Companies / FMC

FMC FMC

Chemicals & Allied Products · Balance sheet at Sep 30, 2026 · $ in millions

Moody's Below investment grade (exact rating not stated in filing)S&P Below investment grade (exact rating not stated in filing)Fitch Below investment grade (exact rating not stated in filing)

Next 12 Months: Starting Case
$ in millionsLast 12 MonthsNext Quarter (4Q26E)vs. 4Q25ANext 12 MonthsChange
Revenue$2,815$1,0830.0%$3,45422.7%
Adj. EBITDA($247)$121(34.2%)$425272.3%
Free Cash Flow$370$6(99.0%)($17)(104.6%)
Net Debt, end of period$3,229$3,223$3,2460.5%
Net Debt / Adj. EBITDANANA7.6x
Total Liquidity, end of period$2,397$2,403$2,380(0.7%)
The credit over the next year

FMC is a crop protection credit with about $4.2 billion of debt, an equity deficit after Q3 2026 write-downs, and full-year 2026 adjusted EBITDA guided to roughly negative $114 million after $672 million of channel and rebate charges. The next year turns on whether volume rebounds from the 21% underlying drop in Q3 2026 as channel customers restock, while price keeps falling mid to high single digits from generic competition and the post-patent Rynaxypyr strategy. Each point of price or volume is about $8.6 million of quarterly revenue and each point of gross margin about $8.6 million of quarterly cost, so the path back to positive EBITDA, covenant room under the amended revolver and the planned $1 billion of debt reduction from asset sales all hinge on these few numbers.

  • Leverage cannot be projected: Adj. EBITDA is negative or missing.
  • The company burns $17mm of cash over the next year on the starting case, so liquidity has to fund it.
  • Net debt is roughly unchanged from $3.23bn to $3.25bn.
  • Liquidity a year out is $2.38bn, against $2.40bn today.
  • Company guidance for fiscal 2026: adjusted EBITDA of -$124mm to -$104mm on its own definition, free cash flow of -$350mm to -$150mm.

Built from the inputs on the Projections tab of the model; change them there. A starting case from history, not a forecast.

Capital Structure
Cap StructureAmt Out.Mkt PriceYieldLev. ThroughView
Unrestricted Cash$735.8
Revolving Credit Facility (Fifth Amended and Restated Credit Agreement)150.0100.0%N/aNABearish
8.000% Senior Secured Notes due 20311,200.0100.0%8.00%NABearish
3.450% Senior Notes due 2029500.092.9%*6.09%NABearish
5.650% Senior Notes due 2033500.091.7%*7.28%NABearish
4.500% Senior Notes due 2049500.064.2%*7.91%NABearish
6.375% Senior Notes due 2053500.077.9%*8.48%NABearish
8.450% Fixed-to-Fixed Reset Rate Subordinated Notes due 2055750.074.0%*11.58%NABearish
Short-term foreign debt63.2100.0%N/aNABearish
6.45% Pollution control and industrial revenue bonds due 203249.9100.0%N/aNABearish
Foreign debt (long-term, current portion)9.6100.0%N/aNABearish
Total Debt$3,964.5NA
Net Debt$3,228.7NA
Last Twelve Months
Revenue$2,815
Implied Costs(3,062)
Adj. EBITDA($247)
(-) Interest Expense(251)
(-) Capex(56)
Memo: FCF$370
Total Liquidity$2,397.2