MSA Safety Incorporated (MSA)
NYSE: MSA · Real-Time Price · USD
164.21
+1.88 (1.16%)
At close: May 29, 2025, 4:00 PM
163.99
-0.22 (-0.13%)
After-hours: May 29, 2025, 7:00 PM EDT
MSA Safety Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,816 | 1,808 | 1,788 | 1,528 | 1,400 | 1,348 | Upgrade
|
| Revenue Growth (YoY) | 0.75% | 1.15% | 17.00% | 9.13% | 3.85% | -3.83% | Upgrade
|
| Cost of Revenue | 957.87 | 947.7 | 935.51 | 854.12 | 784.83 | 752.73 | Upgrade
|
| Gross Profit | 858.31 | 860.45 | 852.14 | 673.83 | 615.35 | 595.49 | Upgrade
|
| Selling, General & Admin | 370.13 | 372.73 | 381.57 | 313.35 | 317.44 | 287.94 | Upgrade
|
| Research & Development | 66.28 | 66.53 | 67.99 | 57.01 | 57.79 | 58.27 | Upgrade
|
| Operating Expenses | 436.4 | 439.26 | 449.56 | 370.37 | 375.23 | 346.21 | Upgrade
|
| Operating Income | 421.91 | 421.19 | 402.58 | 303.47 | 240.11 | 249.29 | Upgrade
|
| Interest Expense | -32.98 | -36.89 | -46.73 | -21.66 | -10.76 | -9.43 | Upgrade
|
| Interest & Investment Income | 7.02 | 7.02 | 8.18 | 4.16 | 3.26 | 3.5 | Upgrade
|
| Currency Exchange Gain (Loss) | -5.38 | -3.64 | -17.08 | -10.26 | -0.22 | -8.58 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.02 | 0.43 | -0.02 | 0.91 | 0.79 | 0.74 | Upgrade
|
| EBT Excluding Unusual Items | 390.58 | 388.11 | 346.93 | 276.61 | 233.19 | 235.52 | Upgrade
|
| Merger & Restructuring Charges | -7.41 | -7.28 | -10.86 | -11.2 | -23.53 | -28.1 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.82 | -0.82 | -129.38 | -6.29 | -0.79 | -0.24 | Upgrade
|
| Legal Settlements | -5 | -5 | -0 | -20.59 | -185.26 | -39.04 | Upgrade
|
| Pretax Income | 377.35 | 375.01 | 206.69 | 238.53 | 23.6 | 168.15 | Upgrade
|
| Income Tax Expense | 90.92 | 90.04 | 148.11 | 58.9 | 1.82 | 43.01 | Upgrade
|
| Earnings From Continuing Operations | 286.43 | 284.97 | 58.58 | 179.63 | 21.79 | 125.14 | Upgrade
|
| Net Income to Company | 286.43 | 284.97 | 58.58 | 179.63 | 21.79 | 125.14 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | -0.45 | -1.06 | Upgrade
|
| Net Income | 286.43 | 284.97 | 58.58 | 179.63 | 21.34 | 124.08 | Upgrade
|
| Preferred Dividends & Other Adjustments | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.13 | Upgrade
|
| Net Income to Common | 286.37 | 284.9 | 58.52 | 179.56 | 21.28 | 123.95 | Upgrade
|
| Net Income Growth | 7.32% | 386.43% | -67.39% | 741.75% | -82.80% | -10.09% | Upgrade
|
| Shares Outstanding (Basic) | 39 | 39 | 39 | 39 | 39 | 39 | Upgrade
|
| Shares Outstanding (Diluted) | 40 | 40 | 39 | 39 | 39 | 39 | Upgrade
|
| Shares Change (YoY) | -0.09% | 0.16% | 0.17% | -0.11% | 0.41% | 0.25% | Upgrade
|
| EPS (Basic) | 7.27 | 7.24 | 1.49 | 4.58 | 0.54 | 3.19 | Upgrade
|
| EPS (Diluted) | 7.25 | 7.21 | 1.48 | 4.56 | 0.54 | 3.15 | Upgrade
|
| EPS Growth | 7.50% | 387.16% | -67.54% | 744.44% | -82.86% | -10.51% | Upgrade
|
| Free Cash Flow | 253.59 | 242.21 | 50.09 | 114.9 | 155.31 | 157.65 | Upgrade
|
| Free Cash Flow Per Share | 6.42 | 6.13 | 1.27 | 2.92 | 3.94 | 4.01 | Upgrade
|
| Dividend Per Share | 2.040 | 2.000 | 1.870 | 1.820 | 1.750 | 1.710 | Upgrade
|
| Dividend Growth | 8.51% | 6.95% | 2.75% | 4.00% | 2.34% | 4.27% | Upgrade
|
| Gross Margin | 47.26% | 47.59% | 47.67% | 44.10% | 43.95% | 44.17% | Upgrade
|
| Operating Margin | 23.23% | 23.29% | 22.52% | 19.86% | 17.15% | 18.49% | Upgrade
|
| Profit Margin | 15.77% | 15.76% | 3.27% | 11.75% | 1.52% | 9.19% | Upgrade
|
| Free Cash Flow Margin | 13.96% | 13.40% | 2.80% | 7.52% | 11.09% | 11.69% | Upgrade
|
| EBITDA | 486.73 | 485.52 | 463.35 | 359.78 | 290.43 | 288.96 | Upgrade
|
| EBITDA Margin | 26.80% | 26.85% | 25.92% | 23.55% | 20.74% | 21.43% | Upgrade
|
| D&A For EBITDA | 64.83 | 64.33 | 60.77 | 56.32 | 50.32 | 39.67 | Upgrade
|
| EBIT | 421.91 | 421.19 | 402.58 | 303.47 | 240.11 | 249.29 | Upgrade
|
| EBIT Margin | 23.23% | 23.29% | 22.52% | 19.86% | 17.15% | 18.49% | Upgrade
|
| Effective Tax Rate | 24.09% | 24.01% | 71.66% | 24.69% | 7.69% | 25.58% | Upgrade
|
Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.