Qiagen NV
NYSE:QGEN
Balance Sheet
Balance Sheet Decomposition
Qiagen NV
Current Assets | 2.1B |
Cash & Short-Term Investments | 1.1B |
Receivables | 396.9m |
Other Current Assets | 692.9m |
Non-Current Assets | 4B |
Long-Term Investments | 20.6m |
PP&E | 765m |
Intangibles | 3B |
Other Non-Current Assets | 179.4m |
Current Liabilities | 1.1B |
Accounts Payable | 84.2m |
Accrued Liabilities | 325.1m |
Other Current Liabilities | 670.1m |
Non-Current Liabilities | 1.2B |
Long-Term Debt | 921.8m |
Other Non-Current Liabilities | 306.3m |
Balance Sheet
Qiagen NV
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
393
|
290
|
138
|
140
|
208
|
190
|
598
|
881
|
731
|
581
|
|
Cash |
0
|
0
|
138
|
140
|
208
|
190
|
245
|
235
|
122
|
0
|
|
Cash Equivalents |
393
|
290
|
0
|
0
|
0
|
0
|
353
|
645
|
608
|
581
|
|
Short-Term Investments |
0
|
0
|
302
|
518
|
1 186
|
564
|
117
|
185
|
688
|
390
|
|
Total Receivables |
503
|
457
|
421
|
762
|
422
|
485
|
487
|
470
|
434
|
516
|
|
Accounts Receivables |
265
|
274
|
278
|
329
|
352
|
385
|
389
|
376
|
334
|
397
|
|
Other Receivables |
238
|
183
|
143
|
433
|
71
|
100
|
98
|
94
|
101
|
119
|
|
Inventory |
132
|
137
|
137
|
156
|
163
|
171
|
291
|
328
|
358
|
398
|
|
Other Current Assets |
121
|
78
|
41
|
73
|
176
|
162
|
131
|
247
|
184
|
176
|
|
Total Current Assets |
1 149
|
961
|
1 038
|
1 648
|
2 155
|
1 570
|
1 624
|
2 110
|
2 394
|
2 148
|
|
PP&E Net |
428
|
443
|
437
|
494
|
512
|
455
|
662
|
739
|
758
|
870
|
|
PP&E Gross |
428
|
443
|
437
|
494
|
512
|
455
|
662
|
739
|
758
|
870
|
|
Accumulated Depreciation |
393
|
410
|
451
|
565
|
603
|
699
|
630
|
632
|
503
|
517
|
|
Intangible Assets |
727
|
636
|
557
|
499
|
475
|
632
|
726
|
627
|
545
|
527
|
|
Goodwill |
1 888
|
1 876
|
1 926
|
2 013
|
2 109
|
2 141
|
2 364
|
2 351
|
2 353
|
2 476
|
|
Note Receivable |
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
41
|
61
|
81
|
4
|
25
|
24
|
21
|
|
Other Long-Term Assets |
263
|
263
|
351
|
329
|
437
|
357
|
489
|
295
|
215
|
74
|
|
Other Assets |
1 888
|
1 876
|
1 926
|
2 013
|
2 109
|
2 141
|
2 364
|
2 351
|
2 353
|
2 476
|
|
Total Assets |
4 454
N/A
|
4 179
-6%
|
4 308
+3%
|
5 039
+17%
|
5 748
+14%
|
5 236
-9%
|
5 870
+12%
|
6 147
+5%
|
6 288
+2%
|
6 115
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
46
|
52
|
51
|
59
|
69
|
85
|
118
|
101
|
99
|
84
|
|
Accrued Liabilities |
163
|
129
|
144
|
173
|
210
|
332
|
221
|
220
|
216
|
210
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
132
|
1
|
1
|
1
|
503
|
285
|
43
|
848
|
390
|
588
|
|
Other Current Liabilities |
90
|
86
|
112
|
91
|
190
|
249
|
191
|
349
|
271
|
197
|
|
Total Current Liabilities |
432
|
268
|
308
|
325
|
972
|
951
|
572
|
1 518
|
975
|
1 079
|
|
Long-Term Debt |
1 041
|
1 049
|
1 067
|
1 758
|
1 671
|
1 421
|
1 880
|
1 094
|
1 472
|
922
|
|
Deferred Income Tax |
117
|
70
|
41
|
77
|
63
|
23
|
39
|
38
|
18
|
13
|
|
Minority Interest |
8
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
207
|
224
|
285
|
338
|
407
|
303
|
580
|
401
|
357
|
294
|
|
Total Liabilities |
1 805
N/A
|
1 613
-11%
|
1 701
+5%
|
2 498
+47%
|
3 113
+25%
|
2 699
-13%
|
3 072
+14%
|
3 050
-1%
|
2 821
-8%
|
2 307
-18%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Retained Earnings |
1 126
|
1 209
|
1 264
|
1 248
|
1 380
|
1 179
|
1 323
|
1 792
|
2 160
|
2 457
|
|
Additional Paid In Capital |
1 823
|
1 766
|
1 795
|
1 630
|
1 742
|
1 777
|
1 834
|
1 819
|
1 868
|
1 915
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
167
|
152
|
120
|
119
|
179
|
112
|
118
|
190
|
160
|
133
|
|
Other Equity |
135
|
259
|
334
|
220
|
311
|
310
|
244
|
327
|
404
|
434
|
|
Total Equity |
2 650
N/A
|
2 566
-3%
|
2 607
+2%
|
2 541
-3%
|
2 635
+4%
|
2 537
-4%
|
2 798
+10%
|
3 097
+11%
|
3 467
+12%
|
3 808
+10%
|
|
Total Liabilities & Equity |
4 454
N/A
|
4 179
-6%
|
4 308
+3%
|
5 039
+17%
|
5 748
+14%
|
5 236
-9%
|
5 870
+12%
|
6 147
+5%
|
6 288
+2%
|
6 115
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
223
|
224
|
226
|
227
|
226
|
228
|
228
|
227
|
228
|
221
|