ESI logo

ESI

Element Solutions Inc.

$25.72
-$0.19(-0.73%)
75
Overall
100
Value
50
Tech
--
Quality
Market Cap
$6.20B
Volume
1.63M
52W Range
$16.77 - $29.78
Target Price
$29.09
Order:

Income Statement

MetricTrendChart
2014
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$843.2M$3.6B$1.9B$2.0B$1.8B$1.9B$2.4B$2.5B$2.3B$2.5B
Total Revenue
$843.2M$3.6B$1.9B$2.0B$1.8B$1.9B$2.4B$2.5B$2.3B$2.5B
COST OF GOODS SOLD
Cost of Revenue
$446.6M$2.1B$-1.1B$-1.1B$1.0B$1.1B$1.4B$1.6B$1.4B$1.4B
GROSS PROFIT
Gross Profit
$396.6M$1.5B$813.8M$837.6M$788.3M$786.0M$960.8M$952.7M$918.5M$1.0B
OPERATING EXPENSES
Operating Expenses
$387.1M$1.2B$-613.6M$-589.1M$539.2M$553.3M$660.9M$627.4M$744.9M$691.8M
Research & Development
$26.2M$84.4M$46.4M$44.3M$42.2M$48.6M$49.7M$48.8M$68.1M$63.0M
Research Expense
$26.2M$84.4M$46.4M$44.3M$42.2M$48.6M$49.7M$48.8M$68.1M$63.0M
Selling, General & Administrative
$360.9M$1.1B$567.2M$544.8M$497.0M$504.7M$611.2M$578.6M$596.8M$628.8M
Selling & Marketing Expenses
----$567.2M$544.8M------------
General & Administrative Expenses
$360.9M$1.1B$-22.0M$-21.6M$497.0M$504.7M$611.2M$578.6M$596.8M$628.8M
Salaries & Wages
--$-4.1M$-11.8M$-19.3M$-1.0M$1.8M$40.1M$17.7M$9.4M$14.8M
Depreciation & Amortization
$-20.6M$-342.3M$-46.4M$-44.6M$41.5M$42.2M$39.7M$41.6M$42.6M$40.0M
Depreciation & Amortization
$-20.6M$-342.3M$-46.4M$-44.6M$41.5M$42.2M$39.7M$41.6M$42.6M$40.0M
Amortization
$-67.4M$-534.3M$-219.6M$-224.1M$2.3B$2.4B$2.7B$2.5B$2.5B$-12.8M
Other Operating Expenses
--$-76.2M$-6.5M$-3.1M$-3.2M$-14.5M$-8.1M$-5.3M$-9.6M$-13.8M
OPERATING INCOME
Operating income
$9.5M$300.0M$200.2M$248.5M$249.1M$232.7M$299.9M$325.3M$173.6M$343.9M
EBITDA
$145.1M$669.9M$-104.4M$103.5M$386.3M$305.9M$469.8M$484.5M$345.1M$501.6M
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
--$375.7M----$90.7M$63.4M$54.2M$51.2M$49.3M$56.3M
Intinc
$-37.9M$-375.7M$-336.9M$-311.0M$-90.7M$-63.4M$-54.2M$-51.2M$-49.3M$-56.3M
Net Non-Operating Interest Income/Expense
$-37.9M$-375.7M$-336.9M$-311.0M$-90.7M$-63.4M$-54.2M$-51.2M$-49.3M$-56.3M
Gain on Sale of Securities
------$11.3M$13.4M$-9.0M$-15.7M$-200.0K$2.7M$-13.5M
Other Income/Expense
$-200.0K$-88.3M$70.0M$-14.8M$46.2M$51.7M$9.8M$-2.1M$3.1M$25.0M
Other Special Charges
$-200.0K$88.3M$-70.0M$14.8M$-46.2M$-51.7M$-9.8M$2.9M$-3.1M$-25.0M
SPECIAL ITEMS
Restructring And Mn A Income
--$-92.7M$-23.5M$-6.3M$14.1M$6.3M$11.7M$9.5M$11.4M--
Special Income Charges
$-3.0M$-46.6M$34.3M$6.3M$-14.1M$-6.3M$-11.7M$-9.5M$-80.0M--
Impairment of Capital Assets
--$46.6M$160.0M----------$80.0M--
PRE-TAX INCOME
EBIT
$-30.9M$327.6M$-260.4M$-53.2M$231.6M$144.5M$305.9M$323.2M$178.4M$344.0M
Pre-Tax Income
$-30.9M$-48.1M$-260.4M$-53.2M$140.9M$81.1M$251.7M$272.0M$129.1M$287.7M
INCOME TAX
Tax Provision
$-6.7M$28.6M$-68.6M$23.8M$61.3M$4.3M$48.3M$85.8M$13.0M$44.8M
NET INCOME
Net Income
$-29.9M$-73.7M$-296.2M$-324.4M$92.2M$75.7M$203.3M$187.2M$118.1M$244.2M
Net Income (Continuing Operations)
$-29.9M$-73.7M$-296.2M$-324.4M$92.2M$75.7M$203.3M$186.2M$116.1M$242.9M
Net Income (Discontinued Operations)
$-29.9M$-73.7M$-296.2M$-324.4M$92.2M$75.7M$203.3M$187.2M$118.1M$244.2M
Net Income (Common Stockholders)
$-262.6M$-40.8M$-296.2M$-324.4M$92.2M$75.7M$203.3M$187.2M$118.1M$244.2M
Normalized Income
------------------$284.8M
TOTALS
Total Expenses
$833.7M$3.3B$-1.7B$-1.7B$1.6B$1.6B$2.1B$2.2B$2.2B$2.1B
SHARE & EPS DATA
Average Shares Outstanding
$135.3M$243.3M$286.1M$288.2M$257.6M$248.8M$247.4M$245.1M$241.4M$242.1M
Average Shares Outstanding (Diluted)
$135.3M$272.3M$286.1M$288.2M$260.1M$249.9M$247.9M$245.8M$241.8M$242.6M
Shares Outstanding
$384.4M$568.5M$576.1M$504.8M$504.9M$247.1M$248.2M$241.4M$242.0M$242.5M
Basic EPS
$-1.94$-0.17$-1.04$0.13$0.36$0.30$0.82$0.76$0.49$1.01
Basic EPS (Continuing Operations)
$-1.94$-0.17$-0.68$-0.27$0.31$0.31$0.82$0.75$0.48$1
Diluted EPS
$-1.94$-0.65$-1.04$0.13$0.35$0.30$0.82$0.76$0.49$1.01
Diluted EPS (Continuing Operations)
$-1.94$-0.65$-0.68$-0.27$0.30$0.31$0.82$0.75$0.48$1
Dividend Per Share
------$22.85--$0.05$0.25$0.32$0.32$0.32
OTHER METRICS
Accrued Preferred Stock Dividends
$232.7M$-32.9M----------------
Acquisition Expense
--$-33.4M----$1.9M$12.3M$14.2M$10.6M$16.8M--
Basic Discontinuous Operations
----$-0.36$-0.86$0.05$-0.01--$0.01$0.01$0.01
Diluted Discontinuous Operations
----$-0.36$-0.86$0.05$-0.01--$0.01$0.01$0.01
Earnings from equity interest
$400.0K--------$-12.4M$-62.0M$-79.1M$-77.6M$-78.0M
Earnings From Equity Interest Net Of Tax
$400.0K--------$-12.4M$-62.0M$-79.1M$-77.6M$-78.0M
Gains Loss On Disposal Of Discontinued Operations
----$-103.8M$-242.9M------------
Minority Interests
$-5.7M$3.0M$-600.0K$-4.5M$-700.0K$2.3B$-400.0K$-800.0K$-100.0K$-300.0K
Net Income Discontinuous Operations
----$-103.8M$-242.9M$13.3M$-1.1M$300.0K$1.8M$2.1M$1.6M
Net Operating Interest Income Expense
----$-336.9M$-311.0M------------
Non Recurring Operation Expense
--$-2.8M$-10.8M--------------
Other Gain Loss From Disposition Of Discontinued Operations
--------$13.3M$-1.1M$300.0K$1.8M$2.1M$1.6M
Other Gand A
$360.9M$1.1B$-22.0M$-21.6M$497.0M$504.7M$611.2M$578.6M$596.8M$628.8M
Otherunder Preferred Stock Dividend
$232.7M$-32.9M----------------
Preferred Stock Dividends
$232.7M$-32.9M----------------
Realized Capital Gain
--$-12.5M----------------
Rent And Landing Fees
$-11.3M$-36.7M$-22.0M$-21.6M------------
Selling Expense
----$567.2M$544.8M------------
Restruct
--$-92.7M$-23.5M$-6.3M$14.1M$6.3M$11.7M$9.5M$11.4M--

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2ESI$25.72-0.7%1.63M
3
4
5
6

Get Element Solutions Inc. Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.