
FMC (FMC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
791.4M
Gross Profit
316.7M
40.02%
Operating Income
76.0M
9.60%
Net Income
-15.6M
-1.97%
EPS (Diluted)
$-0.12
Balance Sheet Metrics
Total Assets
11.8B
Total Liabilities
7.4B
Shareholders Equity
4.4B
Debt to Equity
1.67
Cash Flow Metrics
Operating Cash Flow
-672.6M
Free Cash Flow
-589.9M
Revenue & Profitability Trend
FMC Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.2B | 4.5B | 5.8B | 5.0B | 4.6B |
Cost of Goods Sold | 2.6B | 2.7B | 3.5B | 2.9B | 2.6B |
Gross Profit | 1.6B | 1.8B | 2.3B | 2.2B | 2.0B |
Gross Margin % | 38.8% | 40.8% | 40.1% | 42.8% | 44.1% |
Operating Expenses | |||||
Research & Development | 278.0M | 328.8M | 314.2M | 304.7M | 287.9M |
Selling, General & Administrative | 644.6M | 752.5M | 783.8M | 719.7M | 729.7M |
Other Operating Expenses | 74.7M | - | - | - | 24.9M |
Total Operating Expenses | 997.3M | 1.1B | 1.1B | 1.0B | 1.0B |
Operating Income | 651.6M | 749.7M | 1.2B | 1.1B | 1.0B |
Operating Margin % | 15.3% | 16.7% | 21.2% | 22.5% | 22.2% |
Non-Operating Items | |||||
Interest Income | - | - | 0 | 0 | 100.0K |
Interest Expense | 235.8M | 237.2M | 151.8M | 131.1M | 151.3M |
Other Non-Operating Income | -163.3M | -212.3M | -93.1M | -108.0M | -146.9M |
Pre-tax Income | 252.5M | 300.2M | 983.9M | 897.8M | 731.0M |
Income Tax | -150.9M | -1.1B | 145.2M | 92.5M | 151.2M |
Effective Tax Rate % | -59.8% | -372.9% | 14.8% | 10.3% | 20.7% |
Net Income | 341.6M | 1.3B | 741.5M | 737.1M | 551.5M |
Net Margin % | 8.0% | 29.4% | 12.8% | 14.6% | 11.9% |
Key Metrics | |||||
EBITDA | 809.7M | 934.0M | 1.4B | 1.3B | 1.2B |
EPS (Basic) | $2.73 | $10.55 | $5.83 | $5.72 | $4.24 |
EPS (Diluted) | $2.72 | $10.53 | $5.81 | $5.70 | $4.22 |
Basic Shares Outstanding | 125000000 | 125100000 | 126000000 | 128400000 | 129700000 |
Diluted Shares Outstanding | 125000000 | 125100000 | 126000000 | 128400000 | 129700000 |
Income Statement Trend
FMC Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 357.3M | 302.4M | 572.0M | 516.8M | 568.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.9B | 2.7B | 2.9B | 2.6B | 2.3B |
Inventory | 1.2B | 1.7B | 1.7B | 1.5B | 1.1B |
Other Current Assets | 174.2M | 141.5M | 145.4M | 41.6M | 32.2M |
Total Current Assets | 5.0B | 5.1B | 5.4B | 5.1B | 4.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 110.4M | 121.8M | 123.8M | 135.2M | 147.3M |
Goodwill | 5.5B | 5.8B | 5.8B | 5.6B | 5.7B |
Intangible Assets | 2.5B | 2.6B | 2.6B | 2.7B | 2.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.7B | 1.5B | 372.6M | 349.5M | 444.9M |
Total Non-Current Assets | 6.7B | 6.8B | 5.7B | 5.6B | 5.8B |
Total Assets | 11.7B | 11.9B | 11.2B | 10.7B | 10.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 768.5M | 602.4M | 1.3B | 1.1B | 946.7M |
Short-term Debt | 361.9M | 958.4M | 562.8M | 464.3M | 363.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 102.4M | 86.2M | 169.8M | 220.2M | 175.4M |
Total Current Liabilities | 3.0B | 3.4B | 3.8B | 3.5B | 2.8B |
Non-Current Liabilities | |||||
Long-term Debt | 3.1B | 3.1B | 2.9B | 2.9B | 3.1B |
Deferred Tax Liabilities | 86.0M | 158.1M | 321.5M | 342.4M | 350.0M |
Other Non-Current Liabilities | 82.8M | 88.6M | 81.0M | 75.6M | 115.8M |
Total Non-Current Liabilities | 4.1B | 4.1B | 4.0B | 4.0B | 4.4B |
Total Liabilities | 7.1B | 7.5B | 7.8B | 7.5B | 7.2B |
Equity | |||||
Common Stock | 18.6M | 18.6M | 18.6M | 18.6M | 18.6M |
Retained Earnings | 6.6B | 6.6B | 5.6B | 5.1B | 4.5B |
Treasury Stock | 2.7B | 2.7B | 2.6B | 2.5B | 2.1B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.5B | 4.4B | 3.4B | 3.1B | 3.0B |
Key Metrics | |||||
Total Debt | 3.5B | 4.1B | 3.4B | 3.3B | 3.4B |
Working Capital | 1.9B | 1.7B | 1.6B | 1.5B | 1.5B |
Balance Sheet Composition
FMC Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 403.4M | 1.4B | 838.7M | 805.3M | 579.8M |
Depreciation & Amortization | 176.3M | 184.3M | 169.4M | 170.9M | 162.7M |
Stock-Based Compensation | 23.8M | 25.9M | 24.2M | 17.8M | 18.9M |
Working Capital Changes | 373.9M | -819.2M | -427.7M | -220.1M | -138.9M |
Operating Cash Flow | 686.0M | -337.2M | 577.9M | 779.4M | 700.3M |
Investing Activities | |||||
Capital Expenditures | 0 | 5.8M | 50.5M | 0 | 0 |
Acquisitions | 335.2M | -16.5M | -198.2M | -5.2M | -65.6M |
Investment Purchases | - | 0 | 0 | -12.7M | -47.2M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 331.5M | -20.5M | -124.1M | -31.6M | -133.2M |
Financing Activities | |||||
Share Repurchases | -2.3M | -81.2M | -108.9M | -408.0M | -58.4M |
Dividends Paid | -290.6M | -290.5M | -267.5M | -247.2M | -228.5M |
Debt Issuance | 0 | 1.5B | 0 | 1.0B | 27.1M |
Debt Repayment | 0 | -1.2B | -1.4M | -1.2B | -100.0M |
Financing Cash Flow | -870.1M | 331.5M | -237.4M | -747.9M | -250.3M |
Free Cash Flow | 603.2M | -520.3M | 440.1M | 720.0M | 580.6M |
Net Change in Cash | 147.4M | -26.2M | 216.4M | -100.0K | 316.8M |
Cash Flow Trend
FMC Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
37.13
Forward P/E
8.29
Price to Book
1.10
Price to Sales
1.17
PEG Ratio
-0.48
Profitability Ratios
Profit Margin
2.42%
Operating Margin
15.53%
Return on Equity
2.93%
Return on Assets
3.08%
Financial Health
Current Ratio
1.53
Debt to Equity
96.81
Beta
0.76
Per Share Data
EPS (TTM)
$1.04
Book Value per Share
$35.20
Revenue per Share
$33.03
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fmc | 4.8B | 37.13 | 1.10 | 2.93% | 2.42% | 96.81 |
Corteva | 48.7B | 33.07 | 1.88 | 5.74% | 8.16% | 13.88 |
Nutrien | 27.1B | 20.03 | 1.08 | 5.53% | 5.45% | 54.29 |
ICL | 8.6B | 21.23 | 1.45 | 7.30% | 5.66% | 39.62 |
Scotts Miracle-Gro | 3.6B | 75.76 | -20.61 | 8.93% | 1.54% | -14.48 |
Cf Industries | 13.9B | 11.26 | 2.80 | 19.80% | 20.20% | 42.53 |
Financial data is updated regularly. All figures are in the company's reporting currency.