image
MSA Safety Incorporated MSA
Industrials - Security & Protection Services - NYSE - US
Watchlist
$ 172.03
-0.116 %
$ 6.76 B
Market Cap
24.82
P/E
INCOME STATEMENT
1.79 B REVENUE
17.00%
Growth Rates
1Year 17.00%
3Years 9.86%
5Years 5.65%
7Years 6.51%
10Years 4.86%
231 M OPERATING INCOME
-3.27%
Growth Rates
1Year -3.27%
3Years 11.51%
5Years 5.92%
7Years 4.44%
10Years 5.02%
58.6 M NET INCOME
-67.39%
Growth Rates
1Year -67.39%
3Years -21.51%
5Years -14.08%
7Years -6.51%
10Years -3.99%
EFFICIENCY
Earnings Waterfall MSA Safety Incorporated
image
Revenue 1.79 B
Cost Of Revenue 936 M
Gross Profit 852 M
Operating Expenses 621 M
Operating Income 231 M
Other Expenses 173 M
Net Income 58.6 M

Income Statement

Millions
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 1 787.6 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 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 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 620.8 395.9 390.7 348.6 388.4 422.8 474.3 353.0 363.9 371.0 355.1 362.1 345.6 295.7 258.8 305.6 271.3 241.7 229.7 227.4 215.0 162.4 157.6 149.0 152.9 152.7 158.1 155.5 158.2 143.2 141.8 158.0 146.2 141.0 124.3 120.3 114.3 107.9 94.8
Selling, General and Administrative Expenses 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 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 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 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 (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 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 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 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 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