By Helgi Library - April 2, 2020
Maxion Wheels Czech's total assets reached CZK 2,465 mil at the end of 2015, down 40.1% compared to the previous year. ...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 2,998 | 3,011 | 3,118 |
| Gross Profit | CZK mil | 630 | 614 | 609 |
| EBITDA | CZK mil | 309 | 353 | 311 |
| EBIT | CZK mil | 50.8 | 136 | 86.5 |
| Financing Cost | CZK mil | -78.8 | 14.6 | 84.1 |
| Pre-Tax Profit | CZK mil | 130 | 122 | 2.48 |
| Net Profit | CZK mil | 105 | 95.4 | 10.2 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 4,099 | 4,113 | 2,465 |
| Non-Current Assets | CZK mil | 1,344 | 1,412 | 1,530 |
| Current Assets | CZK mil | 2,752 | 2,697 | 930 |
| Working Capital | CZK mil | 218 | 150 | 198 |
| Shareholders' Equity | CZK mil | 701 | 797 | 807 |
| Liabilities | CZK mil | 3,397 | 3,316 | 1,658 |
| Total Debt | CZK mil | 2,645 | 2,522 | 839 |
| Net Debt | CZK mil | 2,637 | 2,488 | 805 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 16.4 | 12.7 | 1.28 |
| ROCE | % | 5.93 | 6.11 | 0.623 |
| Gross Margin | % | 21.0 | 20.4 | 19.5 |
| EBITDA Margin | % | 10.3 | 11.7 | 9.99 |
| EBIT Margin | % | 1.69 | 4.52 | 2.77 |
| Net Margin | % | 3.51 | 3.17 | 0.329 |
| Net Debt/EBITDA | 8.53 | 7.04 | 2.59 | |
| Net Debt/Equity | 3.76 | 3.12 | 0.998 | |
| Cost of Financing | % | -3.09 | 0.564 | 5.00 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Total Cash From Operations | CZK mil | 444 | 271 | 160 |
| Total Cash From Investing | CZK mil | -439 | -97.2 | 1,528 |
| Total Cash From Financing | CZK mil | -15.3 | -148 | -1,688 |
| Net Change In Cash | CZK mil | -9.58 | 25.2 | 0.335 |
| Cash Conversion Cycle | days | 19.8 | 12.1 | 17.4 |
| Cash Earnings | CZK mil | 364 | 313 | 235 |
| Free Cash Flow | CZK mil | 5.71 | 173 | 1,688 |
Get all company financials in excel:
| summary | Unit | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||
| Sales | CZK mil | ... | 3,662 | 4,038 | 2,998 | ||
| Gross Profit | CZK mil | ... | 845 | 784 | 630 | ||
| EBIT | CZK mil | ... | 237 | 272 | 50.8 | ||
| Net Profit | CZK mil | ... | -2.93 | 107 | 105 | ||
| ROE | % | ... | -0.610 | 20.2 | 16.4 | ||
| EBIT Margin | % | ... | 6.47 | 6.73 | 1.69 | ||
| Net Margin | % | ... | -0.080 | 2.66 | 3.51 | ||
| Employees | ... | 716 | 721 | 688 | |||
| balance sheet | |||||||
| Total Assets | CZK mil | 3,354 | 3,732 | 4,012 | 4,099 | ||
| Non-Current Assets | CZK mil | 2,187 | 1,936 | 1,740 | 1,344 | ||
| Current Assets | CZK mil | 1,162 | 1,792 | 2,261 | 2,752 | ||
| Shareholders' Equity | CZK mil | 481 | 478 | 585 | 701 | ||
| Liabilities | CZK mil | 2,874 | 3,254 | 3,427 | 3,397 | ||
| Non-Current Liabilities | CZK mil | 1,999 | 2,214 | 2,452 | 2,614 | ||
| Current Liabilities | CZK mil | 528 | 647 | 714 | 587 | ||
| Net Debt/EBITDA | ... | 4.26 | 4.26 | 8.53 | |||
| Net Debt/Equity | 4.20 | 4.93 | 4.18 | 3.76 | |||
| Cost of Financing | % | ... | 10.8 | 5.45 | -3.09 | ||
| cash flow | |||||||
| Total Cash From Operations | CZK mil | ... | -56.0 | 292 | 444 | ||
| Total Cash From Investing | CZK mil | ... | -66.3 | -128 | -439 | ||
| Total Cash From Financing | CZK mil | ... | 66.0 | -169 | -15.3 | ||
| Net Change In Cash | CZK mil | ... | -56.3 | -4.60 | -9.58 |
| income statement | Unit | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||
| Sales | CZK mil | ... | 3,662 | 4,038 | 2,998 | ||
| Cost of Goods & Services | CZK mil | ... | 2,817 | 3,253 | 2,368 | ||
| Gross Profit | CZK mil | ... | 845 | 784 | 630 | ||
| Staff Cost | CZK mil | ... | 367 | 375 | 379 | ||
| Other Cost | CZK mil | ... | -74.7 | -165 | -58.5 | ||
| EBITDA | CZK mil | ... | 553 | 574 | 309 | ||
| Depreciation | CZK mil | ... | 316 | 302 | 258 | ||
| EBIT | CZK mil | ... | 237 | 272 | 50.8 | ||
| Financing Cost | CZK mil | ... | 241 | 132 | -78.8 | ||
| Extraordinary Cost | CZK mil | ... | < 0.001 | 0 | 0 | ||
| Pre-Tax Profit | CZK mil | ... | -3.52 | 140 | 130 | ||
| Tax | CZK mil | ... | -0.596 | 32.7 | 24.4 | ||
| Minorities | CZK mil | ... | 0 | 0 | 0 | ||
| Net Profit | CZK mil | ... | -2.93 | 107 | 105 | ||
| growth rates | |||||||
| Total Revenue Growth | % | ... | ... | 10.2 | -25.8 | ||
| Operating Cost Growth | % | ... | ... | -28.0 | 52.5 | ||
| EBITDA Growth | % | ... | ... | 3.82 | -46.1 | ||
| EBIT Growth | % | ... | ... | 14.7 | -81.3 | ||
| Pre-Tax Profit Growth | % | ... | ... | -4,081 | -7.60 | ||
| Net Profit Growth | % | ... | ... | -3,773 | -2.12 | ||
| ratios | |||||||
| ROE | % | ... | -0.610 | 20.2 | 16.4 | ||
| ROCE | % | ... | -0.120 | 5.02 | 5.93 | ||
| Gross Margin | % | ... | 23.1 | 19.4 | 21.0 | ||
| EBITDA Margin | % | ... | 15.1 | 14.2 | 10.3 | ||
| EBIT Margin | % | ... | 6.47 | 6.73 | 1.69 | ||
| Net Margin | % | ... | -0.080 | 2.66 | 3.51 | ||
| Cost of Financing | % | ... | 10.8 | 5.45 | -3.09 | ||
| Net Debt/EBITDA | ... | 4.26 | 4.26 | 8.53 |
| balance sheet | Unit | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | |||||||
| Non-Current Assets | CZK mil | 2,187 | 1,936 | 1,740 | 1,344 | ||
| Property, Plant & Equipment | CZK mil | 2,180 | 1,933 | 1,738 | 1,337 | ||
| Intangible Assets | CZK mil | 7.11 | 3.48 | 1.82 | 6.37 | ||
| Current Assets | CZK mil | 1,162 | 1,792 | 2,261 | 2,752 | ||
| Inventories | CZK mil | 249 | 278 | 277 | 262 | ||
| Receivables | CZK mil | 575 | 622 | 586 | 428 | ||
| Cash & Cash Equivalents | CZK mil | 74.4 | 18.1 | 13.5 | 8.20 | ||
| Total Assets | CZK mil | 3,354 | 3,732 | 4,012 | 4,099 | ||
| Shareholders' Equity | CZK mil | 481 | 478 | 585 | 701 | ||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | ||
| Liabilities | CZK mil | 2,874 | 3,254 | 3,427 | 3,397 | ||
| Non-Current Liabilities | CZK mil | 1,999 | 2,214 | 2,452 | 2,614 | ||
| Long-Term Debt | CZK mil | 1,797 | 2,011 | 2,267 | 2,497 | ||
| Deferred Tax Liabilities | CZK mil | 202 | 203 | 184 | 117 | ||
| Current Liabilities | CZK mil | 528 | 647 | 714 | 587 | ||
| Short-Term Debt | CZK mil | 295 | 361 | 192 | 148 | ||
| Trade Payables | CZK mil | 430 | 540 | 616 | 471 | ||
| Provisions | CZK mil | 49.2 | 31.3 | 69.7 | 48.4 | ||
| Equity And Liabilities | CZK mil | 3,354 | 3,732 | 4,012 | 4,099 | ||
| growth rates | |||||||
| Total Asset Growth | % | ... | 11.2 | 7.52 | 2.15 | ||
| Shareholders' Equity Growth | % | ... | -0.673 | 22.5 | 19.9 | ||
| Net Debt Growth | % | ... | 16.7 | 3.89 | 7.83 | ||
| Total Debt Growth | % | ... | 13.4 | 3.67 | 7.57 | ||
| ratios | |||||||
| Total Debt | CZK mil | 2,092 | 2,372 | 2,459 | 2,645 | ||
| Net Debt | CZK mil | 2,018 | 2,354 | 2,446 | 2,637 | ||
| Working Capital | CZK mil | 395 | 360 | 247 | 218 | ||
| Capital Employed | CZK mil | 2,581 | 2,296 | 1,987 | 1,562 | ||
| Net Debt/Equity | 4.20 | 4.93 | 4.18 | 3.76 | |||
| Cost of Financing | % | ... | 10.8 | 5.45 | -3.09 |
| cash flow | Unit | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | |||||||
| Net Profit | CZK mil | ... | -2.93 | 107 | 105 | ||
| Depreciation | CZK mil | ... | 316 | 302 | 258 | ||
| Non-Cash Items | CZK mil | ... | -404 | -230 | 52.3 | ||
| Change in Working Capital | CZK mil | ... | 34.8 | 113 | 28.4 | ||
| Total Cash From Operations | CZK mil | ... | -56.0 | 292 | 444 | ||
| Capital Expenditures | CZK mil | ... | -66.5 | -129 | -49.4 | ||
| Other Investments | CZK mil | ... | 0.224 | 1.92 | -389 | ||
| Total Cash From Investing | CZK mil | ... | -66.3 | -128 | -439 | ||
| Issuance Of Debt | CZK mil | ... | 280 | 87.0 | 186 | ||
| Total Cash From Financing | CZK mil | ... | 66.0 | -169 | -15.3 | ||
| Net Change In Cash | CZK mil | ... | -56.3 | -4.60 | -9.58 | ||
| ratios | |||||||
| Days Sales Outstanding | days | ... | 61.9 | 53.0 | 52.1 | ||
| Days Sales Of Inventory | days | ... | 36.1 | 31.1 | 40.4 | ||
| Days Payable Outstanding | days | ... | 70.0 | 69.2 | 72.7 | ||
| Cash Conversion Cycle | days | ... | 28.0 | 14.9 | 19.8 | ||
| Cash Earnings | CZK mil | ... | 313 | 410 | 364 | ||
| Free Cash Flow | CZK mil | ... | -122 | 165 | 5.71 |
| other data | Unit | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | |||||||
| ROA | % | ... | -0.083 | 2.78 | 2.59 | ||
| Gross Margin | % | ... | 23.1 | 19.4 | 21.0 | ||
| Employees | ... | 716 | 721 | 688 | |||
| Cost Per Employee | USD per month | ... | 2,415 | 2,217 | 2,349 | ||
| Cost Per Employee (Local Currency) | CZK per month | ... | 42,705 | 43,374 | 45,949 | ||
| Staff Cost (As % Of Total Cost) | % | ... | 10.7 | 9.97 | 12.9 | ||
| Effective Tax Rate | % | ... | 16.9 | 23.3 | 18.8 | ||
| Domestic Sales | CZK mil | ... | 1,536 | 1,850 | 1,176 | ||
| Capital Expenditures (As % of Sales) | % | ... | 1.82 | 3.21 | 1.65 | ||
| Revenues From Abroad | CZK mil | ... | 2,124 | 2,262 | 1,814 | ||
| Revenues From Abroad (As % Of Total) | % | ... | 58.0 | 56.0 | 60.5 | ||
| Sales from Cast Aluminum Wheels for Passenger Cars | CZK mil | ... | 1,736 | 2,069 | 1,644 | ||
| Sales from Steel Wheels for Passenger Cars | CZK mil | ... | 1,553 | 1,575 | 989 | ||
| Sales from Steel Wheels for Forklifts | CZK mil | ... | 299 | 368 | 338 | ||
| Sales to Europe | CZK mil | ... | 1,918 | 1,972 | 1,618 | ||
| Sales to Asia | CZK mil | ... | 113 | 168 | 104 | ||
| Sales to America | CZK mil | ... | 92.9 | 122 | 92.5 |
Get all company financials in excel:
Maxion Wheels Czech, s.r.o. is a Czech Republic-based subsidiary of Maxion Wheels Inc., U.S.-based wheel manufacturer. The Company engages in the design, manufacture, and supply of steel and aluminum wheels to the original equipment manufacturers of passenger and commercial vehicles worldwide. The Company offers aluminum light vehicle wheels for passenger cars; steel light vehicle wheels for passenger cars, light trucks, sport utility vehicles, and light commercial vehicles; and steel commercial vehicle wheels for trucks and trailers. It also provides wheels for agriculture and off-road construction applications, including tractors, combines, sprayers, planters, compactors, and graders. The Czech subsidiary is based in Ostrava, the Czech Republic.
Maxion Wheels Czech has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 0% during that time to total of CZK 311 mil in 2015, or 9.99% of sales. That’s compared to 12.3% average margin seen in last five years.
The company netted CZK 10.2 mil in 2015 implying ROE of 1.28% and ROCE of 0.623%. Again, the average figures were 10.00% and 3.51%, respectively when looking at the previous 5 years.
Maxion Wheels Czech’s net debt amounted to CZK 805 mil at the end of 2015, or 0.998 of equity. When compared to EBITDA, net debt was 2.59x, down when compared to average of 5.34x seen in the last 5 years.
Helgi Library 
