Full Press Release Details
FROM: MSA Safety Incorporated
Media Relations Contact: Mark Deasy (724) 741 - 8570
Investor Relations Contact: Elyse Lorenzato (724) 741 - 8525
MSA Announces First Quarter Results
Quarterly GAAP earnings were $23 million; Adjusted earnings were $44 million, growing 13 percent from a year ago
PITTSBURGH, April 24, 2019 - Global safety equipment manufacturer MSA Safety Incorporated (NYSE: MSA) today reported results for the first quarter of 2019.
Quarterly Highlights
Comments from Management
"MSA delivered another quarter of profitable growth. Through new product introductions and continuous improvement in our cost structure, we were able to drive adjusted earnings growth of 13 percent on revenue growth of 3 percent," said Nish Vartanian, MSA President and CEO. He noted that the company's incoming orders and backlog levels reflect continued strength in its key end markets and geographies, highlighted by its book-to-bill ratio of 107 percent in the quarter.
Mr. Vartanian commented that the company's revenue growth, increase in earnings and margin expansion in the quarter demonstrate the returns MSA is seeing on its R&D investments and its focus on improving productivity. "Overall, our market leading innovations like the G1 SCBA for firefighters and new industrial market products in gas detection and fall protection are supporting improvements in our sales vitality index and contributing nicely to our ability to drive profitable growth," he said. The company's sales vitality index - which measures the percentage of revenue from products introduced within the past five years - trended above 35 percent for the quarter.
"The momentum in our order book, coupled with our strong profitability profile and balance sheet, positions us well to continue investing in our business and creating value for all MSA stakeholders. In 2019 - our 105th year in business - we remain focused on executing our corporate strategy and fulfilling our collective mission to advance workplace safety throughout the world," Mr. Vartanian concluded.
MSA Safety Incorporated
Condensed Consolidated Statement of Income (Unaudited)
(In thousands, except per share amounts)
| Three Months Ended | |||||||
| March 31, | |||||||
| 2019 | 2018 | ||||||
| Net sales | $ | 326,038 | $ | 325,894 | |||
| Cost of products sold | 176,056 | 178,555 | |||||
| Gross profit | 149,982 | 147,339 | |||||
| Selling, general and administrative | 78,429 | 80,250 | |||||
| Research and development | 13,705 | 12,548 | |||||
| Restructuring charges | 5,831 | 5,274 | |||||
| Currency exchange losses, net (a) | 16,961 | 2,008 | |||||
| Product liability expense | 2,896 | 2,824 | |||||
| Operating income | 32,160 | 44,435 | |||||
| Interest expense | 2,360 | 4,781 | |||||
| Other income, net | (2,579 | ) | (2,340 | ) | |||
| Total other (income) expense, net | (219 | ) | 2,441 | ||||
| Income before income taxes | 32,379 | 41,994 | |||||
| Provision for income taxes | 9,003 | 9,505 | |||||
| Net income | 23,376 | 32,489 | |||||
| Net income attributable to noncontrolling interests | (144 | ) | (118 | ) | |||
| Net income attributable to MSA Safety Incorporated | $ | 23,232 | $ | 32,371 | |||
| Earnings per share attributable to MSA Safety Incorporated common shareholders: | |||||||
| Basic | $ | 0.60 | $ | 0.85 | |||
| Diluted | $ | 0.59 | $ | 0.83 | |||
| Basic shares outstanding | 38,536 | 38,216 | |||||
| Diluted shares outstanding | 39,084 | 38,778 |
(a) Currency exchange losses includes a $15.4 million non-cash charge related to the recognition of currency translation adjustments associated with the closure of MSA's South Africa affiliates.
MSA Safety Incorporated
Condensed Consolidated Balance Sheet (Unaudited)
| March 31, 2019 | December 31, 2018 | ||||||
| Assets | |||||||
| Cash and cash equivalents | $ | 107,668 | $ | 140,095 | |||
| Trade receivables, net | 253,351 | 245,032 | |||||
| Inventories | 172,663 | 156,602 | |||||
| Notes receivable, insurance companies | 3,586 | 3,555 | |||||
| Other current assets | 135,523 | 111,339 | |||||
| Total current assets | 672,791 | 656,623 | |||||
| Property, net | 156,099 | 157,940 | |||||
| Operating lease assets, net | 52,020 | - | |||||
| Prepaid pension cost | 61,500 | 57,568 | |||||
| Goodwill | 415,254 | 413,640 | |||||
| Notes receivable, insurance companies, noncurrent | 56,368 | 56,012 | |||||
| Insurance receivable, noncurrent | 52,640 | 56,866 | |||||
| Other noncurrent assets | 204,696 | 209,363 | |||||
| Total assets | $ | 1,671,368 | $ | 1,608,012 | |||
| Liabilities and shareholders' equity | |||||||
| Notes payable and current portion of long-term debt, net | $ | 20,155 | $ | 20,063 | |||
| Accounts payable | 75,524 | 78,367 | |||||
| Other current liabilities | 170,591 | 183,630 | |||||
| Total current liabilities | 266,270 | 282,060 | |||||
| Long-term debt, net | 357,304 | 341,311 | |||||
| Pensions and other employee benefits | 166,294 | 166,101 | |||||
| Noncurrent operating lease liabilities | 41,962 | - | |||||
| Deferred tax liabilities | 7,613 | 7,164 | |||||
| Product liability and other noncurrent liabilities | 168,640 | 171,857 | |||||
| Total shareholders' equity | 663,285 | 639,519 | |||||
| Total liabilities and shareholders' equity | $ | 1,671,368 | $ | 1,608,012 |
MSA Safety Incorporated
Condensed Consolidated Statement of Cash Flows (Unaudited)
| Three Months Ended | |||||||
| March 31, | |||||||
| 2019 | 2018 | ||||||
| Net income | $ | 23,376 | $ | 32,489 | |||
| Depreciation and amortization | 9,326 | 9,671 | |||||
| Change in working capital and other operating | (31,485 | ) | (24,807 | ) | |||
| Cash flow from operating activities | 1,217 | 17,353 | |||||
| Capital expenditures | (4,897 | ) | (3,241 | ) | |||
| Change in short-term investments | (18,941 | ) | - | ||||
| Property disposals | 12 | 58 | |||||
| Cash flow used in investing activities | (23,826 | ) | (3,183) | ||||
| Change in debt | 14,091 | (9,401 | ) | ||||
| Cash dividends paid | (14,652 | ) | (13,390 | ) | |||
| Other financing | (5,981 | ) | (1,825 | ) | |||
| Cash flow used in financing activities | (6,542 | ) | (24,616 | ) | |||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (3,221 | ) | 1,363 | ||||
| Decrease in cash, cash equivalents and restricted cash | $ | (32,372 | ) | $ | (9,083 | ) |
MSA Safety Incorporated
Segment Information (Unaudited)
(In thousands, except percentage amounts)
| Americas | International | Corporate | Consolidated | ||||||||||||
| Three Months Ended March 31, 2019 | |||||||||||||||
| Sales to external customers | $ | 213,687 | $ | 112,351 | $ | - | $ | 326,038 | |||||||
| Operating income | 32,160 | ||||||||||||||
| Operating margin % | 9.9 | % | |||||||||||||
| Restructuring charges | 5,831 | ||||||||||||||
| Currency exchange losses, net | 16,961 | ||||||||||||||
| Product liability expense | 2,896 | ||||||||||||||
| Strategic transaction costs | 456 | ||||||||||||||
| Adjusted operating income (loss) | 54,803 | 11,040 | (7,539 | ) | 58,304 | ||||||||||
| Adjusted operating margin % | 25.6 | % | 9.8 | % | 17.9 | % | |||||||||
| Depreciation and amortization | 9,326 | ||||||||||||||
| Adjusted EBITDA | 60,900 | 14,171 | (7,441 | ) | 67,630 | ||||||||||
| Adjusted EBITDA % | 28.5 | % | 12.6 | % | 20.7 | % | |||||||||
| Three Months Ended March 31, 2018 | |||||||||||||||
| Sales to external customers | $ | 209,129 | $ | 116,765 | $ | - | $ | 325,894 | |||||||
| Operating income | 44,435 | ||||||||||||||
| Operating margin % | 13.6 | % | |||||||||||||
| Restructuring charges | 5,274 | ||||||||||||||
| Currency exchange losses, net | 2,008 | ||||||||||||||
| Product liability expense | 2,824 | ||||||||||||||
| Strategic transaction costs | 94 | ||||||||||||||
| Adjusted operating income (loss) | 50,086 | 12,778 | (8,229 | ) | 54,635 | ||||||||||
| Adjusted operating margin % | 23.9 | % | 10.9 | % | 16.8 | % | |||||||||
| Depreciation and amortization | 9,671 | ||||||||||||||
| Adjusted EBITDA | 56,225 | 16,209 | (8,128 | ) | 64,306 | ||||||||||
| Adjusted EBITDA % | 26.9 | % | 13.9 | % | 19.7 | % |
The Americas segment is comprised of our operations in the U.S., Canada and Latin America. The International segment is comprised of our operations in all other parts of the world including Europe, Africa, the Middle East, India, China, South East Asia and Australia. Certain global expenses are allocated to each segment in a manner consistent with where the benefits from the expenses are derived.
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, product liability expense and strategic transaction costs and adjusted operating margin is defined as adjusted operating income (loss) divided by segment sales to external customers. Adjusted EBITDA is defined as adjusted operating income (loss) plus depreciation and amortization and adjusted EBITDA margin is defined as adjusted EBITDA divided by segment sales to external customers. Adjusted operating income (loss), 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 (loss), 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)
| Three Months Ended March 31, 2019 | ||||||||||||||||||||
| Breathing Apparatus | Firefighter Helmets and Protective Apparel | Industrial Head Protection | Portable Gas Detection | Fixed Gas and Flame Detection | Fall Protection | Core Sales | Non-Core Sales | Net Sales | ||||||||||||
| GAAP reported sales change | 1 | % | (2 | )% | 2 | % | (4 | )% | (1 | )% | 17 | % | 1 | % | (7 | )% | - | % | ||
| Plus: Currency translation effects | 3 | % | 2 | % | 4 | % | 4 | % | 3 | % | 5 | % | 3 | % | 5 | % | 3 | % | ||
| Constant currency sales change | 4 | % | - | % | 6 | % | - | % | 2 | % | 22 | % | 4 | % | (2 | )% | 3 | % |
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)
| Three Months Ended March 31, 2019 | ||||||||||||||||||||
| Breathing Apparatus | Firefighter Helmets and Protective Apparel | Industrial Head Protection | Portable Gas Detection | Fixed Gas and Flame Detection | Fall Protection | Core Sales | Non-Core Sales | Net Sales | ||||||||||||
| GAAP reported sales change | 3 | % | 1 | % | - | % | (6 | )% | 1 | % | 27 | % | 2 | % | 1 | % | 2 | % | ||
| Plus: Currency translation effects | - | % | - | % | 3 | % | 1 | % | 1 | % | 3 | % | 1 | % | 3 | % | 1 | % | ||
| Constant currency sales change | 3 | % | 1 | % | 3 | % | (5 | )% | 2 | % | 30 | % | 3 | % | 4 | % | 3 | % |
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 March 31, 2019 | ||||||||||||||||||||
| Breathing Apparatus | Firefighter Helmets and Protective Apparel | Industrial Head Protection | Portable Gas Detection | Fixed Gas and Flame Detection | Fall Protection | Core Sales | Non-Core Sales | Net Sales | ||||||||||||
| GAAP reported sales change | (3 | )% | (13 | )% | 11 | % | 2 | % | (3 | )% | 5 | % | (1 | )% | (15 | )% | (4 | )% | ||
| Plus: Currency translation effects | 8 | % | 7 | % | 8 | % | 8 | % | 7 | % | 7 | % | 7 | % | 7 | % | 8 | % | ||
| Constant currency sales change | 5 | % | (6 | )% | 19 | % | 10 | % | 4 | % | 12 | % | 6 | % | (8 | )% | 4 | % |
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 March 31, 2019 | ||||||||
| Consolidated | Americas | International | ||||||
| Fall Protection | 22 | % | 30 | % | 12 | % | ||
| Industrial Head Protection | 6 | % | 3 | % | 19 | % | ||
| Breathing Apparatus | 4 | % | 3 | % | 5 | % | ||
| Fixed Gas and Flame Detection | 2 | % | 2 | % | 4 | % | ||
| Portable Gas Detection | - | % | (5 | )% | 10 | % | ||
| Firefighter Helmets & Protective Apparel | - | % | 1 | % | (6 | )% | ||
| Core Sales | 4 | % | 3 | % | 6 | % | ||
| Non-Core Sales | (2 | )% | 4 | % | (8 | )% | ||
| Net Sales | 3 | % | 3 | % | 4 | % |
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 Ended March 31, | |||||||||
| 2019 | 2018 | % Change | |||||||
| Net income attributable to MSA Safety Incorporated | 23,232 | 32,371 | (28)% | ||||||
| Non-deductible non-cash charge related to the recognition of currency translation adjustments (a) | 15,359 | - | |||||||
| Tax benefit associated with ASU 2016-09: Improvements to employee share-based payment accounting | (2,422 | ) | (914 | ) | |||||
| Subtotal | 36,169 | 31,457 | 15% | ||||||
| Restructuring charges | 5,831 | 5,274 | |||||||
| Currency exchange losses, net | 1,602 | 2,008 | |||||||
| Product liability expense | 2,896 | 2,824 | |||||||
| Strategic transaction costs | 456 | 94 | |||||||
| Asset related losses and other, net | 25 | 17 | |||||||
| Income tax expense on adjustments | (2,594 | ) | (2,534 | ) | |||||
| Adjusted earnings | $ | 44,385 | $ | 39,140 | 13% | ||||
| Adjusted earnings per diluted share | $ | 1.14 | $ | 1.01 | 13% |
(a) Included in Currency exchange losses, net on the Statement 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.
Established in 1914, MSA Safety Incorporated is the global leader in the development, manufacture and supply of safety products that protect people and facility infrastructures. Many MSA products integrate a combination of electronics, mechanical systems and advanced materials to protect users against hazardous or life-threatening situations. The company's comprehensive product line is used by workers around the world in a broad range of markets, including the oil, gas and petrochemical industry, the fire service, the construction industry, mining and the military. MSA's core products include self-contained breathing apparatus, fixed gas and flame detection systems, portable gas detection instruments, industrial head protection products, firefighter helmets and protective apparel, and fall protection devices. With 2018 revenues of $1.4 billion, MSA employs approximately 4,800 people worldwide. The company is headquartered north of Pittsburgh in Cranberry Township, Pa., and has manufacturing operations in the United States, Europe, Asia and Latin America. With more than 40 international locations, MSA realizes approximately half of its revenue from outside North America. For more information visit MSA's web site at 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. Forward-looking statements include but are not limited to all projections and anticipated levels of future performance. Forward looking statements involve risks, uncertainties and other factors that may cause our actual results to differ materially from those discussed herein. Any number of factors could cause actual results to differ materially from projections or forward looking statements, including without limitation global economic conditions, spending patterns of government agencies, competitive pressures, the impact of acquisitions and related integration activities, product liability claims, the success of new product introductions, currency exchange rate fluctuations and the risks of doing business in foreign countries. A full listing of 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 our most recent Form 10-K filed on February 22, 2019. You are strongly urged to review all such filings for a more detailed discussion of such risks and uncertainties. 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. MSA undertakes no duty to publicly update any forward looking statements contained herein, 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 and adjusted earnings per diluted share. The presentation of these financial measures does not comply with U.S. generally accepted accounting principles ("GAAP"). For an explanation of these measures, together 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.