FMC
$114.10
FMC
$.61
.54%
Earnings Details
3rd Quarter September 2021
Tuesday, November 02, 2021 4:30:00 PM
Tweet Share Watch
Summary

FMC Beats

FMC (FMC) reported 3rd Quarter September 2021 earnings of $1.43 per share on revenue of $1.2 billion. The consensus earnings estimate was $1.30 per share on revenue of $1.2 billion. The Earnings Whisper number was $1.31 per share. Revenue grew 10.1% on a year-over-year basis.

The company said it expects fourth quarter earnings of $1.80 to $2.20 per share on revenue of $1.27 billion to $1.47 billion. The current consensus earnings estimate is $2.01 per share on revenue of $1.38 billion for the quarter ending December 31, 2021.

FMC Corporation is a chemical company serving agricultural, consumer and industrial markets internationally with solutions, applications and products.

Results
Reported Earnings
$1.43
Earnings Whisper
$1.31
Consensus Estimate
$1.30
Reported Revenue
$1.19 Bil
Revenue Estimate
$1.18 Bil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

FMC Corporation delivers strong third quarter results and confirms 2021 guidance, reports significant growth in revenue and profitability

PHILADELPHIA, Nov. 2, 2021 /PRNewswire/ --

FMC Corporation Logo. (PRNewsFoto/FMC Corporation)

Third Quarter 2021 Highlights

  • Revenue of $1.19 billion, an increase of 10 percent versus Q3 2020 and up 9 percent organically1
  • Consolidated GAAP net income of $160 million, up 43 percent versus Q3 2020
  • Adjusted EBITDA of $293 million, up 12 percent versus Q3 2020
  • Consolidated GAAP earnings of $1.22 per diluted share, up 44 percent versus Q3 2020
  • Consolidated adjusted earnings per diluted share of $1.43, up 17 percent versus Q3 2020
  • Share repurchases of $200 million

Full-Year Outlook2

  • Maintains revenue forecast in the range of $4.9 to $5.1 billion, reflecting 8 percent growth at the midpoint versus 2020
  • Maintains adjusted EBITDA forecast in the range of $1.29 to $1.35 billion, reflecting 6 percent growth at the midpoint versus 2020
  • Raises 2021 adjusted earnings forecast in the range of $6.59 to $6.99 per diluted share, reflecting 10 percent growth at the midpoint versus 2020
  • Reiterates free cash flow forecast in the range of $480 to $570 million, reflecting a 4 percent decline at the midpoint versus 2020
  • Expects to repurchase $350 to $450 million of FMC shares through end of year

FMC Corporation (NYSE:FMC) today reported third quarter 2021 revenue of $1.19 billion, an increase of 10 percent versus third quarter 2020. Revenue increased 9 percent organically. On a GAAP basis, the company reported earnings of $1.22 per diluted share in the third quarter, an increase of 44 percent versus third quarter 2020. Adjusted earnings were $1.43 per diluted share, an increase of 17 percent versus third quarter 2020, and 12 cents above the midpoint of guidance.

Third Quarter Adjusted EPS versus Guidance (midpoint)*

+12 cents*

Adjusted EBITDA

+12 cents

Depreciation and amortization

-1 cent

Share count

+1 cent

All other factors

-

* Guidance refers to midpoint of EPS guidance presented on August 3, 2021

Mark Douglas, FMC president and chief executive officer, said, "FMC delivered a strong quarter driven by robust product demand. Our operations and procurement teams overcame supply chain and logistics challenges that have impacted many industries. Adjusted EBITDA momentum not only reflects volume growth, but also our focus on increasing prices, continued cost discipline, and a shift in timing of some cost headwinds. In addition, we are seeing significant contribution to growth this year from new product launches and from FMC's Plant Health business, reflecting the strength of our innovation capabilities and world-class R&D pipeline."

The third quarter revenue growth was driven by 9 percent contribution from volume and a 1 percent FX tailwind. Invoice level prices increased in all regions during the quarter; this was masked by some favorable rebate and other adjustments in the prior-year period that did not repeat. In Asia, revenue increased 20 percent (up 19 percent organically) driven by broad-based volume growth and price increases across nearly all countries. EMEA grew revenue 12 percent (up 10 percent organically) driven by strong demand for FMC herbicides and diamides across the whole region. In Latin America, revenue increased 11 percent (up 9 percent organically) driven by soybean and corn growth in Brazil and Argentina, as well as price increases. In North America, sales decreased 6 percent (down 6 percent organically), reflecting year-over-year impact of a continued shift in volume by geography from the company's global diamide partnerships. Excluding revenue from the global partnerships, the region grew more than 20 percent driven by strong demand for diamides and fall herbicides, as well as price increases. Finally, FMC's Plant Health business had an excellent quarter with 40 percent year-over-year growth led by biologicals.

FMC Revenue

Q3 2021

Total Revenue Change (GAAP)

10%

Less FX Impact

1%

Organic Revenue Change (Non-GAAP)

9%

2021 Outlook2

The company maintains its forecast for full-year 2021 revenue to be in the range of $4.9 billion to $5.1 billion, representing an 8 percent increase at the midpoint versus 2020.  Full-year adjusted EBITDA is expected to be in the range of $1.29 billion to $1.35 billion, representing a 6 percent year-over-year growth at the midpoint. 2021 adjusted earnings is now expected to be in the range of $6.59 to $6.99 per diluted share, up 10 percent at the midpoint, reflecting the impact of share repurchases completed year-to-date. 

Full-year earnings growth can be attributed to strong volume growth of higher margin products, the launch of new products including XywayTM fungicide, Overwatch® herbicide and VantacorTM insect control, as well as price increases. Full-year free cash flow is expected to be $480 million to $570 million and the company expects to repurchase $350 million to $450 million of FMC shares in 2021, including the $300 million repurchased through September.

Fourth Quarter Outlook2

Fourth quarter revenue is expected to be in the range of $1.27 billion to $1.47 billion, representing a 19 percent increase at the midpoint compared to fourth quarter 2020 and organic growth of 19 percent. Adjusted EBITDA is forecasted to be in the range of $343 million to $403 million, representing a 29 percent increase at the midpoint versus fourth quarter 2020. FMC expects adjusted earnings per diluted share to be in the range of $1.80 to $2.20 in the fourth quarter, which represents growth of 41 percent at the midpoint versus fourth quarter 2020. The company expects to repurchase $50 million to $150 million of FMC shares in the quarter.

"We are maintaining our full-year guidance and remain confident in our ability to deliver the fourth quarter forecast driven by high margin volume growth and accelerating price increases, despite the volatile supply conditions in crop protection and other industries," said Douglas.


Full Year Outlook 2

 Q4 2021 Outlook 2

Revenue

$4.9 to $5.1 billion

$1.27 to $1.47 billion

Organic Growth 1

7%

19%

Estimated FX Impact

1%

0%

Growth at midpoint vs. 2020

8%

19%

Adjusted EBITDA

$1.29 to $1.35 billion

$343 to $403 million

Growth at midpoint vs. 2020

6%

29%

Adjusted EPS^

$6.59 to $6.99

$1.80 to $2.20

Growth at midpoint vs. 2020

10%

41%

^ EPS estimates assume 129 million diluted shares for full year and 128 million diluted shares for Q4. Outlook for EPS and weighted average diluted shares outstanding (WADSO) does not include the impact of any share repurchases in Q4 2021

Supplemental Information

The company will post supplemental information on the web at https://investors.fmc.com, including its webcast slides for tomorrow's earnings call, definitions of non-GAAP terms and reconciliations of non-GAAP figures to the nearest available GAAP term.

About FMC

FMC Corporation is a global agricultural sciences company dedicated to helping growers produce food, feed, fiber and fuel for an expanding world population while adapting to a changing environment. FMC's innovative crop protection solutions – including biologicals, crop nutrition, digital and precision agriculture – enable growers, crop advisers and turf and pest management professionals to address their toughest challenges economically while protecting the environment. With approximately 6,400 employees at more than 100 sites worldwide, FMC is committed to discovering new herbicide, insecticide and fungicide active ingredients, product formulations and pioneering technologies that are consistently better for the planet. Visit fmc.com to learn more and follow us on LinkedIn® and Twitter®

Always read and follow all label directions, restrictions and precautions for use. Products listed here may not be registered for sale or use in all states, countries or jurisdictions. FMC, the FMC logo, Xyway, Overwatch and Vantacor are trademarks of FMC Corporation or an affiliate.

Statement under the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995:  FMC and its representatives may from time to time make written or oral statements that are "forward-looking" and provide other than historical information, including statements contained in this press release, in FMC's other filings with the SEC, and in reports or letters to FMC stockholders.

In some cases, FMC has identified forward-looking statements by such words or phrases as "will likely result," "is confident that," "expect," "expects," "should," "could," "may," "will continue to," "believe," "believes," "anticipates," "predicts," "forecasts," "estimates," "projects," "potential," "intends" or similar expressions identifying "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including the negative of those words and phrases. Such forward-looking statements are based on management's current views and assumptions regarding future events, future business conditions and the outlook for the company based on currently available information. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results to be materially different from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement. Currently, one of the most significant factors is the potential adverse effect of the current COVID-19 pandemic on the financial condition, results of operations, cash flows and performance of FMC, which is substantially influenced by the potential adverse effect of the pandemic on FMC's customers and suppliers and the global economy and financial markets. The extent to which COVID-19 impacts us will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others.  Additional factors include, among other things, the risk factors included within FMC's 2020 Form 10-K filed with the SEC. Moreover, investors are cautioned to interpret many of these factors as being heightened as a result of the ongoing and numerous adverse impacts of the COVID-19 pandemic.

FMC cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Forward-looking statements are qualified in their entirety by the above cautionary statement. FMC undertakes no obligation, and specifically disclaims any duty, to update or revise any forward-looking statements to reflect events or circumstances arising after the date on which they were made, except as otherwise required by law.

This press release contains certain "non-GAAP financial terms" which are defined on our website www.fmc.com/investors. In addition, we have also provided on our website reconciliations of non-GAAP terms to the most directly comparable GAAP term.

  1. Organic revenue growth (non-GAAP) excludes the impact of foreign currency changes.
  2. Although we provide forecasts for adjusted earnings per share, adjusted EBITDA and free cash flow (non-GAAP financial measures), we are not able to forecast the most directly comparable measures calculated and presented in accordance with GAAP. Certain elements of the composition of the GAAP amounts are not predictable, making it impractical for us to forecast. Such elements include, but are not limited to, restructuring, acquisition charges, and discontinued operations. As a result, no GAAP outlook is provided.

 

FMC CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(Unaudited, in millions, except per share amounts)



Three Months Ended
September 30,


Nine Months Ended
September 30,


2021


2020


2021


2020

Revenue

$

1,194.0



$

1,084.6



$

3,631.6



$

3,489.9


Costs of sales and services

681.2



618.2



2,074.6



1,939.3


Gross margin

$

512.8



$

466.4



$

1,557.0



$

1,550.6


Selling, general and administrative expenses

183.5



187.7



519.0



548.1


Research and development expenses

79.5



71.7



219.4



203.3


Restructuring and other charges (income)

32.8



11.0



52.3



43.9


Total costs and expenses

$

977.0



$

888.6



$

2,865.3



$

2,734.6


Income from continuing operations before non-operating pension and postretirement charges (income), interest expense, net and income taxes

$

217.0



$

196.0



$

766.3



$

755.3


Non-operating pension and postretirement charges (income)

5.1



11.6



14.7



16.0


Interest expense, net

33.1



35.5



98.1



117.0


Income (loss) from continuing operations before income taxes

$

178.8



$

148.9



$

653.5



$

622.3


Provision (benefit) for income taxes

8.7



18.4



74.3



82.3


Income (loss) from continuing operations

$

170.1



$

130.5



$

579.2



$

540.0


Discontinued operations, net of income taxes

(9.7)



(18.4)



(32.4)



(36.7)


Net income (loss)

$

160.4



$

112.1



$

546.8



$

503.3


Less: Net income (loss) attributable to noncontrolling interests

2.5



0.7



3.4



1.3


Net income (loss) attributable to FMC stockholders

$

157.9



$

111.4



$

543.4



$

502.0


Amounts attributable to FMC stockholders:








  Income (loss) from continuing operations

$

167.6



$

129.8



$

575.8



$

538.7


  Discontinued operations, net of tax

(9.7)



(18.4)



(32.4)



(36.7)


  Net income (loss)

$

157.9



$

111.4



$

543.4



$

502.0


Basic earnings (loss) per common share attributable to FMC stockholders:








  Continuing operations

$

1.30



$

1.00



$

4.46



$

4.14


  Discontinued operations

(0.08)



(0.14)



(0.25)



(0.28)


  Basic earnings per common share

$

1.22



$

0.86



$

4.21



$

3.86


Average number of shares outstanding used in basic earnings per share computations

128.3



129.9



129.0



129.7


Diluted earnings (loss) per common share attributable to FMC stockholders:








  Continuing operations

$

1.30



$

0.99



$

4.44



$

4.12


  Discontinued operations

(0.08)



(0.14)



(0.25)



(0.28)


  Diluted earnings per common share

$

1.22



$

0.85



$

4.19



$

3.84


Average number of shares outstanding used in diluted earnings per share computations

129.0



130.8



129.7



130.6










Other Data:








Capital additions and other investing activities

$

32.7



$

14.5



$

98.6



$

58.3


Depreciation and amortization expense

43.4



41.5



128.5



120.7


 

FMC CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES


RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO FMC STOCKHOLDERS (GAAP) TO ADJUSTED AFTER-TAX EARNINGS FROM CONTINUING OPERATIONS, ATTRIBUTABLE TO FMC STOCKHOLDERS (NON-GAAP)


(Unaudited, in millions, except per share amounts)



Three Months Ended
September 30,


Nine Months Ended
September 30,


2021


2020


2021


2020

Net income (loss) attributable to FMC stockholders (GAAP)

$

157.9



$

111.4



$

543.4



$

502.0


Corporate special charges (income):








Restructuring and other charges (income) (a)

32.8



11.0



52.3



43.9


Non-operating pension and postretirement charges (income) (b)

5.1



11.6



14.7



16.0


Transaction-related charges (c)



14.4



0.4



40.4


Income tax expense (benefit) on Corporate special charges (income) (d)

(4.1)



(6.1)



(10.4)



(16.9)


Discontinued operations attributable to FMC stockholders, net of income taxes (e)

9.7



18.4



32.4



36.7


Tax adjustment (f)

(16.5)



(0.6)



(12.7)



1.6


Adjusted after-tax earnings from continuing operations attributable to FMC stockholders (Non-GAAP) (1)

$

184.9



$

160.1



$

620.1



$

623.7










Diluted earnings per common share (GAAP)

$

1.22



$

0.85



$

4.19



$

3.84


Corporate special charges (income) per diluted share, before tax:








Restructuring and other charges (income)

0.25



0.08



0.40



0.34


Non-operating pension and postretirement charges (income)

0.04



0.09



0.12



0.13


Transaction-related charges



0.11





0.31


Income tax expense (benefit) on Corporate special charges (income), per diluted share

(0.03)



(0.05)



(0.08)



(0.13)


Discontinued operations attributable to FMC stockholders, net of income taxes per diluted share

0.08



0.14



0.25



0.28


Tax adjustments per diluted share

(0.13)





(0.10)



0.01


Diluted adjusted after-tax earnings from continuing operations per share, attributable to FMC stockholders (Non-GAAP)

$

1.43



$

1.22



$

4.78



$

4.78










Average number of shares outstanding used in diluted adjusted after-tax earnings from continuing operations per share computations

129.0



130.8



129.7



130.6











(1)

The Company believes that the Non-GAAP financial measure "Adjusted after-tax earnings from continuing operations attributable to FMC stockholders" and its presentation on a per share basis provides useful information about the Company's operating results to management, investors, and securities analysts. Adjusted earnings excludes the effects of corporate special charges, tax-related adjustments and the results of our discontinued operations. The Company also believes that excluding the effects of these items from operating results allows management and investors to compare more easily the financial performance of its underlying business from period to period.



(a) 

Three Months Ended September 30, 2021:


Restructuring and other charges (income) is primarily comprised of $23.8 million of charges for the establishment of reserves for certain historical India indirect tax matters that were triggered during the period. These charges are also comprised of severance and restructuring charges of $2.1 million from other restructuring programs, as well as environmental sites of $3.7 million and other charges of $3.2 million.




Three Months Ended September 30, 2020:


Restructuring and other charges (income) is comprised of charges associated with the integration of the DuPont Crop Protection Business. These charges include severance, accelerated depreciation on certain fixed assets, and other costs of $6.4 million. The remaining restructuring and other charges (income) primarily includes charges of environmental sites of $4.0 million.




Nine Months Ended September 30, 2021:


Restructuring and other charges (income) is comprised of costs related to India indirect tax matters, as mentioned above, of $23.8 million. These charges also include regional realignment activities, primarily the move of our European headquarters, including severance and employee relocation costs, of $8.9 million. Additionally, restructuring and other charges (income) is comprised of charges associated with certain in-flight restructuring programs from the integration of the DuPont Crop Protection Business, including severance, accelerated depreciation on certain fixed assets, and other costs of $5.8 million. These charges also include severance and restructuring charges of $4.2 million from other restructuring programs, as well as environmental sites and other charges of $9.6 million.




Nine Months Ended September 30, 2020:


Restructuring and other charges (income) is primarily comprised of charges associated with the integration of the DuPont Crop Protection Business. These charges include severance, accelerated depreciation on certain fixed assets, and other costs of $29.6 million. The remaining restructuring and other charges (income) primarily includes charges of environmental sites of $13.7 million.



(b) 

Our non-operating pension and postretirement charges (income) are defined as those costs (benefits) related to interest, expected return on plan assets, amortized actuarial gains and losses and the impacts of any plan curtailments or settlements. These are excluded from our Adjusted Earnings and are primarily related to changes in pension plan assets and liabilities which are tied to financial market performance and we consider these costs to be outside our operational performance. We continue to include the service cost and amortization of prior service cost in our Adjusted Earnings results noted above. These elements reflect the current year operating costs to our businesses for the employment benefits provided to active employees.



(c) 

Charges related to legal and professional fees associated with acquisition activities. We completed the integration of the DuPont Crop Protection Business as of June 30, 2020, except for the completion of certain in-flight initiatives, primarily associated with the finalization of our worldwide ERP system. The transition services agreement is now terminated and the last phase of the ERP system transition went live in November 2020 with a stabilization period that ended in the first quarter of 2021.

 


Three Months Ended
September 30,


Nine Months Ended
September 30,

(in Millions)

2021


2020


2021


2020

DuPont Crop Protection Business Acquisition








Legal and professional fees (1)

$



$

14.4



$

0.4



$

40.4


Total Transaction-related charges

$



$

14.4



$

0.4



$

40.4











(1)

Represents transaction costs, costs for transitional employees, other acquired employees related costs, and transactional-related costs such as legal and professional third-party fees. These charges are recorded as a component of "Selling, general and administrative expense" on the condensed consolidated statements of income (loss).



(d) 

The income tax expense (benefit) on Corporate special charges (income) is determined using the applicable rates in the taxing jurisdictions in which the corporate special charge or income occurred and includes both current and deferred income tax expense (benefit) based on the nature of the non-GAAP performance measure.



(e) 

Three and Nine Months Ended September 30, 2021 and 2020


Discontinued operations includes provisions, net of recoveries, for environmental liabilities and legal reserves and expenses related to previously discontinued operations and retained liabilities. Discontinued operations, net of income taxes for the three and nine months ended September 30, 2021 includes a gain on sale of approximately $13 million, net of tax from the sale of land of our discontinued site in Richmond, California.



(f) 

We exclude the GAAP tax provision, including discrete items, from the Non-GAAP measure of income, and include a Non-GAAP tax provision based upon the projected annual Non-GAAP effective tax rate. The GAAP tax provision includes certain discrete tax items including, but are not limited to: income tax expenses or benefits that are not related to continuing operating results in the current year; tax adjustments associated with fluctuations in foreign currency remeasurement of certain foreign operations; certain changes in estimates of tax matters related to prior fiscal years; certain changes in the realizability of deferred tax assets and related interim accounting impacts; and changes in tax law. Management believes excluding these discrete tax items assists investors and securities analysts in understanding the tax provision and the effective tax rate related to continuing operating results thereby providing investors with useful supplemental information about FMC's operational performance.

 


Three Months Ended
September 30,


Nine Months Ended
September 30,

(in Millions)

2021


2020


2021


2020

Non-GAAP tax adjustments








Revisions to valuation allowances of historical deferred tax assets

$

(5.9)



$



$

(5.4)



$

(0.4)


Foreign currency remeasurement and other discrete items

(10.6)



(0.6)



(7.3)



2.0


Total Non-GAAP tax adjustments

$

(16.5)



$

(0.6)



$

(12.7)



$

1.6


 

RECONCILIATION OF NET INCOME (LOSS) (GAAP) TO ADJUSTED EARNINGS FROM CONTINUING OPERATIONS, BEFORE INTEREST, INCOME TAXES, DEPRECIATION AND AMORTIZATION, AND NONCONTROLLING INTERESTS (NON-GAAP)

(Unaudited, in millions)



Three Months Ended
September 30,


Nine Months Ended
September 30,


2021


2020


2021


2020

Net income (loss) (GAAP)

$

160.4



$

112.1



$

546.8



$

503.3


Restructuring and other charges (income)

32.8



11.0



52.3



43.9


Non-operating pension and postretirement charges (income)

5.1



11.6



14.7



16.0


Transaction-related charges



14.4



0.4



40.4


Discontinued operations, net of income taxes

9.7



18.4



32.4



36.7


Interest expense, net

33.1



35.5



98.1



117.0


Depreciation and amortization

43.4



41.5



128.5



120.7


Provision (benefit) for income taxes

8.7



18.4



74.3



82.3


Adjusted earnings from continuing operations, before interest, income taxes, depreciation and amortization, and noncontrolling interests (Non-GAAP) (1)

$

293.2



$

262.9



$

947.5



$

960.3











(1)

Referred to as Adjusted EBITDA. Defined as operating profit excluding corporate special charges (income) and depreciation and amortization expense.

 

RECONCILIATION OF CASH PROVIDED (REQUIRED) BY OPERATING ACTIVITIES OF CONTINUING OPERATIONS (GAAP) TO FREE CASH FLOW (NON-GAAP)

(Unaudited, in millions)



Three Months Ended
September 30,


Nine Months Ended
September 30,


2021


2020


2021


2020

Cash provided (required) by operating activities of continuing operations (GAAP)(1)

$

337.6



$

361.9



$

298.2



$

313.5


Transaction and integration costs

2.6



13.8



8.4



53.3


Adjusted cash from operations (2)

$

340.2



$

375.7



$

306.6



$

366.8










Capital expenditures

(29.5)



(12.0)



(76.4)



(35.2)


Other investing activities

(3.2)



(2.5)



(22.2)



(23.1)


Capital additions and other investing activities

$

(32.7)



$

(14.5)



$

(98.6)



$

(58.3)










Cash provided (required) by operating activities of discontinued operations

(21.5)



(21.0)



(53.9)



(66.3)


Cash provided (required) by investing activities of discontinued operations

16.8





16.8



1.1


Transaction and integration costs

(2.6)



(13.8)



(8.4)



(53.3)


Investment in Enterprise Resource Planning system



(11.6)



(12.7)



(42.2)


Legacy and transformation

$

(7.3)



$

(46.4)



$

(58.2)



$

(160.7)










Free cash flow (Non-GAAP) (3)

$

300.2



$

314.8



$

149.8



$

147.8











(1)

The cash provided (required) by operating activities for the three months ended September 30, 2021 and 2020 is the calculation of the nine months ended September 30, 2021 and 2020 less the previously reported six months ended June 30, 2021 and 2020, respectively.

(2)

Adjusted cash from operations is defined as cash provided (required) by operating activities of continuing operations excluding the effects of transaction-related cash flows.

(3)

Free cash flow is defined as Adjusted cash from operations reduced by spending for capital additions and other investing activities as well as legacy and transformation spending. We believe that this Non-GAAP financial measure provides a useful basis for investors and securities analysts about the cash generated by routine business operations, including capital expenditures, in addition to assessing our ability to repay debt, fund acquisitions and return capital to shareholders through share repurchases and dividends. Our use of free cash flow has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of our results under U.S. GAAP.

 


RECONCILIATION OF REVENUE CHANGE (GAAP) TO

ORGANIC REVENUE CHANGE (NON-GAAP) (1)

(Unaudited)



Three Months Ended
September 30, 2021 vs. 2020


Nine Months Ended
September 30, 2021 vs. 2020

Total Revenue Change (GAAP)

10

%


4

%

Less: Foreign Currency Impact

1

%


2

%

Organic Revenue Change (Non-GAAP)

9

%


2

%



Full Year Outlook


Q4 2021 Outlook

Projected Total Revenue Change at Midpoint (GAAP)

8

%


19

%

Less: Estimated Foreign Currency Impact

1

%


%

Projected Organic Revenue Change (Non-GAAP)

7

%


19

%










(1)

We believe organic revenue growth (non-GAAP) provides management and investors with useful supplemental information regarding our on going revenue performance and trends by presenting revenue growth excluding the impact of fluctuations in foreign exchange rates.

 

FMC CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in millions)



September 30, 2021


December 31, 2020

Cash and cash equivalents

$

341.0



$

568.9


Trade receivables, net of allowance of $32.9 in 2021 and $27.9 in 2020

2,503.5



2,330.3


Inventories

1,450.5



1,095.6


Prepaid and other current assets

433.2



380.8


Total current assets

$

4,728.2



$

4,375.6






Property, plant and equipment, net

782.2



771.7


Goodwill

1,464.3



1,468.9


Other intangibles, net

2,546.2



2,625.2


Deferred income taxes

213.4



229.6


Other long-term assets

675.9



715.4


Total assets

$

10,410.2



$

10,186.4






Short-term debt and current portion of long-term debt

$

762.0



$

338.3


Accounts payable, trade and other

1,101.4



946.7


Advanced payments from customers

3.2



347.1


Accrued and other liabilities

615.1



674.7


Accrued customer rebates

678.4



295.2


Guarantees of vendor financing

155.1



140.6


Accrued pensions and other postretirement benefits, current

4.2



4.2


Income taxes

108.2



82.2


Total current liabilities

$

3,427.6



$

2,829.0






Long-term debt, less current portion

$

2,631.7



$

2,929.5


Long-term liabilities

1,293.9



1,443.7


Equity

3,057.0



2,984.2


Total liabilities and equity

$

10,410.2



$

10,186.4


 

FMC CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in millions)



Nine Months Ended September 30,


2021


2020

Cash provided (required) by operating activities of continuing operations

$

298.2



$

313.5






Cash provided (required) by operating activities of discontinued operations

(53.9)



(66.3)






Cash provided (required) by investing activities of continuing operations

(115.9)



(100.5)






Cash provided (required) by investing activities of discontinued operations

16.8



1.1






Cash provided (required) by financing activities of continuing operations

(367.0)



(186.4)






Effect of exchange rate changes on cash

(6.1)



(3.4)


Increase (decrease) in cash and cash equivalents

$

(227.9)



$

(42.0)






Cash and cash equivalents of continuing operations, beginning of period

$

568.9



$

339.1


Cash and cash equivalents of discontinued operations








Cash and cash equivalents, beginning of period

$

568.9



$

339.1


Less: cash and cash equivalent of discontinued operations, end of period








Cash and cash equivalents, end of period

$

341.0



$

297.1


 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/fmc-corporation-delivers-strong-third-quarter-results-and-confirms-2021-guidance-reports-significant-growth-in-revenue-and-profitability-301414561.html

SOURCE FMC Corporation