
Olin (OLN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.6B
Gross Profit
148.7M
9.04%
Operating Income
47.7M
2.90%
Net Income
1.2M
0.07%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
7.7B
Total Liabilities
5.6B
Shareholders Equity
2.0B
Debt to Equity
2.76
Cash Flow Metrics
Operating Cash Flow
-48.4M
Free Cash Flow
-147.4M
Revenue & Profitability Trend
Olin Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.5B | 6.8B | 9.4B | 8.9B | 5.8B |
Cost of Goods Sold | 5.8B | 5.7B | 7.2B | 6.6B | 5.4B |
Gross Profit | 737.5M | 1.2B | 2.2B | 2.3B | 383.4M |
Gross Margin % | 11.3% | 17.1% | 23.3% | 25.7% | 6.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 408.5M | 406.7M | 393.9M | 416.9M | 422.0M |
Other Operating Expenses | -800.0K | -42.9M | -16.3M | -1.4M | -700.0K |
Total Operating Expenses | 407.7M | 363.8M | 377.6M | 415.5M | 421.3M |
Operating Income | 329.8M | 801.7M | 1.8B | 1.9B | -37.9M |
Operating Margin % | 5.0% | 11.7% | 19.2% | 21.1% | -0.7% |
Non-Operating Items | |||||
Interest Income | 3.7M | 4.3M | 2.2M | 200.0K | 500.0K |
Interest Expense | 184.5M | 181.1M | 143.9M | 348.0M | 292.7M |
Other Non-Operating Income | -7.3M | -65.6M | 13.4M | 7.8M | -689.9M |
Pre-tax Income | 141.7M | 559.3M | 1.7B | 1.5B | -1.0B |
Income Tax | 36.7M | 107.3M | 349.1M | 242.0M | -50.1M |
Effective Tax Rate % | 25.9% | 19.2% | 20.8% | 15.7% | 0.0% |
Net Income | 105.0M | 452.0M | 1.3B | 1.3B | -969.9M |
Net Margin % | 1.6% | 6.6% | 14.2% | 14.6% | -16.8% |
Key Metrics | |||||
EBITDA | 877.6M | 1.4B | 2.4B | 2.5B | 549.9M |
EPS (Basic) | $0.92 | $3.66 | $9.16 | $8.15 | $-6.14 |
EPS (Diluted) | $0.91 | $3.57 | $8.94 | $7.96 | $-6.14 |
Basic Shares Outstanding | 117800000 | 125900000 | 144900000 | 159100000 | 157900000 |
Diluted Shares Outstanding | 117800000 | 125900000 | 144900000 | 159100000 | 157900000 |
Income Statement Trend
Olin Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 175.6M | 170.3M | 194.0M | 180.5M | 189.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 913.2M | 789.4M | 853.0M | 1.1B | 770.9M |
Inventory | 823.5M | 858.8M | 941.9M | 868.3M | 674.7M |
Other Current Assets | 61.4M | 54.1M | 52.7M | 92.7M | 66.7M |
Total Current Assets | 2.1B | 2.0B | 2.2B | 2.2B | 1.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 302.2M | 344.7M | 356.0M | 372.4M | 360.7M |
Goodwill | 3.1B | 3.1B | 3.1B | 3.2B | 3.2B |
Intangible Assets | 206.6M | 245.8M | 273.8M | 331.7M | 399.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
Total Non-Current Assets | 5.5B | 5.7B | 5.9B | 6.3B | 6.6B |
Total Assets | 7.6B | 7.7B | 8.0B | 8.5B | 8.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 861.6M | 775.4M | 837.7M | 847.7M | 729.2M |
Short-term Debt | 193.8M | 148.1M | 81.5M | 277.9M | 101.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 3.3M | 31.9M | 42.5M | 3.5M | 100.0K |
Total Current Liabilities | 1.6B | 1.5B | 1.6B | 1.7B | 1.2B |
Non-Current Liabilities | |||||
Long-term Debt | 3.0B | 2.9B | 2.9B | 2.9B | 4.1B |
Deferred Tax Liabilities | 430.5M | 476.2M | 507.3M | 558.9M | 443.2M |
Other Non-Current Liabilities | 306.9M | 340.3M | 333.9M | 362.4M | 315.6M |
Total Non-Current Liabilities | 3.9B | 3.9B | 3.9B | 4.2B | 5.6B |
Total Liabilities | 5.5B | 5.4B | 5.5B | 5.9B | 6.8B |
Equity | |||||
Common Stock | 115.7M | 120.2M | 132.3M | 156.8M | 158.0M |
Retained Earnings | 2.4B | 2.6B | 2.2B | 1.0B | -155.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.1B | 2.3B | 2.5B | 2.7B | 1.5B |
Key Metrics | |||||
Total Debt | 3.2B | 3.0B | 2.9B | 3.2B | 4.2B |
Working Capital | 447.6M | 445.0M | 595.0M | 566.2M | 518.2M |
Balance Sheet Composition
Olin Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 105.0M | 452.0M | 1.3B | 1.3B | -969.9M |
Depreciation & Amortization | 518.1M | 533.4M | 598.8M | 582.5M | 568.4M |
Stock-Based Compensation | 17.1M | 18.6M | 14.1M | 8.3M | 13.6M |
Working Capital Changes | -156.2M | 61.0M | 61.9M | -230.2M | -19.3M |
Operating Cash Flow | 453.7M | 1.0B | 2.0B | 1.6B | -425.1M |
Investing Activities | |||||
Capital Expenditures | 0 | 28.8M | 14.9M | 3.2M | 0 |
Acquisitions | -23.0M | -63.9M | 0 | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -88.6M | -104.8M | -22.8M | 3.2M | -536.8M |
Financing Activities | |||||
Share Repurchases | -300.3M | -711.3M | -1.4B | -251.9M | 0 |
Dividends Paid | -94.2M | -101.0M | -116.2M | -127.8M | -126.3M |
Debt Issuance | 1.1B | 707.7M | 415.0M | 540.0M | 1.8B |
Debt Repayment | -912.2M | -621.8M | -616.1M | -1.6B | -1.3B |
Financing Cash Flow | -236.5M | -682.3M | -1.7B | -1.6B | 369.1M |
Free Cash Flow | 308.1M | 738.3M | 1.7B | 1.5B | 134.1M |
Net Change in Cash | 128.6M | 218.6M | 272.8M | -2.1M | -592.8M |
Cash Flow Trend
Olin Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
40.21
Forward P/E
6.49
Price to Book
1.07
Price to Sales
0.31
PEG Ratio
6.49
Profitability Ratios
Profit Margin
-0.21%
Operating Margin
2.71%
Return on Equity
-0.80%
Return on Assets
1.59%
Financial Health
Current Ratio
1.48
Debt to Equity
165.21
Beta
1.50
Per Share Data
EPS (TTM)
$-0.11
Book Value per Share
$17.07
Revenue per Share
$57.54
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
oln | 2.1B | 40.21 | 1.07 | -0.80% | -0.21% | 165.21 |
Dow | 15.4B | 75.93 | 0.90 | -4.74% | -2.35% | 97.39 |
Celanese | 5.3B | 6.78 | 1.02 | -24.98% | -16.54% | 234.12 |
Methanex | 2.6B | 9.53 | 0.98 | 12.88% | 7.04% | 128.81 |
Huntsman | 1.6B | 46.18 | 0.54 | -2.19% | -2.63% | 74.27 |
Rex American | 839.7M | 15.79 | 1.57 | 11.48% | 8.86% | 4.23 |
Financial data is updated regularly. All figures are in the company's reporting currency.