MSA Safety Announces Fourth Quarter and Full Year 2023 Results

Strong quarterly results and resilient demand support healthy outlook for 2024

PITTSBURGH, Feb. 14, 2024 /PRNewswire/ -- Global safety equipment and solutions provider MSA Safety Incorporated (NYSE: MSA) today reported financial results for the fourth quarter and year ended December 31, 2023.

Fourth Quarter 2023 Highlights

    --  Achieved net sales of $495 million, a 12% increase year-over-year,
        reflecting strength across MSA's portfolio and in each reportable
        segment.
    --  Generated GAAP operating income of $102 million, or 20.6% of sales, and
        adjusted operating income of $115 million, or 23.3% of sales.
    --  Recorded GAAP net income of $76 million, or $1.93 per diluted share, and
        adjusted net income of $82 million, or $2.06 per diluted share.
    --  Invested $12 million for capital expenditures, repaid $145 million of
        debt, and returned $18 million to shareholders through dividends.

Full Year 2023 Highlights

    --  Achieved net sales of $1.8 billion, a 17% increase year-over-year.
    --  Generated GAAP operating income of $231 million, or 12.9% of sales, and
        adjusted operating income of $398 million, or 22.2% of sales.
    --  Recorded GAAP earnings of $59 million, or $1.48 per diluted share, and
        adjusted earnings of $278 million, or $7.03 per diluted share.
    --  Invested $43 million for capital expenditures, repaid $289 million of
        debt subsequent to the January 2023 divestiture of a subsidiary holding
        legacy liabilities, and returned $73 million to shareholders through
        dividends.
    --  Strengthened financial position with net leverage of 1.0x at year end.

"Our strong performance in the fourth quarter capped an outstanding 2023 for MSA," said Nish Vartanian, MSA Safety Chairman and Chief Executive Officer. "Our team delivered excellent full year results with double-digit sales growth and robust margin expansion. Investments we have made in the development of innovative new products and solutions, our commercial strategy, and across our functional support areas are enabling us to better serve our customers and advance our mission. We enter 2024 with strong momentum and an ongoing focus on delivering value for all our stakeholders. Looking ahead, I believe our unique mission, highly talented team, and differentiated portfolio provide a solid foundation to fuel future growth and generate attractive long-term returns for our shareholders."



     
              
                Financial Highlights and Balance Sheet





     
              Financial Highlights                                               
      
           Three Months Ended                      Twelve Months Ended
                                                                                      
           December 31,                          
     December 31,



     
              ($ millions, except per share data)                           2023      2022                     % Change (a)   2023      2022            % Change (a)



     Net Sales                                                                $495      $443                             12 % $1,788    $1,528                    17 %



     Operating Income                                                          102        71                             45 %    231       239                   (3) %



     Adjusted Operating Income                                                 115        96                             20 %    398       290                    37 %



     Net Income                                                                 76        51                             48 %     59       180                  (67) %



     Diluted EPS                                                              1.93      1.31                             47 %   1.48      4.56                  (68) %



     Adjusted Earnings                                                          82        71                             15 %    278       223                    25 %



     Adjusted Diluted EPS                                                     2.06      1.80                             14 %   7.03      5.65                    24 %





     
              (a) Percentage change may not calculate exactly due to rounding.

"Our team's strong commercial and operational execution resulted in a year of accelerated sales growth, margin enhancement, and free cash flow generation. We also made substantial progress during the year to strengthen our financial position, with net leverage of 1.0x at year end," commented Lee McChesney, MSA Safety Senior Vice President and Chief Financial Officer. "As we move forward, we expect to build on our progress and leverage the MSA Business System to drive further sales growth and margin expansion. Despite the backdrop of macroeconomic and geopolitical uncertainty, we are focused on delivering mid-single digit sales growth in 2024. We continue to execute our disciplined and balanced capital allocation strategy with a focus on driving sustainable value creation in 2024 and beyond."

Conference Call

MSA Safety will host a conference call on Thursday, February 15, 2024 at 10:00 a.m. Eastern Time to discuss the fourth quarter and full year 2023 results. 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.

Investor Day Announcement

MSA Safety will hold an Investor Day for institutional investors and financial analysts in New York City on Wednesday, May 22, 2024, with a presentation given by members of executive management, along with Q&A sessions. A live webcast and presentation slides will be posted on the day of the event. Dial-in information and a detailed agenda will be provided at a later date. Due to limited capacity, in-person attendance is by invitation only.



     MSA Safety Incorporated


     Condensed Consolidated Statement of Income (Unaudited)


     (In thousands, except per share amounts)




                                                                                               Three Months Ended           Twelve Months Ended
                                                                                          December 31,            December 31,


                                                                                          2023              2022        2023               2022





     Net sales                                                                       $495,358          $443,254  $1,787,647         $1,527,953



     Cost of products sold                                                            257,175           246,002     935,509            854,122



     Gross profit                                                                     238,183           197,252     852,138            673,831





     Selling, general and administrative                                              107,043            91,494     396,645            338,872



     Research and development                                                          19,082            13,995      67,988             57,012



     Restructuring charges                                                              1,510             4,819       9,892              7,965



     Currency exchange losses, net                                                      8,298             5,467      17,079             10,255



     Product liability expense                                                              -           10,857           3             20,590



     Loss on divestiture of MSA LLC                                                         -                     129,211



     Operating income                                                                 102,250            70,620     231,320            239,137





     Interest expense                                                                   9,584             7,502      46,733             21,660



     Other income, net                                                                (6,614)          (5,935)   (22,101)          (21,056)



     Total other expense, net                                                           2,970             1,567      24,632                604





     Income before income taxes                                                        99,280            69,053     206,688            238,533



     Provision for income taxes                                                        22,870            17,564     148,105             58,903



     Net income                                                                        76,410            51,489      58,583            179,630





     Earnings per share attributable to MSA Safety Incorporated common shareholders:



     Basic                                                                              $1.94             $1.31       $1.49              $4.58



     Diluted                                                                            $1.93             $1.31       $1.48              $4.56





     Basic shares outstanding                                                          39,339            39,200      39,307             39,232



     Diluted shares outstanding                                                        39,541            39,387      39,473             39,407



     MSA Safety Incorporated


     Condensed Consolidated Balance Sheet (Unaudited)


     (In thousands)




                                                               December 31, December 31,
                                                                       2023          2022



     Assets



     Cash and cash equivalents                                    $146,442      $162,902



     Trade receivables, net                                        294,678       297,028



     Inventories                                                   292,604       338,316



     Notes receivable, insurance companies                               -        5,931



     Other current assets                                           52,546        75,949



         Total current assets                                      786,270       880,126





     Property, plant and equipment, net                            211,877       207,552



     Prepaid pension cost                                          172,161       141,643



     Goodwill                                                      627,534       620,622



     Intangible assets, net                                        266,134       281,853



     Notes receivable, insurance companies, noncurrent                   -       38,695



     Insurance receivable, noncurrent                                    -      110,300



     Other noncurrent assets                                       106,174        96,185



        Total assets                                            $2,170,150    $2,376,976





     Liabilities and shareholders' equity



     Notes payable and current portion of long-term debt, net      $26,522        $7,387



     Accounts payable                                              111,872       112,532



     Other current liabilities                                     194,424       225,946



        Total current liabilities                                  332,818       345,865





     Long-term debt, net                                           575,170       565,445



     Pensions and other employee benefits                          143,967       137,810



     Deferred tax liabilities                                      102,419        31,881



     Product liability and other noncurrent liabilities             48,974       372,234



     Total shareholders' equity                                    966,802       923,741



        Total liabilities and shareholders' equity              $2,170,150    $2,376,976



     MSA Safety Incorporated


     Condensed Consolidated Statement of Cash Flows (Unaudited)


     (In thousands)




                                                                                  Three Months Ended             Twelve Months Ended
                                                                             December 31,             December 31,


                                                                             2023              2022         2023              2022





     Net income                                                          $76,410           $51,489      $58,583          $179,630



     Depreciation and amortization                                        15,808            14,434       60,773            56,317



     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                        66,696          (12,371)     115,109          (78,492)



       Cash flow from operating activities                               158,914            53,552       92,857           157,455





     Capital expenditures                                               (11,785)         (13,800)    (42,764)         (42,553)



     Change in short-term investments                                          -           15,138                        39,458



     Property disposals and other investing                                  121           (1,427)       2,811           (1,389)



       Cash flow used in investing activities                           (11,664)             (89)    (39,953)          (4,484)





     Change in debt                                                    (144,750)         (40,000)      23,898          (13,000)



     Cash dividends paid                                                (18,489)         (18,050)    (73,488)         (71,497)



     Other financing                                                         479               863      (2,663)         (28,853)



       Cash flow used in financing activities                          (162,760)         (57,187)    (52,253)        (113,350)





     Effect of exchange rate changes on cash,                            (2,519)            6,867     (16,671)         (16,631)


     cash equivalents and restricted cash





     (Decrease) increase in cash, cash equivalents and restricted cash $(18,029)           $3,143    $(16,020)          $22,990



              MSA Safety Incorporated


              Segment Information (Unaudited)


              (In thousands, except percentage amounts)




                                                                     Americas International      Corporate       Consolidated



              Three Months Ended December 31, 2023



              Net sales to external customers                       $332,676       $162,682 
     $               -       $495,358



              Operating income                                                                                     102,250


    Operating margin %                                                                                             20.6 %



              Restructuring charges                                                                                  1,510



              Currency exchange losses, net                                                                          8,298



              Amortization of acquisition-related intangible assets                                                  2,310



              Transaction costs (a)                                                                                    887



              Adjusted operating income (loss)                        99,189         29,600            (13,534)        115,255


    Adjusted operating margin %                                      29.8 %        18.2 %                            23.3 %



              Depreciation and amortization                                                                         13,498



              Adjusted EBITDA                                        108,968         33,108            (13,323)        128,753


    Adjusted EBITDA margin %                                         32.8 %        20.4 %                            26.0 %





              Three Months Ended December 31, 2022



              Net sales to external customers                       $289,122       $154,132 
     $               -       $443,254



              Operating income                                                                                      70,620


    Operating margin %                                                                                             15.9 %



              Restructuring charges                                                                                  4,819



              Currency exchange losses, net                                                                          5,467



              Product liability expense                                                                             10,857



              Amortization of acquisition-related intangible assets                                                  2,285



              Transaction costs (a)                                                                                  1,757



              Adjusted operating income (loss)                        82,728         26,249            (13,172)         95,805


    Adjusted operating margin %                                      28.6 %        17.0 %                            21.6 %



              Depreciation and amortization                                                                         12,149



              Adjusted EBITDA                                         91,525         29,471            (13,042)        107,954


    Adjusted EBITDA margin %                                         31.7 %        19.1 %                            24.4 %



     (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 Income.



              MSA Safety Incorporated


              Segment Information (Unaudited)


              (In thousands, except percentage amounts)




                                                                       Americas International      Corporate       Consolidated



              Twelve Months Ended December 31, 2023



              Net sales to external customers                       $1,235,594       $552,053 
     $               -     $1,787,647



              Operating income                                                                                       231,320


    Operating margin %                                                                                               12.9 %



              Restructuring charges                                                                                    9,892



              Currency exchange losses, net                                                                           17,079



              Loss on divestiture of MSA LLC                                                                         129,211



              Product liability expense                                                                                    3



              Amortization of acquisition-related intangible assets                                                    9,246



              Transaction costs (a)                                                                                      965



              Adjusted operating income (loss)                         359,617         89,699            (51,600)        397,716


    Adjusted operating margin %                                        29.1 %        16.2 %                            22.2 %



              Depreciation and amortization                                                                           51,527



              Adjusted EBITDA                                          396,596        103,404            (50,757)        449,243


    Adjusted EBITDA margin %                                           32.1 %        18.7 %                            25.1 %





              Twelve Months Ended December 31, 2022



              Net sales to external customers                       $1,043,238       $484,715 
     $               -     $1,527,953



              Operating income                                                                                       239,137


    Operating margin %                                                                                               15.7 %



              Restructuring charges                                                                                    7,965



              Currency exchange losses, net                                                                           10,255



              Product liability expense                                                                               20,590



              Amortization of acquisition-related intangible assets                                                    9,207



              Transaction costs (a)                                                                                    3,233



              Adjusted operating income (loss)                         267,392         60,923            (37,928)        290,387


    Adjusted operating margin %                                        25.6 %        12.6 %                            19.0 %



              Depreciation and amortization                                                                           47,110



              Adjusted EBITDA                                          301,726         73,179            (37,408)        337,497


    Adjusted EBITDA margin %                                           28.9 %        15.1 %                            22.1 %



     (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 Income.

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, 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, adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are useful metrics for investors. Adjusted operating income 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, and transaction costs. Adjusted operating margin is defined as adjusted operating income divided by segment net sales to external customers. Adjusted EBITDA is defined as adjusted operating income plus depreciation and amortization, and adjusted EBITDA margin is defined as adjusted EBITDA divided by segment net sales to external customers. Adjusted operating income, 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, 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 December 31, 2023


                                                                         Firefighter      Detection(b)              Industrial PPE   Net
                                                                          Safety(a)                                       and       Sales
                                                                                                                Other(c)



     GAAP reported sales change                                                17 %              11 %                         5 %   12 %



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



     Constant currency sales change                                            16 %               9 %                         2 %   10 %




                                                                                     
      Twelve Months Ended December 31, 2023


                                                                         Firefighter      Detection(b)              Industrial PPE   Net
                                                                          Safety(a)                                       and       Sales
                                                                                                                Other(c)



     GAAP reported sales change                                                18 %              20 %                        12 %   17 %



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



     Constant currency sales change                                            18 %              19 %                        10 %   16 %




     (a) Firefighter Safety 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 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 December 31, 2023


                                                                              Firefighter      Detection(b)              Industrial PPE   Net
                                                                               Safety(a)                                       and       Sales
                                                                                                                     Other(c)



     GAAP reported sales change                                                     22 %              15 %                         4 %   15 %



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



     Constant currency sales change                                                 22 %              14 %                         2 %   14 %




                                                                                          
      Twelve Months Ended December 31, 2023


                                                                              Firefighter      Detection(b)              Industrial PPE   Net
                                                                               Safety(a)                                       and       Sales
                                                                                                                     Other(c)



     GAAP reported sales change                                                     20 %              20 %                        13 %   18 %



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



     Constant currency sales change                                                 20 %              19 %                        11 %   17 %




     (a) Firefighter Safety 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 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 December 31, 2023


                                                                              Firefighter      Detection(b)              Industrial PPE   Net
                                                                               Safety(a)                                       and       Sales
                                                                                                                     Other(c)



     GAAP reported sales change                                                      6 %               5 %                         6 %    6 %



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



     Constant currency sales change                                                  2 %               2 %                         3 %    3 %




                                                                                          
      Twelve Months Ended December 31, 2023


                                                                              Firefighter      Detection(b)              Industrial PPE   Net
                                                                               Safety(a)                                       and       Sales
                                                                                                                     Other(c)



     GAAP reported sales change                                                     12 %              20 %                         8 %   14 %



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



     Constant currency sales change                                                 11 %              19 %                         8 %   13 %




     (a) Firefighter Safety 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 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 December 31, 2023


                                                                    Consolidated                   Americas            International



     Firefighter Safety                                                    16 %                       22 %                      2 %



     Detection                                                              9 %                       14 %                      2 %



     Industrial PPE and Other                                               2 %                        2 %                      3 %





     Net Sales                                                             10 %                       14 %                      3 %




                                                                                 Twelve Months Ended December 31, 2023


                                                                    Consolidated                   Americas            International



     Firefighter Safety                                                    18 %                       20 %                     11 %



     Detection                                                             19 %                       19 %                     19 %



     Industrial PPE and Other                                              10 %                       11 %                      8 %





     Net Sales                                                             16 %                       17 %                     13 %



     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                     Twelve Months

                                                                                                Ended December 31,                     Ended December 31,


                                                                                           2023               2022 % Change       2023               2022 % Change





     Net income attributable to                                                        $76,410            $51,489     48 %    $58,583           $179,630   (67) %


     MSA Safety Incorporated





     Loss on divestiture of MSA LLC                                                          -                              129,211



     Deferred tax asset write-off related to divestiture of MSA LLC                          -                               70,366



     Product liability expense                                                               -            10,857                   3             20,590



     Restructuring charges                                                               1,510              4,819               9,892              7,965



     Transaction costs (a)                                                                 887              1,757                 965              3,233



     Amortization of acquisition-related intangible assets                               2,310              2,285               9,246              9,207



     Currency exchange losses, net                                                       8,298              5,467              17,079             10,255



     Asset related losses and other                                                        844              1,515                 173              6,290



     Tax benefit associated with tax reform                                            (5,313)                              (5,313)



     Income tax expense on adjustments                                                 (3,409)           (7,263)           (12,657)          (14,662)



     Adjusted earnings                                                                 $81,537            $70,926     15 %   $277,548           $222,508     25 %





     Adjusted earnings per diluted share                                                 $2.06              $1.80     14 %      $7.03              $5.65     24 %



     (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 Consolidated Statements 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
                                                                                      December 31,


                                                                                                       2023



     Operating income                                                                             $231,320



     Loss on divestiture of MSA LLC                                                                129,211



     Depreciation and amortization                                                                  51,527



     Product liability expense                                                                           3



     Restructuring charges                                                                           9,892



     Currency exchange losses, net                                                                  17,079



     Amortization of acquisition-related intangible assets                                           9,246



     Transaction costs (a)                                                                             965



     Adjusted EBITDA                                                                              $449,243





     Total end-of-period debt                                                                      601,692





     Debt to adjusted EBITDA                                                                           1.3





     Total end-of-period debt                                                                      601,692



     Total end-of-period cash and cash equivalents                                                 146,442



     Net debt                                                                                     $455,250





     Net debt to adjusted EBITDA                                                                       1.0



     (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 Consolidated Statements of Income.

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.



     MSA Safety Incorporated


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


     Adjusted Payments on Debt (Unaudited)


     (In thousands)




                                                                                             
         Twelve Months Ended
                                                                                                 December 31,


                                                                                            2023                             2022



     Change in debt                                                                     $23,898                        $(13,000)



     Borrowings related to divestiture of MSA LLC 
              (a)                      (312,943)  
              $                 -



     Adjusted payments on debt                                                       $(289,045)                       $(13,000)





     
                (a)  Net of foreign exchange and issuance costs

Management believes that Adjusted Payments on Debt is a useful measure for investors, as management uses this measure to internally assess the Company's debt activity, less the divestiture of MSA LLC. There can be no assurances that MSA's definition of Adjusted Payments on Debt 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. 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 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, net debt to adjusted EBITDA, and adjusted payments on debt. 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-fourth-quarter-and-full-year-2023-results-302062309.html

SOURCE MSA Safety