AQUA - Evoqua Water Technologies Corp.
Price:
--
--
| Metric | 2015 |
|---|---|
| Revenue | |
| Revenue | 1,061.0 |
| Cost of Revenue | 768.5 |
| Gross Profit | 292.4 |
| Operating Expenses | |
| R&D Expenses | 25.9 |
| SG&A Expenses | 272.1 |
| Other Expenses | (0.1) |
| Operating Expenses | 297.9 |
| Operating Income | |
| Operating Income | (5.5) |
| Interest Expense | 34.1 |
| Interest Income | 0 |
| Profitability | |
| EBITDA | 54.1 |
| EBIT | (4.1) |
| Income Before Tax | (38.1) |
| Income Tax Expense | 47.9 |
| Net Income | (86.1) |
| Per Share Data | |
| EPS (Basic) | -0.82 |
| EPS (Diluted) | -0.82 |
| Shares Outstanding | 104.8 |
| Metric | 2015 |
|---|---|
| Current Assets | |
| Cash & Cash Equivalents | 169.0 |
| Short-Term Investments | 0 |
| Net Receivables | 204.2 |
| Inventory | 92.6 |
| Other Current Assets | 15.7 |
| Total Current Assets | 481.5 |
| Non-Current Assets | |
| Property, Plant & Equipment | 235.8 |
| Goodwill | 113.6 |
| Intangible Assets | 180.1 |
| Long-Term Investments | 6.9 |
| Other Non-Current Assets | 22.0 |
| Total Non-Current Assets | 558.4 |
| Total Assets | 1,039.9 |
| Current Liabilities | |
| Account Payables | 78.3 |
| Short-Term Debt | 11.7 |
| Deferred Revenue | 35.6 |
| Other Current Liabilities | 123.8 |
| Total Current Liabilities | 249.4 |
| Non-Current Liabilities | |
| Long-Term Debt | 547.0 |
| Deferred Tax Liabilities | 3.7 |
| Other Non-Current Liabilities | 65.4 |
| Total Non-Current Liabilities | 616.2 |
| Total Liabilities | 865.5 |
| Stockholders' Equity | |
| Common Stock | 1.0 |
| Retained Earnings | (183.8) |
| Accumulated Other Comprehensive Income | (4.5) |
| Total Stockholders' Equity | 174.4 |
| Total Liabilities & Equity | 1,039.9 |
| Debt Metrics | |
| Total Debt | 558.7 |
| Net Debt | 389.7 |
| Metric | 2015 |
|---|---|
| Operating Activities | |
| Net Income | (86.1) |
| Depreciation & Amortization | 58.1 |
| Stock-Based Compensation | 1.6 |
| Change in Working Capital | 0.2 |
| Other Non-Cash Items | 22.9 |
| Operating Cash Flow | 41.9 |
| Investing Activities | |
| Capital Expenditure | (48.8) |
| Acquisitions | 0 |
| Purchases of Investments | 0 |
| Sales/Maturities of Investments | 0 |
| Other Investing Activities | 1.9 |
| Investing Cash Flow | (46.9) |
| Financing Activities | |
| Net Debt Issuance | 0 |
| Stock Repurchased | (0.4) |
| Dividends Paid | 0 |
| Other Financing Activities | (6.3) |
| Financing Cash Flow | (6.3) |
| Cash Position | |
| Net Change in Cash | (16.4) |
| Cash at Beginning | 185.4 |
| Cash at End | 169.0 |
| Free Cash Flow | (6.8) |
| Key Metrics | 2015 |
|---|---|
| Income Statement | |
| Revenue | 1,061.0 |
| Gross Profit | 292.4 |
| Operating Income | (5.5) |
| Net Income | (86.1) |
| EPS (Diluted) | -0.82 |
| Balance Sheet | |
| Cash & Equivalents | 169.0 |
| Total Assets | 1,039.9 |
| Total Debt | 558.7 |
| Stockholders' Equity | 174.4 |
| Cash Flow | |
| Operating Cash Flow | 41.9 |
| Capital Expenditure | (48.8) |
| Free Cash Flow | (6.8) |