MSA Announces Second Quarter Results

PITTSBURGH, July 25, 2018 /PRNewswire/ -- Global safety equipment manufacturer MSA Safety Incorporated (NYSE: MSA) today reported results for the second quarter of 2018.

Quarterly Highlights

    --  Revenue was $339 million, increasing 18 percent from a year ago on a
        reported basis and 16 percent on a constant currency basis. Excluding
        the acquisition of Globe, organic revenue was up 5 percent on a constant
        currency basis.
    --  GAAP operating income increased 247 percent to $47 million or 13.8
        percent of sales, compared to $13 million or 4.7 percent of sales((1))
        in the same period a year ago. Adjusted operating income increased 19
        percent to $58 million or 17.1 percent of sales, compared to $49 million
        or 16.8 percent of sales in the same period a year ago.
    --  GAAP earnings increased 165 percent to $33 million or $0.85 per diluted
        share, compared to $13 million or $0.32 per diluted share((1))  in the
        same period a year ago. Adjusted earnings increased 25 percent to $41
        million or $1.07 per diluted share, compared to$33 million or $0.85 per
        diluted share in the same period a year ago.
    --  Free cash flow exceeded 100 percent of net income, driven by a 240 basis
        point reduction in working capital as a percent of sales compared to the
        first quarter of 2018.
    --  The company reached a settlement on the disputed portion of its
        insurance receivable. The settlement ensures collection of the portion
        of the insurance receivable that was previously subject to litigation.
        Payment is expected to be received in the third quarter of 2018.

Comments from Management

"Our second quarter results reflect strong execution of the Growth-in-Focus initiative we highlighted at our New York City investor day conference back in March," said Nish Vartanian, MSA President and CEO. "Despite incurring $3 million of quarter-specific unfavorable expenses, healthy conditions across our key end markets - coupled with our previous investments in R&D and strategic acquisitions - drove 18 percent revenue growth and 25 percent adjusted earnings growth in the quarter," he said. Mr. Vartanian noted that the company is entering the third quarter with a backlog pipeline that is trending substantially higher than this time a year ago, reflecting increased levels of demand across its core product areas.

"Beyond the strong operating performance in the quarter, the successful resolution of litigation with a major insurance carrier is a significant milestone for us," Mr. Vartanian said. "Through this settlement, we secured collection of a significant portion of the insurance receivable, resolving coverage litigation that has been ongoing for nearly a decade." Mr. Vartanian added that the settlement represents a major step in a multi-year effort to collect insurance monies owed to the company.

"Our Growth-in-Focus initiative is based on achieving market leadership positions in our core product areas and market segments, while driving profitable growth and cash flow for our shareholders. The sustained momentum in our incoming order book, double-digit earnings growth and meaningful improvements in free cash flow were encouraging to see in the quarter. In the second half of 2018, we will continue to make focused investments to capitalize on this strong growth cycle, while diligently managing our administrative costs to drive operating leverage," Mr. Vartanian concluded.


    (1) GAAP operating income
     growth of 247 percent and
     GAAP earnings growth of 165
     percent is impacted by a
     $29.6 million charge taken in
     Q2 2017 related to product
     liability settlements reached
     in August 2017 and estimated
     indemnity for all other
     asserted cumulative trauma
     product liability claims.


    MSA Safety Incorporated

    Condensed Consolidated Statement of Income (Unaudited)

    (In thousands, except per share amounts)


                                                                   Three Months Ended                           Six Months Ended
                                                                        June 30,                                    June 30,

                                                              2018                  2017          2018                2017
                                                              ----                  ----          ----                ----


    Net sales                                                      $339,331                            $288,775                          $665,225         $554,540

    Cost of products sold                                  185,495                        155,812                 364,050                  301,855
                                                           -------                        -------                 -------                  -------

    Gross profit                                           153,836                        132,963                 301,175                  252,685


    Selling, general and administrative                     81,962                         74,104                 162,213                  150,890

    Research and development                                13,909                         11,933                  26,456                   22,931

    Restructuring charges                                    2,335                            967                   7,609                   13,706

    Currency exchange losses, net                              815                          2,851                   2,823                    3,431

    Other operating expense                                  8,018                         29,610                  10,842                   29,610

    Operating income                                        46,797                         13,498                  91,232                   32,117


    Interest expense                                         5,181                          3,014                   9,962                    6,605

    Other income, net                                      (1,701)                       (1,228)                (4,041)                 (2,686)


    Total other expense, net                                 3,480                          1,786                   5,921                    3,919


    Income before income taxes                              43,317                         11,712                  85,311                   28,198

    Provision (benefit) for income taxes                     9,896                          (902)                 19,401                      894
                                                             -----                           ----                  ------                      ---

    Net income                                              33,421                         12,614                  65,910                   27,304

    Net income attributable to noncontrolling interests      (242)                          (82)                  (360)                   (359)
                                                              ----                            ---                    ----                     ----

    Net income attributable to MSA Safety Incorporated              $33,179                             $12,532                  65,550            26,945
                                                                    =======                             =======                  ======            ======


    Earnings per share attributable to MSA Safety
    Incorporated common shareholders:

    Basic                                                             $0.86                               $0.33                             $1.71            $0.71

    Diluted                                                           $0.85                               $0.32                             $1.69            $0.70


    Basic shares outstanding                                38,327                         38,065                  38,272                   37,914

    Diluted shares outstanding                              38,903                         38,780                  38,841                   38,685


    MSA Safety Incorporated

    Condensed Consolidated Balance Sheet (Unaudited)

    (In thousands)


                                                             June 30, 2018            December 31, 2017
                                                             -------------            -----------------

    Assets

    Cash and cash equivalents                                                $116,650                      $134,244

    Trade receivables, net                                         239,406                       244,198

    Inventories                                                    177,256                       153,739

    Notes receivable, insurance companies                            3,494                        17,333

    Other current assets                                            72,705                        72,783
                                                                    ------                        ------

        Total current assets                                       609,511                       622,297


    Property, net                                                  148,780                       157,014

    Prepaid pension cost                                            88,237                        83,060

    Goodwill                                                       418,384                       422,185

    Notes receivable, insurance companies, noncurrent               60,340                        59,567

    Insurance receivable, noncurrent                               115,143                       123,089

    Other noncurrent assets                                        210,164                       217,614
                                                                   -------                       -------

       Total assets                                                        $1,650,559                    $1,684,826
                                                                           ==========                    ==========


    Liabilities and shareholders' equity

    Notes payable and current portion of long-term debt, net                  $26,895                       $26,680

    Accounts payable                                                76,331                        87,061

    Other current liabilities                                      180,046                       175,538
                                                                   -------                       -------

       Total current liabilities                                   283,272                       289,279


    Long-term debt, net                                            403,712                       447,832

    Pensions and other employee benefits                           167,906                       170,773

    Deferred tax liabilities                                         8,589                         9,341

    Other noncurrent liabilities                                   148,010                       165,023

    Total shareholders' equity                                     639,070                       602,578
                                                                   -------                       -------

       Total liabilities and shareholders' equity                          $1,650,559                    $1,684,826
                                                                           ==========                    ==========


    MSA Safety Incorporated

    Condensed Consolidated Statement of Cash Flows (Unaudited)

    (In thousands)


                                                                     Three Months Ended                 Six Months Ended
                                                                          June 30,                          June 30,

                                                                   2018                 2017           2018                    2017
                                                                   ----                 ----           ----                    ----


    Net income                                                             $33,421                            $12,614                   $65,910  $27,304

    Depreciation and amortization                                 9,536                          8,984                      19,207        17,736

    Change in working capital and other operating                 5,072                         28,294                    (19,735)      101,242
                                                                  -----                         ------                     -------       -------

      Cash flow from operating activities                        48,029                         49,892                      65,382       146,282
                                                                 ------                         ------                      ------       -------


    Capital expenditures                                        (5,571)                       (4,685)                    (8,812)      (6,127)

    Property disposals                                            3,001                            512                       3,059           677
                                                                  -----                            ---                       -----           ---

      Cash flow used in investing activities                    (2,570)                       (4,173)                    (5,753)      (5,450)
                                                                 ------                                                    ------        ------


    Change in debt                                             (32,884)                      (28,203)                   (42,285)    (124,640)

    Cash dividends paid                                        (14,591)                      (13,369)                   (27,981)     (25,824)

    Other financing                                               2,563                          5,099                         738         7,555

      Cash flow used in financing activities                   (44,912)                      (36,473)                   (69,528)    (142,909)
                                                                -------                        -------                     -------      --------


    Effect of exchange rate changes on cash,                    (9,493)                         1,702                     (8,130)        3,327

    cash equivalents and restricted cash



    (Decrease) / Increase in cash, cash equivalents and         (8,946)                        10,948                    (18,029)        1,250
    restricted cash


    MSA Safety Incorporated

    Segment Information (Unaudited)

    (In thousands)


                                     Americas           International          Corporate          Consolidated
                                     --------           -------------          ---------          ------------

    Three Months Ended June 30, 2018

    Sales to external customers                $215,339                                  $123,992                      $ -                   $339,331

    Operating income                                                                                  46,797

    Operating margin %                                                                               13.8%

    Restructuring charges                                                                              2,335

    Currency exchange losses, net                                                                        815

    Other operating expense                                                                            8,018

    Strategic transaction costs                                                                           58

    Adjusted operating income (loss)    49,838                          15,853                           (7,668)            $58,023

    Adjusted operating margin %        23.1%                          12.8%                                      17.1%


    Three Months Ended June 30, 2017

    Sales to external customers                $174,960                                  $113,815                      $ -                   $288,775

    Operating income                                                                                  13,498

    Operating margin %                                                                                4.7%

    Restructuring charges                                                                                967

    Currency exchange losses, net                                                                      2,851

    Other operating expense                                                                           29,610

    Strategic transaction costs                                                                        1,642

    Adjusted operating income (loss)    43,573                          12,122                           (7,127)            $48,568

    Adjusted operating margin %        24.9%                          10.7%                                      16.8%



                                     Americas           International          Corporate          Consolidated
                                     --------           -------------          ---------          ------------

    Six Months Ended June 30, 2018

    Sales to external customers                $424,468                                  $240,757                      -            $665,225

    Operating income                                                                                  91,232

    Operating margin %                                                                               13.7%

    Restructuring charges                                                                              7,609

    Currency exchange losses, net                                                                      2,823

    Other operating expense                                                                           10,842

    Strategic transaction costs                                                                          152

    Adjusted operating income (loss)    99,924                          28,631                          (15,897)           $112,658

    Adjusted operating margin %        23.5%                          11.9%                                      16.9%


    Six Months Ended June 30, 2017

    Sales to external customers                $341,528                                  $213,012                      -            $554,540

    Operating income                                                                                  32,117

    Operating margin %                                                                                5.8%

    Restructuring charges                                                                             13,706

    Currency exchange losses, net                                                                      3,431

    Other operating expense                                                                           29,610

    Strategic transaction costs                                                                        2,979

    Adjusted operating income (loss)    79,724                          19,918                          (17,799)            $81,843

    Adjusted operating margin %        23.3%                           9.4%                                      14.8%

The Americas segment is comprised of our operations in the U.S., Canada and Latin America. The International segment is comprised of our operations in all other parts of the world including Europe, Africa, the Middle East, India, China, South East Asia and Australia. 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) and adjusted operating 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) and adjusted operating margin are useful metrics for investors. Adjusted operating income (loss) is defined as operating income excluding restructuring charges, currency exchange gains / losses, other operating expense and strategic transaction costs. Adjusted operating margin is defined as adjusted operating income (loss) divided by segment sales to external customers. Adjusted operating income (loss) and adjusted operating 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) and adjusted operating 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)

    Organic constant currency revenue growth (Unaudited)


    Consolidated


                                                                                               Three Months Ended June 30, 2018

                                                   Breathing   Firefighter    Industrial    Portable    Fixed Gas        Fall    Core        Non-Core       Net Sales
                                                   Apparatus      Helmets        Head         Gas       and Flame     Protection Sales        Sales
                                                                  and       Protection   Detection    Detection
                                                              Protective
                                                              Apparel(a)

    GAAP reported                                         7%                        232%                      10%                  12%             6%              2%        20%    3%          18%
    sales change

    Plus: Currency                                      (2)%                        (4)%                       2%                 (1)%           (3)%            (2)%       (1)%  (1)%         (2)%
    translation effects


    Constant                                              5%                        228%                      12%                  11%             3%               -  %     19%    2%          16%
    currency sales
    change
                                                                                                                                                                                                      ---

    Less: Acquisitions                                     -   %                    229%                        -   %                -  %           -  %            -  %     13%     -   %      11%
                                                         ---   ---                   ---                       ---   ---            ---  ---       ---  ---        ---  ---   ---    ---   ---    ---

    Organic constant                                      5%                        (1)%                      12%                  11%             3%               -  %      6%    2%           5%
    currency change
                                                                                                                                                                                                      ===



                                                                                                Six Months Ended June 30, 2018

                                                   Breathing   Firefighter    Industrial    Portable    Fixed Gas        Fall    Core        Non-Core       Net Sales
                                                   Apparatus      Helmets        Head         Gas       and Flame     Protection Sales        Sales
                                                                  and       Protection   Detection    Detection
                                                              Protective
                                                              Apparel(a)

    GAAP reported                                         8%                        220%                      12%                  14%            12%              9%        24%    1%          20%
    sales change

    Plus: Currency                                      (3)%                        (8)%                        -   %             (2)%           (4)%            (3)%       (3)%  (3)%         (3)%
    translation effects


    Constant                                              5%                        212%                      12%                  12%             8%              6%        21%  (2)%          17%
    currency sales
    change
                                                                                                                                                                                                      ---

    Less: Acquisitions                                     -   %                    213%                        -   %                -  %           -  %            -  %     13%     -   %      11%
                                                         ---   ---                   ---                       ---   ---            ---  ---       ---  ---        ---  ---   ---    ---   ---    ---

    Organic constant                                      5%                        (1)%                      12%                  12%             8%              6%         8%  (2)%           6%
    currency change
                                                                                                                                                                                                      ===


    (a) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, completed on July 31, 2017.

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. Organic constant currency revenue growth is defined as constant currency revenue growth excluding acquisitions. Management believes that organic constant currency revenue growth is a useful measure for investors to provide an understanding of MSA's standalone results. There can be no assurances that MSA's definition of constant currency revenue growth or organic 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 these non-GAAP financial measures.


    MSA Safety Incorporated

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

    Constant currency revenue growth (Unaudited)

    Organic constant currency revenue growth (Unaudited)


    Americas Segment


                                                                                               Three Months Ended June 30, 2018

                                                   Breathing    Firefighter    Industrial   Portable     Fixed Gas        Fall    Core        Non-Core       Net Sales
                                                   Apparatus      Helmets         Head         Gas       and Flame     Protection Sales         Sales
                                                                  and        Protection   Detection    Detection
                                                               Protective
                                                               Apparel(a)

    GAAP reported                                         3%                         566%                      10%                  10%             8%              6%       28%  (7)%         23%
    sales change

    Plus: Currency                                         -   %                       2%                       4%                   2%              -  %            -  %     2%    2%          1%
    translation effects


    Constant currency                                     3%                         568%                      14%                  12%             8%              6%       30%  (5)%         24%
    sales change
                                                                                                                                                                                                     ---

    Less: Acquisitions                                     -   %                     566%                        -   %                -  %           -  %            -  %    22%     -   %     18%
                                                         ---   ---                    ---                       ---   ---            ---  ---       ---  ---        ---  ---  ---    ---   ---   ---

    Organic constant                                      3%                           2%                      14%                  12%             8%              6%        8%  (5)%          6%
    currency change
                                                                                                                                                                                                     ===



                                                                                                Six Months Ended June 30, 2018

                                                   Breathing    Firefighter    Industrial   Portable     Fixed Gas        Fall    Core        Non-Core       Net Sales
                                                   Apparatus      Helmets         Head         Gas       and Flame     Protection Sales         Sales
                                                                  and        Protection   Detection    Detection
                                                               Protective
                                                               Apparel(a)

    GAAP reported                                         2%                         516%                      11%                  13%            12%             15%       29%  (6)%         24%
    sales change

    Plus: Currency                                         -   %                       1%                       2%                   1%              -  %         (1)%        1%    1%          1%
    translation effects


    Constant currency                                     2%                         517%                      13%                  14%            12%             14%       30%  (5)%         25%
    sales change
                                                                                                                                                                                                     ---

    Less: Acquisitions                                     -   %                     519%                        -   %                -  %           -  %            -  %    21%     -   %     18%
                                                         ---   ---                    ---                       ---   ---            ---  ---       ---  ---        ---  ---  ---    ---   ---   ---

    Organic constant                                      2%                         (2)%                      13%                  14%            12%             14%        9%  (5)%          7%
    currency change
                                                                                                                                                                                                     ===


    (a) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, completed on July 31, 2017.

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. Organic constant currency revenue growth is defined as constant currency revenue growth excluding acquisitions. Management believes that organic constant currency revenue growth is a useful measure for investors to provide an understanding of MSA's standalone results. There can be no assurances that MSA's definition of constant currency revenue growth or organic 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 these non-GAAP financial measures.


    MSA Safety Incorporated

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

    Constant currency revenue growth (Unaudited)

    Organic constant currency revenue growth (Unaudited)


    International Segment


                                                                                              Three Months Ended June 30, 2018

                                                   Breathing    Firefighter   Industrial    Portable    Fixed Gas       Fall    Core        Non-Core       Net Sales
                                                   Apparatus     Helmets         Head         Gas       and Flame    Protection Sales        Sales
                                                                 and        Protection   Detection    Detection
                                                             Protective
                                                             Apparel(a)

    GAAP reported                                        14%                          6%                       9%                 15%             3%            (3)%         8%        15%         9%
    sales change

    Plus: Currency                                      (6)%                        (6)%                     (4)%                (6)%           (5)%            (4)%       (6)%       (4)%       (5)%
    translation effects


    Constant currency                                     8%                           -  %                    5%                  9%           (2)%            (7)%         2%        11%         4%
    sales change
                                                                                                                                                                                                            ---

    Less: Acquisitions                                     -   %                      3%                        -   %               -  %           -  %            -  %       -  %       -  %       -  %
                                                         ---   ---                   ---                       ---   ---           ---  ---       ---  ---        ---  ---   ---  ---   ---  ---   ---  ---

    Organic constant                                      8%                        (3)%                       5%                  9%           (2)%            (7)%         2%        11%         4%
    currency change
                                                                                                                                                                                                            ===



                                                                                               Six Months Ended June 30, 2018

                                                   Breathing    Firefighter   Industrial    Portable    Fixed Gas       Fall    Core        Non-Core       Net Sales
                                                   Apparatus     Helmets         Head         Gas       and Flame    Protection Sales        Sales
                                                                 and        Protection   Detection    Detection
                                                             Protective
                                                             Apparel(a)

    GAAP reported                                        21%                         12%                      12%                 16%            13%              3%        14%        10%        13%
    sales change

    Plus: Currency                                     (10)%                       (10)%                     (6)%                (9)%           (8)%            (7)%       (9)%       (8)%       (8)%
    translation effects


    Constant currency                                    11%                          2%                       6%                  7%             5%            (4)%         5%         2%         5%
    sales change
                                                                                                                                                                                                            ---

    Less: Acquisitions                                     -   %                      2%                        -   %               -  %           -  %            -  %       -  %       -  %       -  %
                                                         ---   ---                   ---                       ---   ---           ---  ---       ---  ---        ---  ---   ---  ---   ---  ---   ---  ---

    Organic constant                                     11%                           -  %                    6%                  7%             5%            (4)%         5%         2%         5%
    currency change
                                                                                                                                                                                                            ===


    (a) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, completed on July 31, 2017.

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. Organic constant currency revenue growth is defined as constant currency revenue growth excluding acquisitions. Management believes that organic constant currency revenue growth is a useful measure for investors to provide an understanding of MSA's standalone results. There can be no assurances that MSA's definition of constant currency revenue growth or organic 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 these non-GAAP financial measures.


    MSA Safety Incorporated

    Supplemental Segment Information (Unaudited)

    Summary of constant currency revenue growth by segment and product group


                                                                                   Three Months Ended June 30, 2018

                                                                             Consolidated                     Americas       International
                                                                             ------------                     --------       ------------

    Firefighter Helmets and Protective Apparel(a)                                    228%                              568%                   -   %

    Industrial Head Protection                                                        12%                               14%                  5%

    Portable Gas Detection                                                            11%                               12%                  9%

    Breathing Apparatus                                                                5%                                3%                  8%

    Fixed Gas and Flame Detection                                                      3%                                8%                (2)%

    Fall Protection                                                                     -   %                            6%                (7)%
                                                                                      ---   ---                         ---                  ---

    Core Sales                                                                        19%                               30%                  2%
                                                                                      ---                                ---                  ---

    Core excluding Acquisitions                                                        6%                                8%                  2%


    Non-Core Sales                                                                     2%                              (5)%                 11%


    Net Sales                                                                         16%                               24%                  4%
                                                                                      ===                                ===                  ===

    Net Sales excluding Acquisitions                                                   5%                                6%                  4%



                                                                                    Six Months Ended June 30, 2018

                                                                             Consolidated                     Americas       International
                                                                             ------------                     --------       ------------

    Firefighter Helmets and Protective Apparel(a)                                    212%                              517%                  2%

    Industrial Head Protection                                                        12%                               13%                  6%

    Portable Gas Detection                                                            12%                               14%                  7%

    Breathing Apparatus                                                                5%                                2%                 11%

    Fixed Gas and Flame Detection                                                      8%                               12%                  5%

    Fall Protection                                                                    6%                               14%                (4)%
                                                                                      ---

    Core Sales                                                                        21%                               30%                  5%
                                                                                      ---                                ---                  ---

    Core excluding Acquisitions                                                        8%                                9%                  5%


    Non-Core Sales                                                                   (2)%                              (5)%                  2%


    Net Sales                                                                         17%                               25%                  5%
                                                                                      ===                                ===                  ===

    Net Sales excluding Acquisitions                                                   6%                                7%                  5%


    (a) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, completed on July 31, 2017.


    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                                     Six Months Ended
                                                                                            June 30,                                              June 30,

                                                                                       2018               2017                 %                  2018                     2017          %
                                                                                                                         Change                                                 Change



    Net income attributable to MSA                                                              $33,179                          $12,532                        165%             $65,550                   $26,945 143%
    Safety Incorporated

    Tax benefit associated with ASU                                                   (962)                     (4,030)                                              (1,875)               (6,812)
    2016-09: Improvements to
    employee share-based payment
    accounting

    Subtotal                                                                         32,217                        8,502                 279%                 63,675               20,133             216%
                                                                                     ------                        -----                                      ------               ------


    Restructuring charges                                                             2,335                          967                                                 7,609                 13,706

    Currency exchange losses, net                                                       815                        2,851                                                 2,823                  3,431

    Other operating expense                                                           8,018                       29,610                                                10,842                 29,610

    Strategic transaction costs                                                          58                        1,642                                                   152                  2,979

    Asset related losses and other, net                                               1,131                          180                                                 1,148                    244

    Income tax expense on adjustments                                               (3,102)                    (10,681)                                              (5,621)              (14,769)


    Adjusted earnings                                                                           $41,472                          $33,071                         25%             $80,628                   $55,334  46%
                                                                                                -------                          -------                                         -------                   -------


    Adjusted earnings per diluted share                                                           $1.07                            $0.85                         26%               $2.08                     $1.43  45%
                                                                                                  =====                            =====                                           =====                     =====

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

    Free Cash Flow (Unaudited)

    (In thousands, except percentages)


                                                                                         Three Months Ended                 Six Months Ended

                                                                                            June 30,                      June 30,

                                                                                       2018                 2017           2018                    2017
                                                                                       ----                 ----           ----                    ----


    Cash flow from operating activities                                                         $48,029                            $49,892                $65,382  $146,282

    Capital expenditures                                                            (5,571)                      (4,685)                     (8,812)    (6,127)
                                                                                     ------                        ------                       ------      ------


    Free cash flow                                                                              $42,458                            $45,207                $56,570  $140,155
                                                                                                =======                            =======                =======  ========


    Net income attributable to MSA Safety                                                       $33,179                            $12,532                $65,550   $26,945
    Incorporated


    Free cash flow conversion                                                          128%                         361%                         86%       520%

Management believes that free cash flow is a meaningful measure for investors. Management reviews cash from operations after deducting capital expenditures because these expenditures are necessary to promote growth of MSA's business and are likely to produce cash from operations in future periods. It is important to note that free cash flow does not reflect the residual cash balance of the company for discretionary spending since other items, including debt and dividend payments, are deducted from free cash flow before arriving at the company's ending cash balance. Management defines free cash flow conversion as free cash flow divided by net income attributable to MSA. There can be no assurances that MSA's definition of free cash flow is consistent with that of other companies. As such, management believes that it is appropriate to consider cash from operating activities determined on a GAAP basis as well as free cash flow.

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 2017 revenues of $1.2 billion, MSA employs approximately 4,700 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 22, 2018. 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 earnings release includes certain non-GAAP financial measures. These financial measures include constant currency revenue growth, organic constant currency revenue growth, adjusted operating income, adjusted operating margin, adjusted earnings, adjusted earnings per diluted share and free cash flow. 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.

View original content with multimedia:http://www.prnewswire.com/news-releases/msa-announces-second-quarter-results-300686766.html

SOURCE MSA