Strong execution drives resilient margins and EPS
growth; Expecting mid-single-digit fourth quarter
sales growth, resulting in low-single-digit full-year
growth.
PITTSBURGH, Oct. 23,
2024 /PRNewswire/ -- Global safety equipment and
solutions provider MSA Safety Incorporated (NYSE: MSA) today
reported financial results for the third quarter of 2024.
Quarterly Highlights
- Achieved quarterly net sales of $433
million, a 3% year-over-year decrease on a reported and
organic constant currency basis.
- Generated GAAP operating income of $91
million, or 21.1% of sales, and adjusted operating income of
$98 million, or 22.6% of sales.
- Recorded GAAP net income of $67
million, or $1.69 per diluted
share, and adjusted earnings of $72
million, or $1.83 per diluted
share.
- Repaid $38 million of debt,
returned $20 million to shareholders
through dividends, invested $14
million for capital expenditures, and repurchased
$10 million of common stock.
"Our team continued to execute well in the third quarter,
delivering earnings growth despite a modest sales contraction,"
said Steve Blanco, MSA Safety
President and Chief Executive Officer. "Revenue was impacted by the
timing of self-contained breathing apparatus (SCBA) shipments as
well as specific customer order delays. That said, we still grew
orders by high-single digits in the quarter, and our backlog
increased sequentially. We continued to see excellent performance
in our detection business, including double-digit sales growth in
portables. We remain confident that the overall resilience of our
business, the strength of our long-term fundamentals, and our
team's embrace of the MSA Business System will enable us to
continue advancing our mission and creating value for our
shareholders."
Financial Highlights
Financial
Highlights
|
|
Three Months
Ended
September 30,
|
|
|
($ millions, except
percentages and per share amounts)
|
|
2024
|
|
2023
|
|
% Change(a)
|
Net Sales
|
|
$
433
|
|
$
447
|
|
(3) %
|
Operating
Income
|
|
91
|
|
94
|
|
(3) %
|
Adjusted Operating
Income
|
|
98
|
|
101
|
|
(3) %
|
Net Income
|
|
67
|
|
65
|
|
2 %
|
Diluted EPS
|
|
1.69
|
|
1.65
|
|
2 %
|
Adjusted
Earnings
|
|
72
|
|
70
|
|
3 %
|
Adjusted Diluted
EPS
|
|
1.83
|
|
1.78
|
|
3 %
|
|
(a)
Percentage change may not calculate exactly due to
rounding.
|
Lee McChesney, MSA Safety Senior Vice President and Chief
Financial Officer, commented, "We delivered resilient margin
performance and strong cash conversion in the quarter. Our balance
sheet remains healthy, with net leverage of 0.9 times. We returned
cash to shareholders as part of our disciplined and balanced
capital allocation strategy, and we remain well-positioned to
invest organically in the business and evaluate M&A
opportunities. As we look ahead to the balance of the year, we
expect to finish 2024 strong with mid-single-digit sales growth in
the fourth quarter, resulting in low-single-digit top-line growth
for the full year."
Conference Call
MSA Safety will host a conference call on Thursday, October 24, 2024, at 10:00 a.m. Eastern time to discuss its third
quarter 2024 results and outlook. The call and an accompanying
slide presentation will be webcast at
http://investors.msasafety.com/ under the "News and Events" tab,
subheading "Events & Presentations." Investors and interested
parties can also dial into the call at 1-844-854-4415 (toll-free)
or 1-412-902-6599 (international). When prompted, please instruct
the operator to be joined into the MSA Safety Incorporated
conference call. A replay of the conference call will be available
at http://investors.msasafety.com/ shortly after the conclusion of
the presentation and will be available for the next 90 days.
MSA Safety
Incorporated
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands, except per share amounts)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$
432,679
|
|
$
446,728
|
|
$ 1,308,443
|
|
$ 1,292,290
|
Cost of products
sold
|
225,223
|
|
227,967
|
|
682,427
|
|
678,335
|
Gross profit
|
207,456
|
|
218,761
|
|
626,016
|
|
613,955
|
|
|
|
|
|
|
|
|
Selling, general and
administrative
|
95,103
|
|
102,175
|
|
294,329
|
|
289,602
|
Research and
development
|
16,707
|
|
17,682
|
|
49,695
|
|
48,906
|
Restructuring
charges
|
1,184
|
|
3,285
|
|
5,744
|
|
8,382
|
Currency exchange
losses, net
|
2,985
|
|
1,496
|
|
4,715
|
|
8,781
|
Loss on divestiture of
MSA LLC
|
—
|
|
—
|
|
—
|
|
129,211
|
Product liability
expense
|
—
|
|
—
|
|
—
|
|
3
|
Operating
income
|
91,477
|
|
94,123
|
|
271,533
|
|
129,070
|
|
|
|
|
|
|
|
|
Interest
expense
|
9,153
|
|
12,498
|
|
29,556
|
|
37,149
|
Other income,
net
|
(5,833)
|
|
(6,037)
|
|
(16,215)
|
|
(15,487)
|
Total other expense,
net
|
3,320
|
|
6,461
|
|
13,341
|
|
21,662
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
88,157
|
|
87,662
|
|
258,192
|
|
107,408
|
Provision for income
taxes
|
21,509
|
|
22,406
|
|
61,171
|
|
125,235
|
Net income
(loss)
|
$ 66,648
|
|
$ 65,256
|
|
$
197,021
|
|
$
(17,827)
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share attributable to common
shareholders:
|
|
|
|
|
|
|
|
Basic
|
$
1.69
|
|
$
1.66
|
|
$
5.00
|
|
$
(0.46)
|
Diluted
|
$
1.69
|
|
$
1.65
|
|
$
4.98
|
|
$
(0.46)
|
|
|
|
|
|
|
|
|
Basic shares
outstanding
|
39,362
|
|
39,303
|
|
39,370
|
|
39,267
|
Diluted shares
outstanding
|
39,495
|
|
39,450
|
|
39,530
|
|
39,267
|
MSA Safety
Incorporated
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands)
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
Assets
|
|
|
|
Cash and cash
equivalents
|
$
154,371
|
|
$
146,442
|
Trade receivables,
net
|
277,346
|
|
294,678
|
Inventories
|
351,805
|
|
292,604
|
Other current
assets
|
59,147
|
|
52,546
|
Total current assets
|
842,669
|
|
786,270
|
|
|
|
|
Property, plant and
equipment, net
|
216,646
|
|
211,877
|
Prepaid pension
cost
|
183,915
|
|
172,161
|
Goodwill
|
632,837
|
|
627,534
|
Intangible assets,
net
|
254,364
|
|
266,134
|
Other noncurrent
assets
|
111,496
|
|
106,174
|
Total
assets
|
$
2,241,927
|
|
$
2,170,150
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
Notes payable and
current portion of long-term debt, net
|
$
26,915
|
|
$
26,522
|
Accounts
payable
|
128,031
|
|
111,872
|
Other current
liabilities
|
159,532
|
|
194,424
|
Total
current liabilities
|
314,478
|
|
332,818
|
|
|
|
|
Long-term debt,
net
|
527,807
|
|
575,170
|
Pensions and other
employee benefits
|
144,105
|
|
143,967
|
Deferred tax
liabilities
|
103,175
|
|
102,419
|
Other noncurrent
liabilities
|
57,017
|
|
48,974
|
Total shareholders'
equity
|
1,095,345
|
|
966,802
|
Total
liabilities and shareholders' equity
|
$
2,241,927
|
|
$
2,170,150
|
MSA Safety
Incorporated
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$ 66,648
|
|
$ 65,256
|
|
$
197,021
|
|
$
(17,827)
|
Depreciation and
amortization
|
15,959
|
|
15,504
|
|
47,563
|
|
44,965
|
Tax-effected loss on
divestiture of MSA LLC
|
—
|
|
—
|
|
—
|
|
199,578
|
Contribution on
divestiture of MSA LLC
|
—
|
|
—
|
|
—
|
|
(341,186)
|
Change in working
capital and other operating
|
1,725
|
|
44,024
|
|
(56,064)
|
|
48,413
|
Cash flow from (used
in) operating activities
|
84,332
|
|
124,784
|
|
188,520
|
|
(66,057)
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
(14,254)
|
|
(12,657)
|
|
(39,814)
|
|
(30,979)
|
Property disposals and
other investing
|
16
|
|
16
|
|
90
|
|
2,690
|
Cash flow used in
investing activities
|
(14,238)
|
|
(12,641)
|
|
(39,724)
|
|
(28,289)
|
|
|
|
|
|
|
|
|
Change in
debt
|
(37,743)
|
|
(68,250)
|
|
(51,003)
|
|
168,648
|
Cash dividends
paid
|
(20,081)
|
|
(18,485)
|
|
(58,670)
|
|
(54,999)
|
Company stock purchases
under repurchase program
|
(10,027)
|
|
—
|
|
(20,027)
|
|
—
|
Other
financing
|
(603)
|
|
653
|
|
(6,472)
|
|
(3,142)
|
Cash flow (used in)
from financing activities
|
(68,454)
|
|
(86,082)
|
|
(136,172)
|
|
110,507
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash, cash
equivalents and
restricted cash
|
4,495
|
|
(8,501)
|
|
(6,062)
|
|
(14,152)
|
|
|
|
|
|
|
|
|
Increase in cash, cash
equivalents and restricted cash
|
$
6,135
|
|
$ 17,560
|
|
$
6,562
|
|
$
2,009
|
MSA Safety
Incorporated
Segment Information (Unaudited)
(In thousands, except percentages)
|
|
|
Americas
|
|
International
|
|
Corporate
|
|
Consolidated
|
Three Months Ended
September 30, 2024
|
|
|
|
|
|
|
|
Net sales to external
customers
|
$ 299,497
|
|
$ 133,182
|
|
$
—
|
|
$
432,679
|
Operating
income
|
|
|
|
|
|
|
91,477
|
Operating margin
%
|
|
|
|
|
|
|
21.1 %
|
Restructuring
charges
|
|
|
|
|
|
|
1,184
|
Currency exchange
losses, net
|
|
|
|
|
|
|
2,985
|
Amortization of
acquisition-related intangible
assets
|
|
|
|
|
|
|
2,269
|
Adjusted operating
income (loss)
|
91,822
|
|
18,174
|
|
(12,081)
|
|
97,915
|
Adjusted operating
margin %
|
30.7 %
|
|
13.6 %
|
|
|
|
22.6 %
|
Depreciation and
amortization
|
|
|
|
|
|
|
13,690
|
Adjusted
EBITDA
|
101,339
|
|
22,119
|
|
(11,853)
|
|
111,605
|
Adjusted EBITDA margin
%
|
33.8 %
|
|
16.6 %
|
|
|
|
25.8 %
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2023
|
|
|
|
|
|
|
|
Net sales to external
customers
|
$ 314,273
|
|
$ 132,455
|
|
$
—
|
|
$
446,728
|
Operating
income
|
|
|
|
|
|
|
94,123
|
Operating margin
%
|
|
|
|
|
|
|
21.1 %
|
Restructuring
charges
|
|
|
|
|
|
|
3,285
|
Currency exchange
losses, net
|
|
|
|
|
|
|
1,496
|
Amortization of
acquisition-related intangible
assets
|
|
|
|
|
|
|
2,315
|
Transaction costs
(a)
|
|
|
|
|
|
|
78
|
Adjusted operating
income (loss)
|
93,918
|
|
22,577
|
|
(15,198)
|
|
101,297
|
Adjusted operating
margin %
|
29.9 %
|
|
17.0 %
|
|
|
|
22.7 %
|
Depreciation and
amortization
|
|
|
|
|
|
|
13,189
|
Adjusted
EBITDA
|
103,157
|
|
26,289
|
|
(14,960)
|
|
114,486
|
Adjusted EBITDA margin
%
|
32.8 %
|
|
19.8 %
|
|
|
|
25.6 %
|
|
|
|
|
|
|
|
|
(a)
Transaction costs include advisory, legal, accounting, valuation,
and other professional or consulting fees incurred during
acquisitions and divestitures. These costs are included in Selling,
general and administrative expense in the unaudited Condensed
Consolidated Statements of Operations.
|
MSA Safety
Incorporated
Segment Information (Unaudited)
(In thousands, except percentages)
|
|
|
Americas
|
|
International
|
|
Corporate
|
|
Consolidated
|
Nine Months Ended
September 30, 2024
|
|
|
|
|
|
|
|
Net sales to external
customers
|
$ 909,745
|
|
$ 398,698
|
|
$
—
|
|
$
1,308,443
|
Operating
income
|
|
|
|
|
|
|
271,533
|
Operating margin
%
|
|
|
|
|
|
|
20.8 %
|
Restructuring
charges
|
|
|
|
|
|
|
5,744
|
Currency exchange
losses, net
|
|
|
|
|
|
|
4,715
|
Net cost for product
related legal matter
|
|
|
|
|
|
|
5,000
|
Amortization of
acquisition-related intangible
assets
|
|
|
|
|
|
|
6,888
|
Transaction costs
(a)
|
|
|
|
|
|
|
234
|
Adjusted operating
income (loss)
|
276,523
|
|
55,944
|
|
(38,353)
|
|
294,114
|
Adjusted operating
margin %
|
30.4 %
|
|
14.0 %
|
|
|
|
22.5 %
|
Depreciation and
amortization
|
|
|
|
|
|
|
40,675
|
Adjusted
EBITDA
|
305,275
|
|
67,216
|
|
(37,702)
|
|
334,789
|
Adjusted EBITDA margin
%
|
33.6 %
|
|
16.9 %
|
|
|
|
25.6 %
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2023
|
|
|
|
|
|
|
|
Net sales to external
customers
|
$ 902,918
|
|
$ 389,372
|
|
$
—
|
|
$
1,292,290
|
Operating
income
|
|
|
|
|
|
|
129,070
|
Operating margin
%
|
|
|
|
|
|
|
10.0 %
|
Restructuring
charges
|
|
|
|
|
|
|
8,382
|
Currency exchange
losses, net
|
|
|
|
|
|
|
8,781
|
Loss on divestiture of
MSA LLC
|
|
|
|
|
|
|
129,211
|
Product liability
expense
|
|
|
|
|
|
|
3
|
Amortization of
acquisition-related intangible
assets
|
|
|
|
|
|
|
6,936
|
Transaction costs
(a)
|
|
|
|
|
|
|
78
|
Adjusted operating
income (loss)
|
260,428
|
|
60,099
|
|
(38,066)
|
|
282,461
|
Adjusted operating
margin %
|
28.8 %
|
|
15.4 %
|
|
|
|
21.9 %
|
Depreciation and
amortization
|
|
|
|
|
|
|
38,029
|
Adjusted
EBITDA
|
287,628
|
|
70,296
|
|
(37,434)
|
|
320,490
|
Adjusted EBITDA margin
%
|
31.9 %
|
|
18.1 %
|
|
|
|
24.8 %
|
|
|
|
|
|
|
|
|
(a)
Transaction costs include advisory, legal, accounting, valuation,
and other professional or consulting fees incurred during
acquisitions and divestitures. These costs are included in Selling,
general and administrative expense in the unaudited Condensed
Consolidated Statements of Operations.
|
The Americas segment is comprised of our operations in Northern
North American and Latin American 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, loss on divestiture of MSA LLC, product liability expense,
amortization of acquisition-related intangible assets, net cost for
product related legal matter and transaction costs. Adjusted
operating margin is defined as adjusted operating income (loss)
divided by segment net 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 net 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
Organic constant currency sales change (Unaudited)
|
|
Consolidated
|
|
Three Months Ended
September 30, 2024
|
|
Fire
Service(a)
|
Detection(b)
|
Industrial PPE
and Other(c)
|
|
Net Sales
|
GAAP reported sales change
|
(9) %
|
5 %
|
(5) %
|
|
(3) %
|
Plus: Currency translation effects
|
— %
|
— %
|
1 %
|
|
— %
|
Organic constant currency sales change
|
(9) %
|
5 %
|
(4) %
|
|
(3) %
|
|
|
Nine Months Ended
September 30, 2024
|
|
Fire
Service(a)
|
Detection(b)
|
Industrial PPE
and Other(c)
|
|
Net Sales
|
GAAP reported sales change
|
3 %
|
3 %
|
(3) %
|
|
1 %
|
Plus: Currency translation effects
|
— %
|
— %
|
— %
|
|
— %
|
Organic constant currency sales change
|
3 %
|
3 %
|
(3) %
|
|
1 %
|
|
(a) Fire Service includes
Breathing Apparatus and Firefighter Helmets and Protective
Apparel.
|
(b)
Detection includes Fixed Gas and Flame Detection and Portable Gas
Detection.
|
(c)
Industrial PPE and Other includes Industrial Head Protection, Fall
Protection and Non-Core.
|
Management believes that organic constant currency sales change
is a useful metric for investors, as foreign currency translation
can have a material impact on revenue growth trends. Organic
constant currency sales change 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 organic constant currency sales
change 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
Organic constant currency sales change (Unaudited)
|
|
Americas
Segment
|
|
|
Three Months Ended
September 30, 2024
|
|
Fire
Service(a)
|
Detection(b)
|
Industrial PPE
and Other(c)
|
|
Net Sales
|
GAAP reported sales change
|
(15) %
|
5 %
|
(1) %
|
|
(5) %
|
Plus: Currency translation effects
|
— %
|
1 %
|
4 %
|
|
2 %
|
Organic constant currency sales change
|
(15) %
|
6 %
|
3 %
|
|
(3) %
|
|
|
Nine Months Ended
September 30, 2024
|
|
Fire
Service(a)
|
Detection(b)
|
Industrial PPE
and Other(c)
|
|
Net Sales
|
GAAP reported sales change
|
(1) %
|
3 %
|
— %
|
|
1 %
|
Plus: Currency translation effects
|
— %
|
— %
|
1 %
|
|
— %
|
Organic constant currency sales change
|
(1) %
|
3 %
|
1 %
|
|
1 %
|
|
International
Segment
|
|
|
Three Months Ended
September 30, 2024
|
|
Fire
Service(a)
|
Detection(b)
|
Industrial PPE
and Other(c)
|
|
Net Sales
|
GAAP reported sales change
|
10 %
|
4 %
|
(15) %
|
|
1 %
|
Plus: Currency translation effects
|
(2) %
|
(1) %
|
(1) %
|
|
(2) %
|
Organic constant currency sales change
|
8 %
|
3 %
|
(16) %
|
|
(1) %
|
|
|
Nine Months Ended
September 30, 2024
|
|
Fire
Service(a)
|
Detection(b)
|
Industrial PPE
and Other(c)
|
|
Net Sales
|
GAAP reported sales change
|
13 %
|
2 %
|
(10) %
|
|
2 %
|
Plus: Currency translation effects
|
— %
|
— %
|
— %
|
|
— %
|
Organic constant currency sales change
|
13 %
|
2 %
|
(10) %
|
|
2 %
|
|
(a) Fire Service includes
Breathing Apparatus and Firefighter Helmets and Protective
Apparel.
|
(b)
Detection includes Fixed Gas and Flame Detection and Portable Gas
Detection.
|
(c)
Industrial PPE and Other includes Industrial Head Protection, Fall
Protection and Non-Core.
|
Management believes that organic constant currency sales growth
is a useful metric for investors, as foreign currency translation
can have a material impact on revenue growth trends. Organic
constant currency sales 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 organic constant currency sales
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
Adjusted earnings (Unaudited)
Adjusted diluted earnings per share (Unaudited)
(In thousands, except per share amounts and percentages)
|
|
|
Three Months Ended
September 30,
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2024
|
|
2023
|
|
%
Change
|
|
2024
|
|
2023
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$ 66,648
|
|
$ 65,256
|
|
2 %
|
|
$
197,021
|
|
$
(17,827)
|
|
n/m*
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency exchange
losses, net
|
2,985
|
|
1,496
|
|
|
|
4,715
|
|
8,781
|
|
|
Amortization of
acquisition-related
intangible assets
|
2,269
|
|
2,315
|
|
|
|
6,888
|
|
6,936
|
|
|
Restructuring
charges
|
1,184
|
|
3,285
|
|
|
|
5,744
|
|
8,382
|
|
|
Asset related losses
(gains)
|
207
|
|
42
|
|
|
|
959
|
|
(671)
|
|
|
Net cost for product
related legal matter
|
—
|
|
—
|
|
|
|
5,000
|
|
—
|
|
|
Pension
settlement
|
—
|
|
—
|
|
|
|
1,308
|
|
—
|
|
|
Transaction costs
(a)
|
—
|
|
78
|
|
|
|
234
|
|
78
|
|
|
Loss on divestiture of
MSA LLC
|
—
|
|
—
|
|
|
|
—
|
|
129,211
|
|
|
Deferred tax asset
write-off related
to divestiture of MSA LLC
|
—
|
|
—
|
|
|
|
—
|
|
70,366
|
|
|
Product liability
expense
|
—
|
|
—
|
|
|
|
—
|
|
3
|
|
|
Income tax expense
on
adjustments
|
(995)
|
|
(2,327)
|
|
|
|
(6,412)
|
|
(9,248)
|
|
|
Adjusted
earnings
|
$ 72,298
|
|
$ 70,145
|
|
3 %
|
|
$
215,457
|
|
$
196,011
|
|
10 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted
earnings per
share
|
$
1.83
|
|
$
1.78
|
|
3 %
|
|
$
5.45
|
|
$
4.97
|
|
10 %
|
|
(a)Transaction costs
include advisory, legal, accounting, valuation, and other
professional or consulting fees incurred during acquisitions and
divestitures. These costs are included in Selling, general and
administrative expense in the unaudited Condensed Consolidated
Statements of Operations.
|
|
* Not
meaningful
|
Management believes that adjusted earnings and adjusted diluted
earnings per 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 (loss) 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, 2024
|
Operating
income
|
|
$
373,783
|
Depreciation and
amortization
|
|
54,173
|
Currency exchange
losses, net
|
|
13,013
|
Amortization of
acquisition-related intangible assets
|
|
9,198
|
Restructuring
charges
|
|
7,254
|
Net cost for product
related legal matter
|
|
5,000
|
Transaction costs
(a)
|
|
1,121
|
Adjusted
EBITDA
|
|
$
463,542
|
|
|
|
Total end-of-period
debt
|
|
554,722
|
|
|
|
Debt to adjusted
EBITDA
|
|
1.2
|
|
|
|
Total end-of-period
debt
|
|
$
554,722
|
Total end-of-period
cash and cash equivalents
|
|
154,371
|
Net debt
|
|
$
400,351
|
|
|
|
Net debt to adjusted
EBITDA
|
|
0.9
|
|
(a)
Transaction costs include advisory, legal, accounting, valuation,
and other professional or consulting fees incurred during
acquisitions and divestitures. These costs are included in Selling,
general and administrative expense in the unaudited Condensed
Consolidated Statements of Operations.
|
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 Safety:
MSA Safety Incorporated (NYSE: MSA) is the global leader in
advanced safety products, technologies and solutions. Driven by its
singular mission of safety, the Company has been at the forefront
of safety innovation since 1914, protecting workers and facility
infrastructure around the world across a broad range of diverse end
markets while creating sustainable value for shareholders. With
2023 revenues of $1.8 billion,
MSA Safety is headquartered in Cranberry
Township, Pennsylvania and employs a team of over 5,000
associates across its more than 40 international locations. For
more information, please visit 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. These statements relate to future events or our future
financial performance and involve various assumptions, known and
unknown risks, uncertainties and other factors that may cause our
actual results, levels of activity, performance or achievements to
be materially different from any future results, levels of
activity, performance or achievements expressed or implied by these
forward-looking statements. In some cases, you can identify
forward-looking statements by words such as "may," "will,"
"should," "expects," "intends," "plans," "anticipates," "believes,"
"estimates," "predicts," "potential" or other comparable words.
Actual results, performance or outcomes may differ materially from
those expressed or implied by these forward-looking statements and
may not align with historical performance and events due to a
number of factors, including those discussed in the sections of our
annual report on Form 10-K entitled "Cautionary Statement Regarding
Forward-Looking Statements" and "Risk Factors," and those discussed
in our Form 10-Q quarterly reports filed after such annual report.
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. Although we believe that the
expectations reflected in the forward-looking statements are
reasonable, we cannot guarantee future results, levels of activity,
performance or achievements, and caution should be exercised
against placing undue reliance upon such statements, which are
based only on information currently available to us and speak only
as of the date hereof. We are under no duty to update publicly any
of the forward-looking statements after the date of this earnings
press release, whether as a result of new information, future
events or otherwise, except as required by law.
Non-GAAP Financial Measures:
This press release includes certain non-GAAP financial measures.
These financial measures include organic constant currency revenue
growth, adjusted operating income, adjusted operating margin,
adjusted EBITDA, adjusted EBITDA margin, adjusted earnings,
adjusted earnings per diluted share, debt to adjusted EBITDA, and
net debt to adjusted EBITDA. These metrics are consistent with how
the Company's chief operating decision maker ("CODM") evaluates
segment results and makes strategic decisions about the
business. Additionally, these non-GAAP financial measures
provide information useful to investors in understanding our
operating performance and trends, and to facilitate comparisons
with the performance of our peers. Management also uses these
measures internally to assess and better understand our underlying
business performance and trends related to core business
activities. The non-GAAP financial measures and key performance
indicators we use, and computational methods with respect thereto,
may differ from the non-GAAP financial measures and key performance
indicators, and computational methods, that our peers use to assess
their performance and trends.
The presentation of these non-GAAP financial measures does
not comply with U.S. GAAP. These non-GAAP financial measures should
be viewed as supplemental in nature, and not as a substitute for,
or superior to, our reported results prepared in accordance with
GAAP. When non-GAAP financial measures are disclosed, the
Securities and Exchange Commission's Regulation G requires: (i) the
presentation of the most directly comparable financial measure
calculated and presented in accordance with GAAP and (ii) a
reconciliation of the differences between the non-GAAP financial
measure presented and the most directly comparable financial
measure calculated and presented in accordance with GAAP. The
presentation of these financial measures does not comply with U.S.
generally accepted accounting principles ("GAAP"). For an
explanation of these measures, 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.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/msa-safety-announces-third-quarter-2024-results-302285075.html
SOURCE MSA Safety