What is Mosaic's operating income?

Mosaic's total operating income in 2025 was $821.50 million, based on the following breakdown: Total Gross Profit: $1.90 billion Total Operating Expenses: $1.08 billion

Mosaic (MOS) Financials

$24.79 -0.67 (-2.63%)

Closing price 09/16/2026 04:00 PM Eastern

Extended Trading

$25.13 +0.34 (+1.38%)

As of 08:01 AM Eastern

Compare

Annual Income Statements for Mosaic

This table shows Mosaic'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	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Net Income / (Loss) Attributable to Common Shareholders	1,000	298	-107	470	-1,067	666	1,631	3,583	1,165	175	541
Consolidated Net Income / (Loss)	1,002	301	-104	470	-1,091	666	1,635	3,614	1,209	202	575
Net Income / (Loss) Continuing Operations	1,004	317	-121	470	-1,031	759	1,627	3,418	1,149	129	573
Total Pre-Tax Income	1,103	242	374	552	-1,256	181	2,225	4,643	1,326	315	1,213
Total Operating Income	1,279	319	466	928	-1,095	413	2,469	4,785	1,338	622	822
Total Gross Profit	1,718	810	843	1,498	897	1,065	3,200	5,756	2,211	1,512	1,902
Total Revenue	8,895	7,163	7,409	9,587	8,906	8,682	12,357	19,125	13,696	11,123	12,052
Operating Revenue	8,895	7,163	7,409	9,587	8,906	8,682	12,357	19,125	13,696	11,123	12,052
Total Cost of Revenue	7,177	6,353	6,567	8,089	8,009	7,617	9,157	13,369	11,486	9,611	10,151
Operating Cost of Revenue	7,177	6,353	6,567	8,089	8,009	7,617	9,157	13,369	11,486	9,611	10,151
Total Operating Expenses	439	117	377	570	1,992	652	732	971	873	890	1,080
Selling, General & Admin Expense	439	304	301	341	354	372	431	498	501	497	534
Other Operating Expenses / (Income)	-	-187	76	229	176	281	143	473	429	394	289
Impairment Charge	-	-	-	-	-	-	-	-	-57	0.00	257
Total Other Income / (Expense), net	-176	-77	-92	-377	-161	-232	-244	-143	-12	-306	391
Interest Expense	-	112	138	166	183	181	169	138	129	183	188
Interest & Investment Income	-98	-	-	-	-	-	-	0.00	0.00	522	0.00
Other Income / (Expense), net	-78	36	46	-211	22	-51	-75	-5.00	117	-646	579
Income Tax Expense	99	-74	495	77	-225	-579	598	1,224	177	187	640
Other Adjustments to Consolidated Net Income / (Loss)	-2.40	-15	17	-	-59	-94	7.80	196	60	73	2.30
Net Income / (Loss) Attributable to Noncontrolling Interest	1.40	3.40	3.00	-0.10	-23	-0.50	4.30	31	44	27	35
Basic Earnings per Share	$2.79	$0.85	($0.31)	$1.22	($2.78)	$1.76	$4.31	$10.17	$3.52	$0.55	$1.70
Weighted Average Basic Shares Outstanding	358.50M	350.40M	350.90M	384.80M	383.80M	379M	378.10M	352.40M	331.30M	319.80M	317.30M
Diluted Earnings per Share	$2.78	$0.85	($0.31)	$1.22	($2.78)	$1.75	$4.27	$10.06	$3.50	$0.55	$1.70
Weighted Average Diluted Shares Outstanding	360.30M	351.70M	350.90M	386.40M	383.80M	381.30M	381.60M	356M	333.20M	320.70M	318.90M
Weighted Average Basic & Diluted Shares Outstanding	358.60M	350.40M	345.80M	385.20M	378.76M	758.19M	736.62M	672.97M	321.69M	316.94M	317.51M
Cash Dividends to Common per Share	$1.08	$1.10	$0.35	$0.10	$0.20	$0.20	$0.30	$0.60	$0.85	$0.85	$0.88

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

Metric	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Period end date	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026	6/30/2026
Net Income / (Loss) Attributable to Common Shareholders	365	45	-162	122	169	238	411	411	-520	-258	-273
Consolidated Net Income / (Loss)	368	57	-151	131	166	250	420	424	-518	-255	-266
Net Income / (Loss) Continuing Operations	368	19	-173	126	157	250	418	424	-519	-255	-267
Total Pre-Tax Income	324	25	-74	174	190	313	564	599	-264	-286	-301
Total Operating Income	279	173	233	115	100	339	244	340	-101	-373	-36
Total Gross Profit	560	399	394	417	302	488	519	552	343	236	215
Total Revenue	3,150	2,679	2,817	2,811	2,816	2,621	3,006	3,452	2,974	2,998	2,824
Operating Revenue	3,150	2,679	2,817	2,811	2,816	2,621	3,006	3,452	2,974	2,998	2,824
Total Cost of Revenue	2,590	2,280	2,423	2,394	2,514	2,133	2,487	2,900	2,631	2,762	2,609
Operating Cost of Revenue	2,590	2,280	2,423	2,394	2,514	2,133	2,487	2,900	2,631	2,762	2,609
Total Operating Expenses	281	226	161	301	202	150	274	213	444	609	250
Selling, General & Admin Expense	123	107	128	148	114	123	167	126	119	136	132
Other Operating Expenses / (Income)	158	120	32	153	89	27	107	87	68	240	112
Other Special Charges / (Income)	-	-	-	-	-	0.00	0.00	-	-	233	6.20
Total Other Income / (Expense), net	45	-148	-308	59	91	-26	320	260	-162	87	-265
Interest Expense	35	48	46	42	47	41	53	46	48	55	63
Other Income / (Expense), net	80	-100	-261	101	-385	15	373	305	-114	142	-203
Income Tax Expense	-44	6.20	99	48	34	63	146	176	255	-31	-34
Other Adjustments to Consolidated Net Income / (Loss)	0.30	38	22	4.50	9.10	0.50	1.40	0.30	0.10	0.40	1.60
Net Income / (Loss) Attributable to Noncontrolling Interest	2.70	11	11	8.50	-3.30	12	9.00	13	1.10	3.10	7.30
Basic Earnings per Share	$1.12	$0.14	($0.50)	$0.38	$0.53	$0.75	$1.29	$1.30	($1.64)	($0.81)	($0.86)
Weighted Average Basic Shares Outstanding	331.30M	322.10M	321.20M	318.40M	319.80M	317M	317.30M	317.40M	317.30M	317.50M	317.90M
Diluted Earnings per Share	$1.12	$0.14	($0.50)	$0.38	$0.53	$0.75	$1.29	$1.29	($1.63)	($0.81)	($0.86)
Weighted Average Diluted Shares Outstanding	333.20M	323.50M	321.20M	319.40M	320.70M	318.20M	319M	319.40M	318.90M	317.50M	317.90M
Weighted Average Basic & Diluted Shares Outstanding	321.69M	642.79M	637.28M	317.65M	316.94M	317.23M	317.38M	317.41M	317.51M	317.85M	317.90M

This table details how cash moves in and out of Mosaic'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	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Net Change in Cash & Equivalents	-238	-1,426	1,483	-1,607	-339	62	192	-32	-393	-56	-6.40
Net Cash From Operating Activities	2,038	1,260	936	1,126	1,095	1,583	2,187	3,936	2,407	1,299	825
Net Cash From Continuing Operating Activities	2,038	1,260	936	1,126	1,095	1,583	2,187	3,929	2,407	1,299	825
Net Income / (Loss) Continuing Operations	1,002	301	-104	470	-1,091	666	1,635	3,614	1,209	202	575
Consolidated Net Income / (Loss)	1,002	301	-104	470	-1,091	666	1,635	3,614	1,209	202	575
Depreciation Expense	740	711	666	884	883	848	813	934	961	1,026	1,050
Amortization Expense	-	0.00	0.00	-49	-5.50	-	-	-	21	37	43
Non-Cash Adjustments To Reconcile Net Income	149	192	70	313	1,699	253	263	24	105	53	-48
Changes in Operating Assets and Liabilities, net	148	56	304	-208	-390	-184	-524	-644	112	-18	-795
Net Cash From Investing Activities	-1,118	-1,866	-668	-1,945	-1,361	-1,190	-1,322	-1,260	-1,317	-1,261	-1,310
Net Cash From Continuing Investing Activities	-1,118	-1,866	-668	-1,945	-1,361	-1,190	-1,322	-1,260	-1,317	-1,261	-1,310
Purchase of Property, Plant & Equipment	-1,000	-843	-820	-955	-1,272	-1,171	-1,289	-1,247	-1,402	-1,252	-1,359
Acquisitions	-227	-244	-63	0.00	-55	-	0.00	0.00	-41	0.00	0.00
Purchase of Investments	0.00	-1,659	-1,676	-1,520	-573	-619	-434	-763	-1,241	-1,530	-976
Sale of Property, Plant & Equipment	-	-	-	-	-	-	-	-	4.80	17	79
Divestitures	54	0.90	301	13	4.00	-	0.00	0.00	158	0.00	0.00
Sale and/or Maturity of Investments	54	1,029	1,658	519	536	607	410	743	1,209	1,501	949
Other Investing Activities, net	1.10	-150	-68	-1.80	-0.10	-7.40	-10	7.20	-5.30	2.60	-2.60
Net Cash From Financing Activities	-893	-889	1,201	-725	-82	-284	-682	-2,679	-1,481	-132	452
Net Cash From Continuing Financing Activities	-893	-889	1,201	-725	-82	-284	-682	-2,679	-1,481	-132	452
Repayment of Debt	-819	-1,979	-1,138	-1,715	-1,580	-2,766	-2,733	-6,268	-13,755	-18,059	-18,070
Repurchase of Common Equity	-710	-75	0.00	0.00	-150	0.00	-411	-1,665	-756	-235	0.00
Payment of Dividends	-385	-385	-211	-39	-68	-76	-135	-236	-393	-303	-301
Issuance of Debt	1,020	1,551	2,550	1,029	1,715	2,559	1,849	3,441	11,955	17,840	18,149
Other Financing Activities, net	-	-	-	-	0.00	0.00	748	2,049	1,469	625	673
Other Net Changes in Cash	-	-	-	-	-	-47	9.30	-30	-2.80	38	26

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

Metric	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Period end date	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026	6/30/2026
Net Change in Cash & Equivalents	-241	-14	3.20	-18	-65	-26	24	-125	121	0.40	6.80
Net Cash From Operating Activities	538	-80	847	313	219	43	610	229	-56	104	167
Net Cash From Continuing Operating Activities	517	-80	847	313	219	43	610	229	-56	104	167
Net Income / (Loss) Continuing Operations	368	57	-151	131	166	250	420	424	-518	-255	-266
Consolidated Net Income / (Loss)	368	57	-151	131	166	250	420	424	-518	-255	-266
Depreciation Expense	258	241	264	238	282	243	262	277	268	317	292
Non-Cash Adjustments To Reconcile Net Income	11	129	319	-197	-198	10	-300	-110	352	198	393
Changes in Operating Assets and Liabilities, net	-120	-506	414	141	-67	-460	205	-373	-167	-156	-272
Net Cash From Investing Activities	-362	-388	-349	-248	-277	-341	-319	-363	-287	-369	-298
Net Cash From Continuing Investing Activities	-362	-388	-349	-248	-277	-341	-319	-363	-287	-369	-298
Purchase of Property, Plant & Equipment	-359	-383	-334	-241	-294	-341	-305	-364	-350	-357	-320
Purchase of Investments	-201	-625	-106	-431	-368	-103	-395	-101	-377	-545	-110
Sale of Property, Plant & Equipment	-	-	-	-	-	5.80	-	-	-	31	3.20
Sale and/or Maturity of Investments	197	620	78	421	382	97	380	101	371	504	130
Other Investing Activities, net	0.40	0.10	13	2.90	3.30	-0.40	0.90	1.60	-11	-2.80	-1.10
Net Cash From Financing Activities	-411	458	-489	-138	37	272	-285	3.80	461	263	148
Net Cash From Continuing Financing Activities	-411	458	-489	-138	37	272	-285	3.80	461	263	148
Repayment of Debt	-5,931	-4,849	-3,800	-4,372	-5,038	-3,846	-3,730	-4,605	-5,889	-3,444	-3,885
Payment of Dividends	-83	-78	-71	-73	-81	-71	-77	-76	-77	-71	-69
Issuance of Debt	4,284	4,991	3,434	4,658	4,757	3,987	3,518	4,790	5,855	3,677	4,000
Other Financing Activities, net	1,469	502	0.30	-301	424	202	4.00	-105	572	101	101
Other Net Changes in Cash	-6.20	-3.80	-6.20	55	-	-0.40	18	5.50	3.30	2.20	-10
Cash Interest Paid	-	17	77	20	-	12	82	20	-	17	91
Cash Income Taxes Paid	-	99	75	110	-	76	75	89	-	64	45

This table presents Mosaic'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	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Total Assets	17,390	16,841	18,633	20,119	19,299	19,790	22,036	23,386	23,033	22,924	24,480
Total Current Assets	4,143	3,058	4,343	4,237	3,718	3,521	5,325	6,557	4,745	4,498	5,238
Cash & Equivalents	1,276	673	2,154	848	519	574	770	735	349	273	277
Accounts Receivable	675	628	643	839	804	881	1,532	1,700	1,269	1,113	1,079
Inventories, net	1,564	1,391	1,547	2,270	2,076	1,739	2,741	3,543	2,523	2,548	3,363
Other Current Assets	629	366	-	281	319	327	283	578	604	564	446
Other Current Nonoperating Assets	-	-	-	-	-	-	-	-	-	0.00	74
Plant, Property, & Equipment, net	8,721	9,199	0.00	11,747	11,690	11,854	12,475	12,679	13,585	13,353	13,983
Total Noncurrent Assets	4,525	4,585	1,694	4,136	3,890	4,414	4,236	4,151	4,702	5,073	5,260
Long-Term Investments	981	1,063	-	827	764	673	692	886	909	1,533	1,848
Goodwill	1,595	1,631	1,694	1,708	1,157	1,173	1,172	1,116	1,139	1,061	1,005
Noncurrent Deferred & Refundable Income Taxes	692	836	-	344	515	1,179	997	752	1,079	958	812
Other Noncurrent Operating Assets	1,257	1,054	-	1,258	1,454	1,389	1,375	1,396	1,576	1,520	1,595
Total Liabilities & Shareholders' Equity	17,390	16,841	10,394	20,119	19,299	19,790	22,036	23,386	23,033	22,924	24,480
Total Liabilities	7,825	7,218	754	9,515	9,931	10,035	11,288	11,192	10,600	11,309	12,246
Total Current Liabilities	2,047	1,477	754	2,484	2,592	3,147	4,787	5,534	3,874	4,171	3,983
Short-Term Debt	549	168	-	610	829	1,144	1,643	1,961	930	1,295	1,283
Accounts Payable	521	472	-	781	680	769	1,261	1,293	1,167	1,157	1,172
Accrued Expenses	978	837	754	1,093	1,082	1,233	1,884	2,280	1,777	1,720	1,473
Other Current Nonoperating Liabilities	-	-	-	-	-	-	-	-	-	0.00	55
Total Noncurrent Liabilities	5,778	5,741	0.00	7,031	7,339	6,888	6,501	5,658	6,726	7,138	8,263
Long-Term Debt	3,770	3,779	-	4,492	4,526	4,074	3,382	2,412	3,232	3,332	4,251
Noncurrent Deferred & Payable Income Tax Liabilities	977	1,009	-	1,081	1,041	1,061	1,016	1,010	1,066	943	1,001
Other Noncurrent Operating Liabilities	1,031	953	-	1,459	1,773	1,754	2,102	2,236	2,429	2,863	3,011
Total Equity & Noncontrolling Interests	9,565	9,623	9,639	10,605	9,368	9,755	10,749	12,194	12,433	11,615	12,234
Total Preferred & Common Equity	9,532	9,585	9,570	10,397	9,186	9,581	10,604	12,055	12,290	11,482	12,085
Total Common Equity	9,532	9,585	9,570	10,397	9,186	9,581	10,604	12,055	12,290	11,482	12,085
Common Stock	9.90	33	-	990	862	877	482	3.40	3.20	5.30	32
Retained Earnings	11,015	10,863	10,631	11,065	9,922	10,511	12,014	14,203	14,242	13,926	14,184
Accumulated Other Comprehensive Income / (Loss)	-1,493	-1,312	-1,062	-1,657	-1,598	-1,806	-1,892	-2,152	-1,955	-2,449	-2,132
Noncontrolling Interest	33	38	-	207	182	174	144	140	143	132	149

This table presents Mosaic'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 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q1 2026	Q2 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	3/31/2026	6/30/2026
Total Assets	22,654	23,033	22,873	22,567	23,292	22,924	23,166	24,305	24,668	24,569	24,641
Total Current Assets	5,157	4,745	4,655	4,759	4,971	4,498	4,595	5,018	5,076	5,341	5,430
Cash & Equivalents	591	349	337	322	302	273	259	286	153	282	294
Accounts Receivable	1,399	1,269	1,213	1,286	1,032	1,113	1,067	1,114	1,060	1,016	860
Inventories, net	2,453	2,523	2,603	2,554	2,923	2,548	2,783	3,067	3,279	3,423	3,668
Other Current Assets	713	604	503	598	715	564	486	550	583	461	512
Other Current Nonoperating Assets	-	-	-	-	-	-	-	-	-	159	97
Plant, Property, & Equipment, net	13,140	13,585	13,461	13,270	13,683	13,353	13,517	13,975	13,997	13,678	13,617
Total Noncurrent Assets	4,358	4,702	4,757	4,538	4,637	5,073	5,054	5,312	5,595	5,550	5,593
Long-Term Investments	911	909	932	954	960	1,533	1,418	1,630	1,941	1,964	1,806
Goodwill	1,115	1,139	1,118	1,106	1,117	1,061	1,065	1,106	1,092	989	969
Noncurrent Deferred & Refundable Income Taxes	802	1,079	1,120	918	994	958	1,020	1,037	1,018	988	1,206
Other Noncurrent Operating Assets	1,530	1,576	1,586	1,560	1,566	1,520	1,551	1,539	1,544	1,608	1,613
Total Liabilities & Shareholders' Equity	22,654	23,033	22,873	22,567	23,292	22,924	23,166	24,305	24,668	24,569	24,641
Total Liabilities	10,447	10,600	10,709	10,736	11,330	11,309	11,249	11,720	11,731	12,611	13,006
Total Current Liabilities	4,696	3,874	4,020	4,119	4,176	4,171	4,091	4,417	4,450	4,288	4,063
Short-Term Debt	1,855	930	1,600	1,272	1,269	1,295	1,652	1,482	1,599	1,651	1,441
Accounts Payable	1,106	1,167	850	1,055	1,178	1,157	936	1,263	1,215	1,085	1,177
Accrued Expenses	1,736	1,777	1,571	1,792	1,728	1,720	1,504	1,671	1,636	1,417	1,367
Other Current Nonoperating Liabilities	-	-	-	-	-	-	-	-	-	134	77
Total Noncurrent Liabilities	5,751	6,726	6,689	6,618	7,155	7,138	7,158	7,304	7,281	8,323	8,943
Long-Term Debt	2,402	3,232	3,222	3,194	3,197	3,332	3,330	3,331	3,372	4,271	4,768
Noncurrent Deferred & Payable Income Tax Liabilities	1,018	1,066	1,039	1,031	1,102	943	945	991	971	1,051	1,195
Other Noncurrent Operating Liabilities	2,331	2,429	2,428	2,392	2,855	2,863	2,883	2,981	2,938	3,001	2,981
Total Equity & Noncontrolling Interests	12,207	12,433	12,164	11,830	11,961	11,615	11,917	12,585	12,937	11,958	11,635
Total Preferred & Common Equity	12,050	12,290	12,019	11,681	11,809	11,482	11,771	12,435	12,781	11,804	11,464
Total Common Equity	12,050	12,290	12,019	11,681	11,809	11,482	11,771	12,435	12,781	11,804	11,464
Common Stock	3.30	3.20	3.20	3.20	4.80	5.30	12	20	26	38	46
Retained Earnings	14,157	14,242	14,109	13,907	13,915	13,926	14,094	14,504	14,845	13,857	13,585
Accumulated Other Comprehensive Income / (Loss)	-2,110	-1,955	-2,093	-2,229	-2,111	-2,449	-2,335	-2,089	-2,091	-2,091	-2,167
Noncontrolling Interest	157	143	145	150	153	132	146	150	156	154	171

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

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
DEI Shares Outstanding	-	-	-	-	-	-	-	-	-	-	317,407,877.00
DEI Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	317,407,877.00
DEI Earnings Per Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	1.70
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Net Operating Profit after Tax (NOPAT)	1,164	417	-151	799	-766	1,733	1,805	3,523	1,159	254	388
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	21.27%	6.99%	1.56%	2.18%
Earnings before Interest and Taxes (EBIT)	1,201	355	512	718	-1,073	362	2,394	4,780	1,455	-24	1,401
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,941	1,066	1,178	1,552	-196	1,209	3,207	5,714	2,416	1,038	2,494
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,104	210	8,554	-10,105	-174	1,447	1,219	2,890	769	1,154	-802
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	11,627	11,833	3,129	14,032	13,440	13,726	14,313	14,946	15,336	14,436	15,625
Increase / (Decrease) in Invested Capital	60	207	-8,704	10,903	-592	286	586	634	390	-901	1,190
Book Value per Share	$27.04	$27.37	$27.26	$26.97	$24.25	$25.27	$27.98	$35.40	$37.60	$36.15	$38.07
Tangible Book Value per Share	$22.51	$22.71	$22.44	$22.54	$21.20	$22.18	$24.89	$32.13	$34.12	$32.81	$34.91
Total Capital	13,883	13,570	9,639	15,707	14,723	14,973	15,774	16,568	16,594	16,242	17,768
Total Debt	4,318	3,947	0.00	5,102	5,355	5,218	5,025	4,373	4,161	4,627	5,534
Total Long-Term Debt	3,770	3,779	0.00	4,492	4,526	4,074	3,382	2,412	3,232	3,332	4,251
Net Debt	2,062	2,211	-2,154	3,428	4,072	3,971	3,564	2,752	2,904	2,821	3,409
Capital Expenditures (CapEx)	1,000	843	820	955	1,272	1,171	1,289	1,247	1,402	1,252	1,280
Debt-free, Cash-free Net Working Capital (DFCFNWC)	1,369	1,076	1,435	1,516	1,437	945	1,412	2,249	1,452	1,349	2,261
Debt-free Net Working Capital (DFNWC)	2,645	1,749	3,589	2,364	1,956	1,519	2,181	2,984	1,801	1,622	2,538
Net Working Capital (NWC)	2,096	1,581	3,589	1,753	1,127	375	538	1,023	871	327	1,255
Net Nonoperating Expense (NNE)	162	115	-46	329	324	1,068	170	-91	-50	52	-187
Net Nonoperating Obligations (NNO)	2,062	2,211	-6,510	3,428	4,072	3,971	3,564	2,752	2,904	2,821	3,391
Total Depreciation and Amortization (D&A)	740	711	666	835	877	848	813	934	961	1,062	1,093
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$2.79	$0.85	($0.31)	$1.22	($2.78)	$1.76	$4.31	$10.17	$3.52	$0.55	$1.70
Adjusted Weighted Average Basic Shares Outstanding	358.50M	350.40M	350.90M	384.80M	383.80M	379M	378.10M	352.40M	331.30M	319.80M	317.30M
Adjusted Diluted Earnings per Share	$2.78	$0.85	($0.31)	$1.22	($2.78)	$1.75	$4.27	$10.06	$3.50	$0.55	$1.70
Adjusted Weighted Average Diluted Shares Outstanding	360.30M	351.70M	350.90M	386.40M	383.80M	381.30M	381.60M	356M	333.20M	320.70M	318.90M
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	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	352.52M	350.24M	385.23M	385.47M	378.76M	758.19M	736.62M	672.97M	321.69M	316.94M	317.51M
Normalized Net Operating Profit after Tax (NOPAT)	1,164	223	326	799	257	289	1,921	3,523	1,159	435	755
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-

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

Metric	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Period end date	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026	6/30/2026
DEI Shares Outstanding	-	-	-	-	-	-	-	-	317,407,877.00	317,505,258.00	317,846,644.00
DEI Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	317,407,877.00	317,505,258.00	317,846,644.00
DEI Earnings Per Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-1.64	-0.81	-0.86
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-29.72%	-25.66%	-17.01%	-20.78%	-10.59%	-2.18%	6.71%	22.81%	-	14.39%	-6.04%
EBITDA Growth	-34.69%	-61.06%	-68.68%	91.07%	-100.49%	89.79%	271.83%	103.89%	-	-85.58%	-93.86%
EBIT Growth	-49.54%	-87.53%	-105.48%	18,091.67%	-179.46%	382.92%	2,304.64%	198.70%	-	-165.23%	-138.57%
NOPAT Growth	-35.14%	-69.44%	-42.67%	-18.09%	-74.01%	107.12%	10.93%	187.42%	-	-196.68%	-113.72%
Net Income Growth	-30.37%	-87.69%	-139.80%	4,116.13%	-54.97%	342.48%	378.13%	224.48%	-	-201.80%	-163.26%
EPS Growth	-30.00%	-89.06%	-145.05%	3,900.00%	-52.68%	435.71%	358.00%	239.47%	-	-208.00%	-166.67%
Operating Cash Flow Growth	-43.70%	-153.69%	-21.04%	-51.67%	-59.25%	153.63%	-28.04%	-26.97%	-	142.89%	-72.53%
Free Cash Flow Firm Growth	49.43%	-120.63%	287.23%	-190.60%	1,429.42%	991.79%	-171.18%	-238.81%	-	-184.82%	4.56%
Invested Capital Growth	2.61%	1.39%	-1.51%	1.36%	-5.87%	-3.15%	3.07%	4.27%	-	2.55%	1.57%
Revenue Q/Q Growth	-11.24%	-14.93%	5.12%	-0.20%	0.18%	-6.93%	14.68%	14.85%	-	0.82%	-5.80%
EBITDA Q/Q Growth	159.58%	-49.02%	-24.79%	91.96%	-100.66%	19,983.33%	47.36%	6.08%	-	37.60%	-37.21%
EBIT Q/Q Growth	30,000.00%	-79.60%	-138.25%	871.07%	-232.05%	223.99%	74.63%	4.47%	-	-7.21%	-3.25%
NOPAT Q/Q Growth	209.78%	-58.77%	25.28%	-48.81%	-1.72%	228.60%	-32.90%	32.64%	-	-268.48%	90.48%
Net Income Q/Q Growth	11,770.97%	-84.65%	-367.08%	186.61%	26.78%	50.88%	67.88%	1.05%	-	50.91%	-4.32%
EPS Q/Q Growth	11,300.00%	-87.50%	-457.14%	176.00%	39.47%	41.51%	72.00%	0.00%	-	50.31%	-6.17%
Operating Cash Flow Q/Q Growth	-16.88%	-114.87%	1,158.75%	-63.06%	-29.91%	-80.44%	1,320.75%	-62.51%	-	285.74%	60.65%
Free Cash Flow Firm Q/Q Growth	-155.78%	-16.09%	558.66%	-130.50%	918.47%	-22.12%	-136.61%	-45.20%	-	48.49%	58.81%
Invested Capital Q/Q Growth	2.50%	2.48%	-4.43%	0.97%	-4.82%	5.44%	1.71%	2.15%	-	-0.10%	0.74%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	17.76%	14.90%	13.99%	14.83%	10.72%	18.63%	17.25%	16.00%	-	7.86%	7.60%
EBITDA Margin	19.57%	11.73%	8.39%	16.14%	-0.11%	22.76%	29.24%	27.01%	-	2.87%	1.91%
Operating Margin	8.84%	6.45%	8.28%	4.11%	3.55%	12.92%	8.13%	9.84%	-	-12.44%	-1.26%
EBIT Margin	11.39%	2.73%	-0.99%	7.68%	-10.12%	13.49%	20.54%	18.68%	-	-7.69%	-8.43%
Profit (Net Income) Margin	11.68%	2.11%	-5.36%	4.65%	5.88%	9.54%	13.96%	12.29%	-	-8.49%	-9.40%
Tax Burden Percent	113.62%	224.21%	202.82%	75.03%	87.03%	79.92%	74.38%	70.77%	-	89.02%	88.24%
Interest Burden Percent	90.27%	34.43%	265.71%	80.69%	-66.78%	88.49%	91.41%	92.93%	-	123.98%	126.38%
Effective Tax Rate	-13.52%	24.60%	0.00%	27.55%	17.75%	20.24%	25.87%	29.28%	-	0.00%	0.00%
Return on Invested Capital (ROIC)	9.08%	3.98%	4.67%	2.26%	2.18%	7.37%	4.45%	5.35%	-	-7.02%	-0.69%
ROIC Less NNEP Spread (ROIC-NNEP)	10.91%	1.87%	-6.01%	3.84%	5.10%	6.79%	12.28%	11.39%	-	-6.83%	-7.58%
Return on Net Nonoperating Assets (RNNOA)	2.51%	0.54%	-1.45%	0.95%	1.21%	1.93%	3.06%	2.78%	-	-1.99%	-2.19%
Return on Equity (ROE)	11.59%	4.52%	3.22%	3.21%	3.39%	9.30%	7.51%	8.13%	-	-9.01%	-2.88%
Cash Return on Invested Capital (CROIC)	5.08%	4.31%	5.83%	2.67%	7.76%	6.23%	0.98%	0.77%	-	-2.44%	-2.32%
Operating Return on Assets (OROA)	6.72%	1.53%	-0.53%	3.83%	-4.90%	6.48%	9.86%	9.27%	-	-4.01%	-4.22%
Return on Assets (ROA)	6.90%	1.18%	-2.86%	2.32%	2.85%	4.58%	6.71%	6.09%	-	-4.42%	-4.71%
Return on Common Equity (ROCE)	11.45%	4.46%	3.18%	3.17%	3.36%	9.19%	7.42%	8.03%	-	-8.90%	-2.84%
Return on Equity Simple (ROE_SIMPLE)	0.00%	6.71%	2.37%	3.42%	0.00%	3.36%	0.00%	0.00%	-	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	316	130	163	84	82	270	181	240	-71	-261	-25
NOPAT Margin	10.04%	4.87%	5.80%	2.97%	2.92%	10.30%	6.03%	6.96%	-	-8.71%	-0.88%
Net Nonoperating Expense Percent (NNEP)	-1.83%	2.11%	10.68%	-1.58%	-2.92%	0.58%	-7.84%	-6.04%	-	-0.19%	6.89%
Return On Investment Capital (ROIC_SIMPLE)	1.91%	-	-	-	0.51%	1.60%	1.04%	1.34%	-0.40%	-1.46%	-0.14%
Cost of Revenue to Revenue	82.24%	85.10%	86.01%	85.17%	89.28%	81.37%	82.75%	84.00%	-	92.14%	92.40%
SG&A Expenses to Revenue	3.91%	3.99%	4.56%	5.27%	4.03%	4.68%	5.56%	3.64%	-	4.53%	4.66%
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	8.92%	8.45%	5.71%	10.72%	7.17%	5.72%	9.12%	6.16%	-	20.30%	8.86%
Earnings before Interest and Taxes (EBIT)	359	73	-28	216	-285	354	617	645	-215	-231	-238
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	617	314	236	454	-3.00	597	879	932	63	86	54
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.92	0.88	0.80	0.72	0.68	0.73	0.93	0.86	-	0.69	0.59
Price to Tangible Book Value (P/TBV)	1.02	0.97	0.88	0.80	0.75	0.80	1.02	0.94	-	0.75	0.64
Price to Revenue (P/Rev)	0.83	0.82	0.76	0.74	0.70	0.77	1.03	0.93	-	0.65	0.55
Price to Earnings (P/E)	9.73	13.59	37.94	22.99	44.64	23.28	12.31	8.95	-	179.92	0.00
Dividend Yield	3.03%	2.51%	2.84%	3.10%	3.42%	3.15%	2.36%	2.51%	-	3.45%	4.15%
Earnings Yield	10.27%	7.36%	2.64%	4.35%	2.24%	4.30%	8.12%	11.17%	-	0.56%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.94	0.91	0.84	0.78	0.75	0.79	0.94	0.89	-	0.76	0.70
Enterprise Value to Revenue (EV/Rev)	1.05	1.11	1.04	1.04	0.97	1.09	1.30	1.18	-	0.96	0.90
Enterprise Value to EBITDA (EV/EBITDA)	5.95	7.40	8.99	7.34	10.37	9.36	7.44	5.76	-	6.15	9.54
Enterprise Value to EBIT (EV/EBIT)	9.88	15.12	31.35	19.18	0.00	46.86	16.21	10.55	-	14.61	0.00
Enterprise Value to NOPAT (EV/NOPAT)	12.41	16.02	19.38	19.63	42.43	25.62	23.92	18.33	-	968.45	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	5.98	6.53	6.47	7.35	8.28	8.45	12.34	12.76	-	13.46	24.81
Enterprise Value to Free Cash Flow (EV/FCFF)	18.70	21.17	14.32	29.58	9.32	12.45	97.67	118.39	-	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.33	0.40	0.38	0.37	0.40	0.42	0.38	0.38	-	0.50	0.53
Long-Term Debt to Equity	0.26	0.26	0.27	0.27	0.29	0.28	0.26	0.26	-	0.36	0.41
Financial Leverage	0.23	0.29	0.24	0.25	0.24	0.28	0.25	0.24	-	0.29	0.29
Leverage Ratio	1.88	1.89	1.87	1.90	1.91	1.91	1.92	1.93	-	2.00	2.02
Compound Leverage Factor	1.70	0.65	4.98	1.53	-1.28	1.69	1.76	1.79	-	2.48	2.55
Debt to Total Capital	25.08%	28.39%	27.41%	27.19%	28.49%	29.48%	27.67%	27.76%	-	33.12%	34.80%
Short-Term Debt to Total Capital	5.60%	9.42%	7.80%	7.73%	7.97%	9.77%	8.52%	8.93%	-	9.23%	8.08%
Long-Term Debt to Total Capital	19.47%	18.97%	19.60%	19.46%	20.52%	19.71%	19.15%	18.83%	-	23.89%	26.72%
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	0.86%	0.85%	0.92%	0.93%	0.81%	0.86%	0.86%	0.87%	-	0.86%	0.96%
Common Equity to Total Capital	74.06%	70.76%	71.68%	71.88%	70.70%	69.66%	71.47%	71.37%	-	66.02%	64.25%
Debt to EBITDA	1.72	2.51	3.18	2.76	4.46	3.88	2.45	2.04	-	3.05	5.38
Net Debt to EBITDA	1.20	1.85	2.27	1.98	2.72	2.57	1.47	1.18	-	1.90	3.56
Long-Term Debt to EBITDA	1.34	1.68	2.27	1.97	3.21	2.59	1.70	1.38	-	2.20	4.13
Debt to NOPAT	3.59	5.43	6.86	7.38	18.24	10.62	7.88	6.49	-	480.89	-52.24
Net Debt to NOPAT	2.50	4.00	4.90	5.29	11.12	7.05	4.74	3.76	-	298.52	-34.57
Long-Term Debt to NOPAT	2.79	3.63	4.90	5.28	13.14	7.10	5.45	4.40	-	346.82	-40.11
Altman Z-Score	2.20	2.06	1.95	1.85	1.73	1.86	2.00	2.00	-	1.70	1.61
Noncontrolling Interest Sharing Ratio	1.15%	1.27%	1.23%	1.28%	1.14%	1.21%	1.23%	1.24%	-	1.25%	1.32%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.22	1.16	1.16	1.19	1.08	1.12	1.14	1.14	-	1.25	1.34
Quick Ratio	0.42	0.39	0.39	0.32	0.33	0.32	0.32	0.27	-	0.30	0.28
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-74	-86	394	-120	983	765	-280	-407	-1,261	-649	-267
Operating Cash Flow to CapEx	149.93%	-20.89%	253.67%	129.94%	74.57%	12.59%	200.10%	62.71%	-	32.02%	52.79%
Free Cash Flow to Firm to Interest Expense	-2.12	-1.79	8.49	-2.88	21.05	18.81	-5.29	-8.92	-	-11.74	-4.26
Operating Cash Flow to Interest Expense	15.42	-1.67	18.25	7.50	4.70	1.05	11.50	5.01	-	1.88	2.67
Operating Cash Flow Less CapEx to Interest Expense	5.13	-9.65	11.06	1.73	-1.60	-7.32	5.75	-2.98	-	-4.00	-2.38
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.59	0.56	0.53	0.50	0.48	0.48	0.48	0.50	-	0.52	0.50
Accounts Receivable Turnover	9.23	9.68	9.73	9.43	9.34	9.71	9.38	11.37	-	11.93	12.41
Inventory Turnover	3.79	3.66	3.66	3.60	3.79	3.51	3.39	3.24	-	3.47	3.24
Fixed Asset Turnover	1.04	0.97	0.93	0.85	0.83	0.82	0.83	0.86	-	0.91	0.89
Accounts Payable Turnover	9.34	11.54	9.12	8.48	8.27	10.59	8.22	8.39	-	10.67	8.93
Days Sales Outstanding (DSO)	39.56	37.71	37.53	38.72	39.09	37.61	38.92	32.10	-	30.59	29.42
Days Inventory Outstanding (DIO)	96.39	99.79	99.77	101.29	96.30	103.86	107.67	112.81	-	105.05	112.74
Days Payable Outstanding (DPO)	39.08	31.63	40.03	43.03	44.12	34.45	44.40	43.53	-	34.21	40.86
Cash Conversion Cycle (CCC)	96.88	105.87	97.28	96.98	91.28	107.02	102.19	101.38	-	101.43	101.31
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	15,336	15,716	15,020	15,167	14,436	15,221	15,482	15,814	15,625	15,609	15,724
Invested Capital Turnover	0.90	0.82	0.81	0.76	0.75	0.72	0.74	0.77	-	0.81	0.79
Increase / (Decrease) in Invested Capital	390	216	-230	204	-901	-496	461	647	1,190	388	243
Enterprise Value (EV)	14,384	14,230	12,628	11,891	10,761	12,010	14,619	14,040	-	11,926	11,015
Market Capitalization	11,338	10,533	9,288	8,533	7,808	8,561	11,573	11,007	-	8,096	6,735
Book Value per Share	$37.60	$37.31	$36.34	$37.06	$36.15	$37.14	$39.20	$40.27	$38.07	$37.18	$36.07
Tangible Book Value per Share	$34.12	$33.84	$32.90	$33.55	$32.81	$33.78	$35.71	$36.83	$34.91	$34.06	$33.02
Total Capital	16,594	16,985	16,296	16,428	16,242	16,898	17,398	17,908	17,768	17,880	17,844
Total Debt	4,161	4,821	4,466	4,467	4,627	4,981	4,813	4,971	5,534	5,922	6,209
Total Long-Term Debt	3,232	3,222	3,194	3,197	3,332	3,330	3,331	3,372	4,251	4,271	4,768
Net Debt	2,904	3,553	3,190	3,205	2,821	3,304	2,897	2,877	3,409	3,676	4,109
Capital Expenditures (CapEx)	359	383	334	241	294	341	305	364	350	325	317
Debt-free, Cash-free Net Working Capital (DFCFNWC)	1,452	1,898	1,590	1,763	1,349	1,896	1,797	2,072	2,261	2,423	2,515
Debt-free Net Working Capital (DFNWC)	1,801	2,234	1,912	2,065	1,622	2,155	2,083	2,225	2,538	2,704	2,809
Net Working Capital (NWC)	871	635	640	796	327	504	601	626	1,255	1,053	1,368
Net Nonoperating Expense (NNE)	-52	74	314	-47	-84	20	-239	-184	448	-6.53	241
Net Nonoperating Obligations (NNO)	2,904	3,553	3,190	3,205	2,821	3,304	2,897	2,877	3,391	3,651	4,089
Total Depreciation and Amortization (D&A)	258	241	264	238	282	243	262	288	278	317	292
Debt-free, Cash-free Net Working Capital to Revenue	10.60%	14.86%	13.04%	15.39%	12.13%	17.14%	15.97%	17.42%	-	19.49%	20.53%
Debt-free Net Working Capital to Revenue	13.15%	17.49%	15.68%	18.02%	14.58%	19.48%	18.51%	18.71%	-	21.76%	22.93%
Net Working Capital to Revenue	6.36%	4.97%	5.25%	6.94%	2.94%	4.55%	5.34%	5.26%	-	8.47%	11.17%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.12	$0.14	($0.50)	$0.38	$0.53	$0.75	$1.29	$1.30	($1.64)	($0.81)	($0.86)
Adjusted Weighted Average Basic Shares Outstanding	331.30M	322.10M	321.20M	318.40M	319.80M	317M	317.30M	317.40M	317.30M	317.50M	317.90M
Adjusted Diluted Earnings per Share	$1.12	$0.14	($0.50)	$0.38	$0.53	$0.75	$1.29	$1.29	($1.63)	($0.81)	($0.86)
Adjusted Weighted Average Diluted Shares Outstanding	333.20M	323.50M	321.20M	319.40M	320.70M	318.20M	319M	319.40M	318.90M	317.50M	317.90M
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	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	321.69M	642.79M	637.28M	317.65M	316.94M	317.23M	317.38M	317.41M	317.51M	317.85M	317.90M
Normalized Net Operating Profit after Tax (NOPAT)	195	130	163	84	82	270	181	240	-71	-98	-21
Normalized NOPAT Margin	6.19%	4.87%	5.80%	2.97%	2.92%	10.30%	6.03%	6.96%	-	-3.28%	-0.73%
Pre Tax Income Margin	10.28%	0.94%	-2.64%	6.20%	6.76%	11.93%	18.77%	17.36%	-	-9.54%	-10.65%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	10.28	1.53	-0.60	5.18	-6.10	8.69	11.65	14.14	-	-4.17	-3.79
NOPAT to Interest Expense	9.06	2.72	3.52	2.00	1.76	6.63	3.42	5.27	-	-4.72	-0.40
EBIT Less CapEx to Interest Expense	0.00	-6.45	-7.80	-0.60	-12.40	0.31	5.90	6.15	-	-10.05	-8.84
NOPAT Less CapEx to Interest Expense	-1.22	-5.26	-3.68	-3.77	-4.54	-1.74	-2.33	-2.72	-	-10.60	-5.45
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	32.51%	39.49%	107.88%	75.36%	149.80%	74.74%	31.14%	24.17%	-	423.84%	-47.62%
Augmented Payout Ratio	95.03%	90.12%	274.27%	164.51%	266.34%	106.85%	38.90%	26.15%	-	423.84%	-47.62%

Financials Breakdown Chart

Key Financial Trends

Mosaic’s financial performance has weakened materially from the strong earnings environment seen in 2022. Revenue declined from $5.35 billion in Q3 2022 and $4.48 billion in Q4 2022 to $2.82 billion in Q2 2026. The more recent trend is also soft: Q2 2026 revenue fell 5.8% from $2.998 billion in Q1 2026 and 6.0% from the restated $3.006 billion recorded in Q2 2025.

Profitability has deteriorated sharply. Gross profit declined to $214.7 million in Q2 2026, producing a gross margin of approximately 7.6%, compared with 17.3% in Q2 2025 and 28.8% in Q3 2022. Mosaic posted operating losses in each of the last three reported quarters: $101.2 million in Q4 2025, $372.9 million in Q1 2026 and $35.5 million in Q2 2026. Q2’s loss was partly driven by $202.6 million of net other expense and $62.8 million of interest expense.

Net income attributable to common shareholders has been negative since Q4 2025. The loss narrowed modestly from $257.6 million in Q1 2026 to $272.8 million in Q2 2026 only when considering the quarter-to-quarter results; in absolute terms, Q2 was slightly worse, with diluted EPS of negative $0.86 versus negative $0.81 in Q1. This compares with positive diluted EPS of $1.29 in Q3 2025 and $1.29 in the restated Q2 2025.

Cash generation remains a relative strength, but it is not keeping pace with capital needs. Operating cash flow was positive in Q2 2026 at $167.4 million, up from $104.2 million in Q1, but well below $609.5 million in the restated Q2 2025 and $647.4 million in Q3 2023. Capital expenditures were $320.3 million in Q2, meaning operating cash flow did not fully cover capital spending. Mosaic reported a modest $6.8 million increase in cash during the quarter, largely supported by financing activity.

The balance sheet shows substantial investment in inventory and a higher debt burden. Net inventory increased to $3.67 billion in Q2 2026 from $2.55 billion at year-end 2024 and $2.52 billion at year-end 2023, while cash and equivalents stood at only $294.0 million. Total debt rose to approximately $6.21 billion in Q2 2026, consisting of $1.44 billion of short-term debt and $4.77 billion of long-term debt, versus approximately $4.59 billion at year-end 2024. The data also includes several restated periods, so investors should rely on the latest restated figures when comparing prior periods.

Operating cash flow remained positive: Mosaic generated $167.4 million of operating cash flow in Q2 2026, an improvement from $104.2 million in Q1 2026 and a sharp recovery from the $56.1 million operating cash outflow reported in Q4 2025.
Capital investment continues: The company spent $320.3 million on property, plant and equipment in Q2 2026, supporting the maintenance and development of its large asset base, which included $13.6 billion of net PP&E at quarter-end.
Debt repayment activity remains significant: Mosaic repaid $3.88 billion of debt in Q2 2026, following $3.44 billion in Q1. Although new debt issuance offset much of these repayments, the repayment activity indicates ongoing management of maturities and financing obligations.
Cash increased slightly: Cash and equivalents rose from $281.8 million at the end of Q1 2026 to $294.0 million at the end of Q2, despite negative earnings and continued capital spending.
Liquidity is adequate but not especially strong: Current assets of $5.43 billion exceeded current liabilities of $4.06 billion, implying a current ratio of roughly 1.34. However, most current assets consisted of inventory, rather than cash or receivables.
Share count has been relatively stable recently: Weighted-average basic shares increased slightly from 317.5 million in Q4 2025 to 317.9 million in Q2 2026, limiting dilution pressure but providing little offset to the earnings decline.
Revenue continues to trend lower: Q2 2026 revenue was down approximately 47% from Q3 2022, reflecting a substantially weaker operating environment than the company experienced several years ago.
Margins have compressed severely: Q2 2026 gross margin was about 7.6%, compared with approximately 17.3% in Q2 2025 and 28.8% in Q3 2022. The lower margin leaves less room to absorb operating costs and financing expenses.
Mosaic has reported recurring losses: The company recorded a $272.8 million loss attributable to common shareholders in Q2 2026, following losses of $257.6 million in Q1 2026 and $519.5 million in Q4 2025.
Inventory and leverage are elevated: Inventory reached $3.67 billion, while total debt increased to roughly $6.21 billion. Higher inventory creates carrying and potential write-down risks, while greater debt increases exposure to interest costs during a period of weak profitability.

09/17/26 05:30 AM ETAI Generated. May Contain Errors.

Mosaic Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Mosaic's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Mosaic's net income appears to be on an upward trend, with a most recent value of $575.40 million in 2025, falling from $1.00 billion in 2015. The previous period was $202 million in 2024. View Mosaic's forecast to see where analysts expect Mosaic to go next.

Mosaic's total operating income in 2025 was $821.50 million, based on the following breakdown:

Total Gross Profit: $1.90 billion
Total Operating Expenses: $1.08 billion

Over the last 10 years, Mosaic's total revenue changed from $8.90 billion in 2015 to $12.05 billion in 2025, a change of 35.5%.

Mosaic's total liabilities were at $12.25 billion at the end of 2025, a 8.3% increase from 2024, and a 56.5% increase since 2015.

In the past 10 years, Mosaic's cash and equivalents has ranged from $272.80 million in 2024 to $2.15 billion in 2017, and is currently $276.60 million as of their latest financial filing in 2025.

Over the last 10 years, Mosaic's book value per share changed from 27.04 in 2015 to 38.07 in 2025, a change of 40.8%.

Related Companies

Financial statements for NYSE:MOS last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.

From Our Partners

Unlock superior investment research and tools.

Get MarketBeat All Access

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Mosaic (MOS) Financials

Financials Breakdown Chart

Key Financial Trends

Mosaic Financials - Frequently Asked Questions

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Mosaic (MOS) Financials

Annual Income Statements for Mosaic

Quarterly Income Statements for Mosaic

Annual Cash Flow Statements for Mosaic

Quarterly Cash Flow Statements for Mosaic

Annual Balance Sheets for Mosaic

Quarterly Balance Sheets for Mosaic

Annual Metrics And Ratios for Mosaic

Quarterly Metrics And Ratios for Mosaic

Financials Breakdown Chart

Key Financial Trends

Mosaic Financials - Frequently Asked Questions

When does Mosaic's fiscal year end?

How has Mosaic's net income changed over the last 10 years?

What is Mosaic's operating income?

How has Mosaic's revenue changed over the last 10 years?

How much debt does Mosaic have?

How much cash does Mosaic have?

How has Mosaic's book value per share changed over the last 10 years?

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools