MSA Safety Announces Third Quarter 2024 Results
Strong execution drives resilient margins and EPS growth; Expecting mid-single-digit fourth quarter sales growth, resulting in low-single-digit full-year growth.
Quarterly Highlights
- Achieved quarterly net sales of
$433 million , a 3% year-over-year decrease on a reported and organic constant currency basis. - Generated GAAP operating income of
$91 million , or 21.1% of sales, and adjusted operating income of$98 million , or 22.6% of sales. - Recorded GAAP net income of
$67 million , or$1.69 per diluted share, and adjusted earnings of$72 million , or$1.83 per diluted share. - Repaid
$38 million of debt, returned$20 million to shareholders through dividends, invested$14 million for capital expenditures, and repurchased$10 million of common stock.
"Our team continued to execute well in the third quarter, delivering earnings growth despite a modest sales contraction," said
Financial Highlights
Financial Highlights |
Three Months Ended |
|||||
($ millions, except percentages and per share amounts) |
2024 |
2023 |
% Change(a) |
|||
|
$ 433 |
$ 447 |
(3) % |
|||
Operating Income |
91 |
94 |
(3) % |
|||
Adjusted Operating Income |
98 |
101 |
(3) % |
|||
Net Income |
67 |
65 |
2 % |
|||
Diluted EPS |
1.69 |
1.65 |
2 % |
|||
Adjusted Earnings |
72 |
70 |
3 % |
|||
Adjusted Diluted EPS |
1.83 |
1.78 |
3 % |
|||
(a) Percentage change may not calculate exactly due to rounding. |
Lee McChesney,
Conference Call
|
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2024 |
2023 |
2024 |
2023 |
||||
Net sales |
$ 432,679 |
$ 446,728 |
|
|
|||
Cost of products sold |
225,223 |
227,967 |
682,427 |
678,335 |
|||
Gross profit |
207,456 |
218,761 |
626,016 |
613,955 |
|||
Selling, general and administrative |
95,103 |
102,175 |
294,329 |
289,602 |
|||
Research and development |
16,707 |
17,682 |
49,695 |
48,906 |
|||
Restructuring charges |
1,184 |
3,285 |
5,744 |
8,382 |
|||
Currency exchange losses, net |
2,985 |
1,496 |
4,715 |
8,781 |
|||
Loss on divestiture of |
— |
— |
— |
129,211 |
|||
Product liability expense |
— |
— |
— |
3 |
|||
Operating income |
91,477 |
94,123 |
271,533 |
129,070 |
|||
Interest expense |
9,153 |
12,498 |
29,556 |
37,149 |
|||
Other income, net |
(5,833) |
(6,037) |
(16,215) |
(15,487) |
|||
Total other expense, net |
3,320 |
6,461 |
13,341 |
21,662 |
|||
Income before income taxes |
88,157 |
87,662 |
258,192 |
107,408 |
|||
Provision for income taxes |
21,509 |
22,406 |
61,171 |
125,235 |
|||
Net income (loss) |
$ 66,648 |
$ 65,256 |
$ 197,021 |
$ (17,827) |
|||
Earnings (loss) per share attributable to common |
|||||||
Basic |
$ 1.69 |
$ 1.66 |
$ 5.00 |
$ (0.46) |
|||
Diluted |
$ 1.69 |
$ 1.65 |
$ 4.98 |
$ (0.46) |
|||
Basic shares outstanding |
39,362 |
39,303 |
39,370 |
39,267 |
|||
Diluted shares outstanding |
39,495 |
39,450 |
39,530 |
39,267 |
|
|||
|
|
||
Assets |
|||
Cash and cash equivalents |
$ 154,371 |
$ 146,442 |
|
Trade receivables, net |
277,346 |
294,678 |
|
Inventories |
351,805 |
292,604 |
|
Other current assets |
59,147 |
52,546 |
|
Total current assets |
842,669 |
786,270 |
|
Property, plant and equipment, net |
216,646 |
211,877 |
|
Prepaid pension cost |
183,915 |
172,161 |
|
|
632,837 |
627,534 |
|
Intangible assets, net |
254,364 |
266,134 |
|
Other noncurrent assets |
111,496 |
106,174 |
|
Total assets |
$ 2,241,927 |
$ 2,170,150 |
|
Liabilities and shareholders' equity |
|||
Notes payable and current portion of long-term debt, net |
$ 26,915 |
$ 26,522 |
|
Accounts payable |
128,031 |
111,872 |
|
Other current liabilities |
159,532 |
194,424 |
|
Total current liabilities |
314,478 |
332,818 |
|
Long-term debt, net |
527,807 |
575,170 |
|
Pensions and other employee benefits |
144,105 |
143,967 |
|
Deferred tax liabilities |
103,175 |
102,419 |
|
Other noncurrent liabilities |
57,017 |
48,974 |
|
Total shareholders' equity |
1,095,345 |
966,802 |
|
Total liabilities and shareholders' equity |
$ 2,241,927 |
$ 2,170,150 |
|
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2024 |
2023 |
2024 |
2023 |
||||
Net income (loss) |
$ 66,648 |
$ 65,256 |
$ 197,021 |
$ (17,827) |
|||
Depreciation and amortization |
15,959 |
15,504 |
47,563 |
44,965 |
|||
Tax-effected loss on divestiture of |
— |
— |
— |
199,578 |
|||
Contribution on divestiture of |
— |
— |
— |
(341,186) |
|||
Change in working capital and other operating |
1,725 |
44,024 |
(56,064) |
48,413 |
|||
Cash flow from (used in) operating activities |
84,332 |
124,784 |
188,520 |
(66,057) |
|||
Capital expenditures |
(14,254) |
(12,657) |
(39,814) |
(30,979) |
|||
Property disposals and other investing |
16 |
16 |
90 |
2,690 |
|||
Cash flow used in investing activities |
(14,238) |
(12,641) |
(39,724) |
(28,289) |
|||
Change in debt |
(37,743) |
(68,250) |
(51,003) |
168,648 |
|||
Cash dividends paid |
(20,081) |
(18,485) |
(58,670) |
(54,999) |
|||
Company stock purchases under repurchase program |
(10,027) |
— |
(20,027) |
— |
|||
Other financing |
(603) |
653 |
(6,472) |
(3,142) |
|||
Cash flow (used in) from financing activities |
(68,454) |
(86,082) |
(136,172) |
110,507 |
|||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
4,495 |
(8,501) |
(6,062) |
(14,152) |
|||
Increase in cash, cash equivalents and restricted cash |
$ 6,135 |
$ 17,560 |
$ 6,562 |
$ 2,009 |
|
|||||||
|
International |
Corporate |
Consolidated |
||||
Three Months Ended |
|||||||
Net sales to external customers |
|
|
$ — |
$ 432,679 |
|||
Operating income |
91,477 |
||||||
Operating margin % |
21.1 % |
||||||
Restructuring charges |
1,184 |
||||||
Currency exchange losses, net |
2,985 |
||||||
Amortization of acquisition-related intangible |
2,269 |
||||||
Adjusted operating income (loss) |
91,822 |
18,174 |
(12,081) |
97,915 |
|||
Adjusted operating margin % |
30.7 % |
13.6 % |
22.6 % |
||||
Depreciation and amortization |
13,690 |
||||||
Adjusted EBITDA |
101,339 |
22,119 |
(11,853) |
111,605 |
|||
Adjusted EBITDA margin % |
33.8 % |
16.6 % |
25.8 % |
||||
Three Months Ended |
|||||||
Net sales to external customers |
|
|
$ — |
$ 446,728 |
|||
Operating income |
94,123 |
||||||
Operating margin % |
21.1 % |
||||||
Restructuring charges |
3,285 |
||||||
Currency exchange losses, net |
1,496 |
||||||
Amortization of acquisition-related intangible |
2,315 |
||||||
Transaction costs (a) |
78 |
||||||
Adjusted operating income (loss) |
93,918 |
22,577 |
(15,198) |
101,297 |
|||
Adjusted operating margin % |
29.9 % |
17.0 % |
22.7 % |
||||
Depreciation and amortization |
13,189 |
||||||
Adjusted EBITDA |
103,157 |
26,289 |
(14,960) |
114,486 |
|||
Adjusted EBITDA margin % |
32.8 % |
19.8 % |
25.6 % |
||||
(a) Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during acquisitions and divestitures. These costs are included in Selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Operations. |
|
|||||||
|
International |
Corporate |
Consolidated |
||||
Nine Months Ended |
|||||||
Net sales to external customers |
|
|
$ — |
$ 1,308,443 |
|||
Operating income |
271,533 |
||||||
Operating margin % |
20.8 % |
||||||
Restructuring charges |
5,744 |
||||||
Currency exchange losses, net |
4,715 |
||||||
Net cost for product related legal matter |
5,000 |
||||||
Amortization of acquisition-related intangible |
6,888 |
||||||
Transaction costs (a) |
234 |
||||||
Adjusted operating income (loss) |
276,523 |
55,944 |
(38,353) |
294,114 |
|||
Adjusted operating margin % |
30.4 % |
14.0 % |
22.5 % |
||||
Depreciation and amortization |
40,675 |
||||||
Adjusted EBITDA |
305,275 |
67,216 |
(37,702) |
334,789 |
|||
Adjusted EBITDA margin % |
33.6 % |
16.9 % |
25.6 % |
||||
Nine Months Ended |
|||||||
Net sales to external customers |
|
|
$ — |
$ 1,292,290 |
|||
Operating income |
129,070 |
||||||
Operating margin % |
10.0 % |
||||||
Restructuring charges |
8,382 |
||||||
Currency exchange losses, net |
8,781 |
||||||
Loss on divestiture of |
129,211 |
||||||
Product liability expense |
3 |
||||||
Amortization of acquisition-related intangible |
6,936 |
||||||
Transaction costs (a) |
78 |
||||||
Adjusted operating income (loss) |
260,428 |
60,099 |
(38,066) |
282,461 |
|||
Adjusted operating margin % |
28.8 % |
15.4 % |
21.9 % |
||||
Depreciation and amortization |
38,029 |
||||||
Adjusted EBITDA |
287,628 |
70,296 |
(37,434) |
320,490 |
|||
Adjusted EBITDA margin % |
31.9 % |
18.1 % |
24.8 % |
||||
(a) Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during acquisitions and divestitures. These costs are included in Selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Operations. |
The
Adjusted operating income (loss), adjusted operating margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) and adjusted EBITDA margin are the measures used by the chief operating decision maker to evaluate segment performance and allocate resources. As such, management believes that adjusted operating income (loss), adjusted operating margin, adjusted EBITDA and adjusted EBITDA margin are useful metrics for investors. Adjusted operating income (loss) is defined as operating income excluding restructuring charges, currency exchange (gains) losses, loss on divestiture of
|
|||||
Consolidated |
|||||
Three Months Ended |
|||||
Fire |
Detection(b) |
Industrial PPE |
|
||
GAAP reported sales change |
(9) % |
5 % |
(5) % |
(3) % |
|
Plus: Currency translation effects |
— % |
— % |
1 % |
— % |
|
Organic constant currency sales change |
(9) % |
5 % |
(4) % |
(3) % |
|
Nine Months Ended |
|||||
Fire |
Detection(b) |
Industrial PPE |
|
||
GAAP reported sales change |
3 % |
3 % |
(3) % |
1 % |
|
Plus: Currency translation effects |
— % |
— % |
— % |
— % |
|
Organic constant currency sales change |
3 % |
3 % |
(3) % |
1 % |
(a) Fire Service includes Breathing Apparatus and Firefighter Helmets and Protective Apparel. |
(b) Detection includes |
(c) Industrial PPE and Other includes Industrial Head Protection, Fall Protection and Non-Core. |
Management believes that organic constant currency sales change is a useful metric for investors, as foreign currency translation can have a material impact on revenue growth trends. Organic constant currency sales change highlights ongoing business performance excluding the impact of fluctuating foreign currencies, which is outside of management's control. There can be no assurances that MSA's definition of organic constant currency sales change is consistent with that of other companies. As such, management believes that it is appropriate to consider revenue growth determined on a GAAP basis in addition to this non-GAAP financial measure.
|
|||||
Americas Segment |
|||||
Three Months Ended |
|||||
Fire |
Detection(b) |
Industrial PPE |
|
||
GAAP reported sales change |
(15) % |
5 % |
(1) % |
(5) % |
|
Plus: Currency translation effects |
— % |
1 % |
4 % |
2 % |
|
Organic constant currency sales change |
(15) % |
6 % |
3 % |
(3) % |
|
Nine Months Ended |
|||||
Fire |
Detection(b) |
Industrial PPE |
|
||
GAAP reported sales change |
(1) % |
3 % |
— % |
1 % |
|
Plus: Currency translation effects |
— % |
— % |
1 % |
— % |
|
Organic constant currency sales change |
(1) % |
3 % |
1 % |
1 % |
|
International Segment |
|||||
Three Months Ended |
|||||
Fire |
Detection(b) |
Industrial PPE |
|
||
GAAP reported sales change |
10 % |
4 % |
(15) % |
1 % |
|
Plus: Currency translation effects |
(2) % |
(1) % |
(1) % |
(2) % |
|
Organic constant currency sales change |
8 % |
3 % |
(16) % |
(1) % |
|
Nine Months Ended |
|||||
Fire |
Detection(b) |
Industrial PPE |
|
||
GAAP reported sales change |
13 % |
2 % |
(10) % |
2 % |
|
Plus: Currency translation effects |
— % |
— % |
— % |
— % |
|
Organic constant currency sales change |
13 % |
2 % |
(10) % |
2 % |
(a) Fire Service includes Breathing Apparatus and Firefighter Helmets and Protective Apparel. |
(b) Detection includes |
(c) Industrial PPE and Other includes Industrial Head Protection, Fall Protection and Non-Core. |
Management believes that organic constant currency sales growth is a useful metric for investors, as foreign currency translation can have a material impact on revenue growth trends. Organic constant currency sales growth highlights ongoing business performance excluding the impact of fluctuating foreign currencies, which is outside of management's control. There can be no assurances that MSA's definition of organic constant currency sales growth is consistent with that of other companies. As such, management believes that it is appropriate to consider revenue growth determined on a GAAP basis in addition to this non-GAAP financial measure.
|
|||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||
2024 |
2023 |
% Change |
2024 |
2023 |
% Change |
||||||
Net income (loss) |
$ 66,648 |
$ 65,256 |
2 % |
$ 197,021 |
$ (17,827) |
n/m* |
|||||
Currency exchange losses, net |
2,985 |
1,496 |
4,715 |
8,781 |
|||||||
Amortization of acquisition-related |
2,269 |
2,315 |
6,888 |
6,936 |
|||||||
Restructuring charges |
1,184 |
3,285 |
5,744 |
8,382 |
|||||||
Asset related losses (gains) |
207 |
42 |
959 |
(671) |
|||||||
Net cost for product related legal matter |
— |
— |
5,000 |
— |
|||||||
Pension settlement |
— |
— |
1,308 |
— |
|||||||
Transaction costs (a) |
— |
78 |
234 |
78 |
|||||||
Loss on divestiture of |
— |
— |
— |
129,211 |
|||||||
Deferred tax asset write-off related |
— |
— |
— |
70,366 |
|||||||
Product liability expense |
— |
— |
— |
3 |
|||||||
Income tax expense on |
(995) |
(2,327) |
(6,412) |
(9,248) |
|||||||
Adjusted earnings |
$ 72,298 |
$ 70,145 |
3 % |
$ 215,457 |
$ 196,011 |
10 % |
|||||
Adjusted diluted earnings per |
$ 1.83 |
$ 1.78 |
3 % |
$ 5.45 |
$ 4.97 |
10 % |
(a)Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during acquisitions and divestitures. These costs are included in Selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Operations. |
* Not meaningful |
Management believes that adjusted earnings and adjusted diluted earnings per share are useful measures for investors, as management uses these measures to internally assess the company's performance and ongoing operating trends. There can be no assurances that additional special items will not occur in future periods, nor that MSA's definition of adjusted earnings is consistent with that of other companies. As such, management believes that it is appropriate to consider both net income (loss) determined on a GAAP basis as well as adjusted earnings.
|
||
Twelve Months Ended |
||
Operating income |
$ 373,783 |
|
Depreciation and amortization |
54,173 |
|
Currency exchange losses, net |
13,013 |
|
Amortization of acquisition-related intangible assets |
9,198 |
|
Restructuring charges |
7,254 |
|
Net cost for product related legal matter |
5,000 |
|
Transaction costs (a) |
1,121 |
|
Adjusted EBITDA |
$ 463,542 |
|
Total end-of-period debt |
554,722 |
|
Debt to adjusted EBITDA |
1.2 |
|
Total end-of-period debt |
$ 554,722 |
|
Total end-of-period cash and cash equivalents |
154,371 |
|
Net debt |
$ 400,351 |
|
Net debt to adjusted EBITDA |
0.9 |
(a) Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during acquisitions and divestitures. These costs are included in Selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Operations. |
Management believes that Debt to adjusted EBITDA and Net debt to adjusted EBITDA are useful measures for investors, as management uses these measures to internally assess the company's liquidity and balance sheet strength. There can be no assurances that that MSA's definition of Debt to adjusted EBITDA and Net debt to adjusted EBITDA is consistent with that of other companies.
About MSA Safety:
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
Non-GAAP Financial Measures:
This press release includes certain non-GAAP financial measures. These financial measures include organic constant currency revenue growth, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings, adjusted earnings per diluted share, debt to adjusted EBITDA, and net debt to adjusted EBITDA. These metrics are consistent with how the Company's chief operating decision maker ("CODM") evaluates segment results and makes strategic decisions about the business. Additionally, these non-GAAP financial measures provide information useful to investors in understanding our operating performance and trends, and to facilitate comparisons with the performance of our peers. Management also uses these measures internally to assess and better understand our underlying business performance and trends related to core business activities. The non-GAAP financial measures and key performance indicators we use, and computational methods with respect thereto, may differ from the non-GAAP financial measures and key performance indicators, and computational methods, that our peers use to assess their performance and trends.
The presentation of these non-GAAP financial measures does not comply with
View original content to download multimedia:https://www.prnewswire.com/news-releases/msa-safety-announces-third-quarter-2024-results-302285075.html
SOURCE
Media Relations Contact: Mark Deasy (412) 559-8154; Investor Relations Contact: Larry De Maria (917) 449-2237