Brady corp (BRC)
Income statement / TTM
Apr'20Jan'20Oct'19Jul'19Apr'19Jan'19Oct'18Jul'18Apr'18Jan'18Oct'17Jul'17Apr'17Jan'17Oct'16Jul'16Apr'16Jan'16Oct'15Jul'15Apr'15Jan'15Oct'14Jul'14Apr'14Jan'14Oct'13Jul'13Apr'13Jan'13Oct'12Jul'12Apr'12Jan'12Oct'11Jul'11Apr'11Jan'11Oct'10Jul'10Apr'10Jan'10Oct'09
Net sales

1,124,833

1,148,635

1,154,396

1,160,645

1,162,866

1,171,542

1,176,896

1,173,851

1,165,564

1,143,070

1,123,291

1,113,316

1,106,210

1,117,099

1,117,728

1,120,625

1,127,155

1,130,566

1,144,564

1,171,731

1,199,828

1,219,178

1,227,744

1,225,034

1,220,042

1,212,948

1,194,456

1,157,792

972,075

944,980

992,862

1,071,504

1,008,342

1,070,850

1,079,275

1,059,355

1,319,387

1,303,378

1,270,198

1,259,096

0

0

0

Cost of goods sold

568,194

575,774

580,852

581,967

583,316

586,659

588,131

585,560

580,858

569,537

559,292

555,024

550,696

556,051

557,946

561,852

580,402

588,257

596,944

613,299

616,404

621,633

625,866

615,470

606,007

594,632

576,785

548,444

403,173

383,732

420,200

480,535

438,669

485,286

488,006

471,405

669,488

660,920

639,832

635,799

0

0

0

Gross margin

556,639

572,861

573,544

578,678

579,550

584,883

588,765

588,291

584,706

573,533

563,999

558,292

555,514

561,048

559,782

558,773

546,753

542,309

547,620

558,432

583,424

597,545

601,878

609,564

614,035

618,316

617,671

609,348

568,902

561,248

572,662

590,969

569,673

585,564

591,269

587,950

649,899

642,458

630,366

623,297

0

0

0

Operating expenses:
Research and development

42,629

44,252

44,809

45,168

45,578

45,819

46,059

45,253

44,559

42,831

40,998

39,624

37,845

36,760

36,376

35,799

35,758

35,821

35,672

36,734

36,880

36,600

36,092

35,048

35,065

34,479

34,252

33,552

30,709

30,847

32,606

34,528

34,023

36,373

38,133

38,268

43,897

44,056

42,956

42,621

0

0

0

Selling, general and administrative

349,230

360,698

366,038

371,082

372,919

379,923

384,799

390,342

395,936

392,650

389,783

387,653

389,546

396,931

402,422

405,096

409,586

406,744

414,103

422,704

431,135

444,849

448,710

452,164

447,862

443,060

441,582

427,858

401,126

387,876

382,771

392,694

377,467

393,859

397,080

397,472

439,662

435,883

436,554

435,906

0

0

0

Restructuring charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

16,821

14,800

13,005

12,450

15,012

29,776

35,277

32,886

26,046

12,450

3,910

0

-

0

0

-

6,451

12,703

13,839

15,354

15,314

0

0

0

Impairment charge

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

Total operating expenses

405,680

404,950

410,847

416,250

418,497

425,742

430,858

435,595

440,495

435,481

430,781

427,277

427,391

433,691

438,798

440,895

495,041

497,096

509,185

523,126

631,366

643,005

645,803

650,775

717,151

717,264

713,168

691,904

330,727

311,052

421,461

433,306

528,620

546,596

438,023

442,191

496,262

493,778

494,864

493,841

0

0

0

Operating income

150,959

167,911

162,697

162,428

161,053

159,141

157,907

152,696

144,211

138,052

133,218

131,015

128,123

127,357

120,984

117,878

51,712

45,213

38,435

35,306

-47,942

-45,460

-43,925

-41,211

-103,116

-98,948

-95,497

-82,556

238,175

250,196

151,201

157,663

41,053

38,968

153,246

145,759

153,637

148,680

135,502

129,456

0

0

0

Other income (expense):
Nonoperating Investment And Other Income Net

4,873

6,826

6,443

5,046

4,609

2,575

2,254

2,487

1,864

2,286

1,826

1,121

881

1,149

-439

-709

-1,153

-1,440

-237

845

1,481

1,919

1,963

2,402

2,984

3,245

3,888

3,523

2,792

2,767

2,681

2,082

2,815

3,135

3,497

3,989

0

0

0

-

-

-

-

Interest expense

2,669

2,749

2,819

2,830

2,852

2,905

3,017

3,168

3,392

4,006

4,635

5,504

6,270

6,733

7,405

7,824

8,881

9,546

10,416

11,156

11,917

12,795

13,471

14,300

23,475

24,280

16,198

16,641

8,318

8,867

18,206

19,090

20,199

20,567

21,484

22,124

22,390

22,434

21,747

21,222

0

0

0

Net other expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-20,054

0

0

0

Income before income taxes

153,163

171,988

166,321

164,644

162,810

158,811

157,144

152,015

142,683

136,332

130,409

126,632

122,734

121,773

113,140

109,345

41,678

34,227

27,782

24,995

-58,378

-56,336

-55,433

-53,109

-114,795

-111,171

-107,807

-95,674

223,837

235,284

135,676

140,655

23,669

21,536

135,259

127,624

134,034

127,726

115,165

109,402

0

0

0

Income tax expense

31,866

29,543

28,202

33,386

33,214

37,996

61,283

60,955

61,332

58,428

31,481

30,987

27,195

27,806

29,180

29,235

26,098

22,415

19,676

20,093

-5,693

-6,622

-4,652

-4,963

11,421

13,549

38,101

42,583

54,367

59,455

39,130

37,162

25,964

23,281

22,851

21,667

33,373

31,959

28,596

27,446

0

0

0

Business Acquisition, Pro Forma Net Income (Loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings from continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,902

-52,685

-49,714

-50,781

-48,146

-126,216

-124,720

-145,908

-138,257

64,833

0

0

-

0

-

-

-

-

-

-

-

-

-

-

Loss from discontinued operations, net of income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-1,915

-15,342

-11,438

-5,531

2,178

13,384

-7,967

-11,887

-16,278

-14,444

0

0

-

0

-

-

-

-

-

-

-

-

-

-

Net income

121,297

142,445

138,119

131,258

129,596

120,815

95,861

91,060

81,351

77,904

98,928

95,645

95,539

93,967

83,960

80,110

15,580

11,812

8,106

2,987

-68,027

-61,152

-56,312

-45,968

-112,832

-132,687

-157,795

-154,535

34,396

57,815

-23,455

-17,911

13

950

115,103

108,652

100,661

95,767

86,569

81,956

0

0

0

Earnings Per Share
Business Acquisition, Pro Forma Earnings Per Share, Basic

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.14

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings (loss) from continuing operations, per basic share

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.42

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Business Acquisition, Pro Forma Earnings Per Share, Diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.14

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings (loss) from continuing operations, per diluted share

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.42

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Weighted average common shares outstanding:
Basic

52,607

53,320

53,143

52,885

52,766

52,532

52,201

51,823

51,747

51,698

51,440

51,309

51,227

51,054

50,634

50,357

50,251

50,527

51,029

51,316

51,301

51,272

51,251

51,252

51,933

52,208

52,071

51,689

51,415

51,177

51,039

52,195

52,513

52,447

52,657

52,814

52,701

52,593

52,448

52,474

52,427

52,370

52,337

Diluted

52,972

53,827

53,736

53,648

53,480

53,206

52,958

52,265

52,729

52,719

52,383

52,214

52,201

51,954

51,455

50,835

50,505

50,647

51,089

51,421

51,450

51,348

51,313

50,551

52,000

52,494

52,419

50,790

52,041

51,177

51,312

52,880

53,003

52,447

52,954

53,332

53,337

53,053

52,810

52,872

52,873

53,096

52,943

Class B voting common stock
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net earnings per share, basic

0.26

0.63

0.69

0.69

0.66

0.56

0.57

0.68

0.50

0.08

0.49

0.49

0.44

0.50

0.43

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net earnings per share, diluted

0.26

0.62

0.68

0.69

0.65

0.55

0.56

0.67

0.49

0.08

0.48

0.49

0.43

0.49

0.42

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividends

0.22

0.22

0.20

0.21

0.21

0.21

0.20

0.20

0.21

0.21

0.19

0.19

0.21

0.21

0.19

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Class A nonvoting common stock
Net earnings per share, basic

0.26

0.63

0.71

-

0.66

0.56

0.59

-

0.50

0.08

0.50

-

0.44

0.50

0.45

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net earnings per share, diluted

0.26

0.62

0.70

-

0.65

0.55

0.58

-

0.49

0.08

0.49

-

0.43

0.49

0.44

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividends

0.22

0.22

0.22

-

0.21

0.21

0.21

-

0.21

0.21

0.21

-

0.21

0.21

0.21

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-