Free Trial

Ecolab (ECL) Financials

Ecolab logo
$239.02 +1.07 (+0.45%)
As of 02:34 PM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Ecolab

Annual Income Statements for Ecolab

This table shows Ecolab's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
1,002 1,229 1,505 1,429 1,559 -1,205 1,130 1,092 1,372 2,112
Consolidated Net Income / (Loss)
1,017 1,247 1,519 1,445 1,576 -1,188 1,144 1,109 1,393 2,132
Net Income / (Loss) Continuing Operations
1,017 1,247 1,519 1,266 1,443 985 1,144 1,109 1,393 2,132
Total Pre-Tax Income
1,318 1,649 1,762 1,587 1,732 1,161 1,414 1,343 1,756 2,571
Total Operating Income
1,561 1,870 1,950 1,728 1,845 1,396 1,599 1,563 1,992 2,802
Total Gross Profit
6,322 5,618 5,772 5,347 5,516 4,884 5,117 5,357 6,165 6,842
Total Revenue
13,545 13,152 13,836 12,222 12,562 11,790 12,733 14,188 15,320 15,741
Operating Revenue
13,545 13,152 13,836 12,222 12,562 11,790 12,733 14,188 15,320 15,741
Total Cost of Revenue
7,224 7,534 8,064 6,875 7,046 6,906 7,616 8,831 9,155 8,900
Operating Cost of Revenue
7,224 7,534 8,064 6,875 7,046 6,906 7,616 8,831 9,155 8,900
Total Operating Expenses
4,760 3,748 3,822 3,619 3,671 3,489 3,519 3,794 4,173 4,039
Selling, General & Admin Expense
4,346 3,708 3,825 3,506 3,551 3,309 3,416 3,654 4,062 4,228
Other Special Charges / (Income)
415 40 -3.70 113 120 180 103 141 111 -189
Total Other Income / (Expense), net
-244 -221 -188 -141 -114 -234 -184 -219 -237 -231
Interest Expense
244 265 255 221 191 290 218 244 297 283
Other Income / (Expense), net
- 44 67 80 77 56 34 25 60 51
Income Tax Expense
301 403 244 321 289 177 270 235 363 439
Net Income / (Loss) Attributable to Noncontrolling Interest
15 18 14 16 17 17 14 17 21 20
Basic Earnings per Share
$3.38 $4.20 $5.20 $4.95 $5.41 ($4.20) $3.95 $3.83 $4.82 $7.43
Weighted Average Basic Shares Outstanding
296.40M 292.50M 289.60M 288.60M 288.10M 287M 286.30M 285.20M 285M 284.30M
Diluted Earnings per Share
$3.32 $4.14 $5.12 $4.88 $5.33 ($4.15) $3.91 $3.81 $4.79 $7.37
Weighted Average Diluted Shares Outstanding
301.40M 296.70M 294M 292.80M 292.50M 290.30M 289.10M 286.60M 286.50M 286.60M
Weighted Average Basic & Diluted Shares Outstanding
296.50M 292.80M -150.46B 288.70M 288.17M 285.85M 286.75M 284.46M 285.51M 283.00M
Cash Dividends to Common per Share
$1.34 $1.42 $1.52 $1.69 $1.85 $1.89 $1.95 $2.06 $2.16 $2.36

Quarterly Income Statements for Ecolab

This table shows Ecolab's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
347 264 233 330 404 405 412 491 737 473
Consolidated Net Income / (Loss)
352 270 238 335 409 411 417 495 741 480
Net Income / (Loss) Continuing Operations
352 270 238 335 409 411 417 495 741 480
Total Pre-Tax Income
412 322 291 421 506 538 459 591 987 534
Total Operating Income
483 399 352 485 566 590 518 657 1,045 583
Total Gross Profit
1,378 1,416 1,366 1,517 1,628 1,654 1,624 1,745 1,737 1,736
Total Revenue
3,669 3,671 3,572 3,852 3,958 3,938 3,752 3,986 3,999 4,005
Operating Revenue
3,669 3,671 3,572 3,852 3,958 3,938 3,752 3,986 3,999 4,005
Total Cost of Revenue
2,292 2,255 2,205 2,335 2,331 2,284 2,128 2,241 2,262 2,269
Operating Cost of Revenue
2,292 2,255 2,205 2,335 2,331 2,284 2,128 2,241 2,262 2,269
Total Operating Expenses
895 1,017 1,015 1,033 1,062 1,064 1,106 1,088 692 1,153
Selling, General & Admin Expense
877 922 990 1,012 1,025 1,035 1,078 1,076 1,025 1,050
Other Special Charges / (Income)
18 95 25 21 37 29 28 12 -333 103
Total Other Income / (Expense), net
-71 -78 -61 -63 -60 -53 -59 -66 -58 -49
Interest Expense
65 70 74 78 74 70 72 79 70 62
Other Income / (Expense), net
-5.70 -8.10 13 14 15 18 13 13 13 13
Income Tax Expense
60 52 52 87 97 127 42 96 247 55
Net Income / (Loss) Attributable to Noncontrolling Interest
4.90 5.10 4.70 5.00 5.40 5.60 4.50 4.10 4.30 6.60
Basic Earnings per Share
$1.22 $0.93 $0.82 $1.16 $1.42 $1.42 $1.44 $1.72 $2.60 $1.67
Weighted Average Basic Shares Outstanding
284.90M 285.20M 284.60M 284.90M 285.10M 285M 285.70M 284.60M 283.60M 284.30M
Diluted Earnings per Share
$1.21 $0.92 $0.82 $1.15 $1.41 $1.41 $1.43 $1.71 $2.58 $1.65
Weighted Average Diluted Shares Outstanding
286.30M 286.60M 285.90M 286.30M 286.90M 286.50M 287.80M 287M 286M 286.60M
Weighted Average Basic & Diluted Shares Outstanding
284.83M 284.46M 284.72M 285.03M 285.14M 285.51M 285.57M 284.54M 283.16M 283.00M

Annual Cash Flow Statements for Ecolab

This table details how cash moves in and out of Ecolab's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-117 288 -158 75 -128 1,074 -900 239 321 337
Net Cash From Operating Activities
2,000 1,940 2,091 2,278 2,421 1,860 2,062 1,788 2,412 2,814
Net Cash From Continuing Operating Activities
2,000 1,940 2,091 2,007 2,047 1,742 2,062 1,788 2,412 2,814
Net Income / (Loss) Continuing Operations
1,017 1,247 1,519 1,266 1,443 985 1,144 1,109 1,393 2,132
Consolidated Net Income / (Loss)
1,017 1,247 1,519 1,266 1,443 -1,186 1,144 1,109 1,393 2,132
Depreciation Expense
560 561 586 536 569 594 604 619 617 635
Amortization Expense
300 290 308 195 206 218 239 320 307 301
Non-Cash Adjustments To Reconcile Net Income
447 -97 -9.60 113 -32 199 75 160 -12 -239
Changes in Operating Assets and Liabilities, net
-324 -61 -311 -102 -140 -255 -0.50 -419 107 -14
Net Cash From Investing Activities
-916 -774 -1,727 -1,030 -1,199 -415 -4,580 -717 -991 -434
Net Cash From Continuing Investing Activities
-916 -774 -1,727 -962 -1,130 -858 0.00 -717 -991 -434
Purchase of Property, Plant & Equipment
-815 -757 -869 -779 -731 -489 -643 -713 -775 -995
Acquisitions
-266 -50 -989 -230 -391 -487 -3,924 -7.20 -180 -313
Sale of Property, Plant & Equipment
15 31 11 28 7.50 5.30 12 2.20 9.90 11
Divestitures
-3.70 0.90 119 9.20 6.80 116 - 0.00 0.00 890
Other Investing Activities, net
46 0.00 -0.80 9.40 -21 -3.20 -25 1.00 -45 -27
Net Cash From Financing Activities
-1,151 -868 -523 -1,173 -1,350 -342 1,603 -837 -1,055 -2,024
Net Cash From Continuing Financing Activities
-1,151 -868 -523 -1,171 -1,347 -340 0.00 -837 -1,055 -2,024
Repayment of Debt
-1,347 -1,570 -858 -571 -375 -1,657 -1,062 -7.10 -505 -634
Repurchase of Common Equity
-755 -740 -600 -562 -354 -146 -107 -518 -14 -987
Payment of Dividends
-401 -428 -449 -495 -553 -561 -566 -603 -617 -664
Issuance of Debt
1,224 1,784 1,309 342 -252 1,790 3,169 90 0.00 1.90
Other Financing Activities, net
128 85 75 115 187 233 169 201 82 259
Effect of Exchange Rate Changes
-50 -10 - - - -30 14 4.40 - -19
Cash Interest Paid
237 267 239 206 189 263 209 222 325 343
Cash Income Taxes Paid
533 359 403 365 337 367 276 309 469 647

Quarterly Cash Flow Statements for Ecolab

This table details how cash moves in and out of Ecolab's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-12 486 -179 135 447 -82 -440 -90 871 -4.30
Net Cash From Operating Activities
437 859 198 573 788 853 649 611 787 767
Net Cash From Continuing Operating Activities
- 1,788 198 573 788 853 649 611 787 767
Net Income / (Loss) Continuing Operations
352 270 238 335 409 411 417 495 741 480
Consolidated Net Income / (Loss)
352 270 238 335 409 411 417 495 741 480
Depreciation Expense
152 155 159 153 152 153 157 160 157 161
Amortization Expense
81 81 76 77 77 77 78 75 73 74
Non-Cash Adjustments To Reconcile Net Income
20 129 -5.60 27 -30 -2.60 37 26 -363 60
Changes in Operating Assets and Liabilities, net
-168 224 -269 -17 179 214 -39 -145 179 -8.70
Net Cash From Investing Activities
-196 -210 -189 -274 -179 -348 -201 -244 639 -628
Net Cash From Continuing Investing Activities
- -717 -189 -274 -179 -348 -201 -244 639 -628
Purchase of Property, Plant & Equipment
-193 -203 -174 -172 -167 -263 -202 -197 -236 -360
Acquisitions
- - - - -1.80 -74 - - -18 -257
Sale of Property, Plant & Equipment
0.70 0.80 4.80 3.80 0.90 0.40 0.70 2.80 -0.20 8.00
Other Investing Activities, net
-3.80 -8.40 -21 -0.90 -11 -13 -0.20 -12 3.70 -19
Net Cash From Financing Activities
-247 -162 -166 -156 -147 -586 -889 -446 -548 -140
Net Cash From Continuing Financing Activities
- -837 -166 -156 -147 -586 -889 -446 -548 -140
Repayment of Debt
-1.80 -3.90 -0.70 -0.80 -0.90 -503 -630 -0.70 -1.80 -1.10
Repurchase of Common Equity
-43 -73 -11 -0.30 -0.80 -2.00 -196 -323 -464 -2.80
Payment of Dividends
-145 -158 -158 -151 -154 -155 -175 -166 -162 -161
Issuance of Debt
-120 2.10 5.50 -3.80 -2.00 0.30 7.20 -5.50 1.60 -1.40
Other Financing Activities, net
62 71 -2.90 - 11 74 106 48 78 27
Effect of Exchange Rate Changes
-5.70 -1.40 -22 - - - - - -6.40 -3.40

Annual Balance Sheets for Ecolab

This table presents Ecolab's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
18,642 18,330 19,964 20,075 20,869 18,126 21,206 21,464 21,847 22,388
Total Current Assets
4,448 4,279 4,594 4,678 4,828 5,117 4,687 5,494 5,644 6,026
Cash & Equivalents
93 327 211 115 119 1,260 360 599 920 1,257
Accounts Receivable
2,390 2,341 2,571 2,663 2,382 2,274 2,478 2,698 2,834 2,865
Inventories, net
1,388 1,319 1,447 1,546 1,082 1,285 1,492 1,793 1,497 1,465
Other Current Assets
326 291 365 354 295 298 357 405 393 439
Plant, Property, & Equipment, net
3,228 3,365 3,707 3,836 3,228 3,125 3,289 3,293 3,475 3,752
Total Noncurrent Assets
10,966 10,686 11,662 11,561 12,812 9,884 13,231 12,677 12,728 12,610
Goodwill
6,491 6,383 7,167 7,078 5,569 6,007 8,064 8,013 8,148 7,907
Intangible Assets
4,109 3,818 4,018 3,798 2,928 2,977 4,224 3,681 3,494 3,309
Other Noncurrent Operating Assets
366 485 477 685 983 900 943 983 1,086 1,394
Total Liabilities & Shareholders' Equity
18,642 18,330 19,964 20,075 20,869 18,126 21,206 21,464 21,847 22,388
Total Liabilities
11,661 11,359 12,310 12,021 12,143 11,925 13,953 14,206 13,774 13,599
Total Current Liabilities
4,764 3,019 3,475 3,686 3,631 2,932 3,553 4,210 4,346 4,793
Short-Term Debt
2,205 541 564 744 381 17 411 505 630 616
Accounts Payable
1,050 983 1,177 1,256 1,075 1,161 1,384 1,728 1,566 1,810
Current Deferred & Payable Income Tax Liabilities
52 87 184 101 137 96 104 198 159 127
Current Employee Benefit Liabilities
509 516 549 580 566 469 510 494 656 727
Other Current Liabilities
948 891 1,001 1,006 1,111 1,189 1,144 1,286 1,335 1,513
Total Noncurrent Liabilities
6,897 8,340 8,835 8,335 8,513 8,992 10,400 9,995 9,429 8,806
Long-Term Debt
4,260 6,146 6,758 6,302 5,973 6,669 8,347 8,075 7,551 6,949
Noncurrent Deferred & Payable Income Tax Liabilities
1,281 970 635 765 537 484 622 506 418 280
Noncurrent Employee Benefit Liabilities
1,117 1,019 1,026 944 1,084 1,226 894 670 652 635
Other Noncurrent Operating Liabilities
238 205 415 325 616 613 537 744 807 942
Commitments & Contingencies
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,980 6,971 7,654 8,054 8,726 6,202 7,253 7,259 8,072 8,789
Total Preferred & Common Equity
6,910 6,901 7,584 8,003 8,685 6,167 7,224 7,236 8,045 8,757
Total Common Equity
6,910 6,901 7,584 8,003 8,685 6,167 7,224 7,236 8,045 8,757
Common Stock
5,436 5,623 5,790 5,990 6,267 6,598 6,829 6,945 7,132 7,527
Retained Earnings
6,160 6,975 8,012 8,910 9,994 8,243 8,815 9,319 10,075 11,517
Treasury Stock
-3,264 -3,984 -4,575 -5,135 -5,485 -6,680 -6,784 -7,301 -7,313 -8,305
Accumulated Other Comprehensive Income / (Loss)
-1,423 -1,713 -1,643 -1,762 -2,090 -1,994 -1,635 -1,727 -1,850 -1,982
Noncontrolling Interest
71 70 70 50 41 35 29 23 28 32

Quarterly Balance Sheets for Ecolab

This table presents Ecolab's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Total Assets
21,037 21,464 21,252 21,456 21,858 21,847 21,299 21,462 22,102 22,388
Total Current Assets
5,099 5,494 5,273 5,437 5,789 5,644 5,212 5,752 6,118 6,026
Cash & Equivalents
113 599 419 554 1,001 920 480 384 1,261 1,257
Accounts Receivable
2,714 2,698 2,668 2,780 2,824 2,834 2,787 2,876 2,883 2,865
Inventories, net
1,803 1,793 1,727 1,646 1,536 1,497 1,566 1,506 1,572 1,465
Other Current Assets
469 405 458 456 429 393 379 986 402 439
Plant, Property, & Equipment, net
3,261 3,293 3,313 3,327 3,333 3,475 3,451 3,417 3,546 3,752
Total Noncurrent Assets
12,677 12,677 12,666 12,693 12,736 12,728 12,636 12,293 12,438 12,610
Goodwill
7,741 8,013 8,062 8,101 8,098 8,148 8,111 7,822 7,899 7,907
Intangible Assets
3,915 3,681 3,617 3,604 3,529 3,494 3,414 3,334 3,282 3,309
Other Noncurrent Operating Assets
1,020 983 987 988 1,109 1,086 1,111 1,137 1,257 1,394
Total Liabilities & Shareholders' Equity
21,037 21,464 21,252 21,456 21,858 21,847 21,299 21,462 22,102 22,388
Total Liabilities
13,947 14,206 13,887 13,876 14,036 13,774 13,073 13,154 13,526 13,599
Total Current Liabilities
3,772 4,210 4,490 4,468 4,601 4,346 3,701 3,848 4,709 4,793
Short-Term Debt
498 505 1,118 1,122 1,129 630 11 5.90 643 616
Accounts Payable
1,584 1,728 1,470 1,477 1,499 1,566 1,607 1,691 1,812 1,810
Current Deferred & Payable Income Tax Liabilities
110 198 172 117 134 159 202 137 235 127
Current Employee Benefit Liabilities
434 494 450 469 553 656 527 541 605 727
Other Current Liabilities
1,145 1,286 1,280 1,282 1,285 1,335 1,354 1,411 1,414 1,513
Total Noncurrent Liabilities
10,175 9,995 9,397 9,408 9,435 9,429 9,372 9,306 8,817 8,806
Long-Term Debt
8,027 8,075 7,522 7,500 7,487 7,551 7,529 7,539 6,975 6,949
Noncurrent Deferred & Payable Income Tax Liabilities
577 506 496 474 451 418 352 291 265 280
Noncurrent Employee Benefit Liabilities
878 670 666 661 627 652 640 627 625 635
Other Noncurrent Operating Liabilities
693 744 714 774 870 807 851 850 953 942
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
7,090 7,259 7,365 7,581 7,823 8,072 8,226 8,308 8,576 8,789
Total Preferred & Common Equity
7,063 7,236 7,344 7,557 7,796 8,045 8,206 8,287 8,548 8,757
Total Common Equity
7,063 7,236 7,344 7,557 7,796 8,045 8,206 8,287 8,548 8,757
Common Stock
6,916 6,945 6,992 7,049 7,076 7,132 7,284 7,369 7,476 7,527
Retained Earnings
9,205 9,319 9,401 9,580 9,833 10,075 10,325 10,653 11,228 11,517
Treasury Stock
- -7,301 - - - -7,313 -7,522 -7,836 -8,303 -8,305
Accumulated Other Comprehensive Income / (Loss)
-1,831 -1,727 -1,737 -1,762 -1,801 -1,850 -1,881 -1,899 -1,854 -1,982
Noncontrolling Interest
27 23 21 24 27 28 20 21 28 32

Annual Metrics and Ratios for Ecolab

This table displays calculated financial ratios and metrics derived from Ecolab's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-5.15% -2.90% 5.20% -11.66% 2.78% -6.14% 8.00% 11.42% 7.98% 2.75%
EBITDA Growth
-14.37% 14.21% 5.28% -12.78% 6.26% -16.06% 9.33% 2.02% 17.82% 27.33%
EBIT Growth
-20.14% 22.59% 5.40% -10.37% 6.30% -24.48% 12.46% -2.79% 29.31% 39.06%
NOPAT Growth
-14.33% 17.27% 18.89% -17.96% 11.54% -23.03% 9.27% -0.26% 22.57% 46.98%
Net Income Growth
-16.77% 22.54% 21.83% -4.87% 9.10% -175.35% 196.32% -3.07% 25.62% 53.04%
EPS Growth
-15.52% 24.70% 23.67% -4.69% 9.22% -177.86% 194.22% -2.56% 25.72% 53.86%
Operating Cash Flow Growth
237.01% -3.01% 7.82% 8.91% 6.28% -23.15% 10.84% -13.26% 34.86% 16.67%
Free Cash Flow Firm Growth
-5.30% -8.70% -82.89% 371.86% 346.83% -82.70% -404.67% 162.29% -12.58% 72.24%
Invested Capital Growth
-2.68% -0.17% 10.76% 1.48% -24.32% 2.53% 34.60% -2.63% 0.62% -1.55%
Revenue Q/Q Growth
-1.95% -0.46% 2.20% -16.04% 12.03% 31.56% -14.31% 2.21% 1.78% 0.43%
EBITDA Q/Q Growth
-7.75% 9.22% 6.58% -14.79% 10.75% -1.78% -0.97% 0.71% 7.62% -0.18%
EBIT Q/Q Growth
-11.24% 13.87% 8.87% -11.84% 5.23% -3.48% -1.94% -0.19% 11.81% -0.42%
NOPAT Q/Q Growth
-8.71% 8.92% 16.77% -21.65% 9.35% -3.70% 0.27% -0.38% 7.94% 3.19%
Net Income Q/Q Growth
-10.58% 13.52% 14.91% -10.18% 1.95% -196.11% 135.00% -3.13% 11.29% 3.33%
EPS Q/Q Growth
-10.99% 15.00% 15.58% -10.29% 2.11% -12.47% 0.77% -3.05% 11.40% 3.37%
Operating Cash Flow Q/Q Growth
169.62% -36.07% 10.48% 8.63% -0.26% -8.43% -0.43% 13.90% -0.28% -2.96%
Free Cash Flow Firm Q/Q Growth
-30.56% 10.93% 14.18% -23.89% 385.44% -80.18% -326.59% 177.57% -2.75% -7.12%
Invested Capital Q/Q Growth
-0.50% -0.70% 0.80% 0.68% -25.50% -2.53% 30.27% -1.69% -0.67% 1.11%
Profitability Metrics
- - - - - - - - - -
Gross Margin
46.67% 42.72% 41.72% 43.75% 43.91% 41.43% 40.19% 37.76% 40.24% 43.46%
EBITDA Margin
17.87% 21.02% 21.04% 20.77% 21.47% 19.20% 19.44% 17.80% 19.42% 24.07%
Operating Margin
11.53% 14.22% 14.09% 14.14% 14.69% 11.84% 12.55% 11.01% 13.00% 17.80%
EBIT Margin
11.53% 14.55% 14.58% 14.79% 15.30% 12.31% 12.82% 11.19% 13.40% 18.13%
Profit (Net Income) Margin
7.51% 9.48% 10.98% 11.82% 12.55% -10.07% 8.98% 7.82% 9.09% 13.54%
Tax Burden Percent
77.20% 75.57% 86.17% 91.03% 91.03% -102.26% 80.89% 82.54% 79.35% 82.91%
Interest Burden Percent
84.40% 86.18% 87.36% 87.77% 90.08% 80.01% 86.63% 84.65% 85.54% 90.10%
Effective Tax Rate
22.80% 24.43% 13.83% 20.24% 16.67% 15.21% 19.11% 17.46% 20.65% 17.09%
Return on Invested Capital (ROIC)
8.90% 10.59% 11.96% 9.27% 11.68% 10.31% 9.48% 8.35% 10.34% 15.27%
ROIC Less NNEP Spread (ROIC-NNEP)
5.94% 7.97% 9.56% 10.21% 12.49% -48.67% 7.32% 6.14% 7.88% 12.45%
Return on Net Nonoperating Assets (RNNOA)
5.26% 7.28% 8.81% 9.13% 7.11% -26.22% 7.52% 6.93% 7.83% 10.02%
Return on Equity (ROE)
14.16% 17.87% 20.77% 18.40% 18.79% -15.91% 17.01% 15.28% 18.17% 25.29%
Cash Return on Invested Capital (CROIC)
11.62% 10.76% 1.75% 7.80% 39.36% 7.80% -20.02% 11.01% 9.73% 16.83%
Operating Return on Assets (OROA)
8.20% 10.35% 10.54% 9.03% 9.39% 7.45% 8.30% 7.44% 9.48% 12.90%
Return on Assets (ROA)
5.34% 6.74% 7.93% 7.22% 7.70% -6.09% 5.82% 5.20% 6.43% 9.64%
Return on Common Equity (ROCE)
14.03% 17.69% 20.57% 18.25% 18.69% -15.83% 16.92% 15.23% 18.11% 25.20%
Return on Equity Simple (ROE_SIMPLE)
14.72% 18.06% 20.02% 18.05% 18.15% -19.26% 15.84% 15.32% 17.32% 24.34%
Net Operating Profit after Tax (NOPAT)
1,205 1,413 1,680 1,379 1,538 1,183 1,293 1,290 1,581 2,324
NOPAT Margin
8.90% 10.75% 12.14% 11.28% 12.24% 10.04% 10.16% 9.09% 10.32% 14.76%
Net Nonoperating Expense Percent (NNEP)
2.96% 2.62% 2.40% -0.94% -0.81% 58.98% 2.16% 2.21% 2.47% 2.83%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 8.14% 9.73% 14.21%
Cost of Revenue to Revenue
53.33% 57.28% 58.28% 56.25% 56.09% 58.57% 59.81% 62.24% 59.76% 56.54%
SG&A Expenses to Revenue
32.08% 28.20% 27.65% 28.68% 28.27% 28.07% 26.83% 25.75% 26.51% 26.86%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
35.14% 28.50% 27.62% 29.61% 29.22% 29.59% 27.63% 26.74% 27.24% 25.66%
Earnings before Interest and Taxes (EBIT)
1,561 1,914 2,017 1,808 1,922 1,452 1,633 1,587 2,052 2,854
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,421 2,765 2,911 2,539 2,698 2,264 2,476 2,526 2,976 3,789
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
4.47 4.59 4.79 5.04 6.13 9.67 9.07 5.61 6.96 7.58
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 282.08 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.28 2.41 2.62 3.30 4.24 5.06 5.14 2.86 3.66 4.22
Price to Earnings (P/E)
30.83 25.75 24.14 28.22 34.15 0.00 57.98 37.15 40.81 31.41
Dividend Yield
1.28% 1.31% 1.21% 1.21% 1.00% 0.90% 0.85% 1.45% 1.10% 1.01%
Earnings Yield
3.24% 3.88% 4.14% 3.54% 2.93% 0.00% 1.72% 2.69% 2.45% 3.18%
Enterprise Value to Invested Capital (EV/IC)
2.80 2.86 2.95 3.16 5.25 5.60 4.72 3.19 4.13 4.81
Enterprise Value to Revenue (EV/Rev)
2.76 2.90 3.14 3.87 4.74 5.52 5.81 3.42 4.13 4.62
Enterprise Value to EBITDA (EV/EBITDA)
15.42 13.77 14.94 18.64 22.06 28.76 29.87 19.23 21.27 19.18
Enterprise Value to EBIT (EV/EBIT)
23.92 19.89 21.56 26.17 30.96 44.86 45.29 30.60 30.84 25.47
Enterprise Value to NOPAT (EV/NOPAT)
30.98 26.94 25.89 34.32 38.70 55.02 57.17 37.65 40.04 31.28
Enterprise Value to Operating Cash Flow (EV/OCF)
18.67 19.63 20.80 20.77 24.58 35.00 35.86 27.15 26.25 25.83
Enterprise Value to Free Cash Flow (EV/FCFF)
23.74 26.52 177.01 40.80 11.48 72.66 0.00 28.55 42.57 28.39
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.93 0.96 0.96 0.87 0.73 1.08 1.21 1.18 1.01 0.86
Long-Term Debt to Equity
0.61 0.88 0.88 0.78 0.68 1.08 1.15 1.11 0.94 0.79
Financial Leverage
0.89 0.91 0.92 0.89 0.57 0.54 1.03 1.13 0.99 0.80
Leverage Ratio
2.65 2.65 2.62 2.55 2.44 2.61 2.92 2.94 2.83 2.62
Compound Leverage Factor
2.24 2.28 2.29 2.24 2.20 2.09 2.53 2.49 2.42 2.36
Debt to Total Capital
48.09% 48.96% 48.89% 46.66% 42.13% 51.88% 54.70% 54.17% 50.34% 46.26%
Short-Term Debt to Total Capital
16.40% 3.96% 3.77% 4.92% 2.52% 0.13% 2.57% 3.19% 3.88% 3.76%
Long-Term Debt to Total Capital
31.68% 45.00% 45.13% 41.74% 39.61% 51.75% 52.13% 50.98% 46.46% 42.49%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.52% 0.51% 0.47% 0.33% 0.27% 0.27% 0.18% 0.14% 0.17% 0.20%
Common Equity to Total Capital
51.39% 50.53% 50.64% 53.01% 57.60% 47.85% 45.12% 45.69% 49.49% 53.55%
Debt to EBITDA
2.67 2.42 2.52 2.78 2.36 2.95 3.54 3.40 2.75 2.00
Net Debt to EBITDA
2.63 2.30 2.44 2.73 2.31 2.40 3.39 3.16 2.44 1.66
Long-Term Debt to EBITDA
1.76 2.22 2.32 2.48 2.21 2.95 3.37 3.20 2.54 1.83
Debt to NOPAT
5.36 4.73 4.36 5.11 4.13 5.65 6.77 6.65 5.18 3.26
Net Debt to NOPAT
5.29 4.50 4.23 5.03 4.05 4.59 6.49 6.19 4.59 2.71
Long-Term Debt to NOPAT
3.53 4.35 4.02 4.57 3.88 5.64 6.45 6.26 4.78 2.99
Altman Z-Score
3.03 3.35 3.43 3.60 4.28 4.70 4.32 3.30 4.17 4.84
Noncontrolling Interest Sharing Ratio
0.95% 1.01% 0.96% 0.77% 0.54% 0.51% 0.47% 0.35% 0.33% 0.35%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.93 1.42 1.32 1.27 1.33 1.75 1.32 1.30 1.30 1.26
Quick Ratio
0.52 0.88 0.80 0.75 0.69 1.21 0.80 0.78 0.86 0.86
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,573 1,436 246 1,160 5,181 896 -2,730 1,701 1,487 2,561
Operating Cash Flow to CapEx
249.91% 267.07% 243.77% 303.41% 334.44% 384.58% 326.87% 251.67% 315.31% 286.20%
Free Cash Flow to Firm to Interest Expense
6.46 5.43 0.96 5.24 27.17 3.09 -12.51 6.98 5.01 9.06
Operating Cash Flow to Interest Expense
8.21 7.33 8.20 10.30 12.69 6.41 9.45 7.34 8.13 9.96
Operating Cash Flow Less CapEx to Interest Expense
4.92 4.59 4.84 6.91 8.90 4.74 6.56 4.42 5.55 6.48
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.71 0.71 0.72 0.61 0.61 0.60 0.65 0.67 0.71 0.71
Accounts Receivable Turnover
5.40 5.56 5.63 4.67 4.98 5.06 5.36 5.48 5.54 5.52
Inventory Turnover
5.06 5.57 5.83 4.59 5.36 5.84 5.48 5.38 5.57 6.01
Fixed Asset Turnover
4.31 3.99 3.91 3.24 3.56 3.71 3.97 4.31 4.53 4.36
Accounts Payable Turnover
6.53 7.41 7.47 5.65 6.05 6.18 5.99 5.67 5.56 5.27
Days Sales Outstanding (DSO)
67.60 65.65 64.80 78.15 73.29 72.07 68.11 66.59 65.90 66.07
Days Inventory Outstanding (DIO)
72.13 65.59 62.59 79.44 68.07 62.55 66.55 67.88 65.59 60.74
Days Payable Outstanding (DPO)
55.89 49.24 48.89 64.57 60.37 59.09 60.98 64.32 65.67 69.24
Cash Conversion Cycle (CCC)
83.84 82.00 78.50 93.02 80.98 75.53 73.68 70.14 65.81 57.58
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
13,353 13,331 14,765 14,984 11,341 11,628 15,651 15,240 15,335 15,097
Invested Capital Turnover
1.00 0.99 0.98 0.82 0.95 1.03 0.93 0.92 1.00 1.03
Increase / (Decrease) in Invested Capital
-368 -23 1,435 219 -3,644 287 4,024 -411 94 -237
Enterprise Value (EV)
37,340 38,077 43,499 47,313 59,504 65,115 73,935 48,563 63,299 72,690
Market Capitalization
30,896 31,647 36,317 40,332 53,229 59,653 65,508 40,559 56,009 66,350
Book Value per Share
$23.40 $23.67 $26.25 $27.70 $30.13 $21.60 $25.21 $25.41 $28.21 $30.93
Tangible Book Value per Share
($12.50) ($11.32) ($12.46) ($9.94) $0.65 ($9.87) ($17.67) ($15.65) ($12.61) ($8.68)
Total Capital
13,446 13,658 14,977 15,099 15,079 12,888 16,011 15,839 16,254 16,354
Total Debt
6,466 6,687 7,323 7,045 6,354 6,687 8,758 8,580 8,182 7,565
Total Long-Term Debt
4,260 6,146 6,758 6,302 5,973 6,669 8,347 8,075 7,551 6,949
Net Debt
6,373 6,360 7,111 6,931 6,235 5,426 8,398 7,982 7,262 6,308
Capital Expenditures (CapEx)
800 726 858 751 724 484 631 711 765 983
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,796 1,474 1,472 1,621 1,460 942 1,185 1,190 1,009 592
Debt-free Net Working Capital (DFNWC)
1,888 1,801 1,684 1,736 1,578 2,203 1,545 1,789 1,929 1,849
Net Working Capital (NWC)
-317 1,260 1,119 992 1,198 2,185 1,134 1,284 1,298 1,233
Net Nonoperating Expense (NNE)
188 167 162 -66 -39 2,371 149 181 188 192
Net Nonoperating Obligations (NNO)
6,373 6,360 7,111 6,931 2,615 5,426 8,398 7,982 7,262 6,308
Total Depreciation and Amortization (D&A)
860 851 893 730 775 813 843 939 924 935
Debt-free, Cash-free Net Working Capital to Revenue
13.26% 11.21% 10.64% 13.26% 11.62% 7.99% 9.31% 8.39% 6.59% 3.76%
Debt-free Net Working Capital to Revenue
13.94% 13.70% 12.17% 14.20% 12.56% 18.68% 12.13% 12.61% 12.59% 11.74%
Net Working Capital to Revenue
-2.34% 9.58% 8.09% 8.12% 9.54% 18.53% 8.91% 9.05% 8.47% 7.83%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $5.41 ($4.20) $3.95 $0.00 $4.82 $7.43
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 288.10M 287M 286.30M 0.00 285M 284.30M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $5.33 ($4.15) $3.91 $0.00 $4.79 $7.37
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 292.50M 290.30M 289.10M 0.00 286.50M 286.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 288.17M 285.85M 286.75M 0.00 285.51M 283.00M
Normalized Net Operating Profit after Tax (NOPAT)
1,525 1,443 1,677 1,468 1,638 1,336 1,376 1,406 1,669 2,167
Normalized NOPAT Margin
11.26% 10.97% 12.12% 12.01% 13.04% 11.33% 10.81% 9.91% 10.90% 13.77%
Pre Tax Income Margin
9.73% 12.54% 12.74% 12.99% 13.78% 9.85% 11.11% 9.47% 11.46% 16.33%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
6.41 7.23 7.91 8.18 10.08 5.00 7.48 6.51 6.92 10.10
NOPAT to Interest Expense
4.95 5.34 6.59 6.23 8.06 4.08 5.92 5.29 5.33 8.23
EBIT Less CapEx to Interest Expense
3.12 4.49 4.55 4.78 6.28 3.34 4.59 3.60 4.34 6.62
NOPAT Less CapEx to Interest Expense
1.66 2.60 3.23 2.84 4.27 2.41 3.03 2.38 2.75 4.74
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
39.39% 34.30% 29.55% 34.25% 35.08% -47.22% 49.51% 54.36% 44.31% 31.16%
Augmented Payout Ratio
113.63% 93.63% 69.08% 73.18% 57.52% -59.53% 58.83% 101.09% 45.30% 77.43%

Quarterly Metrics and Ratios for Ecolab

This table displays calculated financial ratios and metrics derived from Ecolab's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
10.49% 9.11% 9.33% 7.58% 7.87% 7.28% 5.05% 3.47% 1.02% 1.70%
EBITDA Growth
3.56% 2.94% 17.91% 7.13% 14.05% 33.59% 27.76% 24.16% 59.01% -0.82%
EBIT Growth
-0.31% -0.76% 33.44% 12.08% 21.62% 55.43% 45.46% 34.14% 82.21% -1.96%
NOPAT Growth
8.44% -1.22% 42.79% 12.59% 10.98% 34.79% 63.15% 42.96% 71.25% 15.99%
Net Income Growth
7.12% -11.73% 36.29% 7.04% 16.31% 52.43% 74.97% 47.89% 80.95% 16.72%
EPS Growth
8.04% -11.54% 36.67% 6.48% 16.53% 53.26% 74.39% 48.70% 82.98% 17.02%
Operating Cash Flow Growth
-29.87% 34.06% 16.52% 77.85% 80.38% -0.78% 227.65% 6.57% -0.13% -10.06%
Free Cash Flow Firm Growth
-1,139.91% 120.23% 112.59% 115.30% 116.98% -52.14% 64.25% 29.08% 147.04% 113.05%
Invested Capital Growth
29.03% -2.63% -1.15% -0.84% -0.41% 0.62% -1.92% -0.75% -3.27% -1.55%
Revenue Q/Q Growth
2.48% 0.05% -2.71% 7.85% 2.75% -0.50% -4.74% 6.23% 0.32% 0.17%
EBITDA Q/Q Growth
4.43% -11.62% -4.56% 21.62% 11.17% 3.52% -8.72% 18.19% 42.38% -35.43%
EBIT Q/Q Growth
7.19% -18.06% -6.75% 36.85% 16.31% 4.72% -12.73% 26.20% 57.98% -43.65%
NOPAT Q/Q Growth
20.60% -18.89% -13.86% 33.62% 18.88% -1.49% 4.27% 17.08% 42.41% -33.28%
Net Income Q/Q Growth
12.57% -23.44% -11.65% 40.57% 22.32% 0.34% 1.41% 18.82% 49.66% -35.27%
EPS Q/Q Growth
12.04% -23.97% -10.87% 40.24% 22.61% 0.00% 1.42% 19.58% 50.88% -36.05%
Operating Cash Flow Q/Q Growth
35.45% 96.75% -76.93% 189.30% 37.37% 8.23% -23.82% -5.90% 28.74% -2.54%
Free Cash Flow Firm Q/Q Growth
8.96% 124.25% -37.12% 10.26% 0.99% -31.64% 115.78% -13.35% 93.27% -41.04%
Invested Capital Q/Q Growth
-1.76% -1.69% 2.26% 0.40% -1.34% -0.67% -0.32% 1.61% -3.86% 1.11%
Profitability Metrics
- - - - - - - - - -
Gross Margin
37.55% 38.58% 38.26% 39.39% 41.12% 42.00% 43.28% 43.78% 43.44% 43.35%
EBITDA Margin
19.35% 17.10% 16.77% 18.91% 20.46% 21.29% 20.40% 22.69% 32.21% 20.76%
Operating Margin
13.16% 10.87% 9.84% 12.58% 14.30% 14.98% 13.80% 16.48% 26.13% 14.55%
EBIT Margin
13.01% 10.65% 10.21% 12.96% 14.67% 15.44% 14.14% 16.80% 26.45% 14.88%
Profit (Net Income) Margin
9.59% 7.34% 6.67% 8.69% 10.34% 10.43% 11.10% 12.42% 18.53% 11.97%
Tax Burden Percent
85.40% 83.80% 81.96% 79.44% 80.88% 76.43% 90.78% 83.80% 75.03% 89.74%
Interest Burden Percent
86.36% 82.23% 79.65% 84.41% 87.20% 88.42% 86.50% 88.23% 93.34% 89.65%
Effective Tax Rate
14.60% 16.20% 18.04% 20.56% 19.12% 23.57% 9.22% 16.20% 24.97% 10.26%
Return on Invested Capital (ROIC)
11.34% 8.37% 7.46% 9.39% 11.25% 11.47% 12.58% 13.85% 20.24% 13.51%
ROIC Less NNEP Spread (ROIC-NNEP)
10.44% 7.58% 6.87% 8.79% 10.65% 10.95% 11.88% 13.12% 19.62% 12.87%
Return on Net Nonoperating Assets (RNNOA)
10.01% 8.55% 8.01% 10.00% 11.45% 10.89% 11.65% 12.63% 16.72% 10.36%
Return on Equity (ROE)
21.35% 16.92% 15.47% 19.40% 22.70% 22.36% 24.23% 26.48% 36.96% 23.87%
Cash Return on Invested Capital (CROIC)
-15.94% 11.01% 9.93% 9.87% 9.88% 9.73% 13.37% 13.12% 18.16% 16.83%
Operating Return on Assets (OROA)
9.27% 7.08% 6.99% 8.98% 10.29% 10.92% 10.30% 12.24% 18.86% 10.59%
Return on Assets (ROA)
6.84% 4.88% 4.57% 6.02% 7.26% 7.38% 8.09% 9.05% 13.21% 8.52%
Return on Common Equity (ROCE)
21.26% 16.86% 15.42% 19.33% 22.62% 22.29% 24.17% 26.41% 36.83% 23.78%
Return on Equity Simple (ROE_SIMPLE)
16.21% 0.00% 15.96% 15.80% 16.06% 0.00% 19.15% 20.90% 24.14% 0.00%
Net Operating Profit after Tax (NOPAT)
412 335 288 385 458 451 470 550 784 523
NOPAT Margin
11.24% 9.11% 8.07% 10.00% 11.57% 11.45% 12.53% 13.81% 19.61% 13.06%
Net Nonoperating Expense Percent (NNEP)
0.90% 0.79% 0.59% 0.60% 0.60% 0.53% 0.70% 0.73% 0.62% 0.64%
Return On Investment Capital (ROIC_SIMPLE)
- 2.11% - - - 2.77% - - - 3.20%
Cost of Revenue to Revenue
62.45% 61.42% 61.74% 60.61% 58.88% 58.00% 56.72% 56.22% 56.56% 56.65%
SG&A Expenses to Revenue
23.90% 25.12% 27.73% 26.26% 25.89% 26.27% 28.72% 26.99% 25.63% 26.22%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
24.38% 27.70% 28.41% 26.81% 26.82% 27.02% 29.48% 27.29% 17.31% 28.80%
Earnings before Interest and Taxes (EBIT)
477 391 365 499 581 608 531 670 1,058 596
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
710 628 599 729 810 838 765 905 1,288 832
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
5.74 5.61 6.34 6.96 6.13 6.96 8.02 8.20 8.50 7.58
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.92 2.86 3.21 3.56 3.18 3.66 4.25 4.35 4.64 4.22
Price to Earnings (P/E)
35.90 37.15 40.37 44.77 38.82 40.81 42.45 39.69 35.53 31.41
Dividend Yield
1.44% 1.45% 1.27% 1.14% 1.26% 1.10% 0.95% 0.94% 0.89% 1.01%
Earnings Yield
2.79% 2.69% 2.48% 2.23% 2.58% 2.45% 2.36% 2.52% 2.81% 3.18%
Enterprise Value to Invested Capital (EV/IC)
3.16 3.19 3.52 3.88 3.59 4.13 4.77 4.84 5.29 4.81
Enterprise Value to Revenue (EV/Rev)
3.53 3.42 3.78 4.11 3.68 4.13 4.70 4.81 5.04 4.62
Enterprise Value to EBITDA (EV/EBITDA)
19.52 19.23 20.94 22.77 20.05 21.27 23.21 22.65 20.82 19.18
Enterprise Value to EBIT (EV/EBIT)
30.78 30.60 32.65 35.03 30.21 30.84 32.88 31.46 27.58 25.47
Enterprise Value to NOPAT (EV/NOPAT)
37.81 37.65 39.82 42.74 37.86 40.04 41.36 38.97 35.10 31.28
Enterprise Value to Operating Cash Flow (EV/OCF)
31.17 27.15 30.17 29.35 22.93 26.25 25.47 25.91 27.26 25.83
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 28.55 35.20 39.11 36.27 42.57 35.35 36.75 28.67 28.39
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.20 1.18 1.17 1.14 1.10 1.01 0.92 0.91 0.89 0.86
Long-Term Debt to Equity
1.13 1.11 1.02 0.99 0.96 0.94 0.92 0.91 0.81 0.79
Financial Leverage
0.96 1.13 1.17 1.14 1.07 0.99 0.98 0.96 0.85 0.80
Leverage Ratio
2.77 2.94 2.92 2.90 2.88 2.83 2.73 2.70 2.68 2.62
Compound Leverage Factor
2.39 2.42 2.33 2.45 2.51 2.50 2.36 2.38 2.50 2.35
Debt to Total Capital
54.59% 54.17% 53.98% 53.21% 52.41% 50.34% 47.83% 47.59% 47.04% 46.26%
Short-Term Debt to Total Capital
3.19% 3.19% 6.99% 6.92% 6.87% 3.88% 0.07% 0.04% 3.97% 3.76%
Long-Term Debt to Total Capital
51.41% 50.98% 47.00% 46.29% 45.55% 46.46% 47.75% 47.56% 43.07% 42.49%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.17% 0.14% 0.13% 0.15% 0.16% 0.17% 0.13% 0.13% 0.17% 0.20%
Common Equity to Total Capital
45.23% 45.69% 45.89% 46.64% 47.42% 49.49% 52.05% 52.28% 52.79% 53.55%
Debt to EBITDA
3.40 3.40 3.30 3.23 3.12 2.75 2.40 2.27 2.01 2.00
Net Debt to EBITDA
3.35 3.16 3.14 3.03 2.75 2.44 2.25 2.16 1.67 1.66
Long-Term Debt to EBITDA
3.20 3.20 2.87 2.81 2.71 2.54 2.40 2.27 1.84 1.83
Debt to NOPAT
6.58 6.65 6.28 6.07 5.88 5.18 4.28 3.91 3.38 3.26
Net Debt to NOPAT
6.50 6.19 5.97 5.68 5.20 4.59 4.00 3.71 2.82 2.71
Long-Term Debt to NOPAT
6.20 6.26 5.47 5.28 5.11 4.78 4.27 3.91 3.10 2.99
Altman Z-Score
3.17 3.11 3.41 3.72 3.51 3.95 4.60 4.73 4.88 4.50
Noncontrolling Interest Sharing Ratio
0.40% 0.35% 0.31% 0.33% 0.36% 0.33% 0.26% 0.28% 0.33% 0.35%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.35 1.30 1.17 1.22 1.26 1.30 1.41 1.50 1.30 1.26
Quick Ratio
0.75 0.78 0.69 0.75 0.83 0.86 0.88 0.85 0.88 0.86
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,075 746 469 517 522 357 770 667 1,289 760
Operating Cash Flow to CapEx
227.69% 425.35% 117.35% 340.90% 475.66% 325.13% 323.41% 314.84% 332.50% 218.00%
Free Cash Flow to Firm to Interest Expense
-47.23 10.73 6.32 6.64 7.03 5.07 10.75 8.47 18.32 12.32
Operating Cash Flow to Interest Expense
6.71 12.36 2.67 7.37 10.60 12.11 9.07 7.76 11.17 12.43
Operating Cash Flow Less CapEx to Interest Expense
3.76 9.46 0.39 5.21 8.37 8.38 6.27 5.29 7.81 6.73
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.71 0.67 0.68 0.69 0.70 0.71 0.73 0.73 0.71 0.71
Accounts Receivable Turnover
5.45 5.48 5.60 5.42 5.44 5.54 5.68 5.53 5.49 5.52
Inventory Turnover
5.42 5.38 5.40 5.40 5.47 5.57 5.51 5.70 5.74 6.01
Fixed Asset Turnover
4.39 4.31 4.39 4.48 4.57 4.53 4.58 4.64 4.56 4.36
Accounts Payable Turnover
6.11 5.67 6.19 6.05 5.92 5.56 5.90 5.67 5.38 5.27
Days Sales Outstanding (DSO)
67.03 66.59 65.18 67.34 67.14 65.90 64.22 66.03 66.44 66.07
Days Inventory Outstanding (DIO)
67.35 67.88 67.54 67.62 66.77 65.59 66.21 64.03 63.63 60.74
Days Payable Outstanding (DPO)
59.74 64.32 58.92 60.29 61.66 65.67 61.86 64.34 67.78 69.24
Cash Conversion Cycle (CCC)
74.64 70.14 73.80 74.68 72.25 65.81 68.57 65.72 62.29 57.58
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
15,502 15,240 15,585 15,648 15,437 15,335 15,286 15,531 14,932 15,097
Invested Capital Turnover
1.01 0.92 0.92 0.94 0.97 1.00 1.00 1.00 1.03 1.03
Increase / (Decrease) in Invested Capital
3,487 -411 -181 -132 -64 94 -300 -117 -506 -237
Enterprise Value (EV)
48,947 48,563 54,798 60,677 55,445 63,299 72,919 75,147 79,035 72,690
Market Capitalization
40,508 40,559 46,557 52,586 47,803 56,009 65,839 67,966 72,651 66,350
Book Value per Share
$24.78 $25.41 $25.82 $26.54 $27.35 $28.21 $28.72 $29.02 $30.04 $30.93
Tangible Book Value per Share
($16.12) ($15.65) ($15.24) ($14.57) ($13.44) ($12.61) ($11.62) ($10.04) ($9.25) ($8.68)
Total Capital
15,615 15,839 16,005 16,202 16,439 16,254 15,766 15,853 16,193 16,354
Total Debt
8,525 8,580 8,640 8,622 8,616 8,182 7,540 7,545 7,618 7,565
Total Long-Term Debt
8,027 8,075 7,522 7,500 7,487 7,551 7,529 7,539 6,975 6,949
Net Debt
8,412 7,982 8,220 8,067 7,615 7,262 7,060 7,161 6,356 6,308
Capital Expenditures (CapEx)
192 202 169 168 166 262 201 194 237 352
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,712 1,190 1,482 1,537 1,317 1,009 1,042 1,527 791 592
Debt-free Net Working Capital (DFNWC)
1,825 1,789 1,901 2,091 2,318 1,929 1,522 1,911 2,052 1,849
Net Working Capital (NWC)
1,327 1,284 783 969 1,189 1,298 1,511 1,905 1,409 1,233
Net Nonoperating Expense (NNE)
60 65 50 50 48 40 54 55 43 44
Net Nonoperating Obligations (NNO)
8,412 7,982 8,220 8,067 7,615 7,262 7,060 7,223 6,356 6,308
Total Depreciation and Amortization (D&A)
233 237 234 229 229 231 235 235 230 236
Debt-free, Cash-free Net Working Capital to Revenue
12.33% 8.39% 10.23% 10.41% 8.75% 6.59% 6.72% 9.76% 5.05% 3.76%
Debt-free Net Working Capital to Revenue
13.15% 12.61% 13.12% 14.16% 15.40% 12.59% 9.82% 12.22% 13.09% 11.74%
Net Working Capital to Revenue
9.56% 9.05% 5.40% 6.56% 7.90% 8.47% 9.75% 12.18% 8.99% 7.83%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.22 $0.93 $0.82 $1.16 $1.42 $1.42 $1.44 $1.72 $2.60 $1.67
Adjusted Weighted Average Basic Shares Outstanding
284.90M 285.20M 284.60M 284.90M 285.10M 285M 285.70M 284.60M 283.60M 284.30M
Adjusted Diluted Earnings per Share
$1.21 $0.92 $0.82 $1.15 $1.41 $1.41 $1.43 $1.71 $2.58 $1.65
Adjusted Weighted Average Diluted Shares Outstanding
286.30M 286.60M 285.90M 286.30M 286.90M 286.50M 287.80M 287M 286M 286.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
284.83M 284.46M 284.72M 285.03M 285.14M 285.51M 285.57M 284.54M 283.16M 283.00M
Normalized Net Operating Profit after Tax (NOPAT)
428 414 308 402 487 473 496 561 534 616
Normalized NOPAT Margin
11.66% 11.28% 8.63% 10.43% 12.32% 12.02% 13.21% 14.07% 13.36% 15.37%
Pre Tax Income Margin
11.23% 8.76% 8.13% 10.94% 12.79% 13.65% 12.23% 14.82% 24.69% 13.34%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
7.33 5.63 4.92 6.42 7.81 8.63 7.41 8.50 15.02 9.66
NOPAT to Interest Expense
6.34 4.81 3.88 4.95 6.16 6.41 6.57 6.99 11.14 8.48
EBIT Less CapEx to Interest Expense
4.39 2.72 2.64 4.25 5.58 4.91 4.60 6.03 11.66 3.96
NOPAT Less CapEx to Interest Expense
3.39 1.91 1.61 2.79 3.93 2.68 3.76 4.52 7.77 2.78
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
51.10% 54.36% 51.74% 51.18% 49.56% 44.31% 40.39% 37.50% 31.87% 31.16%
Augmented Payout Ratio
92.52% 101.09% 74.49% 61.76% 56.32% 45.30% 53.09% 67.65% 79.65% 77.43%

Frequently Asked Questions About Ecolab's Financials

When does Ecolab's fiscal year end?

According to the most recent income statement we have on file, Ecolab's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Ecolab's net income changed over the last 9 years?

Ecolab's net income appears to be on an upward trend, with a most recent value of $2.13 billion in 2024, rising from $1.02 billion in 2015. The previous period was $1.39 billion in 2023.

What is Ecolab's operating income?
Ecolab's total operating income in 2024 was $2.80 billion, based on the following breakdown:
  • Total Gross Profit: $6.84 billion
  • Total Operating Expenses: $4.04 billion
How has Ecolab revenue changed over the last 9 years?

Over the last 9 years, Ecolab's total revenue changed from $13.55 billion in 2015 to $15.74 billion in 2024, a change of 16.2%.

How much debt does Ecolab have?

Ecolab's total liabilities were at $13.60 billion at the end of 2024, a 1.3% decrease from 2023, and a 16.6% increase since 2015.

How much cash does Ecolab have?

In the past 9 years, Ecolab's cash and equivalents has ranged from $92.80 million in 2015 to $1.26 billion in 2020, and is currently $1.26 billion as of their latest financial filing in 2024.

How has Ecolab's book value per share changed over the last 9 years?

Over the last 9 years, Ecolab's book value per share changed from 23.40 in 2015 to 30.93 in 2024, a change of 32.2%.



This page (NYSE:ECL) was last updated on 4/24/2025 by MarketBeat.com Staff
From Our Partners