Qiagen NV
NYSE:QGEN
Balance Sheet
Balance Sheet Decomposition
Qiagen NV
Qiagen NV
Balance Sheet
Qiagen NV
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
56
|
45
|
99
|
196
|
192
|
430
|
347
|
333
|
826
|
828
|
221
|
394
|
330
|
393
|
290
|
138
|
140
|
208
|
190
|
598
|
881
|
731
|
668
|
571
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
140
|
208
|
190
|
245
|
235
|
122
|
87
|
0
|
|
| Cash Equivalents |
56
|
45
|
99
|
196
|
192
|
430
|
347
|
333
|
826
|
828
|
221
|
394
|
330
|
393
|
290
|
0
|
0
|
0
|
0
|
353
|
645
|
608
|
581
|
571
|
|
| Short-Term Investments |
23
|
12
|
7
|
30
|
15
|
53
|
2
|
0
|
40
|
106
|
55
|
90
|
0
|
0
|
0
|
302
|
518
|
1 186
|
564
|
117
|
185
|
688
|
390
|
489
|
|
| Total Receivables |
46
|
58
|
70
|
74
|
72
|
88
|
163
|
179
|
229
|
215
|
264
|
297
|
384
|
503
|
456
|
421
|
762
|
422
|
485
|
487
|
470
|
434
|
516
|
459
|
|
| Accounts Receivables |
40
|
51
|
61
|
66
|
64
|
80
|
137
|
158
|
194
|
197
|
231
|
251
|
260
|
265
|
274
|
278
|
329
|
352
|
385
|
389
|
376
|
334
|
397
|
364
|
|
| Other Receivables |
6
|
6
|
9
|
8
|
8
|
7
|
26
|
21
|
36
|
17
|
34
|
46
|
125
|
237
|
183
|
143
|
432
|
70
|
99
|
98
|
93
|
101
|
119
|
95
|
|
| Inventory |
32
|
56
|
65
|
60
|
54
|
64
|
88
|
109
|
131
|
127
|
132
|
135
|
128
|
132
|
137
|
137
|
156
|
163
|
171
|
291
|
328
|
358
|
398
|
279
|
|
| Other Current Assets |
20
|
23
|
18
|
26
|
38
|
48
|
47
|
82
|
108
|
89
|
73
|
76
|
78
|
121
|
78
|
41
|
73
|
176
|
162
|
131
|
247
|
184
|
176
|
69
|
|
| Total Current Assets |
177
|
193
|
259
|
387
|
370
|
683
|
648
|
704
|
1 333
|
1 365
|
745
|
993
|
921
|
1 149
|
961
|
1 038
|
1 648
|
2 155
|
1 570
|
1 624
|
2 110
|
2 394
|
2 148
|
1 960
|
|
| PP&E Net |
160
|
212
|
233
|
217
|
195
|
221
|
283
|
290
|
317
|
346
|
372
|
419
|
445
|
428
|
443
|
437
|
494
|
512
|
455
|
662
|
739
|
758
|
870
|
870
|
|
| PP&E Gross |
160
|
212
|
233
|
217
|
195
|
221
|
283
|
290
|
317
|
346
|
372
|
419
|
445
|
428
|
443
|
437
|
494
|
512
|
455
|
662
|
739
|
758
|
870
|
870
|
|
| Accumulated Depreciation |
43
|
67
|
93
|
100
|
105
|
132
|
166
|
194
|
211
|
250
|
290
|
333
|
393
|
393
|
410
|
451
|
565
|
603
|
699
|
630
|
632
|
503
|
517
|
516
|
|
| Intangible Assets |
5
|
13
|
15
|
35
|
75
|
118
|
639
|
640
|
752
|
753
|
819
|
843
|
98
|
727
|
636
|
557
|
499
|
475
|
632
|
726
|
627
|
545
|
527
|
304
|
|
| Goodwill |
2
|
26
|
30
|
56
|
94
|
160
|
1 108
|
1 152
|
1 337
|
1 352
|
1 734
|
1 771
|
1 856
|
1 888
|
1 876
|
1 926
|
2 013
|
2 109
|
2 141
|
2 364
|
2 351
|
2 353
|
2 476
|
2 425
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
61
|
81
|
4
|
25
|
24
|
21
|
4
|
|
| Other Long-Term Assets |
9
|
11
|
15
|
19
|
31
|
29
|
97
|
100
|
56
|
98
|
59
|
62
|
769
|
263
|
263
|
351
|
329
|
437
|
356
|
489
|
295
|
215
|
74
|
126
|
|
| Other Assets |
2
|
26
|
30
|
56
|
94
|
160
|
1 108
|
1 152
|
1 337
|
1 352
|
1 734
|
1 771
|
1 856
|
1 888
|
1 876
|
1 926
|
2 013
|
2 109
|
2 141
|
2 364
|
2 351
|
2 353
|
2 476
|
2 425
|
|
| Total Assets |
357
N/A
|
455
+27%
|
552
+21%
|
715
+29%
|
765
+7%
|
1 212
+58%
|
2 775
+129%
|
2 885
+4%
|
3 796
+32%
|
3 914
+3%
|
3 730
-5%
|
4 088
+10%
|
4 088
+0%
|
4 454
+9%
|
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%
|
5 690
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
20
|
24
|
19
|
20
|
16
|
24
|
40
|
49
|
44
|
54
|
60
|
51
|
51
|
46
|
52
|
51
|
59
|
69
|
85
|
118
|
101
|
99
|
84
|
83
|
|
| Accrued Liabilities |
19
|
25
|
27
|
41
|
48
|
60
|
95
|
151
|
233
|
178
|
183
|
152
|
183
|
163
|
129
|
144
|
173
|
210
|
332
|
221
|
220
|
216
|
210
|
198
|
|
| Short-Term Debt |
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
9
|
8
|
7
|
7
|
3
|
28
|
53
|
79
|
6
|
5
|
5
|
132
|
1
|
1
|
1
|
503
|
285
|
43
|
848
|
390
|
588
|
53
|
|
| Other Current Liabilities |
10
|
30
|
39
|
19
|
21
|
26
|
27
|
34
|
46
|
77
|
60
|
58
|
98
|
90
|
86
|
112
|
91
|
190
|
249
|
191
|
349
|
271
|
197
|
209
|
|
| Total Current Liabilities |
58
|
81
|
95
|
88
|
92
|
117
|
166
|
262
|
376
|
388
|
452
|
267
|
337
|
432
|
268
|
308
|
325
|
972
|
951
|
572
|
1 517
|
975
|
1 079
|
544
|
|
| Long-Term Debt |
81
|
107
|
114
|
211
|
203
|
502
|
983
|
950
|
870
|
797
|
446
|
846
|
845
|
1 041
|
1 049
|
1 067
|
1 758
|
1 671
|
1 421
|
1 880
|
1 094
|
1 472
|
922
|
1 338
|
|
| Deferred Income Tax |
0
|
0
|
4
|
10
|
18
|
22
|
226
|
213
|
213
|
201
|
210
|
192
|
144
|
117
|
70
|
41
|
77
|
63
|
23
|
39
|
38
|
18
|
13
|
23
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
9
|
10
|
10
|
8
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
3
|
4
|
5
|
3
|
6
|
8
|
7
|
47
|
51
|
64
|
59
|
38
|
207
|
224
|
285
|
338
|
407
|
303
|
580
|
401
|
357
|
294
|
218
|
|
| Total Liabilities |
144
N/A
|
191
+33%
|
217
+13%
|
314
+45%
|
315
+0%
|
646
+105%
|
1 384
+114%
|
1 431
+3%
|
1 505
+5%
|
1 438
-4%
|
1 181
-18%
|
1 373
+16%
|
1 374
+0%
|
1 805
+31%
|
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%
|
2 122
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
97
|
120
|
163
|
212
|
274
|
345
|
389
|
478
|
616
|
760
|
856
|
985
|
1 054
|
1 126
|
1 209
|
1 263
|
1 248
|
1 380
|
1 178
|
1 323
|
1 792
|
2 160
|
2 457
|
2 448
|
|
| Additional Paid In Capital |
123
|
135
|
140
|
146
|
158
|
179
|
926
|
959
|
1 623
|
1 649
|
1 674
|
1 718
|
1 778
|
1 823
|
1 766
|
1 795
|
1 630
|
1 742
|
1 777
|
1 834
|
1 819
|
1 868
|
1 915
|
1 666
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
117
|
167
|
152
|
120
|
119
|
179
|
112
|
118
|
190
|
160
|
133
|
75
|
|
| Other Equity |
9
|
7
|
30
|
41
|
17
|
41
|
75
|
15
|
50
|
65
|
16
|
44
|
4
|
135
|
259
|
334
|
220
|
311
|
310
|
244
|
327
|
404
|
434
|
475
|
|
| Total Equity |
213
N/A
|
263
+24%
|
335
+27%
|
400
+20%
|
450
+13%
|
566
+26%
|
1 392
+146%
|
1 454
+4%
|
2 291
+58%
|
2 476
+8%
|
2 548
+3%
|
2 715
+7%
|
2 714
0%
|
2 650
-2%
|
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%
|
3 567
-6%
|
|
| Total Liabilities & Equity |
357
N/A
|
455
+27%
|
552
+21%
|
715
+29%
|
765
+7%
|
1 212
+58%
|
2 775
+129%
|
2 885
+4%
|
3 796
+32%
|
3 914
+3%
|
3 730
-5%
|
4 088
+10%
|
4 088
+0%
|
4 454
+9%
|
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%
|
5 690
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
134
|
136
|
137
|
137
|
139
|
140
|
182
|
185
|
217
|
218
|
219
|
219
|
218
|
217
|
218
|
219
|
220
|
219
|
221
|
221
|
220
|
221
|
221
|
222
|
|