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)
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 Structure
Amt Out.
Mkt Price
Yield
Lev. Through
View
Unrestricted Cash
$735.8
Revolving Credit Facility (Fifth Amended and Restated Credit Agreement)
150.0
100.0%
N/a
NA
Bearish
8.000% Senior Secured Notes due 2031
1,200.0
100.0%
8.00%
NA
Bearish
3.450% Senior Notes due 2029
500.0
92.9%*
6.09%
NA
Bearish
5.650% Senior Notes due 2033
500.0
91.7%*
7.28%
NA
Bearish
4.500% Senior Notes due 2049
500.0
64.2%*
7.91%
NA
Bearish
6.375% Senior Notes due 2053
500.0
77.9%*
8.48%
NA
Bearish
8.450% Fixed-to-Fixed Reset Rate Subordinated Notes due 2055
750.0
74.0%*
11.58%
NA
Bearish
Short-term foreign debt
63.2
100.0%
N/a
NA
Bearish
6.45% Pollution control and industrial revenue bonds due 2032
49.9
100.0%
N/a
NA
Bearish
Foreign debt (long-term, current portion)
9.6
100.0%
N/a
NA
Bearish
Total Debt
$3,964.5
NA
Net Debt
$3,228.7
NA
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
Next 12 months, starting case▲ Revenue $2.81bn → $3.45bn▲ Adj. EBITDA -$247mm → $425mm▼ Free cash flow $370mm → -$17mm▶ Net leverage NA → 7.6x▶ Liquidity $2.40bn → $2.38bn
FMC
9/30/26
Face Value / Adj. EBITDA
Cap Structure
Coupon
Maturity
Amt Out.
Mkt Price
YTM
Next Call
Yield to Call
View
2021A
2022A
2023A
2024A
2025A
LTM
3Q27E LTM
3Q28E LTM
Unrestricted Cash
$735.8
Undrawn Revolver ($2,000mm facility)
1,661.4
Total Liquidity
$2,397.2
Revolving Credit Facility (Fifth Amended and Restated Credit Agreement)
Term SOFR/EURIBO...
6/17/2028
150.0
100.0%
N/a
N/a
N/a
Bearish
8.000% Senior Secured Notes due 2031
8.00%
6/1/2031
1,200.0
100.0%
8.00%
6/1/2028 @ 104
10.53%
Bearish
Total Secured Debt
$1,350.0
1.1x
1.0x
1.7x
1.3x
6.9x
NA
3.2x
3.0x
Net Secured Debt
$614.2
0.5x
0.5x
0.8x
0.6x
3.1x
NA
1.4x
1.3x
3.450% Senior Notes due 2029
3.45%
10/1/2029
500.0
92.9%*
6.09%
7/1/2029 @ 100
6.09%
Bearish
5.650% Senior Notes due 2033
5.65%
5/18/2033
500.0
91.7%*
7.28%
2/18/2033 @ 100
7.28%
Bearish
4.500% Senior Notes due 2049
4.50%
10/1/2049
500.0
64.2%*
7.91%
4/1/2049 @ 100
7.94%
Bearish
6.375% Senior Notes due 2053
6.375%
5/18/2053
500.0
77.9%*
8.48%
11/18/2052 @ 100
8.50%
Bearish
8.450% Fixed-to-Fixed Reset Rate Subordinated Notes due 2055
8.45%
11/1/2055
750.0
74.0%*
11.58%
8/3/2030 @ 100
17.82%
Bearish
Short-term foreign debt
12.80%
N/a
63.2
100.0%
N/a
N/a
N/a
Bearish
6.45% Pollution control and industrial revenue bonds due 2032
Liquidity after maturities and a year of cash flow
$2,617.3
Tranches are from the debt table in the latest quarterly or annual report.Blue figures are inputs in the model. Price is 100% of face unless marked *, which is a bond fund's own valuation from its SEC holdings report, not a traded price.Secured and unsecured are judged from each instrument's name. Adj. EBITDA is operating income plus D&A, stock compensation, restructuring and impairment charges as tagged in SEC filings; it is not the company's own adjusted figure. Free cash flow is cash from operations less capital spending.
The basket review for this company has not finished yet. When it does, this tab shows the dollar capacity to move value or prime lenders, the playbook moves that fit, and what they would do to each tranche. Meanwhile, see the liability management playbook.
Sales volume change% change in revenue from volume, year over year
-1
2
-10
-21
8
2
4
0
3
3
3
0
$8.6mm on revenue
120
Price change% change in revenue from price, year over year
-6
-6
-7
-2
-8
-2
-2
-2
-1
-1
-1
-1
$8.6mm on revenue
(120)
Q3 2026 commercial action charge$ millions of revenue
0
0
0
-639
0
0
0
639
0
0
0
0
$1.0mm on revenue
639
Gross margin% of revenue
39.8
32.5
39.5
36.3
39.8
36.5
43.5
40.3
43.8
36.5
43.5
40.3
$-8.6mm on cost of revenue
(103)
SG&A expense$ millions per quarter
168.7
185.1
179.1
172.3
170.0
168.0
166.0
162.0
160.0
160.0
160.0
160.0
$1.0mm on SG&A
(39)
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.
Bottoms-Up Projections: starting case
$ in millions
4Q25A
1Q26A
2Q26A
3Q26A
4Q26E
1Q27E
2Q27E
3Q27E
4Q27E
1Q28E
2Q28E
3Q28E
Revenue
$1,083
$759
$867
$106
$1,083
$759
$884
$728
$1,101
$776
$902
$719
Y/Y Growth
(11.5%)
(4.1%)
(17.5%)
(80.5%)
0.0%
0.0%
2.0%
587.2%
1.6%
2.3%
1.9%
(1.2%)
Adj. EBITDA
$184
$93
$78
($601)
$121
$131
$108
$66
$160
$132
$106
$59
Margin
17.0%
12.2%
8.9%
(567.1%)
11.2%
17.2%
12.2%
9.0%
14.5%
17.0%
11.8%
8.2%
Free Cash Flow
$631
($618)
$358
($1)
$6
$22
($3)
($42)
$45
$23
($5)
($49)
Cash, end of period
585
391
477
736
742
764
761
719
763
787
781
733
Total Debt, end of period
3,355
3,361
3,964
3,965
3,965
3,965
3,965
3,965
3,965
3,965
3,965
3,965
Net Debt / Adj. EBITDA
14.1x
17.5x
60.4x
NA
NA
NA
NA
7.6x
6.9x
6.8x
6.9x
7.1x
Revenue is built from Insecticides, Fungicides, Plant Health, Product and Service Other, Herbicides, each driven by volume and by price and mix against the same quarter a year earlier. Every cost line, interest, taxes, capital spending and working capital has its own input on the Projections tab of the model. This is a starting case built from history, not a forecast.
FMC took a $672 million EBITDA hit to reset channel pricing, cut its Q4 and full-year outlook, and gave first 2027 and 2028 EBITDA ranges.
Takeaways
Q3 revenue was $106 million after a $639 million charge for commercial actions. Underlying sales, excluding India and the charge, were $745 million, down 22% on volume.
Adjusted EBITDA was negative $559 million. Before the $672 million charge it was $113 million, below guidance. GAAP net loss was $2.07 billion, including about $809 million of deferred tax asset write-downs and a $288 million Rynaxypyr intangible impairment.
About $500 million of the charge comes from moving North America to a lower gross price, lower rebate model. Management says it does not change future cash. The other $175 million cuts prices on high-priced channel inventory in the Americas and will reduce future collections.
Q3 free cash flow was negative $18 million. Full-year free cash flow guidance is now negative $350 million to negative $150 million, including about $180 million of restructuring cash.
Gross debt was about $4.2 billion and cash $736 million, for net debt near $3.4 billion. A $403 million equity sale to Tessenderlo Group closed September 23, giving it about 20% of the shares.
Covenant headroom is thin. Interest coverage was 2.3x against a 2.0x minimum, and pro forma total leverage of 6.1x compares with a 6.75x limit that returns at year-end 2026. The company plans to talk to banks about more covenant flexibility.
Debt and capital
Gross debt about $4.2 billion at September 30, up $103 million from year-end 2025. Net debt about $3.4 billion, down $48 million.
Secured debt to covenant EBITDA was 1.4x versus a 3.5x limit. Interest coverage was 2.3x versus a 2.0x minimum. Total leverage would have been 6.1x versus the 6.75x test that resumes December 31, 2026.
Covenant EBITDA adds back the commercial action charges. Management expects to stay in compliance at year-end and through 2027, but intends to seek further covenant changes from the bank group.
Amendment No. 8 to the credit agreement (October 15) requires India sale proceeds to repay credit agreement debt or fund general purposes, and conditionally releases some guarantors and collateral.
The India business sale to Crystal Crop Protection ($252 million headline) targets a December 1 close. A sale-leaseback of the Delaware site is also expected by year-end.
Year-end 2026 net debt is targeted near $3.1 billion with no revolver balance. The company will prioritize liquidity and largely self-fund the first-half 2027 working capital build.
Guidance
Q4 2026 revenue excluding India cut to $1.04 billion to $1.14 billion, about flat year on year at the midpoint, with a high-single-digit price decline.
Q4 2026 Adjusted EBITDA cut to $210 million to $230 million, down 22% at the midpoint. Q4 adjusted EPS cut to $0.56 to $0.70.
Full-year 2026 revenue excluding India now $2.75 billion to $2.85 billion. Adjusted EBITDA now negative $124 million to negative $104 million, including the Q3 charge.
Full-year 2026 free cash flow cut to negative $350 million to negative $150 million. Interest expense guided to $270 million to $280 million; D&A held at $160 million to $170 million.
New preliminary view: 2027 Adjusted EBITDA of $650 million to $730 million and 2028 of about $760 million to $840 million. Formal 2027 guidance is due in February.
Tone: Defensive and reset-focused: management framed the charges as a one-time clean-up, stressed liquidity and covenant compliance, and asked investors to judge it on execution.
Summary written with AI from Company-published prepared remarks for the October 30, 2026 call (no Q&A), plus the Q3 press release and the October 15 update, both filed with the SEC.. Slides, audio and any transcript are the company's and open on its own site. Full transcripts from transcript vendors are not reproduced here.
Last quarter: Third quarter 2026
Pricing and rebate resets in the channel wiped out third-quarter sales and drove Adjusted EBITDA to negative $559mm; full-year guidance was cut again.
Results
Revenue was $106mm versus $542mm a year earlier, including about $639mm of negative impact from the commercial actions announced on October 15.
Adjusted EBITDA was negative $559mm versus $236mm a year earlier; the company puts the commercial-action hit at about $672mm, leaving underlying Adjusted EBITDA of $113mm.
GAAP net loss was $2.07bn, driven by $809mm of deferred tax asset valuation allowances, a $288mm intangible impairment and $176mm of restructuring charges.
Free cash flow was negative $18mm versus negative $233mm a year earlier, helped by working capital; operating cash flow was $7mm and capex was $8mm.
Excluding India and the commercial actions, revenue was $745mm, down 22%, with volume down 21% and price down 2%.
Why
About $500mm of the EBITDA charge closes out the old North America high-gross-price, high-rebate model and reprices channel inventory toward the new net price model effective October 1.
About $175mm reflects price cuts on high-priced products already held by distributors in Brazil, the US, Canada and Argentina; this is the only piece expected to reduce future cash collections.
Channel customers in several key markets sharply cut replenishment orders late in the quarter, citing high financing costs, ample supply and uncertain demand.
Generic competition has pushed market prices down, and the company expects a high-single-digit price decline again in the fourth quarter.
Balance sheet and guidance
Cash was $736mm at September 30, up from $585mm at year end; total debt was $4.18bn, of which $223mm is current.
FMC stockholders' equity was negative $19mm after the quarter's write-downs, versus $3.77bn a year earlier.
The Tessenderlo equity investment closed in September; the India business sale for $252mm is still expected to close in 2026.
Full-year 2026 revenue excluding India cut to $2.75bn to $2.85bn, from $3.50bn to $3.70bn in July.
Full-year 2026 Adjusted EBITDA cut to negative $124mm to negative $104mm, from $620mm to $680mm in July.
Full-year 2026 free cash flow cut to negative $350mm to negative $150mm, from $75mm to $225mm in July; this includes about $180mm of restructuring spend.
Fourth-quarter revenue excluding India of $1.04bn to $1.14bn and Adjusted EBITDA of $210mm to $230mm, both described as lowered.
What to watch
Bank covenant talks: the October 15 release said FMC would seek further covenant modifications over the next year while the commercial actions are implemented (https://www.sec.gov/Archives/edgar/data/37785/000003778526000149/ex99110152026.htm).
Whether fourth-quarter Adjusted EBITDA lands in the $210mm to $230mm range; it is the only positive quarter left in a negative full-year EBITDA outlook.
Cash collections as the $175mm of channel price cuts flows through and accrued customer rebates of $812mm are settled under the old North America model.
From the company's press release filed Oct 29, 2026. Figures in this section are as the company reports them, including its own adjusted EBITDA.
Links open the document on SEC EDGAR. Earnings call transcripts are not SEC filings and belong to their publishers, so they are not reproduced here; the press release and slides filed with each results 8-K are.
Rating actions
Invalid DateMoody's, S&P and Fitch: Long-term ratings downgraded below investment grade. The company says the agencies cut it to high yield on higher leverage, generic competition in crop protection and weaker earnings. · source
Coming up
Feb 26, 2027Results. Full-year results for the period ending 2026-12-31. The date is an estimate: last year's filing date moved forward a year.
Jun 17, 2028Maturity. Revolving Credit Facility (Fifth Amended and Restated Credit Agreement): $150mm outstanding comes due.