Industrials -
Security & Protection Services - NYSE - US
$ 163.21
-0.299 %
$ 6.41 B
Market Cap
22.67
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
MSA Safety Incorporated
| Revenue | 1.81 B |
| Cost Of Revenue | 948 M |
| Gross Profit | 860 M |
| Operating Expenses | 471 M |
| Operating Income | 389 M |
| Other Expenses | 104 M |
| Net Income | 285 M |
Income Statement
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | Dec-1995 | Dec-1994 | Dec-1993 | Dec-1992 | Dec-1991 | Dec-1990 | Dec-1989 | Dec-1988 | Dec-1987 | Dec-1986 | Dec-1985 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||||||||||||||||||||||||||
| Revenue | 1 808.1 | 1 787.6 | 1 528.0 | 1 400.2 | 1 348.2 | 1 402.0 | 1 358.1 | 1 196.8 | 1 149.5 | 1 130.8 | 1 133.9 | 1 112.1 | 1 168.9 | 1 178.6 | 982.7 | 915.9 | 1 139.5 | 1 007.6 | 919.1 | 912.0 | 857.5 | 698.2 | 564.4 | 545.7 | 500.4 | 494.2 | 491.2 | 494.3 | 501.0 | 487.7 | 459.6 | 429.2 | 502.4 | 500.7 | 474.1 | 415.0 | 397.4 | 382.6 | 388.7 | 393.3 |
| GROSS PROFIT | ||||||||||||||||||||||||||||||||||||||||
| Cost Of Revenue | 947.7 | 935.5 | 854.1 | 784.8 | 757.8 | 765.4 | 746.2 | 656.4 | 625.9 | 629.7 | 618.5 | 615.2 | 666.2 | 703.0 | 606.5 | 573.3 | 701.7 | 616.2 | 568.4 | 552.5 | 512.1 | 408.2 | 351.6 | 325.7 | 313.3 | 314.5 | 311.7 | 302.2 | 307.1 | 296.8 | 286.7 | 273.4 | 327.6 | 327.1 | 288.5 | 250.2 | 238.1 | 243.4 | 242.4 | 252.6 |
| Gross Profit | 860.4 | 852.1 | 673.8 | 615.3 | 590.4 | 636.6 | 611.9 | 540.4 | 523.6 | 501.1 | 515.3 | 496.8 | 502.7 | 475.6 | 376.1 | 342.6 | 437.9 | 391.4 | 350.7 | 359.5 | 345.4 | 290.0 | 212.8 | 220.0 | 187.1 | 179.7 | 179.5 | 192.1 | 193.9 | 190.9 | 172.9 | 155.8 | 174.8 | 173.6 | 185.6 | 164.8 | 159.3 | 139.2 | 146.3 | 140.7 |
| OPERATING INCOME | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses | 471.3 | 606.9 | 395.9 | 390.7 | 348.6 | 388.4 | 422.8 | 474.3 | 353.0 | 363.9 | 371.0 | 355.1 | 362.1 | 345.6 | 295.7 | 258.8 | 305.6 | 271.3 | 241.7 | 229.7 | 227.4 | 215.0 | 162.4 | 157.6 | 149.0 | 152.9 | 152.7 | 158.1 | 155.5 | 158.2 | 143.2 | 141.8 | 158.0 | 146.2 | 141.0 | 124.3 | 120.3 | 114.3 | 107.9 | 94.8 |
| Selling, General and Administrative Expenses | 394.7 | 396.6 | 338.9 | 332.9 | 290.3 | 330.5 | 324.8 | 297.8 | 306.1 | 315.3 | 322.8 | 309.2 | 321.2 | 306.4 | 262.9 | 230.0 | 270.6 | 241.1 | 215.7 | 207.8 | 204.8 | 170.1 | 140.9 | 131.1 | 124.5 | 129.5 | 130.3 | 136.6 | 133.1 | 138.2 | 124.7 | 124.5 | 141.2 | 128.3 | 126.0 | 110.5 | 105.0 | 98.5 | 94.0 | 84.1 |
| Research and Development Expenses | 66.5 | 68.0 | 57.0 | 57.8 | 58.3 | 57.8 | 52.7 | 50.1 | 46.8 | 48.6 | 48.2 | 45.9 | 40.9 | 39.2 | 32.8 | 28.8 | 35.0 | 30.2 | 26.0 | 21.9 | 22.6 | 21.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 389.2 | 231.3 | 239.1 | 51.0 | 166.9 | 186.2 | 173.5 | 66.1 | 170.7 | 137.2 | 144.3 | 141.8 | 140.6 | 121.4 | 66.3 | 83.8 | 132.3 | 116.0 | 102.0 | 129.8 | 118.0 | 75.0 | 50.4 | 60.1 | 38.1 | 26.8 | 26.8 | 34.0 | 38.4 | 32.7 | 29.7 | 14.0 | 16.8 | 27.4 | 44.6 | 40.5 | 39.0 | 24.9 | 38.4 | 45.9 |
| PRE-TAX INCOME | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense | 36.9 | 46.7 | 21.7 | 10.8 | 9.4 | 13.6 | 18.9 | 15.4 | 16.4 | 10.9 | 9.9 | 10.7 | 11.4 | 14.1 | 8.7 | 7.1 | 8.9 | 9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Other Income | (14.2) | (24.6) | (0.6) | 0.8 | (3.7) | (2.5) | (11.1) | (13.6) | (18.7) | (26.2) | (17.1) | (21.6) | (6.3) | (16.6) | (23.5) | (6.2) | (15.9) | (9.8) | (9.4) | (6.0) | (4.1) | (1.2) | (2.3) | 5.5 | (1.2) | (3.6) | 1.4 | 2.3 | (0.5) | 0.4 | (3.9) | 4.3 | 11.0 | 7.6 | 6.5 | 4.6 | 2.0 | (2.0) | 0.6 | 100 K |
| Pre-Tax Income | 375.0 | 206.7 | 238.5 | 23.6 | 163.1 | 183.7 | 162.3 | 29.8 | 151.9 | 111.0 | 127.2 | 120.1 | 134.3 | 104.8 | 57.3 | 65.3 | 112.5 | 106.2 | 92.6 | 123.8 | 113.9 | 73.8 | 48.1 | 52.9 | 34.0 | 22.0 | 28.2 | 36.3 | 36.7 | 33.1 | 25.8 | 18.3 | 27.8 | 35.0 | 51.1 | 45.1 | 41.0 | 22.9 | 39.0 | 46.0 |
| NET INCOME | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision | 90.0 | 148.1 | 58.9 | 1.8 | 41.9 | 46.1 | 37.2 | 2.8 | 57.8 | 44.4 | 41.0 | 35.1 | 42.5 | 34.8 | 18.3 | 22.0 | 42.0 | 38.6 | 28.7 | 42.0 | 42.8 | 24.8 | 16.9 | 21.3 | 10.8 | 6.9 | 9.9 | 14.4 | 13.6 | 14.2 | 10.5 | 7.7 | 11.1 | 16.3 | 21.9 | 17.6 | 16.8 | 8.9 | 17.9 | 20.4 |
| Net Income | 285.0 | 58.6 | 179.6 | 21.3 | 124.1 | 136.4 | 124.2 | 26.0 | 91.9 | 70.8 | 88.5 | 88.2 | 90.6 | 69.9 | 38.1 | 43.3 | 70.4 | 67.6 | 63.9 | 81.8 | 71.0 | 65.3 | 35.1 | 31.6 | 23.2 | 15.1 | 18.3 | 21.9 | 23.1 | 18.9 | 15.3 | 10.6 | 2.6 | 18.7 | 29.2 | 27.5 | 24.2 | 14.0 | 21.1 | 25.6 |
| EPS | 7.24 | 1.49 | 4.58 | 0.54 | 3.19 | 3.52 | 3.24 | 0.68 | 2.45 | 1.89 | 2.37 | 2.37 | 2.45 | 1.91 | 1.06 | 1.21 | 1.98 | 1.89 | 1.76 | 2.24 | 1.91 | 1.33 | 0.96 | 0.88 | 0.63 | 0.39 | 0.46 | 0.53 | 0.53 | 0.37 | 0.29 | 0.19 | 0.0466 | 0.32 | 0.5 | 0.47 | 0.41 | 0.23 | 0.35 | 0.43 |