Stock Analysis on Net

Ecolab Inc. (NYSE:ECL)

This company has been moved to the archive! The financial data has not been updated since February 25, 2022.

Income Statement 
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Ecolab Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Product and equipment sales 2,691,700 2,653,800 2,514,400 2,293,400 2,449,100 2,426,400 2,167,100 2,424,000 3,142,800 3,117,700 3,092,100 2,886,300 3,107,100 3,101,400 3,060,500 2,859,600
Service and lease sales 672,900 667,000 648,300 591,600 616,200 592,200 518,600 596,600 680,800 700,200 667,300 619,100 653,400 645,800 629,100 611,300
Net sales (legacy) 3,650,700 3,563,300 3,462,700 3,161,600
Net sales 3,364,600 3,320,800 3,162,700 2,885,000 3,065,300 3,018,600 2,685,700 3,020,600 3,823,600 3,817,900 3,759,400 3,505,400 3,760,500 3,747,200 3,689,600 3,470,900 3,650,700 3,563,300 3,462,700 3,161,600
Product and equipment cost of sales (1,648,000) (1,625,100) (1,464,900) (1,362,900) (1,409,700) (1,405,400) (1,301,500) (1,364,700) (1,790,800) (1,792,700) (1,805,800) (1,717,100) (1,820,900) (1,809,800) (1,751,600) (1,696,200)
Service and lease cost of sales (395,100) (391,600) (379,100) (349,100) (370,600) (364,200) (334,200) (355,500) (420,300) (414,700) (402,400) (379,600) (395,900) (380,900) (394,500) (376,100)
Cost of sales, including special charges (legacy) (1,950,700) (1,891,300) (1,871,600) (1,691,500)
Cost of sales, including special charges (2,043,100) (2,016,700) (1,844,000) (1,712,000) (1,780,300) (1,769,600) (1,635,700) (1,720,200) (2,211,100) (2,207,400) (2,208,200) (2,096,700) (2,216,800) (2,190,700) (2,146,100) (2,072,300) (1,950,700) (1,891,300) (1,871,600) (1,691,500)
Gross profit 1,321,500 1,304,100 1,318,700 1,173,000 1,285,000 1,249,000 1,050,000 1,300,400 1,612,500 1,610,500 1,551,200 1,408,700 1,543,700 1,556,500 1,543,500 1,398,600 1,700,000 1,672,000 1,591,100 1,470,100
Selling, general and administrative expenses (867,900) (832,000) (853,300) (862,900) (809,600) (802,600) (788,600) (908,300) (991,100) (962,500) (1,002,700) (1,001,200) (948,800) (964,700) (1,036,800) (1,018,300) (1,123,900) (1,087,300) (1,115,300) (1,090,600)
Special gains and (charges) (65,900) (6,300) (17,600) (12,800) (59,300) (35,000) (69,400) (15,900) (61,000) (60,400) (49,900) (40,300) (13,000) (75,600) (12,100) (26,000) 51,600 (4,900) (36,800) (6,200)
Operating income 387,700 465,800 447,800 297,300 416,100 411,400 192,000 376,200 560,400 587,600 498,600 367,200 581,900 516,200 494,600 354,300 627,700 579,800 439,000 373,300
Other income (expense) 6,400 13,000 (2,500) 17,000 10,300 15,100 15,100 15,400 13,400 20,800 20,900 21,200 19,900 21,000 19,600 19,400
Interest expense, net (44,600) (76,400) (45,600) (51,700) (48,400) (134,800) (58,700) (48,300) (46,200) (46,100) (49,500) (49,400) (53,900) (55,700) (56,300) (56,400) (77,800) (55,100) (59,600) (62,500)
Income before income taxes 349,500 402,400 399,700 262,600 378,000 291,700 148,400 343,300 527,600 562,300 470,000 339,000 547,900 481,500 457,900 317,300 549,900 524,700 379,400 310,800
Provision for income taxes (44,200) (73,800) (86,100) (66,100) (73,100) (42,400) (14,100) (47,000) (93,300) (93,000) (97,800) (38,600) (147,700) (43,200) (104,300) (69,100) 21,800 (128,900) (81,300) (54,000)
Net income from continuing operations 305,300 328,600 313,600 196,500 304,900 249,300 134,300 296,300 434,300 469,300 372,200 300,400 400,200 438,300 353,600 248,200 571,700 395,800 298,100 256,800
Net loss from discontinued operations, net of tax (2,163,900) (8,600)
Net income (loss) including noncontrolling interest 305,300 328,600 313,600 196,500 304,900 249,300 (2,029,600) 287,700 434,300 469,300 372,200 300,400 400,200 438,300 353,600 248,200 571,700 395,800 298,100 256,800
Net income attributable to noncontrolling interest (4,300) (4,100) (2,800) (2,900) (4,600) (3,100) (5,400) (4,300) (4,700) (5,100) (3,600) (3,900) (5,100) (2,900) (2,300) (900) (5,800) (3,400) (1,500) (3,300)
Net income (loss) attributable to Ecolab 301,000 324,500 310,800 193,600 300,300 246,200 (2,035,000) 283,400 429,600 464,200 368,600 296,500 395,100 435,400 351,300 247,300 565,900 392,400 296,600 253,500

Based on: 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).


Sales Trends
Net sales showed growth from March 2017 through December 2019, reaching a peak near 3.82 billion US dollars. Beginning in 2020, sales declined sharply to approximately 3.02 billion in March 2020, with a further drop in the second quarter coinciding with the onset of the COVID-19 pandemic. Sales gradually recovered in the subsequent quarters of 2020 and 2021, though they remained below pre-pandemic levels by the end of 2021.
Breakdown of Sales Components
Product and equipment sales consistently represented the majority of net sales, but they followed a similar downward trend in 2020 with a low of approximately 2.16 billion in Q2 2020. Recovery was noted in 2021 with sales increasing each quarter. Service and lease sales followed a comparable pattern, decreasing significantly in early 2020 and recovering slowly through 2021.
Cost of Sales and Gross Profit
Cost of sales (including special charges) rose from 2017 through 2019, peaking above 2.2 billion US dollars annually. Costs declined in the first half of 2020 along with sales, before increasing again in late 2020 and continuing to rise into 2021. Gross profit mirrored these trends, showing strong performance in 2017 and 2018, a notable drop in 2020, and partial recovery in 2021, though it did not return to pre-2020 levels by year-end.
Operating Expenses and Operating Income
Selling, general and administrative expenses decreased starting in 2019, with a significant reduction in 2020, likely reflecting cost control measures during the pandemic. Operating income showed volatility, expanding from 2017 through 2019, shrinking sharply in early 2020, then partially rebounding in the following quarters, but declining slightly again toward the end of 2021.
Non-Operating Items
Other income remained relatively stable through the periods with minor fluctuations. Interest expense was fairly consistent but spiked substantially in Q3 2020, which may indicate increased borrowing or refinancing activities. Special gains and charges varied, with notable charges occurring intermittently, including substantial negative charges during 2020.
Profitability and Income Taxes
Income before taxes followed operating income trends, peaking in late 2019 before dropping sharply in 2020, with partial recovery thereafter. Provision for income taxes showed variability, including occasional negative values, which suggests tax benefits or adjustments. Net income from continuing operations was strong through 2019, declined dramatically in 2020, then showed a gradual recovery in 2021.
Extraordinary Items and Net Income
A significant net loss from discontinued operations was recorded in Q4 2019, amounting to over 2 billion US dollars, which heavily impacted overall net income in that quarter. Excluding this, net income attributable to the company followed the broader pattern of growth until 2019, sharp decline in 2020, and recovery in 2021, not fully reaching previous highs by the end of 2021.

AI Ask an analyst for more