Company Analysis

Element Solutions Inc. (ESI)

NYSE: ESI · Miscellaneous Chemical Products · Miami Beach, FL · filing with the SEC since 2013
Grade6.0
◀ Past 5.7● Present 6.2▶ Future 5.9

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in millions. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 18, 2026Feb 19, 2025Feb 21, 2024Feb 22, 2023Feb 23, 2022Feb 25, 2021Feb 28, 2020Feb 28, 2019Feb 28, 2018Mar 13, 2017
Revenue2,551.22,456.92,333.22,549.42,399.81,853.71,835.91,961.01,878.61,770.1
For lenders
Net interest income-53.4-56.3-49.3-51.2-54.2-63.4-90.7-311.0-336.9r-372.3r
Cost of revenue1,480.71,421.21,414.71,596.71,439.01,067.71,047.61,123.41,064.8992.8
Gross profit1,070.51,035.7918.5952.7960.8786.0788.3837.6813.8r777.3r
Research and development67.663.068.148.849.748.642.244.346.4r45.0r
Selling, general and administrative660.7628.8596.8578.6611.2504.7497.0544.8567.2r596.3r
Total operating expenses728.3691.8744.9627.4660.9553.3539.2589.1613.6r687.9r
Operating income342.2343.9173.6325.3299.9232.7249.1248.5200.2r89.4r
Interest income (expense), net-53.4-56.3-49.3-51.2-54.2-63.4-90.7-311.0-336.9r-372.3r
Share of profit of equity-method investments·····0.00.011.3··
Other income (expense), net-46.9-25.0-3.12.9-9.8-51.7-46.214.8-70.0r85.6r
Total non-operating income (expense)-76.6-56.2-44.5-53.3-48.2-151.6-108.2-301.7-460.6r-321.2r
Income before income taxes265.6287.7129.1272.0251.781.1140.9-53.2-260.4r-231.8r
Income tax expense74.644.813.085.848.34.361.323.8-68.6r-41.3r
Income from continuing operations191.0242.9116.1186.2203.476.879.6-77.0-191.8-190.5
Income from discontinued operations0.01.62.11.80.3-1.113.3-242.9-103.8113.8
Net income including non-controlling interests191.0244.5118.2188.0203.775.792.9-319.9-295.6-76.7
Net income to non-controlling interests0.20.30.10.80.40.00.74.50.6-3.0
Net income190.8244.2118.1187.2···-324.4-296.2-73.7
Preferred dividends·········0.0
Net income to common shareholders··118.1187.2203.375.792.2-324.4-296.2-40.8
Earnings per share, basic0.791.010.490.760.820.300.36-1.13-1.04-0.17
Earnings per share, diluted0.791.010.490.760.820.300.35-1.13-1.04-0.65
Weighted average shares, basic242.0242.1241.4245.1247.4248.8257.6288.2286.1243.3
Weighted average shares, diluted242.4242.6241.8245.8247.9249.9260.1288.2286.1272.3
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Preferred dividends paid to preferred holders before common shareholdersus-gaap:PreferredStockDividendsIncomeStatementImpact
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton ESI · research, not advice