Corteva, Inc. | Large-cap | Basic Materials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 4.4B
Gross Profit 2.1B 46.98%
Operating Income 827.0M 18.72%
Net Income 656.0M 14.85%
EPS (Diluted) $0.95

Balance Sheet Metrics

Total Assets 42.1B
Total Liabilities 17.6B
Shareholders Equity 24.5B
Debt to Equity 0.72

Cash Flow Metrics

Operating Cash Flow -2.1B
Free Cash Flow -2.2B

Revenue & Profitability Trend

Corteva Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i16.9B17.2B17.5B15.7B14.2B
Cost of Goods Sold i9.5B9.9B10.4B9.2B8.5B
Gross Profit i7.4B7.3B7.0B6.4B5.7B
Gross Margin % i43.6%42.4%40.2%41.1%40.2%
Operating Expenses
Research & Development i1.4B1.3B1.2B1.2B1.1B
Selling, General & Administrative i3.2B3.2B3.2B3.2B3.0B
Other Operating Expenses i-----
Total Operating Expenses i4.6B4.5B4.4B4.4B4.2B
Operating Income i2.1B2.1B1.9B1.3B843.0M
Operating Margin % i12.4%12.2%11.0%8.4%5.9%
Non-Operating Items
Interest Income i132.0M283.0M124.0M77.0M56.0M
Interest Expense i233.0M233.0M79.0M30.0M45.0M
Other Non-Operating Income-720.0M-1.1B-547.0M982.0M-179.0M
Pre-tax Income i1.3B1.1B1.4B2.3B675.0M
Income Tax i412.0M152.0M210.0M524.0M-81.0M
Effective Tax Rate % i32.3%13.9%14.7%22.3%-12.0%
Net Income i919.0M747.0M1.2B1.8B701.0M
Net Margin % i5.4%4.3%6.6%11.3%4.9%
Key Metrics
EBITDA i3.3B3.2B3.3B3.9B2.4B
EPS (Basic) i$1.31$1.04$1.59$2.39$0.91
EPS (Diluted) i$1.30$1.03$1.58$2.37$0.91
Basic Shares Outstanding i693700000709000000720800000735900000748700000
Diluted Shares Outstanding i693700000709000000720800000735900000748700000

Income Statement Trend

Corteva Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i3.1B2.6B3.2B4.5B3.5B
Short-term Investments i63.0M98.0M124.0M86.0M269.0M
Accounts Receivable i4.6B4.3B4.3B3.4B3.8B
Inventory i5.4B6.9B6.8B5.2B4.9B
Other Current Assets820.0M1.1B968.0M1.0B1.2B
Total Current Assets i15.1B16.3B16.8B15.5B14.8B
Non-Current Assets
Property, Plant & Equipment i00000
Goodwill i29.7B30.8B29.3B30.3B31.3B
Intangible Assets i8.9B9.6B9.3B10.0B10.7B
Long-term Investments-----
Other Non-Current Assets2.2B2.1B2.2B2.2B2.4B
Total Non-Current Assets i25.7B26.7B25.8B26.8B27.9B
Total Assets i40.8B43.0B42.6B42.3B42.6B
Liabilities
Current Liabilities
Accounts Payable i4.0B4.3B4.9B4.1B3.6B
Short-term Debt i750.0M198.0M24.0M17.0M3.0M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i10.4B10.4B10.7B9.6B8.5B
Non-Current Liabilities
Long-term Debt i2.0B2.3B1.3B1.1B1.1B
Deferred Tax Liabilities i478.0M899.0M1.1B1.2B893.0M
Other Non-Current Liabilities1.7B1.7B1.7B1.7B1.9B
Total Non-Current Liabilities i6.4B7.3B6.3B7.2B9.0B
Total Liabilities i16.8B17.7B17.1B16.7B17.6B
Equity
Common Stock i7.0M7.0M7.0M7.0M7.0M
Retained Earnings i55.0M-41.0M250.0M524.0M0
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i24.0B25.3B25.5B25.6B25.1B
Key Metrics
Total Debt i2.7B2.5B1.3B1.1B1.1B
Working Capital i4.7B5.9B6.1B6.0B6.2B

Balance Sheet Composition

Corteva Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i863.0M941.0M1.2B1.8B701.0M
Depreciation & Amortization i1.2B1.2B1.2B1.2B1.2B
Stock-Based Compensation i-----
Working Capital Changes i-92.0M-786.0M-1.6B622.0M497.0M
Operating Cash Flow i2.2B1.7B1.1B4.1B2.4B
Investing Activities
Capital Expenditures i5.0M57.0M73.0M75.0M83.0M
Acquisitions i-7.0M-1.5B-12.0M-4.0M-1.0M
Investment Purchases i-144.0M-148.0M-344.0M-204.0M-995.0M
Investment Sales i193.0M189.0M295.0M345.0M721.0M
Investing Cash Flow i8.0M-1.4B-27.0M211.0M-199.0M
Financing Activities
Share Repurchases i-1.0B-756.0M-1.0B-950.0M-275.0M
Dividends Paid i-458.0M-439.0M-418.0M-397.0M-388.0M
Debt Issuance i3.1B3.4B1.4B419.0M2.4B
Debt Repayment i-2.9B-2.3B-1.1B-421.0M-1.4B
Financing Cash Flow i-1.3B-130.0M-1.3B-1.4B247.0M
Free Cash Flow i1.5B1.2B267.0M2.2B1.6B
Net Change in Cash i902.0M171.0M-223.0M2.9B2.4B

Cash Flow Trend

Corteva Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 33.07
Forward P/E 22.36
Price to Book 1.88
Price to Sales 2.84
PEG Ratio 1.22

Profitability Ratios

Profit Margin 8.16%
Operating Margin 28.28%
Return on Equity 5.74%
Return on Assets 3.55%

Financial Health

Current Ratio 1.68
Debt to Equity 13.88
Beta 0.75

Per Share Data

EPS (TTM) $2.17
Book Value per Share $38.11
Revenue per Share $25.03

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ctva48.7B33.071.885.74%8.16%13.88
Nutrien 27.1B20.031.085.53%5.45%54.29
Cf Industries 13.9B11.262.8019.80%20.20%42.53
Mosaic Company 10.2B10.930.827.91%8.35%36.76
ICL 8.6B21.231.457.30%5.66%39.62
FMC 4.8B37.131.102.93%2.42%96.81

Financial data is updated regularly. All figures are in the company's reporting currency.