Kimberly-Clark Corp.、合并资产负债表结构:负债和股东权益(季度数据)
|
|
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 |
|
|
一年内应偿还的债务 |
7.40% | |
2.77% | |
3.13% | |
5.26% | |
7.90% | |
10.04% | |
10.34% | |
8.41% | |
12.50% | |
8.32% | |
12.25% | |
11.95% | |
10.45% | |
6.29% | |
3.91% | |
8.27% | |
9.00% | |
7.76% | |
8.09% | |
5.23% | |
6.74% | |
|
贸易应付账款 |
18.30% | |
19.04% | |
18.12% | |
18.75% | |
18.35% | |
19.99% | |
19.57% | |
19.50% | |
19.91% | |
21.97% | |
20.14% | |
19.24% | |
18.47% | |
18.71% | |
18.13% | |
17.45% | |
17.42% | |
17.87% | |
16.47% | |
16.57% | |
16.48% | |
|
应计费用和其他流动负债 |
10.93% | |
12.91% | |
13.49% | |
13.92% | |
12.81% | |
12.94% | |
12.85% | |
12.68% | |
12.60% | |
12.35% | |
11.90% | |
12.11% | |
12.41% | |
11.42% | |
11.64% | |
11.09% | |
10.98% | |
12.16% | |
11.62% | |
11.35% | |
10.92% | |
|
应付股利 |
2.23% | |
2.05% | |
2.18% | |
2.23% | |
2.30% | |
2.30% | |
2.35% | |
2.31% | |
2.33% | |
2.38% | |
2.38% | |
2.39% | |
2.29% | |
2.25% | |
2.27% | |
2.28% | |
2.34% | |
2.25% | |
2.21% | |
2.24% | |
2.24% | |
|
流动负债 |
38.86% |
|
36.77% |
|
36.91% |
|
40.15% |
|
41.35% |
|
45.27% |
|
45.11% |
|
42.91% |
|
47.34% |
|
45.02% |
|
46.66% |
|
45.69% |
|
43.61% |
|
38.66% |
|
35.96% |
|
39.08% |
|
39.73% |
|
40.04% |
|
38.39% |
|
35.40% |
|
36.38% |
|
|
长期债务,不包括一年内应付的债务 |
43.82% | |
44.96% | |
47.49% | |
44.66% | |
45.99% | |
40.65% | |
41.23% | |
43.66% | |
39.40% | |
43.03% | |
39.35% | |
39.45% | |
39.74% | |
42.72% | |
46.89% | |
44.97% | |
43.54% | |
44.10% | |
43.24% | |
46.75% | |
46.59% | |
|
非流动员工福利 |
4.87% | |
4.93% | |
5.28% | |
5.31% | |
5.48% | |
5.87% | |
5.86% | |
5.79% | |
6.06% | |
6.41% | |
6.81% | |
7.49% | |
7.53% | |
7.81% | |
8.54% | |
8.48% | |
8.66% | |
8.91% | |
8.02% | |
8.07% | |
7.87% | |
|
递延所得税 |
4.05% | |
4.13% | |
3.02% | |
3.26% | |
3.27% | |
3.34% | |
3.37% | |
3.34% | |
3.26% | |
3.15% | |
3.46% | |
3.21% | |
2.75% | |
2.61% | |
2.88% | |
2.93% | |
3.10% | |
3.64% | |
3.99% | |
4.24% | |
4.01% | |
|
其他责任 |
3.91% | |
4.10% | |
3.62% | |
3.38% | |
3.43% | |
3.40% | |
3.59% | |
3.72% | |
4.06% | |
2.26% | |
2.53% | |
2.51% | |
2.35% | |
1.97% | |
2.03% | |
1.96% | |
2.13% | |
2.12% | |
2.23% | |
2.24% | |
2.50% | |
|
非流动负债 |
56.65% |
|
58.11% |
|
59.42% |
|
56.61% |
|
58.17% |
|
53.27% |
|
54.05% |
|
56.52% |
|
52.78% |
|
54.86% |
|
52.15% |
|
52.66% |
|
52.36% |
|
55.11% |
|
60.34% |
|
58.34% |
|
57.42% |
|
58.77% |
|
57.48% |
|
61.30% |
|
60.97% |
|
|
负债合计 |
95.51% |
|
94.88% |
|
96.33% |
|
96.76% |
|
99.52% |
|
98.54% |
|
99.16% |
|
99.43% |
|
100.12% |
|
99.88% |
|
98.81% |
|
98.36% |
|
95.97% |
|
93.78% |
|
96.31% |
|
97.42% |
|
97.15% |
|
98.80% |
|
95.87% |
|
96.70% |
|
97.35% |
|
|
子公司的可赎回优先证券 |
0.16% | |
0.16% | |
0.18% | |
0.18% | |
0.18% | |
0.19% | |
0.25% | |
0.25% | |
0.42% | |
0.44% | |
0.42% | |
0.42% | |
0.40% | |
0.40% | |
0.39% | |
0.38% | |
0.39% | |
0.40% | |
0.43% | |
0.43% | |
0.43% | |
|
优先股,无面值,未发行 |
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 1.25 美元 |
2.75% | |
2.70% | |
2.86% | |
2.92% | |
3.02% | |
3.09% | |
3.15% | |
3.08% | |
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% | |
|
额外实收资本 |
3.82% | |
3.75% | |
3.69% | |
3.43% | |
3.57% | |
3.64% | |
3.56% | |
3.32% | |
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% | |
|
按成本价在国库持有的普通股 |
-29.32% | |
-27.96% | |
-28.20% | |
-28.10% | |
-29.10% | |
-29.14% | |
-28.08% | |
-26.47% | |
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% | |
|
留存收益 |
45.07% | |
43.18% | |
44.73% | |
45.13% | |
44.51% | |
43.75% | |
43.14% | |
40.20% | |
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% | |
|
累计其他综合亏损 |
-19.31% | |
-18.10% | |
-21.06% | |
-21.72% | |
-23.06% | |
-21.55% | |
-22.70% | |
-21.30% | |
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% | |
|
Kimberly-Clark Corporation 股东权益(遗留) |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-2.01% | |
-1.98% | |
-0.91% | |
-0.39% | |
2.07% | |
4.15% | |
1.72% | |
0.68% | |
0.92% | |
-0.70% | |
2.01% | |
1.33% | |
0.74% | |
|
Kimberly-Clark Corporation 股东权益合计 |
3.01% |
|
3.57% |
|
2.03% |
|
1.66% |
|
-1.07% |
|
-0.22% |
|
-0.94% |
|
-1.16% |
|
-2.01% |
|
-1.98% |
|
-0.91% |
|
-0.39% |
|
2.07% |
|
4.15% |
|
1.72% |
|
0.68% |
|
0.92% |
|
-0.70% |
|
2.01% |
|
1.33% |
|
0.74% |
|
|
非控制性权益 |
1.32% | |
1.39% | |
1.46% | |
1.40% | |
1.36% | |
1.49% | |
1.52% | |
1.49% | |
1.47% | |
1.66% | |
1.68% | |
1.61% | |
1.56% | |
1.67% | |
1.59% | |
1.52% | |
1.53% | |
1.50% | |
1.69% | |
1.54% | |
1.48% | |
|
股东权益合计 |
4.33% |
|
4.96% |
|
3.49% |
|
3.06% |
|
0.29% |
|
1.27% |
|
0.59% |
|
0.33% |
|
-0.54% |
|
-0.32% |
|
0.77% |
|
1.22% |
|
3.63% |
|
5.82% |
|
3.31% |
|
2.20% |
|
2.45% |
|
0.80% |
|
3.70% |
|
2.87% |
|
2.22% |
|
|
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% |
|
根据报告:
10-Q (报告日期: 2021-03-31), 10-K (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-Q (报告日期: 2020-03-31), 10-K (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-Q (报告日期: 2019-03-31), 10-K (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-Q (报告日期: 2018-03-31), 10-K (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-Q (报告日期: 2017-03-31), 10-K (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), 10-Q (报告日期: 2016-03-31).
从分析数据中可以观察到几个关键的财务趋势,首先是短期债务占比的变化。2016年及2017年,短期债务(一年内应偿还的债务)比例较为稳定,处于大约5%至10%的范围内,随后逐步下降至2020年及2021年的约2%至3%。这显示公司逐渐减少了短期债务的比重,可能反映出其负债结构向债务期限较长的方向调整,从而增强财务的长期稳定性和偿债能力。
在流动负债方面,其占比在整个期间内较为波动。2018年和2020年间,流动负债占比明显上升,尤其是在2018年达到超过45%,之后逐步回落至2019年末的36%左右。此波动可能代表公司在不同时间段内调整了流动性管理策略,或受到特定财务需求的影响。但总的趋势显示流动负债的比例较高,意味着短期偿债压力在部分时期较大。
长期债务的占比则表现出一定的减少趋势。从2016年约46%开始,逐步下降至2020年及2021年期间的约43%左右,显示公司可能在积极偿还或再融资长期债务,以优化负债结构。这种变化有助于减轻未来的利息负担及债务到期压力,改善财务稳定性。
在权益部分,留存收益所占比例在整体股东权益中的比重逐年上升,特别是在2017年后,逐渐由较低水平提升至40%以上。同期,普通股和额外实收资本保持相对稳定,而国库股(成本价持有的普通股)持续呈负值,反映公司通过回购股票的策略,减少流通股数以提升股东权益的每股价值。股东权益的整体变化趋势显示,尽管曾经历负值,但在2018年以后逐步转为正值,并在2020年及2021年达到较高水平,表明公司财务状况有所改善,积累了较多的留存收益。
值得注意的是,累计其他综合亏损有所波动,尤其在2019年后处于较低水平,显示公司整体的其他综合收益状况有所改善。此外,非控制性权益持续稳定在1.4%至1.7%的区间,没有明显波动,反映子公司权益结构保持相对稳定。
综上所述,公司的负债结构趋向于延长债务期限,减少短期债务比重,同时通过股票回购积累权益,强化财务稳健性。负债与权益的结构调整兼顾偿债能力和股东价值改善,展示出一种稳健的财务策略。未来若能持续优化负债期限结构和权益积累,有助于公司维持财务健康与持续增长潜力。