51% | |
17.43% | |
17.48% | |
17.56% | |
17.68% | |
18.16% | |
18.78% | |
19.19% | |
19.70% | |
20.88% | |
21.35% | |
21.70% | |
22.10% | |
22.47% | |
22.60% | |
22.79% | |
23.02% | |
25.60% | |
6.57% | |
6.82% | |
10.53% | |
10.61% | |
10.38% | |
10.22% | |
10.37% | |
11.16% | |
|
|
客户关系,净 |
4.89% | |
5.18% | |
5.23% | |
5.34% | |
5.42% | |
5.58% | |
5.75% | |
5.90% | |
6.09% | |
6.44% | |
6.61% | |
6.71% | |
6.78% | |
6.88% | |
6.91% | |
7.05% | |
7.08% | |
7.11% | |
7.50% | |
7.71% | |
12.12% | |
12.19% | |
11.81% | |
11.82% | |
11.92% | |
12.26% | |
|
|
其他无形资产,净额 |
0.99% | |
1.02% | |
1.02% | |
1.03% | |
1.02% | |
1.03% | |
1.04% | |
1.05% | |
1.06% | |
1.02% | |
0.97% | |
0.96% | |
0.98% | |
0.99% | |
0.99% | |
0.99% | |
1.05% | |
1.02% | |
1.55% | |
1.58% | |
2.40% | |
2.40% | |
2.36% | |
2.59% | |
2.60% | |
2.94% | |
|
|
无形资产净额 |
22.39% |
|
23.63% |
|
23.73% |
|
23.92% |
|
24.12% |
|
24.76% |
|
25.57% |
|
26.15% |
|
26.86% |
|
28.34% |
|
28.93% |
|
29.37% |
|
29.86% |
|
30.34% |
|
30.50% |
|
30.83% |
|
31.15% |
|
33.73% |
|
15.62% |
|
16.11% |
|
25.04% |
|
25.20% |
|
24.55% |
|
24.62% |
|
24.89% |
|
26.36% |
|
|
|
其他资产 |
3.40% | |
3.64% | |
3.62% | |
3.35% | |
3.20% | |
3.29% | |
3.12% | |
3.03% | |
2.82% | |
3.03% | |
2.10% | |
2.04% | |
2.02% | |
2.01% | |
2.00% | |
1.82% | |
2.12% | |
2.14% | |
2.67% | |
2.81% | |
7.64% | |
7.45% | |
6.32% | |
7.06% | |
7.11% | |
8.48% | |
|
|
非流动资产 |
81.47% |
|
84.43% |
|
83.59% |
|
82.45% |
|
81.79% |
|
82.58% |
|
83.39% |
|
83.64% |
|
84.01% |
|
87.61% |
|
87.13% |
|
87.02% |
|
86.99% |
|
86.89% |
|
86.25% |
|
86.06% |
|
86.23% |
|
86.38% |
|
50.62% |
|
51.00% |
|
79.72% |
|
78.67% |
|
75.12% |
|
74.88% |
|
74.80% |
|
78.34% |
|
|
|
总资产 |
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: 2022-03-31), 10-Q (报告日期: 2021-12-31), 10-K (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-Q (报告日期: 2021-03-31), 10-Q (报告日期: 2020-12-31), 10-K (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-Q (报告日期: 2020-03-31), 10-Q (报告日期: 2019-12-31), 10-K (报告日期: 2019-09-30), 10-Q (报告日期: 2019-06-30), 10-Q (报告日期: 2019-03-31), 10-Q (报告日期: 2018-12-31), 10-K (报告日期: 2018-09-30), 10-Q (报告日期: 2018-06-30), 10-Q (报告日期: 2018-03-31), 10-Q (报告日期: 2017-12-31), 10-K (报告日期: 2017-09-30), 10-Q (报告日期: 2017-06-30), 10-Q (报告日期: 2017-03-31), 10-Q (报告日期: 2016-12-31), 10-K (报告日期: 2016-09-30), 10-Q (报告日期: 2016-06-30), 10-Q (报告日期: 2016-03-31), 10-Q (报告日期: 2015-12-31).
整体来看,该公司各项财务指标在近几年表现出明显的变化和趋势,反映其资产结构、财务状况和运营重点的调整。
首先,现金及等价物占总资产的比例在2015年至2018年间总体较低,波动较大,尤其在2017年迅速大幅增加至约37%,显示公司在该段期间可能有大量现金积累或流动性增强。不过,随后该比例呈波动下降,截止2022年前后回落至较低水平(约3.57%),表明资金可能被用于投资、支付债务或其他用途,流动性相对减少。
限制性现金的比例基本保持较低且波动较小,整体趋势平稳,说明公司对特定资金的限制程度没有发生明显变化,在各个时期对流动性管理较为稳健。
短期投资的占比相对较低且变化不大,其中2017年曾短暂升至15%的高点,随后逐渐回落至较低水平,表明公司在短期资金运用策略上可能存在一定的调整,但整体上短期投资资金占比变化有限。
应收账款净额占比在2015年至2016年间略有上升,随后逐步下降,至2019年及以后保持较低水平(约4%),显示出公司应收账款的占比逐渐降低,或应收账款周转效率得到提升,资金回笼速度加快。
存货部分(包括材料、成品、库存)占比整体呈现下降趋势。材料占比从2015年的1.41%下降到2022年的约1.31%,库存占比从7.62%降至5.95%左右,显示存货管理趋于优化,存货周转加快,有助于提高资金利用效率,减少资金占用。
持有待售资产占比在2016年后短暂出现,之后未再显著变化,表明此类资产占总资产的比重较为稳定或未成为公司关注的核心资产类别。
预付费用及其他流动资产比例有所波动,但总体在1.6%-4%的区间,变化不大,反映公司在预付账款和其他流动资产的管理方面保持相对稳定。
流动资产占比在2015年至2018年间较低(约13%),随后在2020年开始迅速上升,达到近18%,显示公司在流动资产的占比中增加了流动性较高资产的比例,可能应对短期偿债需求或调整资产结构,增强了短期偿付能力。
非流动资产中的不动产、厂房及设备占比逐渐上升,从2015年的约31.64%增加到2022年的约24.08%,表明公司资产结构逐步趋向固定资产,固定资产投资可能增强,资本支出增加,实体资产的比重提升以支撑长期运营。
折旧和摊销备抵占比(负值)持续增加,反映出累计折旧银行账准备金不断累积,资产账面价值逐渐递减,符合资产折旧的正常变动趋势。
不动产、厂房及设备净额占比逐步上升,显示资产净值的增长,也表明公司在固定资产上的投资持续增加。另外,善意(商誉)占比持续较高,且逐步攀升至43%、44%以上,表现出公司不断通过收购或整合获取商誉资产,但也需关注商誉减值的风险。
无形资产中的技术和客户关系占比较大且持续稳步下降,略显波动,但总体保持在较高水平,显示公司对知识产权及客户关系等无形资产的重视,同时管理趋于理性,不会过度高估。
其他无形资产占比变化不大,表明公司对无形资产的结构和规模控制较为稳定。
综合来看,该公司资产结构由高比例的无形资产和善意资产支撑,固定资产比例逐步提升,短期流动资产占比较大幅度变化,显示出在追求长期资产保障的同时,亦适当增加流动性资产应对短期流动性需求。资产管理方面,存货逐渐优化,资产结构趋于稳健,与此同时,现金流的波动需要持续关注,特别是在财务流动性和偿债能力方面仍存在一定的不确定性。