
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
Metric | Trend | Chart | 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.
A | B | C | D | |
---|---|---|---|---|
1 | Symbol | Price | Change | Vol |
2 | ESI | $25.72 | -0.7% | 1.63M |
3 | ||||
4 | ||||
5 | ||||
6 |