Nov 03,2004

MSA Announces Record Sales and Earnings

Global Safety Equipment Manufacturer Continues Strong Performance -- Net Sales Increase 28% -- Net Income from Continuing Operations Up 74% -- Strong Performance Continues to be Led by Military, Homeland Security and Fire Service Sales in North America

PITTSBURGH, Nov 3, 2004 /PRNewswire-FirstCall via COMTEX/ -- MSA (NYSE: MSA) today announced that net sales for the third quarter of 2004 were $219,962,000, compared with $171,927,000 for the third quarter of 2003, an increase of $48.0 million, or 28 percent. Net income from continuing operations for the third quarter of 2004 improved 74 percent to $19,111,000, or $.51 per basic share, compared with $10,984,000, or $.30 per basic share, for the same quarter last year.

Net sales for the nine months ended September 30, 2004 were $627,566,000, compared with $508,257,000 in 2003, an increase of $119.3 million, or 23 percent. Net income from continuing operations for the nine months ended September 30, 2004 improved 58 percent to $53,367,000, or $1.44 per basic share, compared with $33,675,000, or $.91 per basic share, for the same period last year.

Including the sale of a discontinued business in September 2003, noted below, net income for the third quarter of 2004 was $19,111,000, or $.51 per basic share, compared with $24,540,000, or $.67 per basic share, for the same quarter last year. Net income for the nine months ended September 30, 2004 was $53,367,000, or $1.44 per basic share, compared with $50,018,000, or $1.36 per basic share, for the same period last year. Third quarter 2003 and year- to-date 2003 net income included income of $13,556,000, or $.37 per basic share, and $16,343,000, or $.45 per basic share, respectively, related to the Callery Chemical Division which was sold to BASF Corporation in September 2003 for a gain of $13,658,000.

Third quarter sales growth occurred primarily in the company's North American segment, led by strong shipments of self-contained breathing apparatus (SCBA) and thermal imaging cameras (TICs) to the fire service market, and Advanced Combat Helmets and gas masks to homeland security and military markets. The company's broad range of sophisticated new products are selling well, assisted by higher government funding to support the fire service, homeland security and the war on terrorism.

The company continues to see strong demand for its latest generation of SCBAs and Millennium(R) Gas Masks, which were among the first such devices to meet new performance standards adopted by the National Fire Protection Association (NFPA) and the National Institute for Occupational Safety and Health (NIOSH) for protection against chemical, biological, radiological and nuclear (CBRN) agents. These standards are helping to provide first responders with higher levels of protection against possible terrorist attacks. Shipments of the Advanced Combat Helmet, which was recognized as one of the Greatest Inventions of 2002 by the U.S. Army, were also significantly higher during the current quarter.

MSA's Evolution(R) 5000 TIC, which combines the functionality and durability required by the fire service with features and performance not found on other small format cameras, continues to be the camera of choice in the fire service market. Sales of instrument products also grew significantly on improved industrial market demand for the company's latest generation portable instruments, such as the Solaris(R) Multigas Detector, which is one of the smallest and lightest four-gas monitors available today. Industrial helmet sales in North America have also been good.

Local currency sales in the company's European segment grew modestly during the quarter and were assisted by the acquisition of Sordin AB, a leading manufacturer of passive and electronic hearing protection devices for the industrial, law enforcement and military markets. In MSA's International segment, local currency sales during the third quarter were somewhat higher due to improved performance in Latin America and the Asia Pacific region. When stated in U.S. dollars, reported sales in these segments also increased modestly as a result of favorable currency translation effects associated with a stronger Euro, Australian Dollar, and South African Rand.

Third quarter income growth occurred primarily in the company's North American segment and is a result of the previously discussed sales growth. Income also improved in MSA's European segment, primarily as a result of the Sordin acquisition. International segment income also improved on higher sales.

"Our strong performance, which continues a trend that began several years ago, is the direct result of our focus on key markets and customers, including the fire service, homeland security and the military," said John T. Ryan III, MSA Chairman and CEO. "We have been particularly diligent in identifying promising markets and developing innovative products that meet new performance standards and anticipate end-user needs. I am particularly pleased by the diversity of our sales performance in North America where we have shown sales gains in almost every active commercial product area, including those driven by special government funding and those that are not. I believe that a heightened commitment to worker safety and a focus on homeland security throughout the world will continue to provide MSA with attractive opportunities to respond to and meet customers' safety equipment needs across a wide range of end-user markets and applications," Mr. Ryan said.

About MSA:

Established in 1914, MSA is a global leader in the development, manufacture and supply of sophisticated safety products that protect people's health and safety. Sophisticated safety products typically integrate any combination of electronics, mechanical systems and advanced materials to protect users against hazardous or life-threatening situations. The company's comprehensive line of products is used by workers around the world in the fire service, homeland security, construction and other industries, as well as the military. MSA products include self-contained breathing apparatus, gas masks, gas detection instruments, head protection, respirators and thermal imaging cameras. The company also provides a broad offering of consumer and contractor safety products through retail channels. These products are marketed and sold under the MSA Safety Works brand name. MSA has manufacturing operations throughout the United States and Europe and 28 international affiliates. More information about MSA is available on the company's Web site at http://www.msanet.com .

Cautionary Statement Regarding Forward-Looking Statements:

Except for historical information, the matters discussed in this press release are forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements, including without limitation all projections and anticipated levels of future performance, involve risks, uncertainties and other factors that may cause our actual results to differ materially from those discussed herein. 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 without limitation our most recent filing on Form 10-K, filed on March 15, 2004 and our Form S-3/A, filed on June 23, 2004. You are strongly urged to review all such filings for a more detailed discussion of such risks and uncertainties. Our SEC filings are readily obtainable at no charge at http://www.sec.gov , as well as on a number of other commercial web sites.


    Mine Safety Appliances Company
    Consolidated Condensed Statement of Income (Unaudited)

    (In thousands, except earnings per share and shares outstanding)

                               Three Months Ended        Nine Months Ended
                                  September 30              September 30
                               2004          2003        2004          2003

    Net sales                $219,962     $171,927     $627,566     $508,257
    Other income                2,018        1,586        3,482        2,116
    Cost of products sold     128,227      102,010      362,166      299,149
    Selling, general and
     administrative            50,352       41,761      145,229      123,076
    Research and development    5,588        5,599       15,890       15,495

    Depreciation and
     amortization               6,647        5,522       18,228       16,572
    Interest                      996        1,033        2,725        3,325

    Currency exchange
     loss (gain)                 (951)        (121)         969       (1,922)

    Income from continuing
     operations before
     income taxes              31,121       17,709       85,841       54,678

    Provision for income
     taxes                     12,010        6,725       32,474       21,003

    Net income from
     continuing operations     19,111       10,984       53,367       33,675

    Net income from
     discontinued operations                  (102)                    2,685

    Gain on sale of
     discontinued operations
     - after tax                            13,658                    13,658

    Net income                 19,111       24,540       53,367       50,018

    Basic earnings per share
       Continuing operations      .51          .30         1.44          .91
       Discontinued operations                 .37                       .45
       Net income                 .51          .67         1.44         1.36
    Diluted earnings per share
       Continuing operations      .50          .29         1.40          .91
       Discontinued operations                 .36                       .44
       Net income                 .50          .65         1.40         1.35
    Average number of common
     shares outstanding
     (basic)               37,126,586   36,743,757   37,048,383   36,690,147


    Mine Safety Appliances Company
    Consolidated Condensed Balance Sheet (Unaudited)

    (In thousands)                               September 30,    December 31,
                                                     2004            2003
    Current assets
       Cash and cash equivalents                     $62,210        $73,244
       Trade receivables, net                        160,565        129,900
       Inventories                                   112,396         90,103
       Other current assets                           33,961         30,995
          Total current assets                       369,132        324,242

    Property, plant and equipment, net               120,936        120,560
    Prepaid pension cost                             130,243        121,290
    Goodwill                                          48,142         44,810
    Other non-current assets                          31,408         32,983
       Total                                         699,861        643,885

    Current liabilities
       Notes payable and current
        portion of long-term debt                     $5,365         $5,666
       Accounts payable                               37,973         40,029
       Other current liabilities                      82,242         69,020
          Total current liabilities                  125,580        114,715

    Long-term debt                                    59,911         59,915
    Pension and other employee benefits               76,189         74,808
    Deferred tax liabilities                          75,639         70,845
    Other non-current liabilities                     13,157         15,744
    Shareholders' equity                             349,385        307,858
                                                     699,861        643,885


    Mine Safety Appliances Company
    Segment Information (Unaudited)

                            Three Months Ended         Nine Months Ended
    (In thousands)             September 30              September 30
                            2004          2003         2004         2003

    Net Sales
       North America    $ 151,197    $ 112,889    $ 424,846    $ 331,054
       Europe              40,739       34,890      121,795      106,164
       International       28,026       24,148       80,925       71,039
          Total           219,962      171,927      627,566      508,257

    Net income from
     continuing operations
       North America      $16,022       $9,636      $44,492      $26,681
       Europe               1,304          686        4,447        2,750
       International        2,230          919        5,522        3,792
       Reconciling           (445)        (257)      (1,094)         452
                           19,111       10,984       53,367       33,675

SOURCE MSA

Mark Deasy of MSA, +1-412-967-3357
http://www.msanet.com