Financhill
Sell
29

FMC Quote, Financials, Valuation and Earnings

Last price:
$14.34
Seasonality move :
7.5%
Day range:
$14.33 - $14.79
52-week range:
$12.17 - $44.78
Dividend yield:
12.69%
P/E ratio:
19.71x
P/S ratio:
0.52x
P/B ratio:
0.47x
Volume:
3M
Avg. volume:
4.9M
1-year change:
-60.94%
Market cap:
$1.8B
Revenue:
$3.5B
EPS (TTM):
-$17.86
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $5.8B $4.5B $4.2B $3.5B
Revenue Growth (YoY) 8.68% 15.01% -22.67% -5.37% -18.34%
 
Cost of Revenues $2.9B $3.4B $2.6B $2.7B $2.2B
Gross Profit $2.2B $2.4B $1.9B $1.6B $1.3B
Gross Profit Margin 43.34% 41.14% 42.53% 37.15% 37%
 
R&D Expenses $304.7M $314.2M $328.8M $278M $266.1M
Selling, General & Admin $714.1M $775.2M $734.3M $644.6M $684.9M
Other Inc / (Exp) -$113.6M -$101.7M -$230.5M -$238M --
Operating Expenses $1B $1.1B $1.1B $922.6M $951M
Operating Income $1.2B $1.3B $837.9M $654.7M $332M
 
Net Interest Expenses $126.9M $147.8M $234.8M $233.9M $239.6M
EBT. Incl. Unusual Items $897.8M $983.9M $300.2M $252.5M -$1.9B
Earnings of Discontinued Ops. -$68.2M -$97.2M -$98.5M -$61.8M -$36.6M
Income Tax Expense $92.5M $145.2M -$1.1B -$150.9M $314.2M
Net Income to Company $805.3M $838.7M $1.4B $403.4M --
 
Minority Interest in Earnings -$2.5M $5M -$500K $500K -$1.5M
Net Income to Common Excl Extra Items $803.5M $837M $1.4B $402.2M -$2.2B
 
Basic EPS (Cont. Ops) $5.75 $5.83 $10.55 $2.72 -$17.88
Diluted EPS (Cont. Ops) $5.71 $5.80 $10.51 $2.71 -$17.88
Weighted Average Basic Share $128.4M $126M $125.1M $125M $125.2M
Weighted Average Diluted Share $129.1M $126.7M $125.5M $125.4M $125.2M
 
EBITDA $1.3B $1.5B $1.1B $905.7M $505.6M
EBIT $1.2B $1.3B $837.9M $654.7M $332M
 
Revenue (Reported) $5B $5.8B $4.5B $4.2B $3.5B
Operating Income (Reported) $1.2B $1.3B $837.9M $654.7M $332M
Operating Income (Adjusted) $1.2B $1.3B $837.9M $654.7M $332M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.6B $1.1B $1.2B $1.1B
Revenue Growth (YoY) 22.69% 14.74% -29.34% 6.82% -11.52%
 
Cost of Revenues $819.1M $936.9M $720.3M $713.4M $652.2M
Gross Profit $594.5M $685.1M $425.8M $510.9M $431.1M
Gross Profit Margin 42.06% 42.24% 37.15% 41.73% 39.8%
 
R&D Expenses $85.3M $84.4M $81.8M $72.2M $67.7M
Selling, General & Admin $195.1M $212.5M $171.5M $156.7M $168.7M
Other Inc / (Exp) -$57.4M $3.7M -$169.1M -$66.5M --
Operating Expenses $280.1M $299.4M $256.3M $228.8M $236.4M
Operating Income $314.4M $385.7M $169.5M $282.1M $194.7M
 
Net Interest Expenses $31.9M $43.8M $56.5M $51.4M $64.4M
EBT. Incl. Unusual Items $237.3M $347.6M -$43.4M $177.5M -$1.5B
Earnings of Discontinued Ops. -$35.8M -$55M -$57.2M -$45.6M -$32.6M
Income Tax Expense $16.7M $12.2M -$1.2B $148M $204.1M
Net Income to Company $220.6M $335.4M $1.2B $29.5M --
 
Minority Interest in Earnings -$5.9M $6.5M -$2.1M $200K $200K
Net Income to Common Excl Extra Items $220.1M $334.8M $1.2B $29M -$1.7B
 
Basic EPS (Cont. Ops) $1.50 $2.18 $8.77 -$0.13 -$13.74
Diluted EPS (Cont. Ops) $1.49 $2.16 $8.75 -$0.13 -$13.74
Weighted Average Basic Share $126.6M $125.6M $124.9M $125M $125.2M
Weighted Average Diluted Share $127.4M $126.4M $125.2M $125M $125.2M
 
EBITDA $343.2M $424.5M $268M $386.1M $237.8M
EBIT $314.4M $385.7M $169.5M $282.1M $194.7M
 
Revenue (Reported) $1.4B $1.6B $1.1B $1.2B $1.1B
Operating Income (Reported) $314.4M $385.7M $169.5M $282.1M $194.7M
Operating Income (Adjusted) $314.4M $385.7M $169.5M $282.1M $194.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $5.8B $4.5B $4.2B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.4B $2.6B $2.6B $2.2B
Gross Profit $2.2B $2.4B $1.9B $1.6B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $304.7M $314.2M $328.8M $278M $266.1M
Selling, General & Admin $714.1M $775.2M $734.3M $644.6M $684.9M
Other Inc / (Exp) -$120.8M -$101.7M -$230.5M -$238M --
Operating Expenses $1B $1.1B $1.1B $922.6M $951M
Operating Income $1.2B $1.3B $837.9M $715.6M $307.8M
 
Net Interest Expenses $126.9M $147.8M $234.8M $233.9M $238.1M
EBT. Incl. Unusual Items $893.1M $983.9M $300.2M $252.5M -$1.9B
Earnings of Discontinued Ops. -$68.2M -$97.2M -$98.5M -$61.8M -$36.6M
Income Tax Expense $91.5M $145.2M -$1.1B -$150.9M $314.2M
Net Income to Company $805.3M $838.7M $1.4B $403.4M --
 
Minority Interest in Earnings -$2.5M $5M -$500K $500K $1.9M
Net Income to Common Excl Extra Items $799.8M $837.1M $1.4B $401.8M -$2.2B
 
Basic EPS (Cont. Ops) $5.72 $5.84 $10.55 $2.72 -$17.86
Diluted EPS (Cont. Ops) $5.68 $5.80 $10.51 $2.71 -$17.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.5B $1.1B $966.6M $497.2M
EBIT $1.2B $1.3B $837.9M $715.6M $307.8M
 
Revenue (Reported) $5B $5.8B $4.5B $4.2B $3.5B
Operating Income (Reported) $1.2B $1.3B $837.9M $715.6M $307.8M
Operating Income (Adjusted) $1.2B $1.3B $837.9M $715.6M $307.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $5.8B $4.5B $4.2B $3.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $2.6B $2.6B $2.2B --
Gross Profit $2.4B $1.9B $1.6B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $314.2M $328.8M $278M $266.1M --
Selling, General & Admin $775.2M $734.3M $644.6M $684.9M --
Other Inc / (Exp) -$101.7M -$230.5M -$238M -$64.3M --
Operating Expenses $1.1B $1.1B $922.6M $951M --
Operating Income $1.3B $837.9M $715.6M $307.8M --
 
Net Interest Expenses $147.8M $234.8M $233.9M $238.1M --
EBT. Incl. Unusual Items $983.9M $300.2M $252.5M -$1.9B --
Earnings of Discontinued Ops. -$97.2M -$98.5M -$61.8M -$36.6M --
Income Tax Expense $145.2M -$1.1B -$150.9M $314.2M --
Net Income to Company $838.7M $1.4B $403.4M -$516.4M --
 
Minority Interest in Earnings $5M -$500K $500K $1.9M --
Net Income to Common Excl Extra Items $837.1M $1.4B $401.8M -$2.2B --
 
Basic EPS (Cont. Ops) $5.84 $10.55 $2.72 -$17.86 --
Diluted EPS (Cont. Ops) $5.80 $10.51 $2.71 -$17.86 --
Weighted Average Basic Share $504.1M $500.2M $500M $500.6M --
Weighted Average Diluted Share $507.1M $501.9M $500.8M $501M --
 
EBITDA $1.5B $1.1B $966.6M $497.2M --
EBIT $1.3B $837.9M $715.6M $307.8M --
 
Revenue (Reported) $5.8B $4.5B $4.2B $3.5B --
Operating Income (Reported) $1.3B $837.9M $715.6M $307.8M --
Operating Income (Adjusted) $1.3B $837.9M $715.6M $307.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $516.8M $572M $302.4M $357.3M $584.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.9B $2.7B $2.9B $2.1B
Inventory $1.5B $1.7B $1.7B $1.2B $1.2B
Prepaid Expenses $12M $12.6M $15.3M $12.7M --
Other Current Assets $41.6M $145.4M $136M $174.2M --
Total Current Assets $5.1B $5.4B $5.1B $5B $5B
 
Property Plant And Equipment $952.2M $973.4M $1B $960.1M $707.4M
Long-Term Investments $90M $120.3M $89.8M $188.2M --
Goodwill $1.5B $1.6B $1.6B $1.5B --
Other Intangibles $2.7B $2.6B $2.6B $2.5B --
Other Long-Term Assets $43.5M $57.4M $53.6M $59.4M --
Total Assets $10.7B $11.2B $11.9B $11.7B $9.7B
 
Accounts Payable $1.1B $1.3B $602.4M $768.5M $771M
Accrued Expenses $753.9M $846.9M $901.9M $981M --
Current Portion Of Long-Term Debt $196.7M $170.3M $194.5M $211.8M --
Current Portion Of Capital Lease Obligations $23.5M $22M $24.4M $24.5M --
Other Current Liabilities $220.2M $169.8M $91.7M $102.4M --
Total Current Liabilities $3.5B $3.8B $3.4B $3B $3.8B
 
Long-Term Debt $2.9B $2.9B $3.1B $3.1B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $7.8B $7.5B $7.1B $7.6B
 
Common Stock $18.6M $18.6M $18.6M $18.6M --
Other Common Equity Adj -$325.5M -$459.6M -$406.5M -$410.6M --
Common Equity $3.1B $3.4B $4.4B $4.5B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.4M $23M $22.5M $21.3M --
Total Equity $3.1B $3.4B $4.4B $4.5B $2.1B
 
Total Liabilities and Equity $10.7B $11.2B $11.9B $11.7B $9.7B
Cash and Short Terms $516.8M $572M $302.4M $357.3M $584.5M
Total Debt $3B $3B $3.2B $3.2B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $516.8M $572M $302.4M $357.3M $584.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.9B $2.7B $2.9B $2.1B
Inventory $1.5B $1.7B $1.7B $1.2B $1.2B
Prepaid Expenses $12M $12.6M $15.3M $12.7M --
Other Current Assets $41.6M $145.4M $136M $174.2M --
Total Current Assets $5.1B $5.4B $5.1B $5B $5B
 
Property Plant And Equipment $952.2M $973.4M $1B $960.1M $707.4M
Long-Term Investments $90M $120.3M $89.8M $188.2M --
Goodwill $1.5B $1.6B $1.6B $1.5B --
Other Intangibles $2.7B $2.6B $2.6B $2.5B --
Other Long-Term Assets $43.5M $57.4M $53.6M $59.4M --
Total Assets $10.7B $11.2B $11.9B $11.7B $9.7B
 
Accounts Payable $1.1B $1.3B $602.4M $768.5M $771M
Accrued Expenses $753.9M $846.9M $901.9M $981M --
Current Portion Of Long-Term Debt $196.7M $170.3M $194.5M $211.8M --
Current Portion Of Capital Lease Obligations $23.5M $22M $24.4M $24.5M --
Other Current Liabilities $220.2M $169.8M $91.7M $102.4M --
Total Current Liabilities $3.5B $3.8B $3.4B $3B $3.8B
 
Long-Term Debt $2.9B $2.9B $3.1B $3.1B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.5B $7.8B $7.5B $7.1B $7.6B
 
Common Stock $18.6M $18.6M $18.6M $18.6M --
Other Common Equity Adj -$325.5M -$459.6M -$406.5M -$410.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.4M $23M $22.5M $21.3M --
Total Equity $3.1B $3.4B $4.4B $4.5B $2.1B
 
Total Liabilities and Equity $10.7B $11.2B $11.9B $11.7B $9.7B
Cash and Short Terms $516.8M $572M $302.4M $357.3M $584.5M
Total Debt $3B $3B $3.2B $3.2B $2.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $805.3M $838.7M $1.4B $403.4M --
Depreciation & Amoritzation $170.9M $169.4M $184.3M $176.3M --
Stock-Based Compensation $17.8M $24.2M $25.9M $23.8M --
Change in Accounts Receivable -$241.1M -$443.9M $192.4M -$348.8M --
Change in Inventories -$320.7M -$182.3M -$72.8M $475.8M --
Cash From Operations $820.1M $582.4M -$386.4M $671.1M -$80.2M
 
Capital Expenditures $100.1M $142.3M $133.9M $67.9M --
Cash Acquisitions $5.2M $198.2M $16.5M $4.8M --
Cash From Investing -$112M -$266.4M -$154.4M $263.6M -$99.7M
 
Dividends Paid (Ex Special Dividend) $247.2M $267.5M $290.5M $290.6M --
Special Dividend Paid
Long-Term Debt Issued $1B -- $1.5B -- --
Long-Term Debt Repaid -$1.2B -$1.4M -$1.2B -- --
Repurchase of Common Stock $408M $108.9M $81.2M $2.3M --
Other Financing Activities -$2.4M $15.8M -$1.4M -$700K --
Cash From Financing -$747.9M -$237.4M $331.5M -$870.1M $386M
 
Beginning Cash (CF) $516.8M $572M $302.4M $357.3M $584.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.1M $55.2M -$269.6M $54.9M $227.2M
Ending Cash (CF) $452.4M $603.8M -$27.5M $402.5M $832.8M
 
Levered Free Cash Flow $720M $440.1M -$520.3M $603.2M -$80.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $220.6M $335.4M $1.2B $29.5M --
Depreciation & Amoritzation $42.4M $42.8M $45.9M $43.1M --
Stock-Based Compensation $4.3M $5.3M $6.1M $5.7M --
Change in Accounts Receivable -$70.3M -$240.4M -$120M -$78.9M --
Change in Inventories $46.7M $100M $290.4M $174.5M --
Cash From Operations $577.5M $620M $292.8M $399.5M $636.8M
 
Capital Expenditures $23.7M $33.9M $25.1M $21.6M --
Cash Acquisitions $600K $6.7M $500K $400K --
Cash From Investing -$12.9M $27.8M -$27.6M $319.5M -$6.7M
 
Dividends Paid (Ex Special Dividend) $61M $66.9M $72.6M $72.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2B -$300K -$400M -- --
Repurchase of Common Stock $100M $100M -- $100K --
Other Financing Activities -$700K $17.3M -$400K -- --
Cash From Financing -$382.6M -$436.6M -$230.6M -$768.6M -$554.7M
 
Beginning Cash (CF) $516.8M $572M $302.4M $357.3M $584.5M
Foreign Exchange Rate Adjustment -$6.2M -$3M -$56M -$9.8M $11.4M
Additions / Reductions $175.8M $208.2M -$21.4M -$59.4M $86.8M
Ending Cash (CF) $686.4M $777.2M $225M $288.1M $682.7M
 
Levered Free Cash Flow $553.8M $586.1M $267.7M $377.9M $636.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $805.3M $838.7M $1.4B $403.4M --
Depreciation & Amoritzation $170.9M $169.4M $184.3M $176.3M --
Stock-Based Compensation $17.8M $24.2M $25.9M $23.8M --
Change in Accounts Receivable -$241.1M -$443.9M $192.4M -$348.8M --
Change in Inventories -$320.7M -$182.3M -$72.8M $475.8M --
Cash From Operations $820.1M $582.4M -$386.4M $671.1M -$80.2M
 
Capital Expenditures $100.1M $142.3M $133.9M $67.9M $70.3M
Cash Acquisitions $5.2M $198.2M $16.5M $4.8M --
Cash From Investing -$112M -$266.4M -$154.4M $263.6M -$99.7M
 
Dividends Paid (Ex Special Dividend) $247.2M $267.5M $290.5M $290.6M --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.2B -- -- -- --
Repurchase of Common Stock $408M $108.9M $81.2M $2.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$747.9M -$237.4M $331.5M -$870.1M $386M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$52.1M $55.2M -$269.6M $54.9M $227.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $720M $440.1M -$520.3M $603.2M -$80.2M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $838.7M $1.4B $403.4M -$516.4M --
Depreciation & Amoritzation $169.4M $184.3M $176.3M $130.5M --
Stock-Based Compensation $24.2M $25.9M $23.8M $17.9M --
Change in Accounts Receivable -$443.9M $192.4M -$348.8M -$311.6M --
Change in Inventories -$182.3M -$72.8M $475.8M -$146.6M --
Cash From Operations $582.4M -$386.4M $671.1M -$80.2M --
 
Capital Expenditures $142.3M $133.9M $67.9M $70.3M --
Cash Acquisitions $198.2M $16.5M $4.8M $21.5M --
Cash From Investing -$266.4M -$154.4M $263.6M -$99.7M --
 
Dividends Paid (Ex Special Dividend) $267.5M $290.5M $290.6M $218.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B -- $750M --
Long-Term Debt Repaid -$1.4M -$1.2B -- -$500.1M --
Repurchase of Common Stock $108.9M $81.2M $2.3M $1.7M --
Other Financing Activities $15.8M -$1.4M -$700K -$23.2M --
Cash From Financing -$237.4M $331.5M -$870.1M $386M --
 
Beginning Cash (CF) $1.9B $2.1B $1.7B $1.8B --
Foreign Exchange Rate Adjustment -$23.4M -$60.3M -$9.7M $21.1M --
Additions / Reductions $55.2M -$269.6M $54.9M $227.2M --
Ending Cash (CF) $1.9B $1.7B $1.7B $2.1B --
 
Levered Free Cash Flow $440.1M -$520.3M $603.2M -$150.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock