MSA logo

MSA

MSA Safety Incorporated

$170.60
-$2.28(-1.32%)
72
Overall
85
Value
83
Tech
50
Quality
Market Cap
$6.66B
Volume
186.66K
52W Range
$127.86 - $187.41
Target Price
$191.80
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$1.1B$1.1B$1.2B$1.4B$1.4B$1.3B$1.4B$1.5B$1.8B$1.8B
Total Revenue
$1.1B$1.1B$1.2B$1.4B$1.4B$1.3B$1.4B$1.5B$1.8B$1.8B
COST OF GOODS SOLD
Cost of Revenue
$-629.7M$-625.9M$-657.9M$-746.2M$765.4M$752.7M$784.8M$854.1M$935.5M$947.7M
GROSS PROFIT
Gross Profit
$501.1M$522.2M$538.9M$611.9M$636.6M$595.5M$615.3M$673.8M$852.1M$860.4M
OPERATING EXPENSES
Operating Expenses
$363.9M$353.0M$476.6M$422.8M$416.7M$387.6M$390.7M$395.9M$464.6M$461.2M
Research & Development
$48.6M$46.8M$50.1M$52.7M$57.8M$58.3M$57.8M$57.0M$68.0M$66.5M
Research Expense
$48.6M$46.8M$50.1M$52.7M$57.8M$58.3M$57.8M$57.0M$68.0M$66.5M
Selling, General & Administrative
$315.3M$306.1M$300.1M$324.8M$330.5M$290.3M$332.9M$338.9M$396.6M$394.7M
Selling & Marketing Expenses
$315.3M$306.1M$300.1M$324.8M------------
General & Administrative Expenses
$-10.8M$-12.6M$-13.7M$-12.5M$330.5M$290.3M$332.9M$338.9M$396.6M$394.7M
Salaries & Wages
$-12.0M$-9.2M$-11.8M$-12.2M$-3.4M$-1.7M$-4.6M$-11.5M$-7.9M$-8.1M
Depreciation & Amortization
$-31.7M$-34.8M$-37.9M$-37.9M$38.0M$39.7M$45.4M$47.1M$41.8M$64.3M
Depreciation & Amortization
$-31.7M$-34.8M$-37.9M$-37.9M$38.0M$39.7M$45.4M$47.1M$41.8M$64.3M
Amortization
$-4.8M$-7.9M$-9.4M$-10.5M$436.7M$443.3M$636.9M$620.6M$627.5M$620.9M
Other Operating Expenses
$-836.0K$-710.0K$126.4M$45.3M$28.4M$-742.0K$-793.0K$-905.0K$12.0M$-427.0K
OPERATING INCOME
Operating income
$137.2M$170.7M$62.3M$189.1M$186.2M$171.9M$22.8M$239.1M$231.3M$389.2M
EBITDA
$121.9M$168.3M$45.1M$181.2M$197.3M$217.3M$84.7M$260.2M$335.9M$375.0M
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
$10.9M$16.4M$15.4M$18.9M$13.6M$9.4M$10.8M$21.7M$46.7M--
Interest Income Operating
$1.5M$2.8M$3.6M$4.6M$4.4M$3.5M$3.3M$4.2M$8.2M$7.0M
Net Non-Operating Interest Income/Expense
$-10.9M$-16.4M$-15.4M$-18.9M$-13.6M$-9.4M$-10.8M$17.5M$38.5M--
Gain on Sale of Securities
$-4.2M------------------
Other Income/Expense
$861.0K$-4.1M$-5.6M$-7.7M$-11.1M$-5.7M$-11.6M$-21.9M$-22.1M$-22.7M
Other Special Charges
$-861.0K$4.1M$5.6M$7.7M$11.1M$5.7M$11.6M$21.1M$22.1M$22.7M
SPECIAL ITEMS
Restructring And Mn A Income
$12.3M$5.7M$17.6M$13.2M$13.8M$27.4M$16.4M$8.0M$9.9M$6.4M
Special Income Charges
$-12.3M$-5.7M$-17.6M$-13.2M$-13.8M$-27.4M$-16.4M$-28.6M$-9.9M$-6.4M
Impairment of Capital Assets
$-723.0K------------------
PRE-TAX INCOME
EBIT
$121.9M$168.3M$45.1M$181.2M$197.3M$177.6M$34.4M$260.2M$335.9M$375.0M
Pre-Tax Income
$111.0M$151.9M$29.8M$162.3M$183.7M$168.1M$23.6M$238.5M$206.7M$375.0M
INCOME TAX
Tax Provision
$44.4M$57.8M$2.8M$37.2M$46.1M$43.0M$1.8M$58.9M$148.1M$90.0M
NET INCOME
Net Income
$137.4M$186.0M$53.0M$124.1M$136.4M$124.1M$21.3M$179.6M$58.6M$285.0M
Net Income (Continuing Operations)
$137.4M$186.0M$53.0M$124.1M$136.4M$124.1M$21.3M$179.6M$187.8M$285.0M
Net Income (Discontinued Operations)
$137.4M$186.0M$53.0M$124.1M$136.4M$124.1M$21.3M$179.6M$58.6M$285.0M
Net Income (Common Stockholders)
$137.4M$186.0M$53.0M$124.1M$136.4M$124.0M$21.3M$179.6M$58.5M$284.9M
Normalized Income
------------------$378.5M
TOTALS
Total Expenses
$-265.8M$-272.9M$-181.4M$-323.4M$1.2B$1.1B$1.2B$1.3B$1.4B$1.4B
SHARE & EPS DATA
Average Shares Outstanding
$37.3M$37.5M$38.0M$38.4M$38.7M$38.9M$39.2M$39.2M$39.3M$39.4M
Average Shares Outstanding (Diluted)
$37.7M$38.0M$38.7M$39.0M$39.2M$39.3M$39.4M$39.4M$39.5M$39.5M
Shares Outstanding
$37.4M$37.8M$38.2M$38.2M$38.9M$39.1M$39.3M$39.2M$39.3M$39.3M
Basic EPS
--------$3.52$3.09$0.54$4.58$1.49$7.24
Basic EPS (Continuing Operations)
$1.86$2.47$0.68$3.23$3.52$3.09$0.54$4.58$1.49$7.24
Diluted EPS
--------$3.48$3.05$0.54$4.56$1.48$7.21
Diluted EPS (Continuing Operations)
$1.84$2.44$0.67$3.18$3.48$3.05$0.54$4.56$1.48$7.21
Dividend Per Share
--------------$1.82$1.87$2
OTHER METRICS
Accrued Preferred Stock Dividends
------$-562--$41.0K$41.0K$41.0K$41.0K$41.0K
Acquisition Expense
----------$700.0K$15.9M$3.2M$1.0M--
Basic Discontinuous Operations
$0.03$-0.02----------------
Diluted Discontinuous Operations
$0.03$-0.02----------------
Earnings from equity interest
$-1$-1$-1$-1$-1$-1--------
Earnings From Equity Interest Net Of Tax
$-1$-1$-1$-1$-1$-1--------
Excise Taxes
----------------$3.0K--
Fees
----------------$-3.0K--
Gain On Sale Of P P E
$1.7M$593.0K$-557.0K$646.0K$-371.0K$-236.0K$-788.0K$-6.3M$-173.0K$-819.0K
Gains Loss On Disposal Of Discontinued Operations
$1.3M$-245.0K------------$-129.2M--
Minority Interests
$2.9M$-1.9M$-929.0K$-965.0K$-1.2M$-1.1M$-448.0K------
Net Income Discontinuous Operations
$1.3M$-245.0K------------$-129.2M--
Net Income Extraordinary
$66.6M$94.1M$27.0M$125.1M------------
Other Gand A
$-10.8M$-12.6M$-13.7M$-12.5M$330.5M$290.3M$332.9M$338.9M$396.6M$394.7M
Other Impairment Of Capital Assets
--------------$20.6M----
Other Taxes
----------$39.0M--------
Otherunder Preferred Stock Dividend
------$-562--$41.0K$41.0K$41.0K$41.0K$41.0K
Preferred Stock Dividends
------$-562--$41.0K$41.0K$41.0K$41.0K$41.0K
Rent And Landing Fees
$-10.8M$-12.6M$-13.7M$-12.5M$-13.4M$-13.0M--------
Selling Expense
$315.3M$306.1M$300.1M$324.8M------------
Write Off
--------------$20.6M----
Restruct
$12.3M$5.7M$17.6M$13.2M$13.8M$27.4M$16.4M$8.0M$9.9M$6.4M

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2MSA$170.60-1.3%186.66K
3
4
5
6

Get MSA Safety Incorporated Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.