Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      MSA Safety Announces Third Quarter Results

      MSA Safety Incorporated

      News provided by

      MSA Safety

      Oct 28, 2020, 17:00 ET

      Share this article

      Share this article


      PITTSBURGH, Oct. 28, 2020 /PRNewswire/ -- Global safety equipment manufacturer MSA Safety Incorporated (NYSE: MSA) today reported results for the third quarter of 2020.

      Quarterly Highlights

      • Revenue was $304 million, decreasing 13 percent from a year ago on both a reported and constant currency basis.
         
      • Following weak demand in key markets in July and August, business conditions improved in September with monthly incoming orders growing on a sequential and year over year basis.
         
      • GAAP operating income was $41 million or 13.5 percent of sales, compared to $60 million or 17.0 percent of sales in the same period a year ago. Adjusted operating income was $54 million or 17.6 percent of sales, compared to $63 million or 18.0 percent of sales in the same period a year ago.
         
      • GAAP earnings were $28 million or $0.71 per diluted share, compared to $42 million or $1.08 per diluted share in the same period a year ago.  Adjusted earnings were $37 million or $0.94 per diluted share, compared to $45 million or $1.15 per diluted share in the same period a year ago.
         
      • MSA's debt balance was $342 million at quarter end, reflecting 1.2x adjusted EBITDA on a gross basis or 0.7x adjusted EBITDA on a net basis. With $133 million in cash and significant room available under its current debt covenants, the company has ample liquidity and flexibility to maintain its balanced capital allocation strategy.

      Comments from Management

      "The global pandemic and its ripple effects on employment and the economy certainly had an impact on our third quarter results," said Nish Vartanian, MSA Chairman, President and CEO.  "Our team, however, executed well and our results reflect the benefits of previous restructuring programs as well as our actions to lower discretionary costs throughout the year," he said.

      "It was a tough July and August from a demand perspective, particularly in the energy and commercial construction markets in the Americas segment," Mr. Vartanian said, adding that the COVID-19 resurgence in the summer across the Gulf Coast of the U.S. negatively impacted a number of the company's key markets. "In September, we saw significant improvement in orders and revenue across nearly every area of our business."

      Mr. Vartanian noted that despite the quarterly revenue contraction of 13 percent, the company maintained a healthy margin profile. "Our restructuring investments are yielding results and the strong improvement in International segment margins is especially encouraging," he said. Adjusted operating margin in the company's International segment increased 240 basis points in the quarter and 230 basis points for the year to date.

      MSA is taking further action to reduce its cost structure in response to the recession. Mr. Vartanian indicated that the company has started executing a global restructuring program that is expected to deliver $10-15 million of cost savings in 2021. "While we're taking steps to streamline our cost structure and improve our business model through this downturn, we remain very committed to investing in our new product development pipeline to drive long term growth and enhance our market leadership positions."

      "Our organization remains very well positioned and dedicated to advancing MSA's mission, which has never been more important, or more relevant. Our team remains highly engaged and we are focused on leveraging our strong balance sheet to make investments that create long term value for all MSA stakeholders," Mr. Vartanian concluded.

      MSA Safety Incorporated

      Condensed Consolidated Statement of Income (Unaudited)

      (In thousands, except per share amounts)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2020


      2019


      2020


      2019









      Net sales

      $

      304,392



      $

      351,014



      $

      959,975



      $

      1,026,726


      Cost of products sold

      172,160



      192,313



      528,799



      556,959


      Gross profit

      132,232



      158,701



      431,176



      469,767










      Selling, general and administrative

      64,793



      82,900



      214,066



      245,337


      Research and development

      13,851



      13,520



      41,723



      41,482


      Restructuring charges

      7,603



      1,850



      18,475



      11,203


      Currency exchange losses (gains), net (a)

      2,759



      (913)



      3,821



      17,338


      Product liability expense

      2,077



      1,730



      4,878



      8,155


      Operating income

      41,149



      59,614



      148,213



      146,252










      Interest expense

      2,305



      4,259



      7,907



      11,089


      Other income, net

      (1,117)



      (2,929)



      (4,376)



      (8,850)


      Total other expense, net

      1,188



      1,330



      3,531



      2,239










      Income before income taxes

      39,961



      58,284



      144,682



      144,013


      Provision for income taxes

      11,727



      15,673



      36,251



      37,913


      Net income

      28,234



      42,611



      108,431



      106,100


      Net income attributable to noncontrolling interests

      (200)



      (372)



      (668)



      (822)


      Net income attributable to MSA Safety Incorporated

      $

      28,034



      $

      42,239



      $

      107,763



      $

      105,278










      Earnings per share attributable to MSA Safety Incorporated common shareholders:








      Basic

      $

      0.72



      $

      1.09



      $

      2.77



      $

      2.72


      Diluted

      $

      0.71



      $

      1.08



      $

      2.74



      $

      2.69










      Basic shares outstanding

      38,906



      38,649



      38,853



      38,617


      Diluted shares outstanding

      39,260



      39,144



      39,269



      39,130



      (a) Currency exchange losses for the nine months ended September 30, 2019 includes a $15.4 million non-cash charge related to the recognition of currency translation adjustments associated with the closure of MSA's South Africa affiliates.

      MSA Safety Incorporated

      Condensed Consolidated Balance Sheet (Unaudited)

      (In thousands)



      September 30,
      2020


      December 31,
      2019

      Assets




      Cash and cash equivalents

      $

      132,830



      $

      152,195


      Trade receivables, net

      229,293



      255,082


      Inventories

      252,856



      185,027


      Notes receivable, insurance companies

      3,766



      3,676


      Other current assets

      125,344



      97,383


          Total current assets

      744,089



      693,363






      Property, net

      178,064



      167,038


      Prepaid pension cost

      83,447



      75,066


      Operating lease assets, net

      52,331



      51,675


      Goodwill

      436,273



      436,679


      Notes receivable, insurance companies, noncurrent

      48,214



      52,336


      Insurance receivable, noncurrent

      51,419



      56,169


      Other noncurrent assets

      198,828



      207,367


         Total assets

      $

      1,792,665



      $

      1,739,693






      Liabilities and shareholders' equity




      Notes payable and current portion of long-term debt, net

      $

      20,000



      $

      20,000


      Accounts payable

      79,774



      89,120


      Other current liabilities

      184,884



      168,389


         Total current liabilities

      284,658



      277,509






      Long-term debt, net

      321,694



      328,394


      Pensions and other employee benefits

      190,073



      186,697


      Noncurrent operating lease liabilities

      43,639



      42,632


      Deferred tax liabilities

      11,425



      9,787


      Product liability and other noncurrent liabilities

      161,073



      162,101


      Total shareholders' equity

      780,103



      732,573


         Total liabilities and shareholders' equity

      $

      1,792,665



      $

      1,739,693


      MSA Safety Incorporated

      Condensed Consolidated Statement of Cash Flows (Unaudited)

      (In thousands)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2020


      2019


      2020


      2019









      Net income

      $

      28,234



      $

      42,611



      $

      108,431



      $

      106,100


      Depreciation and amortization

      9,856



      9,547



      29,284



      28,339


      Change in working capital and other operating

      (10,954)



      (1,453)



      (27,560)



      (46,189)


        Cash flow from operating activities

      27,136



      50,705



      110,155



      88,250










      Capital expenditures

      (12,864)



      (9,998)



      (32,698)



      (23,523)


      Acquisition, net of cash acquired

      —



      —



      —



      (33,196)


      Change in short-term investments

      (9,935)



      113



      (19,337)



      (17,189)


      Property disposals

      251



      42



      334



      123


        Cash flow used in investing activities

      (22,548)



      (9,843)



      (51,701)



      (73,785)










      Change in debt

      4,000



      (24,127)



      (5,000)



      12,937


      Cash dividends paid

      (16,771)



      (16,281)



      (49,811)



      (47,215)


      Other financing

      2,792



      836



      (21,332)



      (6,555)


        Cash flow used in financing activities

      (9,979)



      (39,572)



      (76,143)



      (40,833)










      Effect of exchange rate changes on cash,
      cash equivalents and restricted cash

      1,986



      (4,393)



      (1,668)



      (5,378)










      Decrease in cash, cash equivalents and restricted cash

      $

      (3,405)



      $

      (3,103)



      $

      (19,357)



      $

      (31,746)


      MSA Safety Incorporated

      Segment Information (Unaudited)

      (In thousands, except percentage amounts)



      Americas


      International


      Corporate


      Consolidated

      Three Months Ended September 30, 2020








      Sales to external customers

      $

      194,303



      $

      110,089



      $

      —



      $

      304,392


      Operating income







      41,149


      Operating margin %







      13.5

      %

      Restructuring charges







      7,603


      Currency exchange losses, net







      2,759


      Product liability expense







      2,077


      Strategic transaction costs







      41


      Adjusted operating income (loss)

      40,898



      15,658



      (2,927)



      53,629


      Adjusted operating margin %

      21.0

      %


      14.2

      %




      17.6

      %

      Depreciation and amortization







      9,856


      Adjusted EBITDA

      47,465



      18,848



      (2,828)



      63,485


      Adjusted EBITDA %

      24.4

      %


      17.1

      %




      20.9

      %









      Three Months Ended September 30, 2019








      Sales to external customers

      $

      234,624



      $

      116,390



      $

      —



      $

      351,014


      Operating income







      59,614


      Operating margin %







      17.0

      %

      Restructuring charges







      1,850


      Currency exchange gains, net







      (913)


      Product liability expense







      1,730


      Strategic transaction costs







      952


      Adjusted operating income (loss)

      58,971



      13,776



      (9,514)



      63,233


      Adjusted operating margin %

      25.1

      %


      11.8

      %




      18.0

      %

      Depreciation and amortization







      9,547


      Adjusted EBITDA

      65,342



      16,854



      (9,416)



      72,780


      Adjusted EBITDA %

      27.8

      %


      14.5

      %




      20.7

      %

      The Americas segment is comprised of our operations in North America and Latin America geographies. The International segment is comprised of our operations in all geographies outside of the Americas. Certain global expenses are allocated to each segment in a manner consistent with where the benefits from the expenses are derived.

      Adjusted operating income (loss), adjusted operating margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) and adjusted EBITDA margin are the measures used by the chief operating decision maker to evaluate segment performance and allocate resources.  As such, management believes that adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are useful metrics for investors. Adjusted operating income (loss) is defined as operating income excluding restructuring charges, currency exchange gains / losses, product liability expense, strategic transaction costs and COVID-19 related costs, and adjusted operating margin is defined as adjusted operating income (loss) divided by segment sales to external customers.  Adjusted EBITDA is defined as adjusted operating income (loss) plus depreciation and amortization and adjusted EBITDA margin is defined as adjusted EBITDA divided by segment sales to external customers.  Adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are not recognized terms under GAAP and therefore do not purport to be alternatives to operating income or operating margin as a measure of operating performance.  The Company's definition of adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin may not be comparable to similarly titled measures of other companies.  As such, management believes that it is appropriate to consider operating income determined on a GAAP basis in addition to these non-GAAP measures.

      MSA Safety Incorporated

      Segment Information (Unaudited)

      (In thousands, except percentage amounts)



      Americas


      International


      Corporate


      Consolidated

      Nine Months Ended September 30, 2020








      Sales to external customers

      $

      629,787



      $

      330,188



      $

      —



      $

      959,975


      Operating income







      148,213


      Operating margin %







      15.4

      %

      Restructuring charges







      18,475


      Currency exchange losses, net







      3,821


      Product liability expense







      4,878


      Strategic transaction costs







      202


      COVID-19 related costs







      757


      Adjusted operating income (loss)

      149,708



      45,719



      (19,081)



      176,346


      Adjusted operating margin %

      23.8

      %


      13.8

      %




      18.4

      %

      Depreciation and amortization







      29,284


      Adjusted EBITDA

      169,343



      55,075



      (18,788)



      205,630


      Adjusted EBITDA %

      26.9

      %


      16.7

      %




      21.4

      %









      Nine Months Ended September 30, 2019








      Sales to external customers

      $

      679,699



      $

      347,027



      $

      —



      $

      1,026,726


      Operating income







      146,252


      Operating margin %







      14.2

      %

      Restructuring charges







      11,203


      Currency exchange losses, net







      17,338


      Product liability expense







      8,155


      Strategic transaction costs







      2,937


      Adjusted operating income (loss)

      171,463



      39,888



      (25,466)



      185,885


      Adjusted operating margin %

      25.2

      %


      11.5

      %




      18.1

      %

      Depreciation and amortization







      28,339


      Adjusted EBITDA

      190,084



      49,313



      (25,173)



      214,224


      Adjusted EBITDA %

      28.0

      %


      14.2

      %




      20.9

      %

      The Americas segment is comprised of our operations in North America and Latin America geographies. The International segment is comprised of our operations in all geographies outside of the Americas. Certain global expenses are allocated to each segment in a manner consistent with where the benefits from the expenses are derived.

      Adjusted operating income (loss), adjusted operating margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) and adjusted EBITDA margin are the measures used by the chief operating decision maker to evaluate segment performance and allocate resources.  As such, management believes that adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are useful metrics for investors. Adjusted operating income (loss) is defined as operating income excluding restructuring charges, currency exchange gains / losses, product liability expense, strategic transaction costs and COVID-19 related costs, and adjusted operating margin is defined as adjusted operating income (loss) divided by segment sales to external customers.  Adjusted EBITDA is defined as adjusted operating income (loss) plus depreciation and amortization and adjusted EBITDA margin is defined as adjusted EBITDA divided by segment sales to external customers.  Adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are not recognized terms under GAAP and therefore do not purport to be alternatives to operating income or operating margin as a measure of operating performance.  The Company's definition of adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin may not be comparable to similarly titled measures of other companies.  As such, management believes that it is appropriate to consider operating income determined on a GAAP basis in addition to these non-GAAP measures.

      MSA Safety Incorporated

      Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures

      Constant currency revenue growth (Unaudited)


      Consolidated



      Three Months Ended September 30, 2020


      Breathing
      Apparatus

      Firefighter
      Helmets
      and
      Protective
      Apparel

      Industrial
      Head
      Protection

      Portable
      Gas
      Detection

      Fixed Gas
      and Flame
      Detection

      Fall
      Protection

      Core
      Sales


      Non-Core
      Sales


      Net Sales

      GAAP reported sales change

      (12)

      %

      (9)

      %

      (22)

      %

      (26)

      %

      (8)

      %

      (29)

      %

      (16)

      %


      4

      %


      (13)

      %

      Plus: Currency translation effects

      (1)

      %

      (1)

      %

      3

      %

      —

      %

      —

      %

      —

      %

      —

      %


      1

      %


      —

      %

      Constant currency sales change

      (13)

      %

      (10)

      %

      (19)

      %

      (26)

      %

      (8)

      %

      (29)

      %

      (16)

      %


      5

      %


      (13)

      %





      Nine Months Ended September 30, 2020


      Breathing
      Apparatus

      Firefighter
      Helmets
      and
      Protective
      Apparel

      Industrial
      Head
      Protection

      Portable
      Gas
      Detection

      Fixed Gas
      and Flame
      Detection

      Fall
      Protection

      Core
      Sales


      Non-Core
      Sales


      Net Sales

      GAAP reported sales change

      (3)

      %

      (10)

      %

      (15)

      %

      (20)

      %

      (1)

      %

      (24)

      %

      (10)

      %


      16

      %


      (7)

      %

      Plus: Currency translation effects

      —

      %

      —

      %

      4

      %

      2

      %

      1

      %

      2

      %

      2

      %


      3

      %


      2

      %

      Constant currency sales change

      (3)

      %

      (10)

      %

      (11)

      %

      (18)

      %

      —

      %

      (22)

      %

      (8)

      %


      19

      %


      (5)

      %

      Management believes that constant currency revenue growth is a useful metric for investors, as foreign currency translation can have a material impact on revenue growth trends. Constant currency revenue growth highlights ongoing business performance excluding the impact of fluctuating foreign currencies, which is outside of management's control. There can be no assurances that MSA's definition of constant currency revenue growth is consistent with that of other companies. As such, management believes that it is appropriate to consider revenue growth determined on a GAAP basis in addition to this non-GAAP financial measure.

      MSA Safety Incorporated

      Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures

      Constant currency revenue growth (Unaudited)


      Americas Segment



      Three Months Ended September 30, 2020


      Breathing
      Apparatus

      Firefighter
      Helmets
      and
      Protective
      Apparel

      Industrial
      Head
      Protection

      Portable
      Gas
      Detection

      Fixed Gas
      and Flame
      Detection

      Fall
      Protection

      Core
      Sales


      Non-Core
      Sales


      Net Sales

      GAAP reported sales change

      (16)

      %

      (6)

      %

      (26)

      %

      (31)

      %

      (8)

      %

      (43)

      %

      (19)

      %


      (2)

      %


      (17)

      %

      Plus: Currency translation effects

      1

      %

      —

      %

      4

      %

      2

      %

      1

      %

      2

      %

      1

      %


      4

      %


      2

      %

      Constant currency sales change

      (15)

      %

      (6)

      %

      (22)

      %

      (29)

      %

      (7)

      %

      (41)

      %

      (18)

      %


      2

      %


      (15)

      %





      Nine Months Ended September 30, 2020


      Breathing
      Apparatus

      Firefighter
      Helmets
      and
      Protective
      Apparel

      Industrial
      Head
      Protection

      Portable
      Gas
      Detection

      Fixed Gas
      and Flame
      Detection

      Fall
      Protection

      Core
      Sales


      Non-Core
      Sales


      Net Sales

      GAAP reported sales change

      (4)

      %

      (7)

      %

      (20)

      %

      (23)

      %

      2

      %

      (29)

      %

      (11)

      %


      22

      %


      (7)

      %

      Plus: Currency translation effects

      1

      %

      —

      %

      4

      %

      2

      %

      1

      %

      2

      %

      2

      %


      4

      %


      2

      %

      Constant currency sales change

      (3)

      %

      (7)

      %

      (16)

      %

      (21)

      %

      3

      %

      (27)

      %

      (9)

      %


      26

      %


      (5)

      %

      Management believes that constant currency revenue growth is a useful metric for investors, as foreign currency translation can have a material impact on revenue growth trends. Constant currency revenue growth highlights ongoing business performance excluding the impact of fluctuating foreign currencies, which is outside of management's control. There can be no assurances that MSA's definition of constant currency revenue growth is consistent with that of other companies. As such, management believes that it is appropriate to consider revenue growth determined on a GAAP basis in addition to this non-GAAP financial measure.

      MSA Safety Incorporated

      Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures

      Constant currency revenue growth (Unaudited)


      International Segment



      Three Months Ended September 30, 2020


      Breathing
      Apparatus

      Firefighter
      Helmets
      and
      Protective
      Apparel

      Industrial
      Head
      Protection

      Portable
      Gas
      Detection

      Fixed Gas
      and Flame
      Detection

      Fall
      Protection

      Core
      Sales


      Non-Core
      Sales


      Net Sales

      GAAP reported sales change

      (6)

      %

      (26)

      %

      (8)

      %

      (16)

      %

      (7)

      %

      (1)

      %

      (9)

      %


      15

      %


      (5)

      %

      Plus: Currency translation effects

      (3)

      %

      (2)

      %

      (2)

      %

      (2)

      %

      (3)

      %

      (4)

      %

      (3)

      %


      (4)

      %


      (4)

      %

      Constant currency sales change

      (9)

      %

      (28)

      %

      (10)

      %

      (18)

      %

      (10)

      %

      (5)

      %

      (12)

      %


      11

      %


      (9)

      %





      Nine Months Ended September 30, 2020


      Breathing
      Apparatus

      Firefighter
      Helmets
      and
      Protective
      Apparel

      Industrial
      Head
      Protection

      Portable
      Gas
      Detection

      Fixed Gas
      and Flame
      Detection

      Fall
      Protection

      Core
      Sales


      Non-Core
      Sales


      Net Sales

      GAAP reported sales change

      (2)

      %

      (24)

      %

      3

      %

      (13)

      %

      (4)

      %

      (14)

      %

      (7)

      %


      8

      %


      (5)

      %

      Plus: Currency translation effects

      1

      %

      1

      %

      2

      %

      1

      %

      —

      %

      —

      %

      1

      %


      1

      %


      1

      %

      Constant currency sales change

      (1)

      %

      (23)

      %

      5

      %

      (12)

      %

      (4)

      %

      (14)

      %

      (6)

      %


      9

      %


      (4)

      %

      Management believes that constant currency revenue growth is a useful metric for investors, as foreign currency translation can have a material impact on revenue growth trends. Constant currency revenue growth highlights ongoing business performance excluding the impact of fluctuating foreign currencies, which is outside of management's control. There can be no assurances that MSA's definition of constant currency revenue growth is consistent with that of other companies. As such, management believes that it is appropriate to consider revenue growth determined on a GAAP basis in addition to this non-GAAP financial measure.

      MSA Safety Incorporated

      Supplemental Segment Information (Unaudited)

      Summary of constant currency revenue growth by segment and product group




      Three Months Ended September 30, 2020


      Consolidated


      Americas


      International

      Fixed Gas and Flame Detection

      (8)

      %


      (7)

      %


      (10)

      %

      Firefighter Helmets and Protective Apparel

      (10)

      %


      (6)

      %


      (28)

      %

      Breathing Apparatus

      (13)

      %


      (15)

      %


      (9)

      %

      Industrial Head Protection

      (19)

      %


      (22)

      %


      (10)

      %

      Portable Gas Detection

      (26)

      %


      (29)

      %


      (18)

      %

      Fall Protection

      (29)

      %


      (41)

      %


      (5)

      %

      Core Sales

      (16)

      %


      (18)

      %


      (12)

      %







      Non-Core Sales

      5

      %


      2

      %


      11

      %







      Net Sales

      (13)

      %


      (15)

      %


      (9)

      %






      Nine Months Ended September 30, 2020


      Consolidated


      Americas


      International

      Fixed Gas and Flame Detection

      —

      %


      3

      %


      (4)

      %

      Firefighter Helmets and Protective Apparel

      (10)

      %


      (7)

      %


      (23)

      %

      Breathing Apparatus

      (3)

      %


      (3)

      %


      (1)

      %

      Industrial Head Protection

      (11)

      %


      (16)

      %


      5

      %

      Portable Gas Detection

      (18)

      %


      (21)

      %


      (12)

      %

      Fall Protection

      (22)

      %


      (27)

      %


      (14)

      %

      Core Sales

      (8)

      %


      (9)

      %


      (6)

      %







      Non-Core Sales

      19

      %


      26

      %


      9

      %







      Net Sales

      (5)

      %


      (5)

      %


      (4)

      %

      MSA Safety Incorporated

      Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures

      Adjusted earnings (Unaudited)

      Adjusted earnings per diluted share (Unaudited)

      (In thousands, except per share amounts)



      Three Months Ended
      September 30,




      Nine Months Ended
      September 30,




      2020


      2019


      %
      Change


      2020


      2019


      %
      Change













      Net income attributable to MSA Safety Incorporated

      $

      28,034



      $

      42,239



      (34)%


      $

      107,763



      $

      105,278



      2%

      Non-deductible non-cash charge related to the recognition of currency translation adjustments (a)

      —



      —





      —



      15,359




      Tax benefit associated with ASU 2016-09: Improvements to employee share-based payment accounting

      (80)



      (187)





      (1,699)



      (2,180)




      Subtotal

      27,954



      42,052



      (34)%


      106,064



      118,457



      (10)%













      Restructuring charges

      7,603



      1,850





      18,475



      11,203




      Currency exchange losses (gains), net

      2,759



      (913)





      3,821



      1,979




      Product liability expense

      2,077



      1,730





      4,878



      8,155




      Asset related losses, net

      62



      38





      189



      271




      Strategic transaction costs

      41



      952





      202



      2,937




      COVID-19 related costs

      —



      —





      757



      —




      Income tax expense on adjustments

      (3,700)



      (878)





      (7,614)



      (5,912)




      Adjusted earnings

      $

      36,796



      $

      44,831



      (18)%


      $

      126,772



      $

      137,090



      (8)%













      Adjusted earnings per diluted share

      $

      0.94



      $

      1.15



      (18)%


      $

      3.23



      $

      3.50



      (8)%


      (a) Included in Currency exchange losses, net on the Condensed Consolidated Statement of Income.

      Management believes that adjusted earnings and adjusted earnings per diluted share are useful measures for investors, as management uses these measures to internally assess the company's performance and ongoing operating trends. There can be no assurances that additional special items will not occur in future periods, nor that MSA's definition of adjusted earnings is consistent with that of other companies. As such, management believes that it is appropriate to consider both net income determined on a GAAP basis as well as adjusted earnings.

      MSA Safety Incorporated

      Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures

      Debt to adjusted EBITDA / Net debt to adjusted EBITDA (Unaudited)

      (In thousands)




      Twelve Months Ended
      September 30,



      2020

      Operating income


      $

      188,191


      Depreciation and amortization


      38,963


      Product liability expense


      23,343


      Restructuring charges


      21,118


      Currency exchange losses, net


      6,298


      Strategic transaction costs


      1,665


      COVID-19 related costs


      757


      Adjusted EBITDA


      $

      280,335





      Total end-of-period debt


      341,694





      Debt to adjusted EBITDA


      1.2





      Total end-of-period debt


      341,694


      Total end-of-period cash and cash equivalents


      132,830


      Net debt


      $

      208,864





      Net debt to adjusted EBITDA


      0.7


      Management believes that Debt to Adjusted EBITDA and Net Debt to Adjusted EBITDA are useful measures for investors, as management uses these measures to internally assess the company's liquidity and balance sheet strength. There can be no assurances that that MSA's definition of Debt to Adjusted EBITDA and Net Debt to Adjusted EBITDA is consistent with that of other companies.

      About MSA:  
      Established in 1914, MSA Safety Incorporated is the global leader in the development, manufacture and supply of safety products that protect people and facility infrastructures.  Many MSA products integrate a combination of electronics, mechanical systems and advanced materials to protect users against hazardous or life-threatening situations.  The company's comprehensive product line is used by workers around the world in a broad range of markets, including the oil, gas and petrochemical industry, the fire service, the construction industry, mining and the military.  MSA's core products include self-contained breathing apparatus, fixed gas and flame detection systems, portable gas detection instruments, industrial head protection products, firefighter helmets and protective apparel, and fall protection devices.  With 2019 revenues of $1.4 billion, MSA employs approximately 5,000 people worldwide.  The company is headquartered north of Pittsburgh in Cranberry Township, Pa., and has manufacturing operations in the United States, Europe, Asia and Latin America.  With more than 40 international locations, MSA realizes approximately half of its revenue from outside North America.  For more information visit MSA's web site at www.MSAsafety.com.

      Cautionary Statement Regarding Forward-Looking Statements:
      Except for historical information, certain matters discussed in this press release may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include but are not limited to all projections and anticipated levels of future performance. Forward looking statements involve risks, uncertainties and other factors that may cause our actual results to differ materially from those discussed herein. Any number of factors could cause actual results to differ materially from projections or forward looking statements, including without limitation global economic conditions, spending patterns of government agencies, competitive pressures, the impact of acquisitions and related integration activities, product liability claims, the success of new product introductions, currency exchange rate fluctuations and the risks of doing business in foreign countries. A full listing of these risks, uncertainties and other factors are detailed from time-to-time in our filings with the United States Securities and Exchange Commission ("SEC"), including our most recent Form 10-K filed on February 20, 2020. You are strongly urged to review all such filings for a more detailed discussion of such risks and uncertainties.  MSA's SEC filings are readily obtainable at no charge at www.sec.gov, as well as on its own investor relations website at http://investors.MSAsafety.com. MSA undertakes no duty to publicly update any forward looking statements contained herein, except as required by law.

      Non-GAAP Financial Measures:
      This press release includes certain non-GAAP financial measures. These financial measures include constant currency revenue growth, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, debt to adjusted EBITDA ratio, net debt to adjusted EBITDA ratio, adjusted earnings, and adjusted earnings per diluted share. The presentation of these financial measures does not comply with U.S. generally accepted accounting principles ("GAAP"). For an explanation of these measures, together with a reconciliation to the most directly comparable GAAP financial measure, see the Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures in the financial tables section above.

      SOURCE MSA Safety

      Modal title

      Also from this source

      MSA Safety to Participate in Upcoming Investor Conferences

      MSA Safety to Participate in Upcoming Investor Conferences

      MSA Safety Incorporated (NYSE: MSA), a global leader in the development of advanced industrial safety technology products and solutions that protect...

      MSA Safety Announces Third Quarter 2026 Results

      MSA Safety Announces Third Quarter 2026 Results

      Global provider of advanced industrial safety technology products and solutions that protect people and facility infrastructures, MSA Safety...

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      General Manufacturing

      General Manufacturing

      Public Safety

      Public Safety

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.