ESI
Element Solutions Inc.
$42.61
+$1.86(+4.56%)
69
Overall
90
Value
60
Tech
57
Quality
Market Cap
$444.84M
Volume
958.77K
52W Range
$20.80 - $45.52
Target Price
$45.27
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.6B | $1.9B | $2.0B | $1.8B | $1.9B | $2.4B | $2.5B | $2.3B | $2.5B | $2.6B | ||
| Total Revenue | $3.6B | $1.9B | $2.0B | $1.8B | $1.9B | $2.4B | $2.5B | $2.3B | $2.5B | $2.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $2.1B | $-1.1B | $-1.1B | $1.0B | $1.1B | $1.4B | $1.6B | $1.4B | $1.4B | $1.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.5B | $813.8M | $837.6M | $788.3M | $786.0M | $960.8M | $952.7M | $918.5M | $1.0B | $1.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.2B | $-613.6M | $-589.1M | $539.2M | $553.3M | $660.9M | $627.4M | $744.9M | $691.8M | $728.3M | ||
| Research & Development | $84.4M | $46.4M | $44.3M | $42.2M | $48.6M | $49.7M | $48.8M | $68.1M | $63.0M | $67.6M | ||
| Research Expense | $84.4M | $46.4M | $44.3M | $42.2M | $48.6M | $49.7M | $48.8M | $68.1M | $63.0M | $67.6M | ||
| Selling, General & Administrative | $1.1B | $567.2M | $544.8M | $497.0M | $504.7M | $611.2M | $578.6M | $596.8M | $628.8M | $660.7M | ||
| Selling & Marketing Expenses | -- | $567.2M | $544.8M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $1.1B | $-22.0M | $-21.6M | $497.0M | $504.7M | $611.2M | $578.6M | $596.8M | $628.8M | $660.7M | ||
| Salaries & Wages | $-4.1M | $-11.8M | $-19.3M | $-1.0M | $1.8M | $40.1M | $17.7M | -- | -- | -- | ||
| Depreciation & Amortization | $-342.3M | $-46.4M | $-44.6M | $41.5M | $42.2M | $39.7M | $41.6M | $42.6M | $40.0M | $41.1M | ||
| Depreciation & Amortization | $-342.3M | $-46.4M | $-44.6M | $41.5M | $42.2M | $39.7M | $41.6M | $42.6M | $40.0M | $41.1M | ||
| Amortization | $-534.3M | $-219.6M | $-224.1M | $2.3B | $2.4B | $2.7B | $2.5B | $2.5B | $117.6M | $110.1M | ||
| Other Operating Expenses | $-76.2M | $-6.5M | $-3.1M | $-3.2M | $-14.5M | $-8.1M | $-5.3M | -- | $11.4M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $300.0M | $200.2M | $248.5M | $249.1M | $232.7M | $299.9M | $325.3M | $173.6M | $343.9M | $342.2M | ||
| EBITDA | $669.9M | $-104.4M | $103.5M | $386.3M | $305.9M | $469.8M | $484.5M | $345.1M | $501.6M | $470.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $375.7M | -- | -- | $90.7M | $63.4M | $54.2M | $51.2M | $49.3M | $56.3M | $53.4M | ||
| Intinc | $-375.7M | $-336.9M | $-311.0M | $-90.7M | $-63.4M | $-54.2M | $-51.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-375.7M | $-336.9M | $-311.0M | $-90.7M | $-63.4M | $-54.2M | $-51.2M | $-49.3M | $-56.3M | $-53.4M | ||
| Gain on Sale of Securities | -- | -- | $11.3M | $13.4M | $-9.0M | $-15.7M | $-200.0K | $2.7M | $-13.5M | $-48.6M | ||
| Other Income/Expense | $-88.3M | $70.0M | $-14.8M | $46.2M | $51.7M | $9.8M | $-2.1M | $3.1M | $25.0M | $-12.1M | ||
| Other Special Charges | $88.3M | $-70.0M | $14.8M | $-46.2M | $-51.7M | $-9.8M | $2.9M | $-3.1M | $-25.0M | $-46.9M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-92.7M | $-23.5M | $-6.3M | $14.1M | $6.3M | $11.7M | $9.5M | -- | -- | -- | ||
| Special Income Charges | $-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 | $327.6M | $-260.4M | $-53.2M | $231.6M | $144.5M | $305.9M | $323.2M | $178.4M | $344.0M | $319.0M | ||
| Pre-Tax Income | $-48.1M | $-260.4M | $-53.2M | $140.9M | $81.1M | $251.7M | $272.0M | $129.1M | $287.7M | $265.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $28.6M | $-68.6M | $23.8M | $61.3M | $4.3M | $48.3M | $85.8M | $13.0M | $44.8M | $74.6M | ||
| NET INCOME | ||||||||||||
| Net Income | $-73.7M | $-296.2M | $-324.4M | $92.2M | $75.7M | $203.3M | $187.2M | $118.1M | $244.2M | $190.8M | ||
| Net Income (Continuing Operations) | $-73.7M | $-296.2M | $-324.4M | $92.2M | $75.7M | $203.3M | $186.2M | $116.1M | $242.9M | $191.0M | ||
| Net Income (Discontinued Operations) | $-73.7M | $-296.2M | $-324.4M | $92.2M | $75.7M | $203.3M | $187.2M | $118.1M | $244.2M | $190.8M | ||
| Net Income (Common Stockholders) | $-40.8M | $-296.2M | $-324.4M | $92.2M | $75.7M | $203.3M | $187.2M | $118.1M | $244.2M | $190.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $203.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $3.3B | $-1.7B | $-1.7B | $1.6B | $1.6B | $2.1B | $2.2B | $2.2B | $2.1B | $2.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $243.3M | $286.1M | $288.2M | $257.6M | $248.8M | $247.4M | $245.1M | $241.4M | $242.1M | $242.0M | ||
| Average Shares Outstanding (Diluted) | $272.3M | $286.1M | $288.2M | $260.1M | $249.9M | $247.9M | $245.8M | $241.8M | $242.6M | $242.4M | ||
| Shares Outstanding | $568.5M | $576.1M | $504.8M | $504.9M | $247.1M | $248.2M | $241.4M | $242.0M | $242.5M | $243.6M | ||
| Basic EPS | $-0.17 | $-1.04 | $0.13 | $0.36 | $0.30 | $0.82 | $0.76 | $0.49 | $1.01 | $0.79 | ||
| Basic EPS (Continuing Operations) | $-0.17 | -- | $-0.27 | $0.31 | $0.31 | $0.82 | $0.75 | $0.48 | $1 | $0.79 | ||
| Diluted EPS | $-0.65 | $-1.04 | $0.13 | $0.35 | $0.30 | $0.82 | $0.76 | $0.49 | $1.01 | $0.79 | ||
| Diluted EPS (Continuing Operations) | $-0.65 | -- | $-0.27 | $0.30 | $0.31 | $0.82 | $0.75 | $0.48 | $1 | $0.79 | ||
| Dividend Per Share | -- | -- | $22.85 | -- | $0.20 | $0.32 | $0.32 | $0.32 | $0.32 | $0.32 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $-32.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | $-33.4M | -- | -- | $1.9M | $12.3M | $14.2M | $10.6M | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | $-0.86 | $0.05 | $-0.01 | -- | $0.01 | $0.01 | $0.01 | -- | ||
| Diluted Discontinuous Operations | -- | -- | $-0.86 | $0.05 | $-0.01 | -- | $0.01 | $0.01 | $0.01 | -- | ||
| Earnings from equity interest | -- | -- | -- | -- | $-12.4M | $-62.0M | $-79.1M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | $-12.4M | $-62.0M | $-79.1M | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | -- | -- | $59.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | $-103.8M | $-242.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $3.0M | $-600.0K | $-4.5M | $-700.0K | $2.3B | $-400.0K | $-800.0K | $-100.0K | $-300.0K | $-200.0K | ||
| 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 | $1.1B | $-22.0M | $-21.6M | $497.0M | $504.7M | $611.2M | $578.6M | $596.8M | $628.8M | $660.7M | ||
| Preferred Stock Dividends | $-32.9M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | $-12.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-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 | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | ESI | $42.61 | +4.6% | 958.77K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |