-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
Barnes Group Income Statement
| Chart | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$1.49B | $1.12B | $1.26B | $1.26B | $1.45B |
| Cost of Revenue |
|
$944.15M | $721.24M | $803.85M | $840.00M | $1.01B |
| Gross Profit |
|
$546.96M | $403.15M | $455.00M | $421.87M | $442.09M |
| Research & Development |
|
$15.67M | $16.95M | $22.93M | $15.77M | $13.92M |
| Selling,General & Administrative |
|
$310.52M | $279.78M | $304.98M | $296.56M | $353.09M |
| Operating Expense |
|
$310.52M | $279.78M | $304.98M | $296.56M | $353.09M |
| Operating Income |
|
$236.45M | $123.37M | $150.02M | $121.00M | $88.99M |
| Net Income |
|
$158.35M | $63.38M | $99.87M | $13.48M | $16.00M |
Barnes Group Balance Sheet
| Chart | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$93.81M | $79.15M | $102.86M | $76.86M | $89.83M |
| Inventories |
|
$232.71M | $238.01M | $239.66M | $283.40M | $365.22M |
| Total Current Assets |
|
$764.39M | $642.35M | $680.21M | $732.30M | $906.72M |
| Property,Plant and Equipment |
|
$356.60M | $370.95M | $341.46M | $320.14M | $449.48M |
| Goodwill |
|
$933.02M | $1.01B | $955.37M | $835.47M | $1.18B |
| Total Assets |
|
$2.74B | $2.68B | $2.58B | $2.41B | $3.31B |
| Total Liabilities |
|
$1.47B | $1.29B | $1.15B | $1.07B | $1.95B |
| Retained Earnings |
|
$1.49B | $1.52B | $1.59B | $1.57B | $1.55B |
| Total Shareholder Equity |
|
$1.27B | $1.38B | $1.43B | $1.35B | $1.36B |
| Common Stock |
|
$639.00K | $642.00K | $643.00K | $645.00K | $646.00K |
Barnes Group Cash flow
| Chart | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$99.06M | $87.66M | $91.09M | $92.15M | $115.82M |
| Dividends Payout |
|
-$32.54M | -$32.40M | -$32.40M | -$32.38M | -$32.41M |
| Capital Expenditures (Capex) |
|
-$53.29M | -$40.70M | -$34.12M | -$35.08M | -$55.74M |
| Free Cash Flow (FCF) |
|
$195.02M | $174.76M | $133.69M | $40.48M | $56.68M |
Barnes Group Profitability
| Chart | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$546.96M | $403.15M | $455.00M | $421.87M | $442.09M |
| Gross Profit Margin (%) |
|
36.68% | 35.86% | 36.14% | 33.43% | 30.47% |
| Operating Income |
|
$236.45M | $123.37M | $150.02M | $121.00M | $88.99M |
| Operating Income Margin (%) |
|
15.86% | 10.97% | 11.92% | 9.59% | 6.13% |
| Net Income |
|
$158.35M | $63.38M | $99.87M | $13.48M | $16.00M |
| Net Income Margin (%) |
|
10.62% | 5.64% | 7.93% | 1.07% | 1.10% |
| EBITDA |
|
$326.87M | $216.62M | $246.71M | $158.12M | $207.25M |
| EBITDA Margin (%) |
|
21.90% | 18.24% | 18.68% | 16.89% | 14.28% |
Barnes Group Ratios
| Chart | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
12.46% | 4.58% | 6.99% | 1.00% | 1.17% |
| Return on Assets (ROA) |
|
5.78% | 2.37% | 3.88% | 0.56% | 0.48% |
| Debt to Equity |
|
65.70% | 50.93% | 42.25% | 42.42% | 95.56% |
| Debt to total asset |
|
30.48% | 26.32% | 23.43% | 23.66% | 39.35% |
| Enterprise value to revenue |
|
2.63 | 2.85 | 2.28 | 2.04 | 1.98 |
| Enterprise value to EBITDA |
|
11.97 | 14.79 | 11.65 | 16.29 | 13.89 |
| Enterprise value |
|
$3.91B | $3.20B | $2.87B | $2.58B | $2.88B |
| Cash to Debt |
|
29.74% | 30.59% | 27.80% | 13.23% | 8.64% |
| Tax Rate (%) |
|
23.44% | 37.56% | 21.86% | 64.70% | 51.91% |
| Payout Ratio |
|
20.55% | 51.13% | 32.44% | 240.20% | 202.63% |
