Element Solutions Inc Financial Ratios — ESI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-15.1	-13.52	-1.69	-10.81	-13.37	4.26	3.33	8.47	7.78	5.07	10.37	7.55
Return on Assets (%)	- -	7.46	- -	-0.88	-4.19	-0.73	-2.92	-3.3	1.34	1.72	4.23	3.73	2.39	4.96	3.83
Return on Capital (%)	- -	15.65	- -	- -	- -	- -	- -	- -	2.52	3.57	5.96	5.1	3.8	6.83	5.34
Return on Invested Capital (%)	- -	15.22	- -	- -	- -	- -	- -	- -	2.48	5.75	5.81	5.08	5.27	6.72	5.66
Gross Margin (%)	46.72	48.56	- -	47.04	39.02	43.91	43.32	42.71	42.94	42.4	40.04	37.37	39.37	42.15	41.96
EBITDA Margin (%)	14.21	21.55	- -	11.56	15.7	17.14	18.96	20.66	21.99	21.26	19.33	19.09	18.01	20.41	19.34
Operating Margin (%)	7.8	15.78	- -	1.13	2.82	7.68	10.66	12.67	13.57	12.55	12.5	12.76	10.87	14	13.41
Incremental Operating Margin (%)	- -	2,412.69	15.78	1.13	3.65	-8.34	59.17	58.62	-0.48	-92.13	12.31	16.98	33.16	73	-1.8
Pretax Margin (%)	1.55	9.71	- -	-3.66	-9.02	-13.1	-13.86	-2.71	7.67	4.38	10.49	10.67	5.53	11.71	10.41
Profit Margin (%)	0.14	6.29	- -	-3.55	-12.14	-4.16	-15.77	-16.54	5.02	4.08	8.47	7.34	5.06	9.94	7.48
Net Income to Common Margin (%)	-5.47	0.19	- -	-31.14	-12.14	-2.3	-15.77	-16.54	5.02	4.08	8.47	7.34	5.06	9.94	7.48
Effective Tax Rate (%)	88.03	34.79	- -	- -	- -	- -	- -	- -	43.51	5.3	19.19	31.54	10.07	15.57	28.09
Dvd Payout Ratio (%)	104.39	-2,230	- -	92.64	- -	-20.49	- -	- -	- -	16.15	30.37	41.93	66.61	32.15	40.69
Sustainable Growth Rate (%)	- -	- -	- -	-1.11	-13.52	-2.03	-10.81	-13.37	4.26	2.8	5.9	4.52	1.69	7.03	4.48

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	721	752	1,406	5,228	5,239	5,447	5,376	1,537	1,532	1,926	1,911	1,948	1,839	1,642
ST Debt	- -	27	8	13	55	116	10	25	24	24	31	27	26	26	16
LT Debt	- -	694	744	1,392	5,174	5,123	5,437	5,351	1,513	1,508	1,894	1,884	1,921	1,814	1,626
Total Debt/EBITDA	- -	4.57	- -	14.42	13.1	17.27	15.29	13.27	3.81	3.89	4.15	3.93	4.63	3.67	3.33
Net Debt/EBITDA	- -	3.66	- -	10.34	12.02	15.87	14.57	12.69	3.3	3.1	3.4	3.35	3.91	2.92	2.03
Total Debt/EBIT	- -	6.24	- -	147.96	73.02	38.52	27.21	21.63	6.17	6.58	6.42	5.88	7.68	5.35	4.8
Net Debt/EBIT	- -	5	- -	106.14	66.98	35.41	25.92	20.69	5.34	5.26	5.26	5.01	6.48	4.26	2.92
EBITDA to Interest Expense	1.92	3.21	- -	2.57	1.87	0.81	1.06	1.3	4.45	6.22	8.56	9.5	8.53	8.91	9.24
EBITDA-CapEx/Interest Expense	1.92	3.21	- -	2.57	1.87	0.81	1.06	1.3	4.45	6.22	8.56	9.5	8.53	8.91	9.24
EBIT to Interest Expense	1.05	2.35	- -	0.25	0.33	0.37	0.59	0.8	2.75	3.67	5.53	6.35	5.14	6.11	6.41
Interest Expense	54	49	- -	38	214	372	337	311	91	63	54	51	49	56	53
Common Equity/Total Assets	- -	-20.45	45.09	54.09	20.65	27.21	26.76	22.43	51.36	51.74	48.28	47.57	46.81	48.89	52.43
Long-Term Debt/Equity (%)	- -	254.67	65.51	54.55	177.23	177.28	190.11	245.32	68.18	65.06	75.74	80.19	81.94	75.62	60.46
Long-Term Debt/Capital (%)	- -	69.87	39.41	35.18	63.5	63.02	65.45	70.8	40.28	39.17	42.79	44.22	44.76	42.8	37.53
Long-Term Debt/Total Assets (%)	- -	56.23	32.93	30.62	50.77	50.95	53.03	56.91	34.99	33.64	36.86	38.42	38.62	37.21	31.87
Total Debt/Equity (%)	- -	264.52	66.22	55.07	179.1	181.29	190.46	246.48	69.26	66.08	77	81.36	83.07	76.68	61.07
Total Debt/Capital (%)	- -	72.57	39.84	35.51	64.17	64.45	65.57	71.14	40.92	39.79	43.5	44.86	45.38	43.4	37.91
Total Debt/Total Assets (%)	- -	58.4	33.28	30.91	51.31	52.11	53.13	57.18	35.54	34.17	37.47	38.97	39.15	37.74	32.2
Net Debt to Equity	- -	211.9	55.39	39.5	164.3	166.67	181.43	235.77	59.97	52.78	63.05	69.38	70.09	61.07	37.16
Net Debt/Capital (%)	- -	67.94	35.65	28.32	62.16	62.5	64.47	70.22	37.32	34.39	38.49	40.8	41.05	37.76	26.97
EBITDA	104	158	- -	98	399	303	356	405	404	394	464	487	420	502	493
EBITDA-CapEx	104	158	- -	98	399	303	356	405	404	394	464	487	420	502	493
Operating Income (Loss)	57	115	- -	10	72	136	200	248	249	233	300	325	254	344	342

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.12	1.03	1.65	0.41	0.39	0.24	0.2	0.65	0.93	0.8	0.77	0.78	0.95	1.46
Current Ratio	- -	2.92	3.2	6.55	2.11	1.91	2.14	2.17	2.84	3.15	2.93	3.45	3.24	3.34	3.68
Quick Ratio	- -	2.2	2.2	3.01	1.49	1.36	0.6	0.54	1.89	2.21	1.98	2.09	2.03	2.1	2.66
CFO/Avg Current Liab	- -	1.17	- -	0.54	0.49	0.18	0.14	-0.01	0.24	0.91	0.89	0.78	0.93	0.97	0.72
Common Equity/Total Assets	- -	-20.45	45.09	54.09	20.65	27.21	26.76	22.43	51.36	51.74	48.28	47.57	46.81	48.89	52.43
Long-Term Debt/Equity (%)	- -	254.67	65.51	54.55	177.23	177.28	190.11	245.32	68.18	65.06	75.74	80.19	81.94	75.62	60.46
Long-Term Debt/Capital (%)	- -	69.87	39.41	35.18	63.5	63.02	65.45	70.8	40.28	39.17	42.79	44.22	44.76	42.8	37.53
Long-Term Debt/Total Assets (%)	- -	56.23	32.93	30.62	50.77	50.95	53.03	56.91	34.99	33.64	36.86	38.42	38.62	37.21	31.87
Total Debt/Equity (%)	- -	264.52	66.22	55.07	179.1	181.29	190.46	246.48	69.26	66.08	77	81.36	83.07	76.68	61.07
Total Debt/Capital (%)	- -	72.57	39.84	35.51	64.17	64.45	65.57	71.14	40.92	39.79	43.5	44.86	45.38	43.4	37.91
Total Debt/Total Assets (%)	- -	58.4	33.28	30.91	51.31	52.11	53.13	57.18	35.54	34.17	37.47	38.97	39.15	37.74	32.2
CFO/Total Liabilities	- -	7.82	- -	4.92	4.41	2.65	2.04	-0.12	8.12	12.75	12.36	11.58	12.69	14.62	12.01
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	2.03	0.86	2.47	1.45	1.22	0.64	0.69	1.79	2.21	2.86	2.76	2.7	3.1	3.24

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.52	- -	3.6	3.77	1.7	2.58	5.01	4.92	4.83	5.36	5.38	5.09	5.45	5.33
Days Sales Outstanding	- -	34.69	- -	101.25	96.93	214.22	141.31	72.8	74.19	75.54	68.11	67.86	71.77	66.96	68.48
Inventory Turnover	- -	9.89	- -	3.02	4.49	2.2	3.53	6	5.4	5.3	6.03	5.65	4.8	5.21	5.47
Days Inventory Outstanding	- -	36.92	- -	120.71	81.27	165.62	103.32	60.84	67.54	68.83	60.56	64.59	76.06	70	66.67
Accounts Payable Turnover	- -	16.93	0.25	6.91	6.57	2.22	3.37	10.61	10.71	11.14	12.91	11.92	10.43	10.45	10.66
Accounts Payable Turnover Days	- -	21.56	1,481.08	52.82	55.57	164.6	108.17	34.4	34.07	32.78	28.28	30.62	34.99	34.93	34.23
Cash Conversion Cycle	- -	50.05	- -	169.14	122.63	215.25	136.46	99.23	107.66	111.6	100.39	101.84	112.84	102.03	100.92
Inventory to Cash Days	- -	-2.24	- -	-19.46	15.66	48.6	37.99	11.96	6.65	6.71	7.55	3.27	-4.29	-3.04	1.81
Inventories	- -	76	90	206	485	416	186	188	200	203	274	291	299	246	295
Raw Materials	- -	28	30	49	149	136	64	63	58	60	88	100	85	73	84
Work In Process	- -	- -	- -	- -	28	37	14	15	23	23	33	26	38	36	58
Finished Goods	- -	47	58	156	340	274	108	109	118	120	153	164	176	137	153
Other Inventory	- -	2	1	- -	-33	-30	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,450	4,228	2,944	2,788	2,851	2,985	2,921	4,381	5,990	4,380	5,591	6,159	6,088
- Cash & Cash Equivalents	- -	143	123	397	432	423	258	234	190	292	330	266	289	359	626
+ Preferred Equity and Hybrid Capital	- -	525	21	- -	646	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	96	93	169	154	117	72	-2	-2	20	17	16	15	15
+ Total Debt	- -	721	752	1,406	5,228	5,239	5,447	5,376	1,537	1,532	1,926	1,911	1,948	1,839	1,642
Enterprise Value	- -	1,102	2,196	5,329	8,555	7,758	8,157	8,200	4,267	5,619	7,605	6,042	7,265	7,654	7,118
Total Capital	- -	993	1,888	3,958	8,148	8,129	8,307	7,557	3,756	3,850	4,426	4,260	4,292	4,238	4,332
Total Debt/Capital (%)	- -	72.57	39.84	35.51	64.17	64.45	65.57	71.14	40.92	39.79	43.5	44.86	45.38	43.4	37.91
Total Debt / EV	- -	0.65	0.34	0.26	0.61	0.68	0.67	0.66	0.36	0.27	0.25	0.32	0.27	0.24	0.23
EV/Sales	- -	1.51	- -	6.32	3.37	4.38	4.34	4.18	2.32	3.03	3.17	2.37	3.11	3.12	2.79
EV/EBITDA	- -	6.99	- -	54.66	21.44	25.57	22.9	20.24	10.57	14.26	16.4	12.42	17.28	15.26	14.43
EV/EBIT	- -	9.55	- -	560.94	119.49	57.05	40.74	33	17.13	24.15	25.36	18.57	28.65	22.26	20.8
EV/Cash Flow to Firm	- -	10.28	- -	41.67	14.14	15.65	20.44	18.58	19.21	16.72	20.57	18.26	19.22	18.69	21.69
EV/Free Cash Flow to Firm	- -	10.28	- -	41.67	14.14	15.65	20.44	18.58	19.21	16.72	20.57	18.26	19.22	18.69	21.69
Diluted Market Cap	- -	- -	- -	3,142	2,607	2,668	2,838	2,977	3,038	4,431	6,019	4,471	5,595	6,169	6,058
Diluted Enterprise Value	- -	1,102	746	4,243	8,218	7,638	8,144	8,191	4,383	5,669	7,635	6,133	7,269	7,665	7,088
EV per Share	- -	10.64	21.21	29.27	37.28	27.3	28.38	28.37	17.06	22.74	30.83	25.09	30.07	31.6	29.22
TTM Sales	729	731	- -	843	2,542	1,770	1,879	1,961	1,836	1,854	2,400	2,549	2,333	2,457	2,551
TTM EBITDA	104	158	- -	98	399	303	356	405	404	394	464	487	420	502	493
TTM Operating Income	57	115	- -	10	72	136	200	248	249	233	300	325	254	344	342
TTM Cash Flow to Firm	56	107	- -	128	605	496	399	441	222	336	370	331	378	410	328
TTM Free Cash Flow to Firm	56	107	- -	128	605	496	399	441	222	336	370	331	378	410	328

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	31.99	8.12	14.06	18.8	-342.2	17.78	16.05	18.46	15.11	16.77	17.04	20.9
EV/EBIT	- -	9.55	- -	560.94	119.49	57.05	40.74	33	17.13	24.15	25.36	18.57	28.65	22.26	20.8
Enterprise Value	- -	1,102	2,196	5,329	8,555	7,758	8,157	8,200	4,267	5,619	7,605	6,042	7,265	7,654	7,118
Low Price	- -	- -	11.75	13.5	9.25	5.25	9.11	9.09	8.55	5.35	15.86	15.31	17.08	21.42	16.77
EV/Sales	- -	1.51	- -	6.32	3.37	4.38	4.34	4.18	2.32	3.03	3.17	2.37	3.11	3.12	2.79
EV/EBITDA	- -	6.99	- -	54.66	21.44	25.57	22.9	20.24	10.57	14.26	16.4	12.42	17.28	15.26	14.43
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	32.63	58.27	29.55	23.82	47.3	25.21	31.7
Price/Earnings Average	- -	- -	- -	-11.82	-13.76	-51.65	-11.62	-10.02	29.66	37.39	26.46	26.16	39.95	25.08	30.9
Price/Earnings High	- -	- -	- -	-14.92	-18.73	-73.61	-14.31	-12.03	35.59	59.98	32.76	33.07	48.55	29.52	35.48
Price/Earnings Low	- -	- -	- -	-6.96	-6.09	-31.27	-8.8	-8.08	23.89	17.58	19.3	20.05	34.91	21.24	21.27
Price/Book Value	- -	- -	1.42	1.72	1.4	1.02	1.04	1.42	1.32	1.89	2.41	1.88	2.4	2.58	2.28
Price/Book Value Average	- -	- -	1.26	1.7	2.28	0.9	1.26	1.54	1.2	1.21	2.16	2.06	2.03	2.57	2.22
Price/Book Value High	- -	- -	1.43	2.14	3.1	1.28	1.55	1.86	1.43	1.94	2.68	2.61	2.46	3.03	2.55
Price/Book Value Low	- -	- -	1.19	1	1.01	0.55	0.95	1.25	0.96	0.57	1.58	1.58	1.77	2.18	1.53
Price/Tangible Book Value	- -	- -	-2.1	-14.72	-0.56	-0.6	-4.25	-2.72	-3.24	-5.55	-5.98	-4.94	-6.3	-12.8	-27.1
Price/Tangible Book Value Average	- -	- -	-1.86	-14.54	-0.92	-0.53	-5.16	-2.97	-2.94	-3.56	-5.35	-5.43	-5.32	-12.74	-26.42
Price/Tangible Book Value High	- -	- -	-2.11	-18.35	-1.25	-0.75	-6.35	-3.56	-3.53	-5.72	-6.63	-6.87	-6.47	-14.99	-30.34
Price/Tangible Book Value Low	- -	- -	-1.76	-8.56	-0.41	-0.32	-3.9	-2.39	-2.37	-1.68	-3.9	-4.16	-4.65	-10.78	-18.19
Price/Sales	- -	- -	- -	3.73	1.03	1.35	1.51	1.52	1.64	2.38	2.5	1.75	2.39	2.51	2.37
Price/Sales Average	- -	- -	- -	3.68	1.67	1.19	1.83	1.66	1.49	1.53	2.24	1.92	2.02	2.49	2.31
Price/Sales High	- -	- -	- -	4.65	2.27	1.7	2.26	1.99	1.79	2.45	2.78	2.43	2.46	2.93	2.65
Price/Sales Low	- -	- -	- -	2.17	0.74	0.72	1.39	1.34	1.2	0.72	1.64	1.47	1.77	2.11	1.59
Price/Cash Flow	- -	- -	- -	31.99	8.12	12.56	18.8	-342.2	17.61	15.98	18.43	15.07	16.74	17.01	20.87
Price/Cash Flow Average	- -	- -	- -	31.61	13.23	11.1	22.8	-373.5	16	10.26	16.5	16.55	14.14	16.92	20.34
Price/Cash Flow High	- -	- -	- -	39.89	18.01	15.82	28.08	-448.53	19.2	16.45	20.43	20.92	17.19	19.92	23.36
Price/Cash Flow Low	- -	- -	- -	18.6	5.86	6.72	17.26	-301.12	12.89	4.82	12.04	12.68	12.36	14.33	14
Price/Free Cash Flow Average	- -	- -	- -	31.61	13.23	12.43	22.8	-373.5	16.16	10.3	16.53	16.6	14.16	16.96	20.38
Price/Free Cash Flow High	- -	- -	- -	39.89	18.01	17.71	28.08	-448.53	19.39	16.52	20.47	20.98	17.21	19.96	23.4
Price/Free Cash Flow Low	- -	- -	- -	18.6	5.86	7.52	17.26	-301.12	13.01	4.84	12.06	12.72	12.38	14.35	14.03
EV/Sales Average	- -	1.51	- -	6.26	4.09	4.2	4.67	4.32	2.18	2.18	2.91	2.54	2.74	3.1	2.73
EV/Sales High	- -	1.51	- -	7.56	4.77	4.79	5.09	4.65	2.47	3.1	3.44	3.04	3.18	3.54	3.07
EV/Sales Low	- -	1.51	- -	4.22	3.04	3.65	4.22	4	1.9	1.38	2.3	2.1	2.49	2.72	2.01
EV/EBITDA Average	- -	6.99	- -	54.13	26.08	24.51	24.61	20.91	9.91	10.28	15.05	13.3	15.22	15.2	14.12
EV/EBITDA High	- -	6.99	- -	65.36	30.41	27.96	26.85	22.53	11.22	14.58	17.8	15.92	17.64	17.36	15.9
EV/EBITDA Low	- -	6.99	- -	36.5	19.38	21.3	22.25	19.35	8.63	6.5	11.92	10.99	13.8	13.33	10.37
EV/EBIT Average	- -	9.55	- -	555.55	145.35	54.67	43.78	34.1	16.06	17.4	23.27	19.9	25.22	22.16	20.35
EV/EBIT High	- -	9.55	- -	670.75	169.52	62.38	47.78	36.73	18.19	24.7	27.53	23.81	29.23	25.32	22.92
EV/EBIT Low	- -	9.55	- -	374.65	108.02	47.52	39.58	31.55	13.99	11	18.43	16.44	22.87	19.43	14.95
Last Price	- -	- -	14	23.22	12.83	9.81	9.92	10.33	11.68	17.73	24.28	18.19	23.14	25.43	24.99
High Price	- -	- -	14.05	28.95	28.44	12.36	14.82	13.54	12.74	18.25	26.92	25.26	23.75	29.78	27.97
Enterprise Value Average	- -	1,102	2,030	5,278	10,407	7,435	8,764	8,473	4,000	4,049	6,979	6,474	6,396	7,622	6,965
Enterprise Value High	- -	1,102	2,201	6,372	12,137	8,483	9,565	9,127	4,532	5,748	8,257	7,745	7,412	8,707	7,844
Enterprise Value Low	- -	1,102	1,963	3,559	7,734	6,462	7,924	7,841	3,484	2,560	5,528	5,349	5,801	6,683	5,116

Shares Outstanding	- -	104	104	182	229	284	287	289	250	247	247	241	242	242	244
Diluted Weighted Avg Shares	89	89	- -	135	203	272	286	288	260	250	248	246	242	243	242
Basic Weighted Avg Shares	89	89	- -	135	203	243	286	288	258	249	247	245	241	242	242
Revenue per Share	8.23	8.26	- -	6.23	12.51	7.28	6.57	6.8	7.13	7.45	9.7	10.4	9.67	10.15	10.54
EBITDA per Share	1.17	1.78	- -	0.72	1.96	1.25	1.25	1.41	1.57	1.58	1.87	1.99	1.74	2.07	2.04
Operating Income per Share	0.64	1.3	- -	0.07	0.35	0.56	0.7	0.86	0.97	0.94	1.21	1.33	1.05	1.42	1.41
Basic EPS, GAAP	-0.45	0.02	- -	-1.94	-1.52	-0.17	-1.04	-1.13	0.36	0.3	0.82	0.76	0.49	1.01	0.79
Basic EPS from Cont Ops	0.02	0.52	- -	-0.18	-1.5	-0.78	-0.67	-0.27	0.31	0.31	0.82	0.76	0.48	1	0.79
Diluted EPS, GAAP	-0.45	0.02	- -	-1.94	-1.52	-0.15	-1.04	-1.13	0.35	0.3	0.82	0.76	0.49	1.01	0.79
Diluted EPS from Cont Ops	0.02	0.52	- -	-0.18	-1.5	-0.7	-0.67	-0.27	0.31	0.31	0.82	0.76	0.48	1	0.79
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.25	0.32	0.32	0.32	0.32
Cash Flow per Share	0.56	0.85	- -	0.73	1.58	0.78	0.53	-0.03	0.66	1.11	1.32	1.21	1.38	1.5	1.2
Free Cash Flow per Basic Share	0.56	0.85	- -	0.73	1.58	0.78	0.53	-0.03	0.66	1.11	1.32	1.21	1.38	1.5	1.2
Cash & Equivalents per Share	- -	1.38	1.19	2.18	1.88	1.49	0.9	0.81	0.76	1.18	1.34	1.1	1.2	1.48	2.57
Book Value per Share	- -	-2.44	9.84	13.51	9.17	9.63	9.54	7.3	8.88	9.39	10.06	9.69	9.64	9.84	10.98
Tangible Book Value per Share	- -	-9.46	-6.67	-1.58	-22.8	-16.45	-2.33	-3.8	-3.61	-3.19	-4.06	-3.68	-3.67	-1.99	-0.92

Element Solutions Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)