By Helgi Library - April 2, 2020
Foxconn Czech Republic's total assets reached CZK 25,143 mil at the end of 2015, up 2.4% compared to the previous year. ...
By Helgi Library - April 2, 2020
Foxconn Czech Republic's total assets reached CZK 25,143 mil at the end of 2015, up 2.4% compared to the previous year. ...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 97,306 | 119,563 | 126,904 |
| Gross Profit | CZK mil | 2,524 | 2,460 | 2,986 |
| EBITDA | CZK mil | 1,222 | 1,768 | 1,731 |
| EBIT | CZK mil | 831 | 1,374 | 1,365 |
| Financing Cost | CZK mil | -259 | -150 | -124 |
| Pre-Tax Profit | CZK mil | 1,091 | 1,524 | 1,488 |
| Net Profit | CZK mil | 1,010 | 1,418 | 1,032 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 19,322 | 24,553 | 25,143 |
| Non-Current Assets | CZK mil | 2,875 | 2,740 | 2,529 |
| Current Assets | CZK mil | 16,439 | 21,805 | 22,604 |
| Working Capital | CZK mil | 2,086 | 5,857 | 7,525 |
| Shareholders' Equity | CZK mil | 5,955 | 7,374 | 8,406 |
| Liabilities | CZK mil | 13,367 | 17,179 | 16,736 |
| Total Debt | CZK mil | 1,017 | 358 | 110 |
| Net Debt | CZK mil | -808 | -26.2 | -728 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 18.5 | 21.3 | 13.1 |
| ROCE | % | 18.3 | 20.9 | 11.1 |
| Gross Margin | % | 2.59 | 2.06 | 2.35 |
| EBITDA Margin | % | 1.26 | 1.48 | 1.36 |
| EBIT Margin | % | 0.854 | 1.15 | 1.08 |
| Net Margin | % | 1.04 | 1.19 | 0.813 |
| Net Debt/EBITDA | -0.661 | -0.015 | -0.420 | |
| Net Debt/Equity | -0.136 | -0.004 | -0.087 | |
| Cost of Financing | % | -19.4 | -21.9 | -52.8 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Total Cash From Operations | CZK mil | 2,033 | -1,541 | 868 |
| Total Cash From Investing | CZK mil | -24.8 | -258 | -166 |
| Total Cash From Financing | CZK mil | -1,655 | 358 | -249 |
| Net Change In Cash | CZK mil | 353 | -1,440 | 453 |
| Cash Conversion Cycle | days | 7.02 | 17.2 | 21.0 |
| Cash Earnings | CZK mil | 1,400 | 1,811 | 1,398 |
| Free Cash Flow | CZK mil | 2,008 | -1,799 | 702 |
Get all company financials in excel:
| summary | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||||
| Sales | CZK mil | 84,154 | 110,199 | 102,327 | 105,118 | 97,306 | ||||||||
| Gross Profit | CZK mil | 2,519 | 2,876 | 1,707 | 2,385 | 2,524 | ||||||||
| EBIT | CZK mil | 509 | 772 | -409 | 695 | 831 | ||||||||
| Net Profit | CZK mil | 526 | 383 | -24.0 | 858 | 1,010 | ||||||||
| ROE | % | 20.0 | 10.9 | -0.586 | 19.0 | 18.5 | ||||||||
| EBIT Margin | % | 0.605 | 0.701 | -0.400 | 0.662 | 0.854 | ||||||||
| Net Margin | % | 0.625 | 0.348 | -0.023 | 0.817 | 1.04 | ||||||||
| Employees | 3,632 | 2,803 | 3,247 | 4,110 | 3,636 | |||||||||
| balance sheet | ||||||||||||||
| Total Assets | CZK mil | 15,003 | 19,299 | 18,073 | 16,701 | 19,322 | ||||||||
| Non-Current Assets | CZK mil | 2,678 | 3,433 | 3,437 | 3,031 | 2,875 | ||||||||
| Current Assets | CZK mil | 12,316 | 15,859 | 14,632 | 13,665 | 16,439 | ||||||||
| Shareholders' Equity | CZK mil | 2,891 | 4,109 | 4,086 | 4,944 | 5,955 | ||||||||
| Liabilities | CZK mil | 12,112 | 15,190 | 13,987 | 11,757 | 13,367 | ||||||||
| Non-Current Liabilities | CZK mil | 1,501 | 1,570 | 2,478 | 1,695 | 81.5 | ||||||||
| Current Liabilities | CZK mil | 10,611 | 13,620 | 11,509 | 10,062 | 13,285 | ||||||||
| Net Debt/EBITDA | 0.548 | 0.050 | 70.3 | 0.160 | -0.661 | |||||||||
| Net Debt/Equity | 0.161 | 0.013 | 0.275 | 0.037 | -0.136 | |||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | -9.92 | 36.5 | -27.6 | -14.4 | -19.4 | ||
| cash flow | ||||||||||||||
| Total Cash From Operations | CZK mil | -992 | 577 | -357 | 959 | 2,033 | ||||||||
| Total Cash From Investing | CZK mil | -208 | -990 | -718 | -19.0 | -24.8 | ||||||||
| Total Cash From Financing | CZK mil | 1,031 | 807 | 1,039 | -389 | -1,655 | ||||||||
| Net Change In Cash | CZK mil | -169 | 394 | -36.0 | 551 | 353 |
| income statement | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||||
| Sales | CZK mil | 84,154 | 110,199 | 102,327 | 105,118 | 97,306 | ||||||||
| Cost of Goods & Services | CZK mil | 81,635 | 107,323 | 100,620 | 102,733 | 94,781 | ||||||||
| Gross Profit | CZK mil | 2,519 | 2,876 | 1,707 | 2,385 | 2,524 | ||||||||
| Staff Cost | CZK mil | 1,260 | 1,446 | 1,668 | 1,553 | 1,417 | ||||||||
| Other Cost | CZK mil | 410 | 346 | 23.0 | -316 | -114 | ||||||||
| EBITDA | CZK mil | 849 | 1,084 | 16.0 | 1,148 | 1,222 | ||||||||
| Depreciation | CZK mil | 340 | 312 | 425 | 453 | 390 | ||||||||
| EBIT | CZK mil | 509 | 772 | -409 | 695 | 831 | ||||||||
| Financing Cost | CZK mil | -51.0 | 372 | -422 | -266 | -259 | ||||||||
| Extraordinary Cost | CZK mil | 37.0 | 0 | 0 | 0 | 0.081 | ||||||||
| Pre-Tax Profit | CZK mil | 523 | 400 | 13.0 | 961 | 1,091 | ||||||||
| Tax | CZK mil | -4.00 | 17.0 | 38.0 | 103 | 80.7 | ||||||||
| Minorities | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.506 | 0.081 | ||
| Net Profit | CZK mil | 526 | 383 | -24.0 | 858 | 1,010 | ||||||||
| growth rates | ||||||||||||||
| Total Revenue Growth | % | ... | -6.36 | 30.9 | -7.14 | 2.73 | -7.43 | |||||||
| Operating Cost Growth | % | ... | -26.5 | 7.31 | -5.64 | -26.8 | 5.32 | |||||||
| EBITDA Growth | % | ... | -226 | 27.7 | -98.5 | 7,075 | 6.41 | |||||||
| EBIT Growth | % | ... | -155 | 51.7 | -153 | -270 | 19.6 | |||||||
| Pre-Tax Profit Growth | % | ... | -146 | -23.5 | -96.8 | 7,294 | 13.5 | |||||||
| Net Profit Growth | % | ... | -146 | -27.2 | -106 | -3,676 | 17.7 | |||||||
| ratios | ||||||||||||||
| ROE | % | 20.0 | 10.9 | -0.586 | 19.0 | 18.5 | ||||||||
| ROCE | % | ... | 13.3 | 6.26 | -0.320 | 12.5 | 18.3 | |||||||
| Gross Margin | % | 2.99 | 2.61 | 1.67 | 2.27 | 2.59 | ||||||||
| EBITDA Margin | % | 1.01 | 0.984 | 0.016 | 1.09 | 1.26 | ||||||||
| EBIT Margin | % | 0.605 | 0.701 | -0.400 | 0.662 | 0.854 | ||||||||
| Net Margin | % | 0.625 | 0.348 | -0.023 | 0.817 | 1.04 | ||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | -9.92 | 36.5 | -27.6 | -14.4 | -19.4 | ||
| Net Debt/EBITDA | 0.548 | 0.050 | 70.3 | 0.160 | -0.661 |
| balance sheet | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||||||
| Non-Current Assets | CZK mil | 2,678 | 3,433 | 3,437 | 3,031 | 2,875 | ||||||||
| Property, Plant & Equipment | CZK mil | 2,679 | 3,414 | 3,392 | 2,979 | 2,842 | ||||||||
| Intangible Assets | CZK mil | 88.0 | 89.0 | 107 | 110 | 85.5 | ||||||||
| Current Assets | CZK mil | 12,316 | 15,859 | 14,632 | 13,665 | 16,439 | ||||||||
| Inventories | CZK mil | 3,236 | 3,966 | 3,743 | 2,901 | 3,515 | ||||||||
| Receivables | CZK mil | 8,156 | 10,652 | 9,135 | 8,305 | 10,140 | ||||||||
| Cash & Cash Equivalents | CZK mil | 563 | 957 | 920 | 1,471 | 1,825 | ||||||||
| Total Assets | CZK mil | 15,003 | 19,299 | 18,073 | 16,701 | 19,322 | ||||||||
| Shareholders' Equity | CZK mil | 2,891 | 4,109 | 4,086 | 4,944 | 5,955 | ||||||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||
| Liabilities | CZK mil | 12,112 | 15,190 | 13,987 | 11,757 | 13,367 | ||||||||
| Non-Current Liabilities | CZK mil | 1,501 | 1,570 | 2,478 | 1,695 | 81.5 | ||||||||
| Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||
| Current Liabilities | CZK mil | 10,611 | 13,620 | 11,509 | 10,062 | 13,285 | ||||||||
| Short-Term Debt | CZK mil | 1,028 | 1,011 | 2,044 | 1,655 | 1,017 | ||||||||
| Trade Payables | CZK mil | 9,188 | 10,704 | 8,650 | 8,173 | 11,569 | ||||||||
| Provisions | CZK mil | 22.0 | 52.0 | 40.0 | 33.9 | 24.2 | ||||||||
| Equity And Liabilities | CZK mil | 15,003 | 19,299 | 18,073 | 16,701 | 19,322 | ||||||||
| growth rates | ||||||||||||||
| Total Asset Growth | % | ... | 11.1 | 28.6 | -6.35 | -7.59 | 15.7 | |||||||
| Shareholders' Equity Growth | % | ... | 22.1 | 42.1 | -0.560 | 21.0 | 20.4 | |||||||
| Net Debt Growth | % | ... | -164 | -88.4 | 1,981 | -83.7 | -540 | |||||||
| Total Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | -1.65 | 102 | -19.0 | -38.6 | ||
| ratios | ||||||||||||||
| Total Debt | CZK mil | 1,028 | 1,011 | 2,044 | 1,655 | 1,017 | ||||||||
| Net Debt | CZK mil | 465 | 54.0 | 1,124 | 184 | -808 | ||||||||
| Working Capital | CZK mil | 2,204 | 3,914 | 4,228 | 3,033 | 2,086 | ||||||||
| Capital Employed | CZK mil | 4,882 | 7,347 | 7,665 | 6,064 | 4,961 | ||||||||
| Net Debt/Equity | 0.161 | 0.013 | 0.275 | 0.037 | -0.136 | |||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | -9.92 | 36.5 | -27.6 | -14.4 | -19.4 |
| cash flow | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||||||
| Net Profit | CZK mil | 526 | 383 | -24.0 | 858 | 1,010 | ||||||||
| Depreciation | CZK mil | 340 | 312 | 425 | 453 | 390 | ||||||||
| Non-Cash Items | CZK mil | ... | 150 | 1,592 | -444 | -1,548 | -314 | |||||||
| Change in Working Capital | CZK mil | ... | -2,008 | -1,710 | -314 | 1,195 | 946 | |||||||
| Total Cash From Operations | CZK mil | -992 | 577 | -357 | 959 | 2,033 | ||||||||
| Capital Expenditures | CZK mil | -208 | -990 | -369 | -140 | -223 | ||||||||
| Other Investments | CZK mil | 0 | 0 | -349 | 121 | 198 | ||||||||
| Total Cash From Investing | CZK mil | -208 | -990 | -718 | -19.0 | -24.8 | ||||||||
| Issuance Of Debt | CZK mil | ... | 1,028 | -17.0 | 1,033 | -389 | -638 | |||||||
| Total Cash From Financing | CZK mil | 1,031 | 807 | 1,039 | -389 | -1,655 | ||||||||
| Net Change In Cash | CZK mil | -169 | 394 | -36.0 | 551 | 353 | ||||||||
| ratios | ||||||||||||||
| Days Sales Outstanding | days | 35.4 | 35.3 | 32.6 | 28.8 | 38.0 | ||||||||
| Days Sales Of Inventory | days | 14.5 | 13.5 | 13.6 | 10.3 | 13.5 | ||||||||
| Days Payable Outstanding | days | 41.1 | 36.4 | 31.4 | 29.0 | 44.6 | ||||||||
| Cash Conversion Cycle | days | 8.76 | 12.4 | 14.8 | 10.1 | 7.02 | ||||||||
| Cash Earnings | CZK mil | 866 | 695 | 401 | 1,311 | 1,400 | ||||||||
| Free Cash Flow | CZK mil | -1,200 | -413 | -1,075 | 940 | 2,008 |
| other data | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||||||
| ROA | % | 3.69 | 2.23 | -0.128 | 4.94 | 5.61 | ||||||||
| Gross Margin | % | 2.99 | 2.61 | 1.67 | 2.27 | 2.59 | ||||||||
| Employees | 3,632 | 2,803 | 3,247 | 4,110 | 3,636 | |||||||||
| Cost Per Employee | USD per month | 1,517 | 2,249 | 2,420 | 1,610 | 1,659 | ||||||||
| Cost Per Employee (Local Currency) | CZK per month | 28,910 | 42,990 | 42,809 | 31,482 | 32,465 | ||||||||
| Staff Cost (As % Of Total Cost) | % | 1.51 | 1.32 | 1.62 | 1.49 | 1.47 | ||||||||
| Effective Tax Rate | % | -0.765 | 4.25 | 292 | 10.7 | 7.40 | ||||||||
| Capital Expenditures (As % of Sales) | % | 0.247 | 0.898 | 0.361 | 0.133 | 0.229 | ||||||||
| Revenues From Abroad | CZK mil | ... | ... | ... | ... | 82,924 | 100,774 | 96,399 | 104,647 | 96,601 | ||||
| Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | 98.5 | 91.4 | 94.2 | 99.6 | 99.3 |
Get all company financials in excel:
Hon Hai Precision Industry Co., Ltd., trading as Foxconn Technology Group, is a Taiwanese multinational electronics contract manufacturing company headquartered in Tucheng, New Taipei, Taiwan. It is the world's largest electronics contract manufacturer and the fourth-largest information technology company by revenue. Foxconn is primarily an original design manufacturer and its clients include major American, European, and Japanese electronics and information technology companies. Notable products that the company manufactures include the BlackBerry, iPad, iPhone, iPod, Kindle, PlayStation 3, Playstation 4, and Wii U. Hon Hai Precision Industry Co., Ltd. was founded in 1974 by Terry Gou as a manufacturer of electrical components. Foxconn CZ is the Company's subsidiary in the Czech Republic. It was created in 2000 and belongs among the top 10 largest companies in the country
Foxconn Czech Republic has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 9.82% a year during that time to total of CZK 1,731 mil in 2015, or 1.36% of sales. That’s compared to 1.04% average margin seen in last five years.
The company netted CZK 1,032 mil in 2015 implying ROE of 13.1% and ROCE of 11.1%. Again, the average figures were 14.3% and 12.5%, respectively when looking at the previous 5 years.
Foxconn Czech Republic’s net debt amounted to CZK -728 mil at the end of 2015, or -0.087 of equity. When compared to EBITDA, net debt was -0.420x, down when compared to average of 13.9x seen in the last 5 years.
Helgi Library 
