SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


For the quarter ended March 31, 1995             Commission File No. 0-2504


                         MINE SAFETY APPLIANCES COMPANY

             (Exact name of registrant as specified in its charter)



                  Pennsylvania                     25-0668780                   

      (State or other jurisdiction of   (IRS Employer Identification No.)      
      incorporation or organization)



           121 Gamma Drive
           RIDC Industrial Park
           O'Hara Township
           Pittsburgh, Pennsylvania                         15238               

     (Address of principal executive offices)            (Zip Code) 


Registrant's telephone number, including area code:  412/967-3000


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.


            Yes   X                                         No      


As of April 30, 1995, there were outstanding 5,813,872 shares of common stock
without par value.



                         PART I  FINANCIAL INFORMATION
                         MINE SAFETY APPLIANCES COMPANY
                      CONSOLIDATED CONDENSED BALANCE SHEET
                   (Thousands of dollars, except shares data)
March 31 December 31 1995 1994 ASSETS Current assets Cash $ 6,551 $ 10,108 Temporary investments, at cost plus accrued interest 43,315 44,312 Accounts receivable, less allowance (1995 - $2,263; 1994 - $2,102) 86,380 88,698 Inventories: Finished products 37,498 33,576 Work in process 17,559 14,013 Raw materials and supplies 27,729 29,377 --------- --------- Total inventories 82,786 76,966 --------- --------- Other current assets 18,319 17,232 --------- --------- Total current assets 237,351 237,316 --------- --------- Property, plant and equipment 329,427 322,109 Accumulated depreciation (177,295) (170,153) --------- --------- Net property 152,132 151,956 --------- --------- Other assets 32,871 27,779 --------- --------- TOTALS $ 422,354 $ 417,051 ========= =========
LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities Notes and accounts payable $ 29,109 $ 35,607 Federal, foreign, state and local income taxes 1,600 (1,090) Other current liabilities 36,448 36,305 --------- --------- Total current liabilities 67,157 70,822 --------- --------- Long-term debt 16,418 16,564 Noncurrent liabilities (principally employee/retiree benefits) and deferred credits 66,094 63,690 Shareholders' equity Preferred stock, 4-1/2% cumulative - authorized 100,000 shares of $50 par value; issued 71,373 shares, callable at $52.50 per share 3,569 3,569 Second cumulative preferred voting stock - authorized 1,000,000 shares of $10 par value; none issued Common stock - authorized 20,000,000 shares of no par value; issued 6,714,003 (outstanding 5,813,872 and 5,815,672) 8,068 8,048 Cumulative translation adjustments 1,844 (699) Retained earnings 301,244 296,993 Less treasury shares, at cost: Preferred - 47,875 and 47,775 shares (1,551) (1,548) Common - 900,131 and 897,831 shares (40,489) (40,388) --------- --------- Total shareholders' equity 272,685 265,975 --------- --------- TOTALS $ 422,354 $ 417,051 ========= =========
MINE SAFETY APPLIANCES COMPANY CONSOLIDATED CONDENSED STATEMENT OF INCOME (Thousands of dollars, except earnings per share and shares outstanding)
Three Months Ended March 31 1995 1994 Net sales $ 118,162 $ 109,522 Other income 1,572 1,432 ---------- ---------- 119,734 110,954 ---------- ---------- Costs and expenses Cost of products sold 71,816 70,513 Selling, general and administrative 31,774 29,587 Depreciation 4,986 4,885 Interest 425 608 Currency exchange (gains)/losses 822 656 ---------- ---------- 109,823 106,249 ---------- ---------- Income from operations before income taxes 9,911 4,705 Income taxes 4,193 2,145 ---------- ---------- Net income $ 5,718 $ 2,560 ========== ========== Earnings per common share (1) $ 0.98 $ 0.43 ========== ========== Weighted average number of common shares outstanding 5,814,801 5,990,946 ========== ========== Dividends paid on preferred stock $ 13 $ 14 ========== ========== (1) Computed after dividends paid on preferred stock. Common shares reserved for outstanding options under the stock option and incentive plans would have a negligible dilutive effect on earnings per common share.
MINE SAFETY APPLIANCES COMPANY CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS (Thousands of dollars)
Three Months Ended March 31 1995 1994 OPERATING ACTIVITIES Income from operations $ 5,718 $ 2,560 Depreciation 4,986 4,885 Deferred taxes,pensions, and other non-cash charges/(credits) (784) 465 Changes in operating assets and liabilities (6,033) (2,267) Other - principally currency exchange adjustments 2,046 1,147 --------- --------- Cash flow from operating activities 5,933 6,790 --------- --------- INVESTING ACTIVITIES Property additions (4,318) (4,218) Property disposals 384 140 Acquisitions and other investing (3,025) (165) --------- --------- Cash flow from investing activities (6,959) (4,243) --------- --------- FINANCING ACTIVITIES Additions to long-term debt 1,581 Reductions of long-term debt (462) (742) Cash dividends (1,467) (1,396) Stock options and purchases of company's stock (84) (2,489) Changes in notes payable and short term debt (2,753) 943 --------- --------- Cash flow from financing activities (4,766) (2,103) --------- --------- Effect of exchange rate changes on cash 1,238 84 --------- --------- Increase/(decrease) in cash and cash equivalents (4,554) 528 Beginning cash and cash equivalents 54,420 46,434 --------- --------- Ending cash and cash equivalents $ 49,866 $ 46,962 ========= ========= Note 1 - Basis of Presentation The accompanying unaudited consolidated condensed financial statements include all adjustments, which are, in the opinion of management of the registrant, necessary for a fair statement of the operating results for the three-month periods ended March 31, 1995 and 1994. These financial statements have been prepared in accordance with the instructions to Form 10-Q and therefore do not include all information and footnotes necessary for a fair presentation of financial position, results of operations, and changes in cash flows in conformity with generally accepted accounting principles.
MINE SAFETY APPLIANCES COMPANY MANAGEMENT'S DISCUSSION AND ANALYSIS The sales increase occurred in several areas. Commercial safety equipment sales in the U.S. were higher than sales in early 1994, which were slowed partly due to the adverse effect of severe weather and earthquakes on MSA and customer operations. Sales of gas detection and monitoring instruments and rental services to environmental markets continued to increase. Shipments of gas masks to the U.S. military were near prior year levels. International sales were also higher, mostly due to currency exchange. In local currency, notable sales increases occurred in Germany,Sweden, Canada, and Brazil. The increase in net income was mainly in U.S. operations due to higher sales and production levels (which were depressed in the corresponding period of 1994 as mentioned previously) combined with further cost reductions. Additionally, the company's European operations have achieved a turnaround in profitability as a result of cost reductions and some sales growth. The profitability of MSA's operations in Brazil has also improved significantly in an unprecedented period of economic stability. Earnings per share benefitted from higher net income and reduced shares outstanding as a result of a share repurchase program. These results represent another step along the way to longer term performance goals. International economic conditions are volatile, especially in Latin America and in the German and Japanese currency exchange markets. It is clear that our business is performing better in 1995, and we are generally optimistic about future business prospects. However, the extent of the improvement will depend upon business and customer buying patterns during the remainder of the year,as ours is a business whose sales mostly come from current orders. The higher effective tax rate in 1994 was due primarily to the impact of losses of international affiliates. Comparative foreign currency exchange losses charged to income are as follows:
Three Months Ended March 31 1995 1994 (Thousands of dollars) Transaction (gains)/losses 337 111 Translation (gains)/losses 485 545 ---------- ---------- 822 656 ========== ==========
Currency exchange adjustments charged directly to the equity cumulative translation adjustments account are shown below. Significant first quarter 1995 translation gains relate primarily to Germany and Netherlands.
Three Months Ended March 31 1995 1994 (Thousands of dollars) Translation (gains)/losses (2,543) (287)
Available credit facilities along with internal cash resources are adequate to provide for ensuing capital requirements. The company's financial position and liquidity continue to be adequate. The current ratio and term debt in relation to capital as of March 31, 1995 were 3.5 and 6.4%, respectively, as compared to 3.4 and 7.5% at December 31, 1994. PART II OTHER INFORMATION MINE SAFETY APPLIANCES COMPANY Item 6. Exhibits and Reports on Form 8-K (a) Exhibits (10) * Board of Directors April 24, 1984 Resolution providing for payment by the Company to officers the difference between amounts payable under terms of the Company's Non-Contributory Pension Plan and the benefit limitations of Section 415 of the Internal Revenue Code. * The exhibits marked by an asterisk are management contracts or compensatory plans or arrangements. (b) Reports on Form 8-K No reports on Form 8-K were filed during the quarter ended March 31, 1995. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. MINE SAFETY APPLIANCES COMPANY Date: May 12, 1995 By S/James E. Herald James E. Herald Vice President - Finance; Principal Financial and Accounting Officer
 

5 THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM MARCH 1995 FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS 3-MOS DEC-31-1995 MAR-31-1995 6,551 43,315 88,643 2,263 82,786 18,319 329,427 177,295 422,354 67,157 16,418 8,068 0 3,569 261,048 422,354 118,162 119,734 71,816 76,802 822 0 425 9,911 4,193 5,718 0 0 0 5,718 .98 .98
    
                                                          Exhibit 10        
                                                          PAGE 1  of  1
    
    
    MINE SAFETY APPLIANCES COMPANY
    BOARD OF DIRECTORS' MEETING - APRIL 24, 1984
    Pages 2427 and 2428                         
    
    
    
    RESOLVED, That the unfunded supplemental benefit account
    established for Mr. Milton G. Hulme, Jr., at the organizational
    meeting held April 25, 1983, be revoked and in its place the
    Company hereby establishes an unfunded supplemental benefit
    account for all present and future officers of the Company which
    shall provide said officers with pension and/or retirement
    benefits they would otherwise have received under the terms of the 
    Company's Non-Contributory Pension Plan and Retirement Savings
    Plan but for the limitation of such benefits by Section 415 of the 
    Internal Revenue, such benefits to be equal to the sum of:
    
    (a)  the difference between the amount which would have been 
         payable to them under the benefit formula of the Company's 
         Pension Plan and the benefit limitations of Internal Revenue
         Code Section 415; and
    
    (b)  the amount which would have been contributed from time to
         time to the Company's Retirement Savings Plan for their
         benefit but was not so contributed by reason of the
         contribution limitations of Code Section 415, such amounts to
         be adjusted from time to time to reflect the earnings and any 
         gains or losses which would have accrued on such
         contributions; and
    
    RESOLVED FURTHER, That each such benefit shall be payable to said 
    officers (or their beneficiaries) at such time and in such manner
    as would otherwise have been the case and that any such payments
    shall be purely unfunded contractual obligations of the Company, 
    payable solely from the general assets of the Company and not from
    any trust or other separate account.