VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ESI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
ESIElement Solutions Inc
$45.66$11.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksESICash Flow

Element Solutions Inc (ESI) Cash Flow Statement

14Y historyFree accessUpdated daily

Free cash flow deteriorated to a $91.7 million outflow in 2026Q1, with the operating cash flow to net income ratio plummeting to -1.19.

ESI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations197.2M289.8M363.6M335.8M297.7M322.5M261.3M9M-8.7M151M189.8M320.9M98.2M63.5M75.2M
Operating CF Margin %-11.36%14.8%14.39%11.68%13.44%14.1%0.49%-0.44%4%5.29%12.62%11.65%8.68%10.28%
Operating CF Growth %-382.4%-20.3%8.28%12.8%-7.69%23.42%2803.33%203.45%-105.76%-20.44%-40.85%226.78%54.65%-15.56%-
Net Income148.7M190.8M244.2M118.1M187.2M203.3M75.7M92.2M-324.4M-296.2M-73.7M-308.6M-29.9M-181M46M
Depreciation & Amortization119.3M0157.6M166.7M161.3M163.9M161.4M154.7M156.7M156M155.7M251M88M45.6M42.2M
Stock-Based Compensation18.9M014.8M9.4M17.7M40.1M6M11.8M15.4M9.6M6.2M800K1.4M9.8M200K
Deferred Taxes-7.4M00000000000000
Other Non-Cash Items-52.4M177.5M-41.4M42.2M30.6M-22.2M18.7M-184.1M167.7M263.6M110.4M251.5M45.8M210.1M-13M
Working Capital Changes-30M-78.5M-11.6M-600K-99.1M-62.6M-500K-65.6M-24.1M18M-8.8M126.2M-7.1M-21M-4.1M
Change in Receivables-126.6M-57.6M-29.9M-6.8M6.4M-48.7M-27.3M21.8M900K-21.5M-42.4M66.7M4.9M-5.1M-4.9M
Change in Inventory-114M-39.1M7.8M-9.5M-31.2M-46.5M1.4M-3.8M-18.8M-9.2M7.6M-7.3M11.4M-2.5M800K
Change in Payables20.4M27.4M0000000000000
Cash from Investing-940.8M286.1M-73.8M-250.2M-75.2M-568.9M-39.9M4.19B-75M-92.6M-74M-4.26B-1.98B-928.1M-18.3M
Capital Expenditures-76.3M-62.2M-68.4M-52.7M-47.8M-46.3M-28.8M-29.7M-28.4M-59.4M-56M-47.9M-18.55M-11.2M-13.4M
CapEx % of Revenue2.73%2.44%2.78%2.26%1.88%1.93%1.55%1.62%1.45%1.57%1.56%1.88%2.2%1.53%1.83%
Acquisitions-862.7M0-3.9M-214.8M-22.6M-536.5M-9M4.22B-3.2M-500K1M-4.67B-1.36B-922.4M-5.1M
Investments---------------
Other Investing-1.8M348.3M-1.5M17.3M-4.8M13.9M-2.1M6.5M-96.8M-9.7M16.7M499.2M-602.38M5.5M200K
Cash from Financing414.7M-320.4M-206.6M-58.7M-275.6M290M-123.6M-4.43B42.4M-67.4M-101M4B2.17B931.4M-27.2M
Debt Issued (Net)0-202.6M-112.5M33M-16.4M388M-7.9M-3.88B2.5M20.2M-38.7M3.63B669.7M374.6M-26.1M
Equity Issued (Net)-25M-25M00-151M-19.6M-55.7M-507.1M1.4M00469.5M1.51B00
Dividends Paid-78.2M-77.8M-78.2M-77.4M-78.4M-61.9M-12.4M000000-229.8M0
Share Repurchases-25M-25M00-151M-19.6M-55.7M-507.1M0000000
Other Financing517.9M-15M-15.9M-14.3M-29.8M-16.5M-47.6M-48.9M38.5M-96.4M-63.5M-94M-13.4M786.6M-1.1M
Net Change in Cash-321.9M267.1M70.1M23.7M-64.5M38.2M101.8M-225.4M-68.3M55.2M-9M34.9M274.24M96.65M29.9M
Free Cash Flow120.9M227.6M293.6M283.1M249.9M276.2M232.5M-20.7M-37.1M122.7M129M273M79.62M52.3M61.8M
FCF Margin %4.32%8.92%11.95%12.13%9.8%11.51%12.54%-1.13%-1.89%3.25%3.6%10.74%9.44%7.15%8.45%
FCF Growth %-55.39%-22.48%3.71%13.29%-9.52%18.8%1223.19%44.2%-130.24%-4.88%-52.75%242.9%52.23%-15.37%-
FCF per Share0.500.941.211.171.021.110.93-0.08-0.130.430.471.340.590.590.70
FCF Conversion (FCF/Net Income)0.81x1.52x1.49x2.84x1.59x1.59x3.45x0.10x0.03x-0.51x-2.56x-1.04x-3.28x-0.33x1.63x
Interest Paid0064.8M56.1M46.9M50.6M51.8M125.4M293.4M315.7M348.8M147.6M36.3M045.2M
Taxes Paid0087.2M73.7M66.5M102.2M66.5M71.2M78.9M73.9M62.6M73.3M27.5M027.1M

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowDeteriorating
Top Statement Risk

Aggressive acquisition integration risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Faces Significant Headwinds

As reported in recent financial statements, ESI's operating cash flow to net income ratio plummeted to -1.19 in 2026Q1, marking a sharp departure from the historical trend where cash generation frequently exceeded reported accounting profits, suggesting a potential disconnect between accrual-based earnings and actual cash realization.

The dramatic reversal in cash conversion efficiency in the most recent quarter warrants deep scrutiny, as it suggests that reported net income is increasingly decoupled from operational cash inflows. Investors should monitor whether this divergence is a temporary timing issue related to working capital or a more structural deterioration in the quality of earnings.

Free Cash Flow Volatility Intensifies

Based on the provided quarterly data, free cash flow swung from a positive $116.4 million in 2024Q4 to a significant outflow of $91.7 million in 2026Q1, indicating that the company's ability to self-fund operations and capital requirements has become increasingly erratic over the observed period.

The erratic FCF trajectory suggests that the business model, while inherently consumable-based, remains highly sensitive to operational disruptions or aggressive capital allocation decisions. The inability to maintain consistent positive free cash flow may limit the company's flexibility to navigate cyclical downturns in the semiconductor and automotive end-markets.

Working Capital Swings Obscure Performance

According to historical cash flow filings, working capital changes have been highly inconsistent, ranging from a $66.8 million cash drain in 2025Q1 to a $51.5 million inflow in 2023Q4, highlighting the significant impact of inventory and receivables management on the company's quarterly liquidity profile.

The volatility in working capital suggests that ESI may be struggling to optimize its cash conversion cycle, potentially due to the complexities of managing global supply chains in the electronics sector. Analysts should investigate whether these fluctuations are driven by strategic inventory builds or inefficiencies in the collection process.

Acquisition Strategy Pressures Cash Reserves

As evidenced by the 2026Q1 cash flow statement, the company utilized $864.2 million for acquisitions, a massive deployment that significantly outweighed internal cash generation and necessitated a reliance on external liquidity or existing cash balances to fund the inorganic growth strategy.

This aggressive acquisition activity suggests that management remains committed to a growth-by-acquisition model, which introduces substantial integration and execution risks. Investors should evaluate whether the returns on these capital deployments will be sufficient to offset the resulting pressure on the company's cash position and balance sheet stability.

ESI — Frequently Asked Questions

Quick answers to the most common questions about buying ESI stock.

How much cash does Element Solutions Inc (ESI) generate from operations?

Element Solutions Inc (ESI) generated $289.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Element Solutions Inc's free cash flow?

Element Solutions Inc (ESI) generated $227.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Element Solutions Inc's capital expenditure (CapEx)?

Element Solutions Inc (ESI) spent $62.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Element Solutions Inc distribute cash to shareholders?

In 2025, Element Solutions Inc (ESI) returned $77.8M to shareholders via cash dividends and spent $25.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.