Company logo

ECL - Ecolab Inc.

NYSE -> Basic Materials -> Specialty Chemicals
Saint Paul, United States
Type: Equity

ECL price evolution
ECL
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $919.5 $1001.3 $554.2 $419.4
Short term investments
Net receivables $2834.2 $2823.5 $2780.1 $2667.8
Inventory $1497.2 $1536 $1646.2 $1727.3
Total current assets $5644.1 $5789.4 $5436.5 $5272.8
Long term investments
Property, plant & equipment $4028.1 $3868.8 $3773.3 $3743.3
Goodwill & intangible assets $11641.7 $11627 $11704.9 $11679
Total noncurrent assets $16202.5 $16068.7 $16019.7 $15978.7
Total investments
Total assets $21846.6 $21858.1 $21456.2 $21251.5
Current liabilities
Accounts payable $1566.3 $1498.8 $1476.8 $1469.9
Deferred revenue
Short long term debt $630.4 $1129.1 $1121.9 $1118.1
Total current liabilities $4345.8 $4600.5 $4467.5 $4489.6
Long term debt $7976.9 $7902.1 $7835 $7845.1
Total noncurrent liabilities $9428.6 $9435.1 $9408.2 $9396.9
Total debt $8607.3 $9031.2 $8956.9 $8963.2
Total liabilities $13774.4 $14035.6 $13875.7 $13886.5
Shareholders' equity
Retained earnings $10075.4 $9832.8 $9580 $9401.3
Other shareholder equity -$1850.4 -$1801.4 -$1761.8 -$1737.2
Total shareholder equity $8044.7 $7795.8 $7556.7 $7344.2
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $919.5 $598.6 $359.9 $1260.2
Short term investments
Net receivables $2834.2 $2698.1 $2478.4 $2273.8
Inventory $1497.2 $1792.8 $1491.8 $1285.2
Total current assets $5644.1 $5494.2 $4687.1 $5117.4
Long term investments
Property, plant & equipment $4028.1 $3741.6 $3685.3 $3548.7
Goodwill & intangible assets $11641.7 $11693.4 $12288 $8983.9
Total noncurrent assets $16202.5 $15970.1 $16519.3 $13008.6
Total investments
Total assets $21846.6 $21464.3 $21206.4 $18126
Current liabilities
Accounts payable $1566.3 $1728.2 $1384.2 $1160.6
Deferred revenue
Short long term debt $630.4 $505.1 $411 $17.3
Total current liabilities $4345.8 $4210.4 $3553.2 $2932.2
Long term debt $7976.9 $8075.3 $8629.8 $6969.8
Total noncurrent liabilities $9428.6 $9995.3 $10400.1 $8992.3
Total debt $8607.3 $8918.2 $9040.8 $6987.1
Total liabilities $13774.4 $14228.2 $13953.3 $11924.5
Shareholders' equity
Retained earnings $10075.4 $9318.8 $8814.5 $8243
Other shareholder equity -$1850.4 -$1726.6 -$1634.8 -$1994.4
Total shareholder equity $8044.7 $7236.1 $7224.2 $6166.5
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $3938.4 $3852.1 $3571.6
Cost of revenue $2284.4 $2334.8 $2205.2
Gross Profit $1654 $1517.3 $1366.4
Operating activities
Research & development
Selling, general & administrative $1034.8 $1011.6 $990.3
Total operating expenses $1064 $1032.6 $1014.8
Operating income $590 $484.7 $351.6
Income from continuing operations
EBIT $602.3 $494.1 $360
Income tax expense $126.7 $86.6 $52.4
Interest expense $70.4 $77.8 $74.2
Net income
Net income $405.2 $329.7 $233.4
Income (for common shares) $405.2 $329.7 $233.4
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $15320.2 $14187.8 $12733.1 $11790.2
Cost of revenue $9154.9 $8831 $7615.8 $6905.8
Gross Profit $6165.3 $5356.8 $5117.3 $4884.4
Operating activities
Research & development
Selling, general & administrative $4061.6 $3653.8 $3416.1 $3309.1
Total operating expenses $4173 $3794.3 $3518.7 $3488.7
Operating income $1992.3 $1562.5 $1598.6 $1395.7
Income from continuing operations
EBIT $2031.5 $1569.8 $1618.4 -$738.3
Income tax expense $362.5 $234.5 $270.2 $176.6
Interest expense $296.7 $243.6 $218.3 $290.2
Net income
Net income $1372.3 $1091.7 $1129.9 -$1205.1
Income (for common shares) $1372.3 $1091.7 $1129.9 -$1205.1
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $405.2 $404 $329.7 $233.4
Operating activities
Depreciation $230.5 $229.4 $229.4 $234.3
Business acquisitions & disposals -$73.6 -$1.8 -$105
Stock-based compensation $21.7 $14.7 $27.3 $31.4
Total cash flows from operations $852.5 $787.7 $573.4 $198.2
Investing activities
Capital expenditures -$262.2 -$165.6 -$168.2 -$168.9
Investments
Total cash flows from investing -$348.4 -$178.6 -$274.1 -$189.4
Financing activities
Dividends paid -$154.7 -$154 -$150.9 -$157.7
Sale and purchase of stock -$2 -$0.8 -$0.3 -$10.6
Net borrowings -$501.6 -$2 -$3.8 $5.5
Total cash flows from financing -$585.5 -$147 -$155.8 -$166.4
Effect of exchange rate -$0.4 -$15 -$8.7 -$21.6
Change in cash and equivalents -$81.8 $447.1 $134.8 -$179.2
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $1372.3 $1091.7 $1129.9 -$1205.1
Operating activities
Depreciation $923.6 $938.7 $843.1 $812.7
Business acquisitions & disposals -$180.4 -$7.2 -$3923.7 -$370.8
Stock-based compensation $95.1 $87.8 $89.5 $82.1
Total cash flows from operations $2411.8 $1788.4 $2061.9 $1860.2
Investing activities
Capital expenditures -$764.9 -$710.6 -$630.8 -$483.7
Investments
Total cash flows from investing -$990.5 -$716.8 -$4579.7 -$414.5
Financing activities
Dividends paid -$617.3 -$602.8 -$566.4 -$560.8
Sale and purchase of stock -$13.7 -$518.2 -$106.6 -$146.2
Net borrowings -$501.9 $89.7 $2121.3 $143.3
Total cash flows from financing -$1054.7 -$837.3 $1603.2 -$341.8
Effect of exchange rate -$45.7 $4.4 $14.3 -$30.1
Change in cash and equivalents $320.9 $238.7 -$900.3 $1073.8
Fundamentals
Market cap $62.21B
Enterprise value $69.89B
Shares outstanding 285.14M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q 7.28%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 6.29
Book/Share 34.70
Cash/Share 3.22
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 1.71
Net debt/EBITDA N/A
Current ratio 1.30
Quick ratio 0.95