Shiloh industries inc (SHLO)
Income statement / Yearly
Oct'19Oct'18Oct'17Oct'16Oct'15Oct'14Oct'13Oct'12Oct'11Oct'10
Net revenues

-

-

-

1,065,834

1,073,052

832,067

700,186

-

-

-

Revenues

-

-

-

-

-

-

-

586,074

517,743

457,272

Cost of sales (1)

-

-

-

969,498

986,865

755,755

633,034

535,339

478,807

422,610

Gross profit

-

-

-

96,336

86,187

76,312

67,152

50,735

38,936

34,662

Selling, general and administrative expenses

-

-

-

73,401

63,028

50,236

31,181

27,519

23,658

19,916

Amortization of Intangible Assets, Net of Translation adjustments

-

-

-

2,258

2,295

2,164

1,349

-

-

-

Asset impairment, net

-

-

-

2,031

0

-4,026

-

-834

94

-

Asset impairment (recovery), net

-

-

-

-

-

-

-18

-

-

-

Asset impairment (recovery)

-

-

-

-

-

-

-

-

-

-4,527

Restructuring Charges

-

-

-

0

0

-

-

-30

352

309

Operating (loss) income

-

-

-

18,646

20,864

27,938

34,604

24,080

14,832

9,910

Interest expense

-

-

-

18,086

9,898

4,415

2,600

1,525

1,714

3,757

Interest income

-

-

-

23

36

25

32

0

-

-

Gain on bargain purchase

-

-

-

-

-

-

228

0

-

-

Interest income

-

-

-

-

-

-

-

-

3

2

Other (income) expense, net

-

-

-

-2,066

-387

504

-89

-48

-40

-253

Income (loss) before income taxes

-

-

-

-1,483

10,615

24,052

32,175

22,507

13,081

5,902

Provision (benefit) for income taxes

-

-

-

-5,152

4,710

4,137

10,605

8,981

5,236

2,041

Net Income (Loss) Attributable to Parent

-19,947

11,479

-697

3,669

5,905

19,915

21,570

13,526

7,845

3,861

Defined benefit pension plans & other post-retirement benefits
Amortization of net actuarial loss

1,156

1,318

1,480

-

-

-

-

-

-

-

Actuarial net gain (loss)

-13,016

7,861

604

-

-

-

-

-

-

-

Asset net gain (loss)

3,331

-2,889

5,729

-

-

-

-

-

-

-

Cumulative effect of adoption of ASU 2018-02 (1)

0

-6,138

0

-

-

-

-

-

-

-

Income tax provision

-217

-1,442

-3,001

-

-

-

-

-

-

-

Total defined benefit pension plans & other post retirement benefits, net of tax

8,746

1,290

-4,812

-

-

-

-

-

-

-

Marketable securities
Marketable securities
Unrealized loss on marketable securities

0

-173

45

-

-

-

-

-

-

-

Cumulative effect of adoption of ASU 2018-02 (1)

0

-7

0

-

-

-

-

-

-

-

Income tax benefit

0

-10

250

-

-

-

-

-

-

-

Realized income

18

0

0

-

-

-

-

-

-

-

Reclassification of other-than-temporary impairment losses on marketable securities included in net income (loss)

0

-154

-669

-

-

-

-

-

-

-

Total marketable securities, net of tax

18

-16

464

-

-

-

-

-

-

-

Derivatives and hedging
Unrealized (loss) gain on interest rate swap agreements

-1,225

1,452

-

-

-

-

-

-

-

-

Unrealized (loss) gain on interest rate swap agreements

-

-

1,543

-

-

-

-

-

-

-

Cumulative effect of adoption of ASU 2018-02 (1)

0

-213

0

-

-

-

-

-

-

-

Income tax benefit (provision)

-217

588

-

-

-

-

-

-

-

-

Income tax benefit (provision)

-217

588

1,151

-

-

-

-

-

-

-

Reclassification adjustments for settlement of derivatives included in net income (loss)

-276

-772

-

-

-

-

-

-

-

-

Reclassification adjustments for settlement of derivatives included in net income

-

-

-1,401

-

-

-

-

-

-

-

Change in fair value of derivative instruments, net of tax

-732

1,423

-

-

-

-

-

-

-

-

Change in fair value of derivative instruments, net of tax

-

-

1,793

-

-

-

-

-

-

-

Foreign currency translation adjustments
Foreign currency translation loss

-3,959

-7,879

7,156

-

-

-

-

-

-

-

Income tax provision

677

931

0

-

-

-

-

-

-

-

Unrealized loss on foreign currency translation

-4,636

-8,810

7,156

-

-

-

-

-

-

-

Comprehensive income (loss), net

-34,043

2,786

13,528

-

-

-

-

-

-

-

Basic earnings (loss) per share

-

-

-

0.21

0.34

1.16

1.27

0.80

0.47

0.23

Basic weighted average number of common shares

-

-

-

17,513

17,287

17,145

16,982

16,813

16,716

16,532

Diluted earnings (loss) per share

-

-

-

0.21

0.34

1.15

1.27

0.80

0.47

0.23

Diluted weighted average number of common shares

-

-

-

17,526

17,310

17,215

17,030

16,904

16,859

16,678