Acquired by DL Chemical Co., Ltd. in March 2022
Company logo

KRA - Kraton Corporation

NYSE -> Basic Materials -> Specialty Chemicals
Houston, United States
Type: Equity

KRA price evolution
KRA
(in millions $) 31 Dec 2021 30 Sep 2021 30 Jun 2021 31 Mar 2021
Current assets
Cash $130.52 $90.2 $58.13 $60.78
Short term investments
Net receivables $230.94 $263.23 $257.57 $220.83
Inventory $477.34 $446.5 $398.99 $374.5
Total current assets $876.36 $831.73 $748.04 $683.69
Long term investments $12.02 $12.05 $12.2 $11.98
Property, plant & equipment $1031.89 $1024.58 $1023.82 $1010.2
Goodwill & intangible assets $633.88 $643.15 $650.25 $657.97
Total noncurrent assets $1778.24 $1777.58 $1786.82 $1782.38
Total investments $12.02 $12.05 $12.2 $11.98
Total assets $2654.61 $2609.31 $2534.86 $2466.08
Current liabilities
Accounts payable $465.09 $439.13 $394.64 $358.29
Deferred revenue $120.65 $137.44 $140.38 $141.29
Short long term debt $68.69 $74.92 $80.97 $84.49
Total current liabilities $533.78 $514.06 $475.61 $442.78
Long term debt $897.19 $903.35 $907.55 $913.55
Total noncurrent liabilities $1272.82 $1316.49 $1333.34 $1346.98
Total debt $965.88 $978.28 $988.53 $998.04
Total liabilities $1806.6 $1830.55 $1808.95 $1789.76
Shareholders' equity
Retained earnings $409.62 $362.06 $309.04 $272.65
Other shareholder equity -$27.92 -$43.86 -$38.95 -$46.64
Total shareholder equity $797.33 $728.32 $677.6 $630.97
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Current assets
Cash $130.52 $85.9 $35.03 $85.89
Short term investments
Net receivables $230.94 $180.26 $169.6 $198.05
Inventory $477.34 $353.05 $364.67 $441.48
Total current assets $876.36 $646.39 $650.04 $765.56
Long term investments $12.02 $12.72 $11.97 $12.07
Property, plant & equipment $1031.89 $1026.74 $1010.94 $941.48
Goodwill & intangible assets $633.88 $669.79 $1098.3 $1134.92
Total noncurrent assets $1778.24 $1814.57 $2182.35 $2129.15
Total investments $12.02 $12.72 $11.97 $12.07
Total assets $2654.61 $2460.96 $2832.39 $2894.7
Current liabilities
Accounts payable $465.09 $360.74 $298.66 $303.77
Deferred revenue $120.65 $151.33
Short long term debt $68.69 $72.35 $53.14 $45.32
Total current liabilities $533.78 $433.09 $366.64 $349.09
Long term debt $897.19 $933.41 $1378.11 $1487.3
Total noncurrent liabilities $1272.82 $1378.87 $1676.31 $1798.02
Total debt $965.88 $1005.76 $1431.25 $1532.62
Total liabilities $1806.6 $1811.95 $2042.96 $2147.11
Shareholders' equity
Retained earnings $409.62 $240.46 $464.71 $420.6
Other shareholder equity -$27.92 -$37.87 -$105.8 -$91.7
Total shareholder equity $797.33 $604.36 $751.44 $715.14
(in millions $) 31 Dec 2021 30 Sep 2021 30 Jun 2021 31 Mar 2021
Revenue
Total revenue $512.35 $526.89 $493.62 $437.27
Cost of revenue $365.84 $360.2 $354.1 $301.24
Gross Profit $146.51 $166.69 $139.53 $136.03
Operating activities
Research & development $10.79 $10.38 $9.72 $9.52
Selling, general & administrative $43.92 $44.93 $34.04 $41.28
Total operating expenses $85.92 $86.35 $78.01 $81.85
Operating income $60.59 $80.34 $61.51 $54.18
Income from continuing operations
EBIT $60.67 $78.25 $59.71 $52.94
Income tax expense $2.63 $15.23 $12.88 $8.76
Interest expense $10.49 $9.99 $10.42 $10.95
Net income
Net income $47.56 $53.02 $36.41 $33.23
Income (for common shares) $47.56 $53.02 $36.41 $33.23
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Revenue
Total revenue $1970.13 $1563.15 $1804.44 $2011.67
Cost of revenue $1381.37 $1165.28 $1390.01 $1431.07
Gross Profit $588.76 $397.87 $414.43 $580.61
Operating activities
Research & development $40.41 $40.74 $41.07 $41.3
Selling, general & administrative $164.17 $161.94 $149.8 $153.9
Total operating expenses $332.14 $728.46 $291.63 $333.34
Operating income $256.62 -$330.59 $122.8 $247.26
Income from continuing operations
EBIT $251.57 -$199.71 $115.27 $164.36
Income tax expense $39.5 -$32.03 -$11.81 $3.57
Interest expense $41.84 $57.93 $75.78 $93.77
Net income
Net income $170.23 -$225.6 $51.3 $67.02
Income (for common shares) $170.23 -$225.6 $51.3 $67.02
(in millions $) 31 Dec 2021 30 Sep 2021 30 Jun 2021 31 Mar 2021
Net income $47.56 $53.02 $36.41 $33.23
Operating activities
Depreciation $31.53 $31.67 $31.72 $31.56
Business acquisitions & disposals -$4.93 -$0.88
Stock-based compensation $3.21 $2.61 $2.6 $2.92
Total cash flows from operations $74.83 $63.3 $40.19 -$7.09
Investing activities
Capital expenditures -$30.32 -$23.6 -$22.57 -$24.72
Investments
Total cash flows from investing -$35.25 -$23.6 -$23.45 -$24.72
Financing activities
Dividends paid
Sale and purchase of stock $2.29 -$0.07 -$0.77
Net borrowings -$6.93 -$6.55 -$20.44 $9.67
Total cash flows from financing -$4.74 -$6.55 -$20.51 $8.9
Effect of exchange rate $5.48 -$1.08 $1.11 -$2.2
Change in cash and equivalents $40.32 $32.06 -$2.65 -$25.12
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income $170.23 -$225.6 $51.3 $67.02
Operating activities
Depreciation $126.47 $126.02 $136.17 $141.41
Business acquisitions & disposals -$5.8 $510.5
Stock-based compensation $11.34 $11.36 $9.49 $8.1
Total cash flows from operations $171.22 $151.33 $234.94 $246.58
Investing activities
Capital expenditures -$101.21 -$85.97 -$112.67 -$111.1
Investments
Total cash flows from investing -$107.02 $424.53 -$108.72 -$111.1
Financing activities
Dividends paid
Sale and purchase of stock $1.45 -$0.77 -$10.4 -$3.06
Net borrowings -$24.25 -$518.87 -$165.74 -$136.25
Total cash flows from financing -$22.9 -$520.93 -$176.14 -$136.72
Effect of exchange rate $3.31 -$4.06 -$0.94 -$1.92
Change in cash and equivalents $44.62 $50.87 -$50.86 -$3.16
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $1.97B
EBITDA $378.04M
EBIT $251.57M
Net Income $170.23M
Revenue Q/Q 25.96%
Revenue Y/Y 26.04%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA 6.63%
ROE 24.02%
Debt/Equity 2.27
Net debt/EBITDA 4.43
Current ratio 1.64
Quick ratio 0.75