Element Solutions Inc
NYSE:ESI
Income Statement
Earnings Waterfall
Element Solutions Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
935.7m
USD
|
Operating Expenses
|
-750.7m
USD
|
Operating Income
|
185m
USD
|
Other Expenses
|
-53.8m
USD
|
Net Income
|
131.2m
USD
|
Income Statement
Element Solutions Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
120
N/A
|
119
-1%
|
127
+7%
|
843
+562%
|
1 194
+42%
|
1 680
+41%
|
2 081
+24%
|
2 542
+22%
|
2 831
+11%
|
3 078
+9%
|
3 371
+10%
|
1 770
-47%
|
1 808
+2%
|
934
-48%
|
524
-44%
|
1 879
+258%
|
1 509
-20%
|
1 963
+30%
|
1 971
+0%
|
1 961
-1%
|
1 928
-2%
|
1 883
-2%
|
1 860
-1%
|
1 836
-1%
|
1 829
0%
|
1 759
-4%
|
1 772
+1%
|
1 854
+5%
|
1 951
+5%
|
2 151
+10%
|
2 290
+6%
|
2 400
+5%
|
2 530
+5%
|
2 620
+4%
|
2 623
+0%
|
2 549
-3%
|
2 444
-4%
|
2 353
-4%
|
2 334
-1%
|
2 333
0%
|
2 334
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(93)
|
(92)
|
(96)
|
(447)
|
(675)
|
(989)
|
(1 250)
|
(1 550)
|
(1 691)
|
(1 825)
|
(1 986)
|
(993)
|
(1 008)
|
(500)
|
(257)
|
(1 065)
|
(863)
|
(1 117)
|
(1 124)
|
(1 123)
|
(1 104)
|
(1 080)
|
(1 060)
|
(1 048)
|
(1 041)
|
(1 002)
|
(1 017)
|
(1 068)
|
(1 122)
|
(1 245)
|
(1 343)
|
(1 439)
|
(1 547)
|
(1 626)
|
(1 651)
|
(1 597)
|
(1 526)
|
(1 457)
|
(1 417)
|
(1 415)
|
(1 398)
|
|
Gross Profit |
27
N/A
|
27
+1%
|
31
+16%
|
397
+1 183%
|
520
+31%
|
691
+33%
|
831
+20%
|
992
+19%
|
1 141
+15%
|
1 253
+10%
|
1 385
+11%
|
777
-44%
|
800
+3%
|
434
-46%
|
267
-38%
|
814
+205%
|
647
-21%
|
846
+31%
|
848
+0%
|
838
-1%
|
825
-2%
|
803
-3%
|
799
0%
|
788
-1%
|
787
0%
|
757
-4%
|
755
0%
|
786
+4%
|
830
+6%
|
906
+9%
|
947
+5%
|
961
+1%
|
983
+2%
|
994
+1%
|
972
-2%
|
953
-2%
|
918
-4%
|
896
-2%
|
916
+2%
|
919
+0%
|
936
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(249)
|
(280)
|
(299)
|
(384)
|
(507)
|
(645)
|
(777)
|
(920)
|
(1 019)
|
(1 080)
|
(1 164)
|
(641)
|
(663)
|
(401)
|
(257)
|
(614)
|
(487)
|
(619)
|
(617)
|
(589)
|
(590)
|
(572)
|
(561)
|
(539)
|
(529)
|
(514)
|
(520)
|
(553)
|
(552)
|
(596)
|
(627)
|
(661)
|
(687)
|
(679)
|
(646)
|
(627)
|
(621)
|
(638)
|
(658)
|
(665)
|
(751)
|
|
Selling, General & Administrative |
(73)
|
(103)
|
(122)
|
(358)
|
(474)
|
(596)
|
(718)
|
(858)
|
(949)
|
(1 008)
|
(1 088)
|
(596)
|
(570)
|
(327)
|
(193)
|
(567)
|
(451)
|
(572)
|
(572)
|
(545)
|
(546)
|
(529)
|
(518)
|
(497)
|
(480)
|
(467)
|
(473)
|
(505)
|
(509)
|
(550)
|
(579)
|
(611)
|
(635)
|
(627)
|
(595)
|
(579)
|
(574)
|
(575)
|
(593)
|
(597)
|
(597)
|
|
Research & Development |
(4)
|
(4)
|
(5)
|
(26)
|
(33)
|
(45)
|
(56)
|
(63)
|
(70)
|
(72)
|
(76)
|
(45)
|
(47)
|
(27)
|
(18)
|
(46)
|
(36)
|
(46)
|
(46)
|
(44)
|
(44)
|
(44)
|
(43)
|
(42)
|
(49)
|
(47)
|
(48)
|
(49)
|
(43)
|
(46)
|
(48)
|
(50)
|
(52)
|
(52)
|
(51)
|
(49)
|
(47)
|
(63)
|
(65)
|
(68)
|
(74)
|
|
Other Operating Expenses |
(172)
|
(172)
|
(172)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(47)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
|
Operating Income |
(222)
N/A
|
(253)
-14%
|
(268)
-6%
|
13
N/A
|
12
-2%
|
46
+275%
|
54
+17%
|
72
+33%
|
122
+70%
|
172
+42%
|
221
+28%
|
136
-38%
|
137
+0%
|
33
-76%
|
10
-70%
|
200
+1 882%
|
160
-20%
|
228
+42%
|
230
+1%
|
249
+8%
|
235
-6%
|
231
-2%
|
238
+3%
|
249
+5%
|
259
+4%
|
243
-6%
|
234
-3%
|
233
-1%
|
278
+19%
|
310
+11%
|
319
+3%
|
300
-6%
|
296
-1%
|
315
+7%
|
326
+3%
|
325
0%
|
296
-9%
|
258
-13%
|
258
0%
|
254
-2%
|
185
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
4
|
12
|
(41)
|
(70)
|
(113)
|
(242)
|
(331)
|
(477)
|
(504)
|
(477)
|
(407)
|
(339)
|
(367)
|
(352)
|
(391)
|
(358)
|
(333)
|
(320)
|
(317)
|
(258)
|
(224)
|
(160)
|
(62)
|
(94)
|
(77)
|
(124)
|
(146)
|
(88)
|
(76)
|
(25)
|
(38)
|
(68)
|
(61)
|
(58)
|
(56)
|
(48)
|
(41)
|
(48)
|
(41)
|
(41)
|
|
Non-Reccuring Items |
1
|
19
|
19
|
(3)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
(80)
|
0
|
|
Total Other Income |
(4)
|
(2)
|
(4)
|
1
|
33
|
32
|
36
|
30
|
12
|
16
|
131
|
86
|
81
|
85
|
(31)
|
(70)
|
(56)
|
(59)
|
(60)
|
15
|
(45)
|
(48)
|
(45)
|
(46)
|
2
|
2
|
(5)
|
(6)
|
(8)
|
(12)
|
(10)
|
(10)
|
(13)
|
1
|
4
|
3
|
8
|
(2)
|
(1)
|
(3)
|
(6)
|
|
Pre-Tax Income |
(227)
N/A
|
(232)
-2%
|
(241)
-4%
|
(31)
+87%
|
(29)
+7%
|
(35)
-23%
|
(152)
-329%
|
(229)
-51%
|
(344)
-50%
|
(316)
+8%
|
(125)
+60%
|
(232)
-85%
|
(121)
+48%
|
(249)
-106%
|
(374)
-50%
|
(260)
+30%
|
(255)
+2%
|
(165)
+35%
|
(149)
+9%
|
(53)
+64%
|
(68)
-28%
|
(41)
+40%
|
34
N/A
|
141
+318%
|
167
+19%
|
168
+0%
|
105
-37%
|
81
-23%
|
182
+124%
|
221
+21%
|
285
+29%
|
252
-12%
|
215
-15%
|
255
+19%
|
272
+7%
|
272
+0%
|
256
-6%
|
216
-15%
|
130
-40%
|
129
-1%
|
139
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
10
|
22
|
30
|
7
|
(16)
|
(20)
|
(39)
|
(75)
|
(69)
|
(96)
|
(99)
|
41
|
41
|
65
|
87
|
22
|
31
|
4
|
21
|
(66)
|
(45)
|
(9)
|
(85)
|
(61)
|
(76)
|
(88)
|
16
|
(4)
|
(31)
|
6
|
(58)
|
(48)
|
(37)
|
(93)
|
(92)
|
(86)
|
(83)
|
(80)
|
(79)
|
(13)
|
(10)
|
|
Income from Continuing Operations |
(217)
|
(210)
|
(210)
|
(24)
|
(45)
|
(55)
|
(191)
|
(304)
|
(413)
|
(412)
|
(224)
|
(191)
|
(80)
|
(184)
|
(287)
|
(238)
|
(223)
|
(161)
|
(128)
|
(119)
|
(113)
|
(49)
|
(51)
|
80
|
92
|
79
|
121
|
77
|
151
|
228
|
227
|
203
|
178
|
162
|
179
|
186
|
173
|
136
|
51
|
116
|
129
|
|
Income to Minority Interest |
0
|
(2)
|
(4)
|
(6)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(2)
|
5
|
3
|
3
|
2
|
(7)
|
(1)
|
(1)
|
1
|
1
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
Net Income (Common) |
(205)
N/A
|
(190)
+7%
|
(192)
-1%
|
(263)
-37%
|
(282)
-7%
|
(294)
-4%
|
(428)
-46%
|
(309)
+28%
|
(417)
-35%
|
(413)
+1%
|
(186)
+55%
|
(41)
+78%
|
70
N/A
|
17
-75%
|
(157)
N/A
|
(296)
-89%
|
(235)
+21%
|
(161)
+31%
|
(501)
-210%
|
(324)
+35%
|
(339)
-4%
|
(349)
-3%
|
53
N/A
|
92
+74%
|
78
-16%
|
77
0%
|
120
+55%
|
76
-37%
|
149
+97%
|
229
+53%
|
229
N/A
|
203
-11%
|
177
-13%
|
161
-9%
|
178
+11%
|
187
+5%
|
174
-7%
|
139
-20%
|
54
-61%
|
118
+120%
|
131
+11%
|
|
EPS (Diluted) |
-1.91
N/A
|
-1.47
+23%
|
-1.25
+15%
|
-1.94
-55%
|
-1.46
+25%
|
-1.52
-4%
|
-2.02
-33%
|
-1.52
+25%
|
-1.81
-19%
|
-1.8
+1%
|
-0.7
+61%
|
-0.16
+77%
|
0.24
N/A
|
0.05
-79%
|
-0.54
N/A
|
-1.03
-91%
|
-0.81
+21%
|
-0.55
+32%
|
-1.73
-215%
|
-1.12
+35%
|
-1.26
-13%
|
-1.34
-6%
|
0.2
N/A
|
0.35
+75%
|
0.3
-14%
|
0.31
+3%
|
0.48
+55%
|
0.31
-35%
|
0.61
+97%
|
0.92
+51%
|
0.92
N/A
|
0.82
-11%
|
0.72
-12%
|
0.66
-8%
|
0.73
+11%
|
0.75
+3%
|
0.71
-5%
|
0.56
-21%
|
0.21
-63%
|
0.48
+129%
|
0.53
+10%
|