PY9 Income Statement - Avient Corp - Alpha Spread

Watchlist Manager

Watchlist

Price: 41 EUR

Market Cap: €3.8B

Metric	FY2016 Dec 2016	FY2017 Dec 2017	FY2018 Dec 2018	FY2019 Dec 2019	FY2020 Dec 2020	FY2021 Dec 2021	FY2022 Dec 2022	FY2023 Dec 2023	FY2024 Dec 2024	FY2025 Dec 2025
Revenue	2.9B	2.6B	2.9B	2.9B	3.2B	3.3B	3.4B	3.1B	3.2B	3.3B
Cost of Revenue	(2.3B)	(2B)	(2.2B)	(2.2B)	(2.4B)	(2.3B)	(2.5B)	(2.2B)	(2.2B)	(2.2B)
Gross Profit	683.2m	611.3m	647.9m	667.4m	800.2m	976.8m	905.5m	902.7m	1.1B	1B
Operating Expenses	(390.8m)	(423.3m)	(446.2m)	(500.4m)	(559.4m)	(663.9m)	(632.4m)	(681.2m)	(721.9m)	(713.3m)
Selling, General & Administrative	(390.8m)	(423.3m)	(446.2m)	(500.4m)	(559.4m)	(663.9m)	(632.4m)	(681.2m)	(721.9m)	(713.3m)
Operating Income	292.4m	188m	201.7m	167m	240.8m	312.9m	273.1m	221.5m	333.1m	321.5m
Net Interest Income (Expense)	(59.7m)	(60.8m)	(62.8m)	(59.5m)	(74.6m)	(75.2m)	(119.8m)	(115.3m)	(105.6m)	(98.6m)
Interest Expense	56.3m	59.4m	61m	67m	61.1m	72.6m	69.4m	106.3m	85.2m	97.6m
Non-Recurring Items	(6.5m)	(15.2m)	(24.2m)	(10.2m)	(51.5m)	(33.2m)	(29.8m)	(24.7m)	(3.8m)	(118m)
Total Other Income	400k	(100k)	(12.9m)	12.1m	24.3m	(1m)	(59.7m)	5.8m	1.1m	6.8m
Pre-Tax Income	226.6m	111.9m	101.8m	109.4m	139m	203.5m	63.8m	87.3m	224.8m	111.7m
Tax Provision	(60.4m)	(1m)	(16.2m)	(33.6m)	(5.2m)	(51.9m)	19.3m	(11m)	(54.1m)	(28.1m)
Income from Continuing Operations	166.2m	110.9m	85.6m	75.8m	133.8m	151.6m	83.1m	76.3m	170.7m	83.6m
Income to Minority Interest	200k	(100k)	300k	(200k)	(1.8m)	200k	(300k)	(500k)	(1.2m)	(1.7m)
Net Income	165.2m	(57.7m)	159.8m	588.6m	131.6m	230.8m	703.1m	75.7m	169.5m	81.9m
EPS (Diluted)	1.97	(0.70)	1.98	7.57	1.46	2.50	7.62	0.83	1.84	0.89

Continue PY9 Research

Relative Valuation

Wall St Estimates

Financial Statements