Mar 01,2005

MSA Announces Record Sales and Earnings for 2004

Global Safety Equipment Manufacturer Continues Strong Performance -- Net Sales Increase 22% -- Net Income from Continuing Operations Up 45%

PITTSBURGH, March 1, 2005 /PRNewswire-FirstCall via COMTEX/ -- MSA (NYSE: MSA) today announced that net sales for the year ended December 31, 2004 were a record $852,509,000, compared with $696,473,000 in 2003, an increase of $156.0 million, or 22 percent. Net income from continuing operations for the year ended December 31, 2004 improved 45 percent to a record $71,047,000, or $1.91 per basic share, compared with $48,924,000, or $1.33 per basic share, for 2003.

Net income for the year ended December 31, 2004 was $71,047,000, or $1.91 per basic share, compared with $65,267,000, or $1.78 per basic share, for 2003. Net income for 2003 included income of $16,343,000, or $.45 per basic share, related to the Callery Chemical Division which was sold to BASF Corporation in September 2003 for a gain of $13,658,000.

Net sales for the fourth quarter of 2004 were a record $224,943,000, compared with $188,216,000 for the fourth quarter of 2003, an increase of $36.7 million, or 20 percent. Net income from continuing operations for the fourth quarter of 2004 improved 16 percent to a record $17,680,000, or $.47 basic per share, compared with $15,249,000, or $.41 per basic share, for the same quarter last year.

Approximately half of the fourth quarter 2004 sales growth was in the company's North American segment, led by strong shipments of Advanced Combat Helmets to the military. Local currency sales in the European and International segments improved approximately $11.3 million in the fourth quarter of 2004. Approximately $3.6 million of the current quarter local currency sales growth in the European segment related to Sordin AB, which was acquired earlier in the year. Sordin is a leading manufacturer of hearing protection devices for industrial, law enforcement and military markets. European sales during the current quarter also benefited from strong shipments of breathing apparatus to customers in Eastern Europe. In MSA's International segment, local currency sales growth occurred in the South America and Asia Pacific regions. The remainder of the current quarter sales increase by MSA's European and International segments, when stated in U.S. dollars, was related to the favorable translation effects of stronger local currencies, particularly the Euro and the Australian dollar.

Fourth quarter 2004 income growth occurred in the company's European and International segments. In Europe, income benefited from improved performance in Germany, reflecting higher sales and cost improvements. Higher International segment income was led by MSA operations in Australia and South America on strong sales. In North America, net income was flat in the current quarter, due mainly to the fourth quarter 2003 recognition of approximately $3.8 million in one-time income tax benefits primarily related to an improved outlook on the utilization of foreign tax credits. There were no one-time tax benefits in the fourth quarter of 2004. As can be seen from the attached income statement, fourth quarter 2004 net income from continuing operations before taxes increased 47 percent compared to fourth quarter 2003.

For the year, sales and income growth was led by strong North American shipments of self-contained breathing apparatus and thermal imaging cameras (TICs) to the fire service market and Advanced Combat Helmets and gas masks to military markets. This performance is the result of MSA's recent introduction of a broad range of sophisticated new products that are meeting and exceeding market expectations, combined with higher government funding to support the fire service, homeland security and the war on terrorism.

During 2004, MSA's Evolution(R) 5000 TIC was the camera of choice in the North American fire service market, with the company gaining more new product installations than any other TIC manufacturer. With the recent introduction of the Evolution(R) 5200 TIC, the company expects to maintain that position. Sales of instrument products also grew for the year 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. Improved earnings for the year by MSA Europe and MSA International also made good contributions.

"Our record-breaking performance in 2004 was a result of our focus on key markets and of our efforts over several years all coming together to serve our customers and fulfill our mission," said John T. Ryan III, MSA Chairman and CEO. "I am also pleased by the breadth of MSA performance. Over the last two years, earnings growth in each of our three geographic regions has been substantial, even after corrections for currency exchange values and acquisitions. Over time we have identified promising markets and launched innovative new products, meeting new performance standards, to serve them. The fire service globally and homeland security and the military in the U.S. have been particularly successful markets for us."

"Looking forward, we strive to make further progress in sales and earnings in 2005 through continued growth in our commercial business globally. Our military contract business has grown considerably over the last several years. Due to the maturity of the military's requirement for one gas mask product, we would expect that recent growth trends in our overall military sales would not continue in 2005. We feel positive about our competitiveness on existing and prospective military business. Our production capacity in gas masks has been constrained recently, and the capacity released by the maturing of the military contract can be well utilized to fulfill homeland security gas mask orders," Mr. Ryan concluded.

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. Principal products include self-contained breathing apparatus, gas masks, gas detection instruments, head protection, respirators and thermal imaging cameras. The company also provides a broad range of consumer and contractor safety products through retail channels. These products are marketed and sold under the MSA Safety Works brand. MSA has more than 30 international locations. Additional information is available on the company's Web site at http://www.msanet.com .

Cautionary Statement Regarding Forward-Looking Statements:

This release, with the exception of historical information, contains forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933, as amended; Section 21E of the Securities Exchange Act of 1934, as amended; and the Private Securities Litigation Reform Act of 1995. 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 here. Actual results can be affected by any number of factors, many of which are outside of management's control. Among the factors that could cause such differences are timing and market acceptance of new products, the company's ability to fulfill order backlogs, the timing and ability to obtain military contracts, delays in obtaining raw materials, the economic environment and interest and currency exchange rates.

Mine Safety Appliances Company

    Consolidated Condensed Statement of Income (Unaudited)

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

                            Three Months Ended       Twelve Months Ended
                                December 31               December 31
                             2004         2003         2004         2003

    Net sales             $224,943     $188,216     $852,509     $696,473

    Other income (expense)   1,522        (392)        5,004        1,724

    Cost of products sold  139,631      112,351      512,089      422,273

    Selling, general and
     administrative         51,634       50,567      204,799      180,060

    Research and
     development             6,758        6,020       22,648       20,897

    Interest                 1,120        1,239        3,845        4,564

    Currency exchange
     (gains) losses           (705)      (1,434)         264       (3,356)

    Income from continuing
     operations before
     income taxes           28,027       19,081      113,868       73,759

    Provision for income
     taxes                  10,347        3,832       42,821       24,835

    Net income from
     continuing operations  17,680       15,249       71,047       48,924

    Net income from
     discontinued operations    --           --           --        2,685

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

    Net income            $ 17,680     $ 15,249     $ 71,047      $65,267

    Basic earnings
     per share:

      Continuing operations   $.47         $.41        $1.91        $1.33

      Discontinued operations   --           --           --          .45

      Net income              $.47         $.41        $1.91        $1.78

    Diluted earnings
     per share:

      Continuing operations   $.46         $.40        $1.86        $1.31

      Discontinued operations   --           --           --          .44

      Net income              $.46         $.40        $1.86        $1.75

    Average number of common
     shares outstanding
     (basic)            37,298,896   36,846,840   37,111,353   36,729,642



    Mine Safety Appliances Company
    Consolidated Condensed Balance Sheet (Unaudited)

    (In thousands)                                December 31,   December 31,
                                                       2004           2003

    Current assets

      Cash and cash equivalents                      $76,545        $73,244

      Trade receivables, net                         161,584        129,900

      Inventories                                    124,846         90,103

      Other current assets                            34,685         30,995

         Total current assets                        397,660        324,242

    Property, plant and equipment, net               123,716        120,560

    Prepaid pension cost                             131,496        121,290

    Goodwill                                          49,495         44,810

    Other non-current assets                          31,743         32,983

         Total                                       734,110        643,885

    Current liabilities

      Notes payable and current portion of
       long-term debt                                 $6,378         $5,666

      Accounts payable                                40,705         40,029

      Other current liabilities                       79,984         69,020

         Total current liabilities                   127,067        114,715

    Long-term debt                                    54,463         59,915

    Pension and other employee benefits               83,628         74,808

    Deferred tax liabilities                          76,704         70,845

    Other non-current liabilities                     14,637         15,744

    Shareholders' equity                             377,611        307,858
                                                     734,110        643,885



    Mine Safety Appliances Company
    Segment Information (Unaudited)

                             Three Months Ended       Twelve Months Ended
    (In thousands)               December 31               December 31
                              2004         2003         2004         2003
    Net Sales

      North America      $ 139,722    $ 121,513    $ 564,568    $ 452,567

      Europe                51,217       39,998      173,012      146,162

      International         34,004       26,705      114,929       97,744

         Total             224,943      188,216      852,509      696,473

    Net income from
     continuing operations

      North America        $12,054      $12,450      $55,616     $ 39,131

      Europe                 2,300           45        6,747        2,795

      International          2,963        2,557        8,485        6,349

      Reconciling              363          197          199          649
                            17,680       15,249       71,047       48,924

SOURCE MSA

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