MSA Safety Incorporporated【MSA】 業績推移・財務諸表

(単位:千ドル) 2Q10 3Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 1Q23 1Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25
売上高 237,188 243,058 277,295 295,892 300,639 303,754 293,490 302,997 286,736 294,114 283,239 300,243 278,854 291,429 265,401 282,538 275,744 311,188 257,349 287,105 274,177 313,318 280,156 295,998 278,233 296,031 265,765 288,775 296,129 346,140 325,894 339,331 331,096 361,783 326,038 349,675 351,014 375,254 341,145 314,438 304,392 388,248 308,428 341,289 340,197 410,268 330,692 372,313 381,694 443,254 398,262 447,299 446,728 495,358 413,302 462,463 432,679 499,696 421,340 474,116
売上成長率(%) - - - - - -
売上原価 146,947 151,340 166,102 175,724 177,353 - 166,494 171,612 164,313 - 158,457 166,815 160,029 - 143,230 152,823 151,436 - 139,885 156,522 153,965 - 158,563 160,143 149,471 - 146,043 155,170 163,630 - 178,555 185,495 182,794 - 176,056 188,591 192,313 - 183,786 172,841 172,160 - 173,688 188,374 194,199 - 187,908 207,913 212,299 - 216,864 233,503 227,967 - 217,771 239,434 225,223 - 227,945 253,406
売上総利益 - - - - - - - - - - - - - - - - - - - - - - - 135,855 128,762 138,321 119,722 133,605 132,499 154,572 147,339 153,836 148,302 162,386 149,982 161,084 158,701 166,845 157,359 141,597 132,232 159,272 134,740 152,915 145,998 178,124 142,784 164,400 169,395 197,252 181,398 213,796 218,761 238,183 195,531 223,029 207,456 234,429 193,395 220,710
売上総利益率(%) - - - - - - - - - - - - - - - - - - - - - - -
研究開発費 8,282 7,938 10,543 9,440 9,663 - 9,292 10,342 10,073 - 10,584 11,398 12,298 - 11,241 11,943 13,420 - 10,914 12,984 12,532 - 10,363 11,144 13,116 - 10,998 11,933 12,351 - 12,548 13,909 13,296 - 13,705 14,256 13,520 - 14,112 13,760 13,851 - 13,234 13,970 14,946 - 13,333 15,268 14,416 - 15,232 15,992 17,682 - 15,919 17,070 16,707 - 15,669 16,996
販売管理費 60,912 61,185 73,045 75,716 78,621 - 77,063 77,922 81,606 - 83,587 81,021 73,311 - 85,241 82,835 77,301 - 81,368 77,588 72,727 - 79,195 75,716 72,945 - 75,983 73,943 72,409 - 80,250 81,962 78,013 - 78,429 84,009 82,900 - 80,237 69,034 64,793 - 75,463 83,426 87,450 - 78,551 86,076 82,753 - 91,091 96,336 102,175 - 94,150 105,075 95,103 - 93,965 112,078
営業費用 218,967 227,776 256,880 266,584 270,270 - 258,418 261,598 259,406 - 256,407 265,404 251,627 - 244,494 250,743 248,605 - 232,823 251,380 250,118 - 254,443 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
営業利益 - - - - - - - - - - - - - - - - - - - - - - - 47,899 40,022 - 19,422 14,301 40,617 - 44,435 46,797 40,003 - 32,160 54,478 59,614 - 58,782 48,294 41,149 - 44,038 35,050 28,961 - 42,668 61,536 64,313 - -60,061 95,008 94,123 - 80,112 99,944 91,477 - 77,761 85,862
営業利益率 (%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
経常(税引前)利益 18,221 15,282 20,415 29,308 30,369 - 35,072 41,399 27,330 - 26,712 34,839 27,227 - 20,907 31,795 27,139 - 24,526 35,725 24,059 - 25,713 44,473 37,651 - 16,486 11,712 37,637 - 41,994 43,317 38,269 - 32,379 53,350 58,284 - 56,897 47,835 39,961 - 46,340 35,171 27,463 - 45,394 63,377 60,710 - -67,737 87,483 87,662 - 75,607 94,428 88,157 - 77,949 82,746
経常(税引前)利益率(%) 7.68 6.29 7.36 9.9 10.1 - 11.95 13.66 9.53 - 9.43 11.6 9.76 - 7.88 11.25 9.84 - 9.53 12.44 8.77 - 9.18 15.02 13.53 - 6.2 4.06 12.71 - 12.89 12.77 11.56 - 9.93 15.26 16.6 - 16.68 15.21 13.13 - 15.02 10.31 8.07 - 13.73 17.02 15.91 - -17.01 19.56 19.62 - 18.29 20.42 20.37 - 18.5 17.45
法人税等合計 6,287 5,297 6,919 9,827 10,188 - 10,750 13,120 7,680 - 7,317 10,448 8,050 - 7,604 9,753 8,699 - 15,384 12,350 8,935 - 12,511 15,026 11,329 - 1,796 -902 5,411 - 9,505 9,896 4,206 - 9,003 13,238 15,673 - 13,095 11,429 11,727 - 9,740 9,784 8,640 - 9,852 15,684 15,804 - 82,436 20,393 22,406 - 17,468 22,194 21,509 - 18,344 19,973
実効税率(%) - - - - - - - - - - - - - -
純利益 11,934 9,985 13,496 19,592 20,181 16,979 24,322 28,279 19,650 19,487 19,395 24,391 19,501 - 14,026 22,495 19,305 - 9,682 24,298 15,976 - 12,073 31,931 25,022 - 14,690 12,614 32,226 - 32,489 33,421 34,063 - 23,376 40,112 42,611 - 43,802 36,406 28,234 - 36,600 25,387 18,823 -61,476 35,542 47,693 44,906 51,489 -150,173 67,090 65,256 76,410 58,139 72,234 66,648 - 59,605 62,773
純利益率(%) - - - - - - - - -
一株あたり利益 0.33 0.27 0.36 0.53 0.54 0.46 0.65 0.76 0.52 0.53 0.52 0.65 0.52 - 0.38 0.6 0.52 - 0.26 0.65 0.43 - 0.31 0.83 0.64 - 0.38 0.33 0.84 - 0.85 0.86 0.88 - 0.6 1.03 1.09 - 1.12 0.93 0.72 - 0.93 0.64 0.48 -1.57 0.9 1.21 1.15 1.31 -3.83 1.71 1.66 1.94 1.48 1.83 1.69 2.23 1.51 1.6
希薄化後一株あたり利益 0.32 0.26 0.36 0.53 0.54 0.46 0.64 0.75 0.51 0.52 0.51 0.64 0.52 - 0.37 0.59 0.51 - 0.26 0.63 0.42 - 0.31 0.82 0.63 - 0.37 0.32 0.83 - 0.83 0.85 0.86 - 0.59 1.01 1.08 - 1.11 0.92 0.71 - 0.92 0.64 0.48 -1.57 0.9 1.21 1.14 1.31 -3.83 1.7 1.65 1.93 1.47 1.83 1.69 2.22 1.51 1.59
一株あたり配当金 0.25 0.25 0.25 0.26 0.26 - 0.26 0.28 0.28 - 0.28 0.3 0.3 - - 0.31 0.31 - 0.31 0.32 0.32 - 0.32 0.33 0.33 - 0.33 0.35 0.35 - 0.35 0.38 0.38 - 0.38 0.42 0.42 - 0.42 0.43 0.43 - 0.43 0.44 0.44 - 0.44 0.46 0.46 - 0.46 0.47 0.47 - 0.47 0.51 0.51 - 0.51 0.53
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -