Stock Analysis on Net
AI Tokens
Stock Analysis on Net

Baxter International Inc. (NYSE:BAX)

This company has been moved to the archive! The financial data has not been updated since August 4, 2016.

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
Quarterly Data

Baxter International Inc., common-size consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

Microsoft Excel
Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012 Dec 31, 2011 Sep 30, 2011 Jun 30, 2011 Mar 31, 2011
Short-term debt 4.95 4.71 8.46 9.73 4.97 8.65 3.52 1.53 0.73 0.19 0.70 0.17 0.14 1.64 0.13 0.08 2.09 1.67 1.34 0.49 0.07 0.08
Current maturities of long-term debt and lease obligations 1.77 2.72 3.86 4.84 2.24 0.70 3.03 4.39 4.39 4.47 3.32 1.47 1.59 1.86 1.58 1.60 2.69 2.58 1.00 0.04 0.05 0.05
Accounts payable and accrued liabilities 15.87 13.76 12.71 14.87 13.82 15.08 16.76 17.45 17.50 17.69 18.81 18.15 17.28 20.02 21.62 20.81 21.62 21.61 23.13 22.81 22.60 22.20
Current income taxes payable 0.68 0.79 2.16 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
Current liabilities held for disposition 0.03 0.06 0.22 0.21 0.00 0.00 0.00 0.06 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
Current liabilities 23.29% 22.03% 27.41% 29.65% 21.03% 24.43% 23.31% 23.43% 22.61% 22.35% 22.83% 19.79% 19.01% 23.52% 23.34% 22.49% 26.40% 25.86% 25.47% 23.34% 22.72% 22.33%
Long-term debt and lease obligations, excluding current maturities 13.10 11.92 18.76 18.79 40.16 30.89 29.35 30.33 29.37 29.76 31.41 34.27 36.31 25.38 27.37 28.32 24.03 23.48 24.90 24.92 24.68 24.99
Other long-term liabilities 10.36 14.06 11.56 12.67 12.09 15.36 15.87 13.28 14.12 13.48 12.95 15.27 13.88 16.65 15.07 12.93 13.73 13.59 13.84 11.44 11.77 12.65
Noncurrent liabilities 23.46% 25.98% 30.32% 31.46% 52.25% 46.25% 45.22% 43.61% 43.49% 43.24% 44.37% 49.54% 50.19% 42.03% 42.44% 41.25% 37.75% 37.07% 38.74% 36.36% 36.45% 37.63%
Total liabilities 46.75% 48.01% 57.74% 61.11% 73.28% 70.69% 68.53% 67.04% 66.10% 65.59% 67.20% 69.32% 69.20% 65.54% 65.78% 63.73% 64.15% 62.93% 64.20% 59.70% 59.17% 59.97%
Common stock, $1 par value 4.27 3.94 3.26 3.39 2.28 2.75 2.64 2.67 2.66 2.70 2.64 2.70 2.88 3.36 3.35 3.45 3.70 3.64 3.58 3.83 3.85 3.92
Common stock in treasury, at cost -49.47 -42.85 -36.45 -38.16 -25.98 -31.74 -30.84 -31.31 -31.37 -31.56 -30.59 -31.33 -33.32 -38.81 -37.23 -37.43 -40.47 -37.83 -35.23 -37.03 -36.18 -35.19
Additional contributed capital 36.92 33.90 28.14 29.13 19.52 23.42 22.58 22.75 22.57 22.82 22.49 22.91 24.26 28.19 28.29 29.12 31.25 30.70 30.32 32.35 32.42 32.95
Retained earnings 87.83 74.48 46.16 47.48 44.61 53.71 51.04 49.15 48.30 48.07 45.82 46.70 48.49 55.09 53.40 53.68 55.87 52.34 49.44 51.30 49.34 47.76
Accumulated other comprehensive income (loss) -26.30 -17.49 1.07 -3.06 -13.81 -18.94 -14.08 -10.38 -8.37 -7.70 -7.64 -10.30 -11.64 -13.57 -13.78 -12.86 -14.84 -13.04 -13.58 -11.48 -9.99 -10.77
Total Baxter shareholders’ equity 53.24% 51.98% 42.17% 38.79% 26.61% 29.19% 31.33% 32.88% 33.80% 34.33% 32.71% 30.69% 30.66% 34.26% 34.03% 35.96% 35.51% 35.80% 34.53% 38.96% 39.44% 38.67%
Noncontrolling interests 0.01 0.01 0.09 0.10 0.11 0.12 0.14 0.09 0.10 0.09 0.09 -0.01 0.14 0.20 0.20 0.31 0.33 1.27 1.27 1.33 1.39 1.36
Total equity 53.25% 51.99% 42.26% 38.89% 26.72% 29.31% 31.47% 32.96% 33.90% 34.41% 32.80% 30.68% 30.80% 34.46% 34.22% 36.27% 35.85% 37.07% 35.80% 40.30% 40.83% 40.03%
Total liabilities and equity 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%

Based on: 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31), 10-K (reporting date: 2011-12-31), 10-Q (reporting date: 2011-09-30), 10-Q (reporting date: 2011-06-30), 10-Q (reporting date: 2011-03-31).

The capital structure of the organization underwent a significant transformation between March 2011 and June 2016, transitioning from a liability-heavy financing model to one predominantly supported by shareholders' equity.

Liability Trends and Debt Management
Total liabilities exhibited a general upward trend for the first four years, rising from 59.97% in March 2011 to a peak of 73.28% in June 2015. This increase was primarily driven by long-term debt and lease obligations, which peaked at 40.16% of total liabilities and equity in June 2015. However, a sharp deleveraging event occurred in 2016, resulting in total liabilities dropping to 46.75% by June 2016. The primary driver of this reduction was the substantial contraction of long-term debt, which fell to 13.10% in the final quarter of the analysis.
Analysis of Current Liabilities
Current liabilities remained relatively stable, fluctuating between 19% and 29% of the total balance sheet. Accounts payable and accrued liabilities showed a long-term downward trajectory, declining from 22.20% in March 2011 to 15.87% in June 2016. Short-term debt experienced notable volatility, with a significant spike to 9.73% in September 2015 before moderating to 4.95% by June 2016.
Equity Dynamics and Capitalization
Total equity followed an inverse trajectory to total liabilities, hitting a low of 26.72% in June 2015 before surging to 53.25% by June 2016. This expansion was largely attributed to a dramatic increase in retained earnings, which rose from a historical range of 45-55% to reach 87.83% by June 2016. This growth in retained earnings was partially offset by an increase in treasury stock, which grew from -35.19% in March 2011 to -49.47% in June 2016, indicating an aggressive share repurchase strategy.
Other Comprehensive Income and Minority Interests
Accumulated other comprehensive income remained consistently negative for the majority of the period, reaching its lowest point of -26.30% in June 2016. Noncontrolling interests became increasingly negligible over time, decreasing from 1.36% in March 2011 to 0.01% by June 2016.

AI Ask an analyst for more

My previous chats

Add tokens

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?