- 米国企業
- MSA Safety Inc
MSA Safety IncMSA
時価総額
$74.4億
PER
126.9倍
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Net sales | 983 | 1,179 | 1,180 | 1,112 | 1,137 | 1,131 | 1,150 | 1,197 | 1,358 | 1,402 | 1,348 | 1,400 | 1,528 | 1,788 |
Cost of products sold | - | - | - | - | - | - | - | - | 746 | 765 | 758 | 785 | 854 | 936 |
Gross profit | 376 | 476 | 514 | 497 | 518 | 501 | 524 | 540 | 612 | 637 | 590 | 615 | 674 | 852 |
Selling, general and administrative | 263 | 306 | 321 | 309 | 323 | 315 | 306 | 298 | 325 | 331 | 290 | 333 | 339 | 397 |
Research and development | 33 | 39 | 41 | 46 | 48 | 49 | 47 | 50 | 53 | 58 | 58 | 58 | 57 | 68 |
Restructuring Charges | 14 | 9 | 3 | 5 | 9 | 12 | 6 | 18 | 13 | 14 | 27 | 16 | 8 | 10 |
Currency exchange losses, net | -0 | -3 | -3 | -5 | -2 | -2 | -1 | -5 | -2 | -20 | -9 | -0 | -10 | -17 |
Product liability expense (Note 20) | - | - | - | - | - | - | - | - | - | - | - | 185 | 21 | 0 |
Loss on divestiture of MSA LLC (Note 20) | - | - | - | - | - | - | - | - | - | - | - | - | - | -129 |
Operating income | - | - | - | - | - | - | 164 | 43 | 173 | 186 | 167 | 23 | 239 | 231 |
Product liability expense (Note 20) | - | - | - | - | - | - | - | - | - | - | - | 185 | 21 | 0 |
Interest expense | 9 | 14 | 11 | 11 | 10 | 11 | 16 | 15 | 19 | 14 | 9 | 11 | 22 | 47 |
Operating income | - | - | - | - | - | - | 164 | 43 | 173 | 186 | 167 | 23 | 239 | 231 |
Other income, net (Note 16) | - | - | - | - | - | - | 4 | 2 | 9 | 11 | 6 | 12 | 21 | 22 |
Interest expense | 9 | 14 | 11 | 11 | 10 | 11 | 16 | 15 | 19 | 14 | 9 | 11 | 22 | 47 |
Total other expense (income), net | - | - | - | - | - | - | -12 | -14 | -11 | -2 | -4 | 1 | -1 | -25 |
Other income, net (Note 16) | - | - | - | - | - | - | 4 | 2 | 9 | 11 | 6 | 12 | 21 | 22 |
Income before income taxes | 57 | 105 | 134 | 120 | 127 | 111 | 152 | 30 | 162 | 184 | 163 | 24 | 239 | 207 |
Total other expense (income), net | - | - | - | - | - | - | -12 | -14 | -11 | -2 | -4 | 1 | -1 | -25 |
Income Tax Expense (Benefit) | 18 | 35 | 43 | 35 | 41 | 44 | 58 | 3 | 37 | 46 | 42 | 2 | 59 | 148 |
Income before income taxes | 57 | 105 | 134 | 120 | 127 | 111 | 152 | 30 | 162 | 184 | 163 | 24 | 239 | 207 |
Net income | 39 | 70 | 92 | 88 | 88 | 68 | 94 | 27 | 125 | 138 | 121 | 22 | 180 | 59 |
Income Tax Expense (Benefit) | 18 | 35 | 43 | 35 | 41 | 44 | 58 | 3 | 37 | 46 | 42 | 2 | 59 | 148 |
Net income attributable to noncontrolling interests | 1 | 0 | 1 | -0 | -1 | -3 | 2 | 1 | 1 | 1 | 1 | 0 | - | - |
Net income | 39 | 70 | 92 | 88 | 88 | 68 | 94 | 27 | 125 | 138 | 121 | 22 | 180 | 59 |
Net income attributable to MSA Safety Incorporated | 39 | 70 | 92 | 88 | 89 | 71 | 94 | 27 | 125 | 138 | 121 | 22 | 180 | 59 |
Net income attributable to noncontrolling interests | 1 | 0 | 1 | -0 | -1 | -3 | 2 | 1 | 1 | 1 | 1 | 0 | - | - |
Earnings Per Share, Basic | 1.06 | 1.91 | 2.45 | 2.37 | 2.37 | 1.89 | 2.45 | 0.68 | 3.23 | - | - | 0.54 | 4.58 | 1.49 |
Earnings Per Share, Diluted | 1.05 | 1.87 | 2.42 | 2.34 | 2.33 | 1.87 | 2.42 | 0.67 | 3.18 | - | - | 0.54 | 4.56 | 1.48 |
Net income attributable to MSA Safety Incorporated | 39 | 70 | 92 | 88 | 89 | 71 | 94 | 27 | 125 | 138 | 121 | 22 | 180 | 59 |
Common Stock, Dividends, Per Share, Cash Paid | - | - | - | - | - | - | - | - | - | - | - | 1.75 | 1.82 | 1.87 |
Earnings Per Share, Basic | 1.06 | 1.91 | 2.45 | 2.37 | 2.37 | 1.89 | 2.45 | 0.68 | 3.23 | - | - | 0.54 | 4.58 | 1.49 |
Earnings Per Share, Diluted | 1.05 | 1.87 | 2.42 | 2.34 | 2.33 | 1.87 | 2.42 | 0.67 | 3.18 | - | - | 0.54 | 4.56 | 1.48 |
Common Stock, Dividends, Per Share, Cash Paid | - | - | - | - | - | - | - | - | - | - | - | 1.75 | 1.82 | 1.87 |