MSA
MSA Safety Incorporated
Price Chart
Latest Quote
$167.51
+4.85 (+2.98%)
Current Price
| Previous Close | $162.66 |
| Open | $163.64 |
| Day High | $168.89 |
| Day Low | $163.65 |
| Volume | 78,958 |
Stock Information
| Quarterly Dividend / Yield | $2.16 / 1.33% |
| Shares Outstanding | 38.60M |
| Quarterly Dividend Yield | 1.33% |
| Quarterly Dividend | $2.16 |
| Total Debt | $658.35M |
| Cash Equivalents | $180.16M |
| Revenue | $1.92B |
| Net Income | $290.52M |
| Sector | Industrials |
| Industry | Security & Protection Services |
| Market Cap | $6.47B |
| P/E Ratio | 22.58 |
| EPS (TTM) | $7.42 |
| Exchange | NYQ |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $6.76B |
| Sales | $1.92B |
| Income | $290.52M |
| Book/sh | $34.90 |
| Cash/sh | $4.67 |
| Employees | 5K |
Financial Ratios
| Quick Ratio | 1.80 |
| Current Ratio | 3.17 |
| Debt/Eq | 48.57 |
| EPS Growth TTM | 19.60% |
Returns & Margins
| ROA | 11.34% |
| ROE | 22.83% |
| Gross Margin | 46.80% |
| Operating Margin | 22.38% |
| Profit Margin | 15.16% |
Ownership
| Insider Ownership | 6.12% |
| Institutional Ownership | 95.08% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 17.27 |
| PEG | 0.99 |
| P/S | 3.37 |
| P/B | 4.80 |
Analyst Data
| Recommendation | none |
| Target Price | $205.71 |
Technical Indicators
| SMA20 | $163.03 |
| SMA50 | $166.79 |
| SMA200 | $170.00 |
| RSI | 54.66 |
| ATR | 4.1271 |
| Shares Float | 36.19M |
| Short Float | 3.67% |
| Short Ratio | 4.41 |
| Volatility | 0.95 |
| Rel Volume | 0.21 |
Performance History
| Week | +3.06% |
| Month | -2.01% |
| Quarter | -3.97% |
| 6 Months | +5.23% |
| YTD | +3.84% |
| Year | +1.90% |
| 3 Years | +7.29% |
| 5 Years | +9.33% |
| 10 Years | +279.70% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-24 | $167.51 | 78,958 |
| 2026-06-23 | $162.66 | 287,800 |
| 2026-06-22 | $163.95 | 299,900 |
| 2026-06-18 | $164.39 | 824,200 |
| 2026-06-17 | $160.20 | 341,100 |
| 2026-06-16 | $162.54 | 294,500 |
| 2026-06-15 | $162.48 | 343,900 |
| 2026-06-12 | $159.89 | 370,500 |
| 2026-06-11 | $159.49 | 364,400 |
| 2026-06-10 | $156.28 | 529,300 |
| 2026-06-09 | $160.77 | 412,700 |
| 2026-06-08 | $158.94 | 337,100 |
| 2026-06-05 | $161.30 | 282,200 |
| 2026-06-04 | $161.51 | 274,600 |
| 2026-06-03 | $164.59 | 400,300 |
| 2026-06-02 | $163.27 | 217,200 |
| 2026-06-01 | $163.13 | 390,900 |
| 2026-05-29 | $165.80 | 456,300 |
| 2026-05-28 | $170.21 | 431,100 |
| 2026-05-27 | $171.70 | 556,000 |
| 2026-05-26 | $173.23 | 313,000 |
About MSA Safety Incorporated
MSA Safety Incorporated develops, manufactures, and supplies safety products and technology solutions that protect workers and facility infrastructures worldwide. The company offers breathing apparatus products, including self-contained breathing apparatus; firefighter helmets and protective apparel; and fixed gas and flame detection systems, such as fixed gas detection monitoring systems, flame detectors and open-path infrared gas detectors, and refrigerant detection and identification solution, as well as hand-held portable gas detection instruments to detect the presence or absence of various gases in the air. It also provides industrial head protection and accessories; fall protection equipment, such as confined space equipment, harnesses, lanyards, and self-retracting lifelines, as well as engineered systems; and air-purifying respirators, eye and face protection products, ballistic helmets, and gas masks. The company serves fire service, energy, utility, construction, and industrial manufacturing applications, as well as heating, ventilation, air conditioning, and refrigeration industries through distributors and end-users through indirect and direct sales channels. It offers its products under the V-Gard, Cairns, and Gallet brand names. MSA Safety Incorporated was founded in 1914 and is based in Cranberry Township, Pennsylvania.
đ° Latest News
AVY Debuts Clima Series in India for Solar Control & Energy Efficiency
Zacks âĸ 2026-06-11T17:12:00Z
1 Small-Cap Stock to Consider Right Now and 2 We Turn Down
StockStory âĸ 2026-06-05T00:05:30Z
New Chair and Strong Quarter Could Be A Game Changer For MSA Safety (MSA)
Simply Wall St. âĸ 2026-05-19T07:13:21Z
Q1 Safety & Security Services Earnings Review: First Prize Goes to MSA Safety (NYSE:MSA)
StockStory âĸ 2026-05-16T15:24:55Z
Investment Firm Builds New $70.7 Million Position in Bank Stock, According to Recent SEC Filing
Motley Fool âĸ 2026-05-15T14:47:55Z
Investment Firm Buys $89.5 Million Worth of Belden Shares, According to Latest SEC Filing
Motley Fool âĸ 2026-05-15T14:00:21Z
5 Revealing Analyst Questions From MSA Safetyâs Q1 Earnings Call
StockStory âĸ 2026-05-14T02:52:55Z
MSA Safety Incorporporated Q1 Earnings Call Highlights
MarketBeat âĸ 2026-05-12T06:05:29Z
MSA Safety (NYSE:MSA) Could Be A Buy For Its Upcoming Dividend
Simply Wall St. âĸ 2026-05-11T10:44:36Z
MSA Safety to Buy Autronica Fire & Security for $555 Million
The Wall Street Journal âĸ 2026-05-05T14:47:00Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $1,003,701,000 | $947,695,000 | $935,509,000 | $854,122,000 |
| Cost Of Revenue | $1,003,701,000 | $947,695,000 | $935,509,000 | $854,122,000 |
| Total Revenue | $1,874,814,000 | $1,808,140,000 | $1,787,647,000 | $1,527,953,000 |
| Operating Revenue | $1,874,814,000 | $1,808,140,000 | $1,787,647,000 | $1,527,953,000 |
| Expenses | ||||
| Interest Expense | $31,799,000 | $36,889,000 | $46,733,000 | $21,660,000 |
| Total Expenses | $1,483,298,000 | $1,408,928,000 | $1,400,142,000 | $1,250,006,000 |
| Other Income Expense | $820,000 | $5,664,000 | $-142,268,000 | $-21,909,000 |
| Other Non Operating Income Expenses | $21,926,000 | $16,518,000 | $14,087,000 | $2,601,000 |
| Net Non Operating Interest Income Expense | $-25,938,000 | $-29,870,000 | $-38,549,000 | $-17,505,000 |
| Interest Expense Non Operating | $31,799,000 | $36,889,000 | $46,733,000 | $21,660,000 |
| Operating Expense | $479,597,000 | $461,233,000 | $464,633,000 | $395,884,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $278,924,000 | $284,967,000 | $58,583,000 | $179,630,000 |
| Net Interest Income | $-25,938,000 | $-29,870,000 | $-38,549,000 | $-17,505,000 |
| Interest Income | $5,861,000 | $7,019,000 | $8,184,000 | $4,155,000 |
| Normalized Income | $294,985,666 | $293,216,040 | $182,103,450 | $198,087,535 |
| Net Income From Continuing And Discontinued Operation | $278,924,000 | $284,967,000 | $58,583,000 | $179,630,000 |
| Total Operating Income As Reported | $371,818,000 | $389,177,000 | $231,320,000 | $239,137,000 |
| Net Income Common Stockholders | $278,857,000 | $284,902,000 | $58,516,000 | $179,559,000 |
| Net Income | $278,924,000 | $284,967,000 | $58,583,000 | $179,630,000 |
| Net Income Including Noncontrolling Interests | $278,924,000 | $284,967,000 | $58,583,000 | $179,630,000 |
| Net Income Continuous Operations | $278,924,000 | $284,967,000 | $58,583,000 | $179,630,000 |
| Pretax Income | $366,398,000 | $375,006,000 | $206,688,000 | $238,533,000 |
| Special Income Charges | $-5,305,000 | $-7,216,000 | $-139,276,000 | $-14,255,000 |
| Interest Income Non Operating | $5,861,000 | $7,019,000 | $8,184,000 | $4,155,000 |
| Operating Income | $391,516,000 | $399,212,000 | $387,505,000 | $277,947,000 |
| Gross Profit | $871,113,000 | $860,445,000 | $852,138,000 | $673,831,000 |
| Per Share | ||||
| Diluted EPS | $7.09 | $7.21 | $1.48 | $4.56 |
| Basic EPS | $7.11 | $7.24 | $1.49 | $4.58 |
| Other | ||||
| Tax Effect Of Unusual Items | $-5,044,334 | $-2,604,960 | $-32,834,550 | $-6,052,465 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $490,894,000 | $487,082,000 | $470,549,000 | $341,020,000 |
| Total Unusual Items | $-21,106,000 | $-10,854,000 | $-156,355,000 | $-24,510,000 |
| Total Unusual Items Excluding Goodwill | $-21,106,000 | $-10,854,000 | $-156,355,000 | $-24,510,000 |
| Reconciled Depreciation | $71,591,000 | $64,333,000 | $60,773,000 | $56,317,000 |
| EBITDA (Bullshit earnings) | $469,788,000 | $476,228,000 | $314,194,000 | $316,510,000 |
| EBIT | $398,197,000 | $411,895,000 | $253,421,000 | $260,193,000 |
| Diluted Average Shares | $39,346,000 | $39,535,000 | $39,473,000 | $39,407,000 |
| Basic Average Shares | $39,216,000 | $39,371,000 | $39,307,000 | $39,232,000 |
| Diluted NI Availto Com Stockholders | $278,857,000 | $284,902,000 | $58,516,000 | $179,559,000 |
| Otherunder Preferred Stock Dividend | $26,000 | $24,000 | $26,000 | $30,000 |
| Preferred Stock Dividends | $41,000 | $41,000 | $41,000 | $41,000 |
| Tax Provision | $87,474,000 | $90,039,000 | $148,105,000 | $58,903,000 |
| Gain On Sale Of Business | $0 | $0 | $-129,211,000 | $0 |
| Impairment Of Capital Assets | $1,408,000 | $819,000 | $173,000 | $6,290,000 |
| Restructuring And Mergern Acquisition | $3,897,000 | $6,397,000 | $9,892,000 | $7,965,000 |
| Gain On Sale Of Security | $-15,801,000 | $-3,638,000 | $-17,079,000 | $-10,255,000 |
| Research And Development | $65,343,000 | $66,526,000 | $67,988,000 | $57,012,000 |
| Selling General And Administration | $414,254,000 | $394,707,000 | $396,645,000 | $338,872,000 |
| Minority Interests | - | - | $0 | $0 |
| Gain On Sale Of Ppe | - | - | - | - |
| Other Special Charges | - | - | - | - |
Fetched: 2026-06-24
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $336,320,000 | $276,024,000 | $73,168,000 | $21,219,000 |
| Total Assets | $2,554,374,000 | $2,205,784,000 | $2,170,150,000 | $2,376,976,000 |
| Total Non Current Assets | $1,685,055,000 | $1,402,717,000 | $1,383,846,000 | $1,496,897,000 |
| Other Non Current Assets | $13,929,000 | $16,656,000 | $19,811,000 | - |
| Non Current Prepaid Assets | $279,450,000 | $224,638,000 | $172,161,000 | $141,643,000 |
| Non Current Deferred Assets | $20,991,000 | $26,180,000 | $33,065,000 | $25,490,000 |
| Non Current Deferred Taxes Assets | $20,991,000 | $26,180,000 | $33,065,000 | $25,490,000 |
| Goodwill And Other Intangible Assets | $1,030,692,000 | $867,295,000 | $893,634,000 | $902,522,000 |
| Other Intangible Assets | $299,100,000 | $246,400,000 | $266,100,000 | $281,900,000 |
| Current Assets | $869,292,000 | $803,030,000 | $786,270,000 | $880,126,000 |
| Other Current Assets | $32,273,000 | $43,830,000 | $39,634,000 | $44,344,000 |
| Prepaid Assets | $22,465,000 | $18,631,000 | $12,912,000 | $21,700,000 |
| Inventory | $343,035,000 | $296,796,000 | $292,604,000 | $338,316,000 |
| Receivables | $306,452,000 | $279,213,000 | $294,678,000 | $302,959,000 |
| Accounts Receivable | $306,452,000 | $279,213,000 | $294,678,000 | $297,028,000 |
| Allowance For Doubtful Accounts Receivable | $-10,286,000 | $-8,047,000 | $-7,065,000 | $-6,769,000 |
| Gross Accounts Receivable | $316,738,000 | $287,260,000 | $301,743,000 | $303,797,000 |
| Cash Cash Equivalents And Short Term Investments | $165,067,000 | $164,560,000 | $146,442,000 | $172,807,000 |
| Cash And Cash Equivalents | $165,067,000 | $164,560,000 | $146,442,000 | $162,902,000 |
| Non Current Note Receivables | - | - | $0 | $38,695,000 |
| Non Current Accounts Receivable | - | - | $19,811,000 | $136,853,000 |
| Notes Receivable | - | - | $0 | $5,931,000 |
| Debt | ||||
| Net Debt | $415,867,000 | $343,453,000 | $455,250,000 | $409,930,000 |
| Total Debt | $627,085,000 | $553,997,000 | $646,187,000 | $608,177,000 |
| Long Term Debt And Capital Lease Obligation | $618,860,000 | $527,606,000 | $619,665,000 | $600,790,000 |
| Long Term Debt | $572,709,000 | $481,622,000 | $575,170,000 | $565,445,000 |
| Current Debt And Capital Lease Obligation | $8,225,000 | $26,391,000 | $26,522,000 | $7,387,000 |
| Current Debt | $8,225,000 | $26,391,000 | $26,522,000 | $7,387,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $1,187,362,000 | $1,062,465,000 | $1,203,348,000 | $1,453,235,000 |
| Total Non Current Liabilities Net Minority Interest | $898,151,000 | $774,372,000 | $870,530,000 | $1,107,370,000 |
| Other Non Current Liabilities | $7,917,000 | $4,824,000 | $4,479,000 | $336,889,000 |
| Non Current Deferred Liabilities | $127,540,000 | $107,691,000 | $102,419,000 | $31,881,000 |
| Non Current Deferred Taxes Liabilities | $127,540,000 | $107,691,000 | $102,419,000 | $31,881,000 |
| Current Liabilities | $289,211,000 | $288,093,000 | $332,818,000 | $345,865,000 |
| Other Current Liabilities | $98,331,000 | $83,747,000 | $101,066,000 | $174,720,000 |
| Payables And Accrued Expenses | $125,015,000 | $123,129,000 | $131,844,000 | $118,681,000 |
| Payables | $125,015,000 | $123,129,000 | $131,844,000 | $118,681,000 |
| Total Tax Payable | $14,240,000 | $14,966,000 | $19,972,000 | $6,149,000 |
| Income Tax Payable | $14,240,000 | $14,966,000 | $19,972,000 | $6,149,000 |
| Accounts Payable | $110,775,000 | $108,163,000 | $111,872,000 | $112,532,000 |
| Equity | ||||
| Common Stock Equity | $1,363,443,000 | $1,139,750,000 | $963,233,000 | $920,172,000 |
| Preferred Stock Equity | $3,569,000 | $3,569,000 | $3,569,000 | $3,569,000 |
| Total Equity Gross Minority Interest | $1,367,012,000 | $1,143,319,000 | $966,802,000 | $923,741,000 |
| Stockholders Equity | $1,367,012,000 | $1,143,319,000 | $966,802,000 | $923,741,000 |
| Gains Losses Not Affecting Retained Earnings | $-41,781,000 | $-141,649,000 | $-129,249,000 | $-158,717,000 |
| Other Equity Adjustments | $-41,781,000 | $-141,649,000 | $-129,249,000 | $-158,717,000 |
| Retained Earnings | $1,546,230,000 | $1,349,650,000 | $1,143,442,000 | $1,158,347,000 |
| Other | ||||
| Treasury Shares Number | $23,168,762 | $22,821,311 | $22,764,179 | $22,868,327 |
| Preferred Shares Number | $18,342 | $18,342 | $18,342 | $18,342 |
| Ordinary Shares Number | $38,912,629 | $39,260,080 | $39,317,212 | $39,213,064 |
| Share Issued | $62,081,391 | $62,081,391 | $62,081,391 | $62,081,391 |
| Tangible Book Value | $332,751,000 | $272,455,000 | $69,599,000 | $17,650,000 |
| Invested Capital | $1,944,377,000 | $1,647,763,000 | $1,564,925,000 | $1,493,004,000 |
| Working Capital | $580,081,000 | $514,937,000 | $453,452,000 | $534,261,000 |
| Capital Lease Obligations | $46,151,000 | $45,984,000 | $44,495,000 | $35,345,000 |
| Total Capitalization | $1,939,721,000 | $1,624,941,000 | $1,541,972,000 | $1,489,186,000 |
| Treasury Stock | $484,848,000 | $398,204,000 | $363,284,000 | $361,438,000 |
| Capital Stock | $347,411,000 | $333,522,000 | $315,893,000 | $285,549,000 |
| Common Stock | $343,842,000 | $329,953,000 | $312,324,000 | $281,980,000 |
| Preferred Stock | $3,569,000 | $3,569,000 | $3,569,000 | $3,569,000 |
| Employee Benefits | $143,834,000 | $134,251,000 | $143,967,000 | $137,810,000 |
| Non Current Pension And Other Postretirement Benefit Plans | $143,834,000 | $134,251,000 | $143,967,000 | $137,810,000 |
| Long Term Capital Lease Obligation | $46,151,000 | $45,984,000 | $44,495,000 | $35,345,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $57,640,000 | $54,826,000 | $73,386,000 | $45,077,000 |
| Goodwill | $731,592,000 | $620,895,000 | $627,534,000 | $620,622,000 |
| Net PPE | $339,993,000 | $267,948,000 | $265,175,000 | $251,694,000 |
| Accumulated Depreciation | $-528,677,000 | $-473,320,000 | $-456,034,000 | $-424,441,000 |
| Gross PPE | $868,670,000 | $741,268,000 | $721,209,000 | $676,135,000 |
| Construction In Progress | $24,964,000 | $25,451,000 | $24,404,000 | $22,097,000 |
| Other Properties | $56,930,000 | $56,083,000 | $53,298,000 | $44,142,000 |
| Machinery Furniture Equipment | $565,082,000 | $512,894,000 | $498,148,000 | $466,394,000 |
| Buildings And Improvements | $212,145,000 | $142,605,000 | $141,027,000 | $138,618,000 |
| Land And Improvements | $9,549,000 | $4,235,000 | $4,332,000 | $4,884,000 |
| Properties | $0 | $0 | $0 | $0 |
| Finished Goods | $99,266,000 | $93,356,000 | $88,687,000 | $97,142,000 |
| Work In Process | $15,395,000 | $13,413,000 | $15,378,000 | $16,360,000 |
| Raw Materials | $228,374,000 | $190,027,000 | $188,539,000 | $224,814,000 |
| Defined Pension Benefit | - | - | $172,161,000 | $141,643,000 |
| Other Short Term Investments | - | - | $0 | $9,905,000 |
| Current Accrued Expenses | - | - | - | $100,822,000 |
| Minority Interest | - | - | - | - |
Fetched: 2026-06-24
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $295,429,000 | $242,205,000 | $50,093,000 | $113,513,000 |
| Operating Activities | ||||
| Operating Cash Flow | $363,867,000 | $296,428,000 | $92,857,000 | $157,455,000 |
| Cash Flow From Continuing Operating Activities | $363,867,000 | $296,428,000 | $92,857,000 | $157,455,000 |
| Operating Gains Losses | $1,825,000 | $-4,509,000 | $-332,022,000 | $-1,244,000 |
| Investing Activities | ||||
| Capital Expenditure | $-68,438,000 | $-54,223,000 | $-42,764,000 | $-43,942,000 |
| Investing Cash Flow | $-257,634,000 | $-53,755,000 | $-39,953,000 | $-4,484,000 |
| Cash Flow From Continuing Investing Activities | $-257,634,000 | $-53,755,000 | $-39,953,000 | $-4,484,000 |
| Capital Expenditure Reported | $-68,438,000 | $-54,223,000 | $-42,764,000 | $-42,553,000 |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-89,962,000 | $-37,340,000 | $-3,961,000 | $-34,394,000 |
| Financing Cash Flow | $-105,465,000 | $-208,689,000 | $-52,253,000 | $-113,350,000 |
| Cash Flow From Continuing Financing Activities | $-105,465,000 | $-208,689,000 | $-52,253,000 | $-113,350,000 |
| Net Other Financing Charges | $-3,084,000 | $-200,000 | $-1,138,000 | - |
| Cash Dividends Paid | $-82,344,000 | $-78,759,000 | $-73,488,000 | $-71,497,000 |
| Net Common Stock Issuance | $-89,962,000 | $-37,340,000 | $-3,961,000 | $-34,394,000 |
| Preferred Stock Dividend Paid | - | $-41,000 | $-41,000 | $-41,000 |
| Common Stock Dividend Paid | - | $-78,718,000 | $-73,447,000 | $-71,456,000 |
| Other | ||||
| Repayment Of Debt | $-1,076,384,000 | $-1,243,897,000 | $-1,871,102,000 | $-1,023,000,000 |
| Issuance Of Debt | $1,143,698,000 | $1,149,643,000 | $1,895,000,000 | $1,010,000,000 |
| Interest Paid Supplemental Data | $32,135,000 | $35,703,000 | $47,258,000 | $20,740,000 |
| Income Tax Paid Supplemental Data | $101,605,000 | $102,673,000 | $69,085,000 | $60,491,000 |
| End Cash Position | $165,992,000 | $165,097,000 | $148,408,000 | $164,428,000 |
| Beginning Cash Position | $165,097,000 | $148,408,000 | $164,428,000 | $141,438,000 |
| Effect Of Exchange Rate Changes | $127,000 | $-17,295,000 | $-16,671,000 | $-16,631,000 |
| Changes In Cash | $768,000 | $33,984,000 | $651,000 | $39,621,000 |
| Proceeds From Stock Option Exercised | $2,611,000 | $1,864,000 | $2,436,000 | $5,541,000 |
| Common Stock Payments | $-89,962,000 | $-37,340,000 | $-3,961,000 | $-34,394,000 |
| Net Issuance Payments Of Debt | $67,314,000 | $-94,254,000 | $23,898,000 | $-13,000,000 |
| Net Long Term Debt Issuance | $67,314,000 | $-94,254,000 | $23,898,000 | $-13,000,000 |
| Long Term Debt Payments | $-1,076,384,000 | $-1,243,897,000 | $-1,871,102,000 | $-1,023,000,000 |
| Long Term Debt Issuance | $1,143,698,000 | $1,149,643,000 | $1,895,000,000 | $1,010,000,000 |
| Net Business Purchase And Sale | $-189,275,000 | $0 | $0 | $0 |
| Purchase Of Business | $-189,275,000 | $0 | $0 | $0 |
| Net PPE Purchase And Sale | $79,000 | $468,000 | $2,811,000 | $-1,389,000 |
| Sale Of PPE | $79,000 | $468,000 | $2,811,000 | - |
| Change In Working Capital | $6,912,000 | $-59,392,000 | $94,727,000 | $-96,678,000 |
| Change In Other Working Capital | $27,204,000 | $-46,393,000 | $55,696,000 | $1,690,000 |
| Change In Payables And Accrued Expense | $-4,656,000 | $3,057,000 | $-5,452,000 | $7,585,000 |
| Change In Payable | $-4,656,000 | $3,057,000 | $-5,452,000 | $7,585,000 |
| Change In Account Payable | $-4,656,000 | $3,057,000 | $-5,452,000 | $7,585,000 |
| Change In Inventory | $-10,464,000 | $-14,673,000 | $51,585,000 | $-67,366,000 |
| Change In Receivables | $-5,172,000 | $-1,383,000 | $-7,102,000 | $-38,587,000 |
| Changes In Account Receivables | $-5,172,000 | $-1,383,000 | $-7,102,000 | $-38,587,000 |
| Other Non Cash Items | $-7,028,000 | $-7,877,000 | $-10,464,000 | $-11,681,000 |
| Stock Based Compensation | $15,197,000 | $18,185,000 | $30,023,000 | $19,650,000 |
| Asset Impairment Charge | $1,408,000 | $819,000 | $173,000 | $6,290,000 |
| Deferred Tax | $-4,962,000 | $-98,000 | $191,064,000 | $5,171,000 |
| Deferred Income Tax | $-4,962,000 | $-98,000 | $191,064,000 | $5,171,000 |
| Depreciation Amortization Depletion | $71,591,000 | $64,333,000 | $60,773,000 | $56,317,000 |
| Depreciation And Amortization | $71,591,000 | $64,333,000 | $60,773,000 | $56,317,000 |
| Pension And Employee Benefit Expense | $-13,976,000 | $-8,147,000 | $-7,915,000 | $-11,499,000 |
| Net Foreign Currency Exchange Gain Loss | $15,801,000 | $3,638,000 | $17,079,000 | $10,255,000 |
| Gain Loss On Sale Of Business | $0 | $0 | $-341,186,000 | $0 |
| Net Income From Continuing Operations | $278,924,000 | $284,967,000 | $58,583,000 | $179,630,000 |
| Net Investment Purchase And Sale | - | $0 | $0 | $39,458,000 |
| Sale Of Investment | - | $0 | $0 | $119,000,000 |
| Purchase Of Investment | - | $0 | $0 | $-79,542,000 |
| Purchase Of PPE | - | - | - | $-1,389,000 |
| Net Short Term Debt Issuance | - | - | - | - |
Fetched: 2026-06-24