Pennsylvania | 1-15579 | 46-4914539 | ||||||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification Number) |
1000 Cranberry Woods Drive | |||||||||||
Cranberry Township, | Pennsylvania | 16066-5207 | |||||||||
(Address of principal executive offices) | (Zip Code) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
||||||
Common stock, no par value | MSA | New York Stock Exchange |
Item 2.02 |
Results of Operations and Financial Condition |
||||
Item 9.01 |
Financial Statements and Exhibits |
MSA SAFETY INCORPORATED |
|||||||||||
(Registrant) |
|||||||||||
By |
/s/ Lee B. McChesney | ||||||||||
Lee B. McChesney | |||||||||||
Senior Vice President and Chief Financial Officer |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net sales |
$ | 381,694 | $ | 340,197 | $ | 1,084,699 | $ | 989,915 | |||||||||||||||
Cost of products sold |
212,299 | 190,758 | 608,120 | 552,693 | |||||||||||||||||||
Gross profit |
169,395 | 149,439 | 476,579 | 437,222 | |||||||||||||||||||
Selling, general and administrative |
82,753 | 87,450 | 247,378 | 246,339 | |||||||||||||||||||
Research and development |
14,416 | 14,946 | 43,017 | 42,149 | |||||||||||||||||||
Restructuring charges |
899 | 3,853 | 3,146 | 12,239 | |||||||||||||||||||
Currency exchange losses (gains), net | 2,979 | 100 | 4,788 | (359) | |||||||||||||||||||
Product liability expense |
4,035 | 10,688 | 9,733 | 25,235 | |||||||||||||||||||
Operating income |
64,313 | 32,402 | 168,517 | 111,619 | |||||||||||||||||||
Interest expense | 5,962 | 3,764 | 14,158 | 7,847 | |||||||||||||||||||
Other income, net | (2,359) | (2,266) | (15,121) | (8,773) | |||||||||||||||||||
Total other expense (income), net | 3,603 | 1,498 | (963) | (926) | |||||||||||||||||||
Income before income taxes | 60,710 | 30,904 | 169,480 | 112,545 | |||||||||||||||||||
Provision for income taxes | 15,804 | 9,724 | 41,339 | 29,281 | |||||||||||||||||||
Net income |
44,906 | 21,180 | 128,141 | 83,264 | |||||||||||||||||||
Net income attributable to noncontrolling interests | — | — | — | (448) | |||||||||||||||||||
Net income attributable to MSA Safety Incorporated | $ | 44,906 | $ | 21,180 | $ | 128,141 | $ | 82,816 | |||||||||||||||
Earnings per share attributable to MSA Safety Incorporated common shareholders: | |||||||||||||||||||||||
Basic |
$ | 1.15 | $ | 0.54 | $ | 3.26 | $ | 2.11 | |||||||||||||||
Diluted |
$ | 1.14 | $ | 0.54 | $ | 3.25 | $ | 2.10 | |||||||||||||||
Basic shares outstanding |
39,172 | 39,194 | 39,243 | 39,152 | |||||||||||||||||||
Diluted shares outstanding |
39,299 | 39,430 | 39,414 | 39,424 |
September 30, 2022 | December 31, 2021 | ||||||||||
Assets |
|||||||||||
Cash and cash equivalents |
$ | 159,613 | $ | 140,895 | |||||||
Trade receivables, net |
249,298 | 254,187 | |||||||||
Inventories |
349,664 | 280,617 | |||||||||
Notes receivable, insurance companies |
5,901 | 3,914 | |||||||||
Other current assets |
97,624 | 113,191 | |||||||||
Total current assets |
862,100 | 792,804 | |||||||||
Property, plant and equipment net | 199,530 | 207,793 | |||||||||
Prepaid pension cost |
182,794 | 163,283 | |||||||||
Goodwill |
607,161 | 636,858 | |||||||||
Intangible assets, net | 281,461 | 306,948 | |||||||||
Notes receivable, insurance companies, noncurrent |
38,428 | 44,626 | |||||||||
Insurance receivable, noncurrent |
115,381 | 121,609 | |||||||||
Other noncurrent assets |
100,434 | 122,475 | |||||||||
Total assets |
$ | 2,387,289 | $ | 2,396,396 | |||||||
Liabilities and shareholders' equity | |||||||||||
Notes payable and current portion of long-term debt, net |
$ | 6,820 | $ | — | |||||||
Accounts payable |
104,972 | 106,780 | |||||||||
Other current liabilities |
237,346 | 223,826 | |||||||||
Total current liabilities |
349,138 | 330,606 | |||||||||
Long-term debt, net |
597,844 | 597,651 | |||||||||
Pensions and other employee benefits |
173,654 | 189,973 | |||||||||
Deferred tax liabilities |
30,409 | 33,337 | |||||||||
Product liability and other noncurrent liabilities |
393,829 | 410,441 | |||||||||
Total shareholders' equity |
842,415 | 834,388 | |||||||||
Total liabilities and shareholders' equity |
$ | 2,387,289 | $ | 2,396,396 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income |
$ | 44,906 | $ | 21,180 | $ | 128,141 | $ | 83,264 | |||||||||||||||
Depreciation and amortization |
13,796 | 14,182 | 41,883 | 36,270 | |||||||||||||||||||
Change in working capital and other operating |
5,225 | 10,867 | (66,121) | 10,609 | |||||||||||||||||||
Cash flow from operating activities |
63,927 | 46,229 | 103,903 | 130,143 | |||||||||||||||||||
Capital expenditures |
(8,948) | (10,675) | (28,753) | (30,963) | |||||||||||||||||||
Acquisitions, net of cash acquired | — | (329,445) | — | (392,437) | |||||||||||||||||||
Change in short-term investments |
10,113 | 1,017 | 24,320 | 26,062 | |||||||||||||||||||
Property disposals and other investing | 38 | (5,309) | 38 | (5,249) | |||||||||||||||||||
Cash flow from (used in) investing activities |
1,203 | (344,412) | (4,395) | (402,587) | |||||||||||||||||||
Change in debt |
(10,000) | 281,855 | 27,000 | 308,859 | |||||||||||||||||||
Cash dividends paid |
(18,046) | (17,255) | (53,447) | (51,322) | |||||||||||||||||||
Other financing |
1,656 | (19,715) | (29,716) | (24,107) | |||||||||||||||||||
Cash flow (used in) from financing activities |
(26,390) | 244,885 | (56,163) | 233,430 | |||||||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(13,024) | (3,270) | (23,498) | (4,177) | |||||||||||||||||||
Increase (decrease) in cash, cash equivalents and restricted cash | $ | 25,716 | $ | (56,568) | $ | 19,847 | $ | (43,191) |
Americas | International | Corporate | Consolidated | ||||||||||||||||||||
Three Months Ended September 30, 2022 | |||||||||||||||||||||||
Net sales to external customers | $ | 276,082 | $ | 105,612 | $ | — | $ | 381,694 | |||||||||||||||
Operating income | 64,313 | ||||||||||||||||||||||
Operating margin % | 16.8 | % | |||||||||||||||||||||
Restructuring charges | 899 | ||||||||||||||||||||||
Currency exchange losses, net | 2,979 | ||||||||||||||||||||||
Product liability expense | 4,035 | ||||||||||||||||||||||
Acquisition related costs (a) |
2,899 | ||||||||||||||||||||||
Adjusted operating income (loss) | 75,088 | 8,448 | (8,411) | 75,125 | |||||||||||||||||||
Adjusted operating margin % | 27.2 | % | 8.0 | % | 19.7 | % | |||||||||||||||||
Depreciation and amortization (b) |
11,518 | ||||||||||||||||||||||
Adjusted EBITDA | 83,945 | 10,980 | (8,282) | 86,643 | |||||||||||||||||||
Adjusted EBITDA margin % | 30.4 | % | 10.4 | % | 22.7 | % | |||||||||||||||||
Three Months Ended September 30, 2021 | |||||||||||||||||||||||
Net sales to external customers | $ | 229,076 | $ | 111,121 | $ | — | $ | 340,197 | |||||||||||||||
Operating income | 32,402 | ||||||||||||||||||||||
Operating margin % | 9.5 | % | |||||||||||||||||||||
Restructuring charges | 3,853 | ||||||||||||||||||||||
Currency exchange losses, net | 100 | ||||||||||||||||||||||
Product liability expense | 10,688 | ||||||||||||||||||||||
Acquisition related costs (a) |
7,351 | ||||||||||||||||||||||
Adjusted operating income (loss) | 47,624 | 12,780 | (6,010) | 54,394 | |||||||||||||||||||
Adjusted operating margin % | 20.8 | % | 11.5 | % | 16.0 | % | |||||||||||||||||
Depreciation and amortization (b) |
11,823 | ||||||||||||||||||||||
Adjusted EBITDA | 55,774 | 16,323 | (5,880) | 66,217 | |||||||||||||||||||
Adjusted EBITDA margin % | 24.3 | % | 14.7 | % | 19.5 | % |
Americas | International | Corporate | Consolidated | ||||||||||||||||||||
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||
Net sales to external customers | $ | 754,116 | $ | 330,583 | $ | — | $ | 1,084,699 | |||||||||||||||
Operating income | 168,517 | ||||||||||||||||||||||
Operating margin % | 15.5 | % | |||||||||||||||||||||
Restructuring charges | 3,146 | ||||||||||||||||||||||
Currency exchange losses, net | 4,788 | ||||||||||||||||||||||
Product liability expense | 9,733 | ||||||||||||||||||||||
Acquisition related costs (a) |
8,398 | ||||||||||||||||||||||
Adjusted operating income (loss) | 184,664 | 34,674 | (24,756) | 194,582 | |||||||||||||||||||
Adjusted operating margin % | 24.5 | % | 10.5 | % | 17.9 | % | |||||||||||||||||
Depreciation and amortization (b) |
34,961 | ||||||||||||||||||||||
Adjusted EBITDA | 210,201 | 43,708 | (24,366) | 229,543 | |||||||||||||||||||
Adjusted EBITDA margin % | 27.9 | % | 13.2 | % | 21.2 | % | |||||||||||||||||
Nine Months Ended September 30, 2021 | |||||||||||||||||||||||
Net sales to external customers | $ | 655,123 | $ | 334,792 | $ | — | $ | 989,915 | |||||||||||||||
Operating income | 111,619 | ||||||||||||||||||||||
Operating margin % | 11.3 | % | |||||||||||||||||||||
Restructuring charges | 12,239 | ||||||||||||||||||||||
Currency exchange gains, net | (359) | ||||||||||||||||||||||
Product liability expense | 25,235 | ||||||||||||||||||||||
Acquisition related costs (a) |
11,891 | ||||||||||||||||||||||
Adjusted operating income (loss) | 142,160 | 41,982 | (23,517) | 160,625 | |||||||||||||||||||
Adjusted operating margin % | 21.7 | % | 12.5 | % | 16.2 | % | |||||||||||||||||
Depreciation and amortization (b) |
33,716 | ||||||||||||||||||||||
Adjusted EBITDA | 165,243 | 52,283 | (23,185) | 194,341 | |||||||||||||||||||
Adjusted EBITDA margin % | 25.2 | % | 15.6 | % | 19.6 | % |
Three Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
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 | 30 | % | 11 | % | 19 | % | (6) | % | 10 | % | (1) | % | 13 | % | 9 | % | 12 | % | |||||||||||||||||
Plus: Currency translation effects | 4 | % | 4 | % | 3 | % | 4 | % | 3 | % | 5 | % | 3 | % | 7 | % | 4 | % | |||||||||||||||||
Constant currency sales change | 34 | % | 15 | % | 22 | % | (2) | % | 13 | % | 4 | % | 16 | % | 16 | % | 16 | % | |||||||||||||||||
Less: Acquisitions |
— | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||||
Organic constant currency sales change | 34 | % | 15 | % | 22 | % | (2) | % | 13 | % | 4 | % | 16 | % | 16 | % | 16 | % |
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
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 | 17 | % | 2 | % | 15 | % | 3 | % | 23 | % | (7) | % | 11 | % | (5) | % | 10 | % | |||||||||||||||||
Plus: Currency translation effects | 4 | % | 3 | % | 2 | % | 2 | % | 2 | % | 4 | % | 3 | % | 5 | % | 3 | % | |||||||||||||||||
Constant currency sales change | 21 | % | 5 | % | 17 | % | 5 | % | 25 | % | (3) | % | 14 | % | — | % | 13 | % | |||||||||||||||||
Less: Acquisitions |
— | % | — | % | — | % | — | % | 16 | % | — | % | 4 | % | — | % | 4 | % | |||||||||||||||||
Organic constant currency sales change | 21 | % | 5 | % | 17 | % | 5 | % | 9 | % | (3) | % | 10 | % | — | % | 9 | % |
Three Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
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 | 53 | % | 23 | % | 19 | % | (3) | % | 16 | % | — | % | 22 | % | 9 | % | 21 | % | |||||||||||||||||
Plus: Currency translation effects | — | % | — | % | 1 | % | 1 | % | — | % | 1 | % | — | % | 2 | % | — | % | |||||||||||||||||
Constant currency sales change | 53 | % | 23 | % | 20 | % | (2) | % | 16 | % | 1 | % | 22 | % | 11 | % | 21 | % | |||||||||||||||||
Less: Acquisitions |
— | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||||
Organic constant currency sales change | 53 | % | 23 | % | 20 | % | (2) | % | 16 | % | 1 | % | 22 | % | 11 | % | 21 | % |
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
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 | 27 | % | 5 | % | 17 | % | 7 | % | 32 | % | — | % | 17 | % | (8) | % | 15 | % | |||||||||||||||||
Plus: Currency translation effects | — | % | — | % | — | % | 1 | % | — | % | 1 | % | 1 | % | 1 | % | 1 | % | |||||||||||||||||
Constant currency sales change | 27 | % | 5 | % | 17 | % | 8 | % | 32 | % | 1 | % | 18 | % | (7) | % | 16 | % | |||||||||||||||||
Less: Acquisitions |
— | % | — | % | — | % | — | % | 20 | % | — | % | 4 | % | — | % | 4 | % | |||||||||||||||||
Organic constant currency sales change | 27 | % | 5 | % | 17 | % | 8 | % | 12 | % | 1 | % | 14 | % | (7) | % | 12 | % |
Three Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
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 | (13) | % | (16) | % | 15 | % | (12) | % | (1) | % | (3) | % | (7) | % | 8 | % | (5) | % | |||||||||||||||||
Plus: Currency translation effects | 12 | % | 12 | % | 11 | % | 8 | % | 8 | % | 13 | % | 11 | % | 16 | % | 11 | % | |||||||||||||||||
Constant currency sales change | (1) | % | (4) | % | 26 | % | (4) | % | 7 | % | 10 | % | 4 | % | 24 | % | 6 | % | |||||||||||||||||
Less: Acquisitions |
— | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||||
Organic constant currency sales change | (1) | % | (4) | % | 26 | % | (4) | % | 7 | % | 10 | % | 4 | % | 24 | % | 6 | % |
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
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 | (2) | % | (5) | % | 8 | % | (7) | % | 8 | % | (17) | % | (1) | % | (1) | % | (1) | % | |||||||||||||||||
Plus: Currency translation effects | 9 | % | 9 | % | 7 | % | 7 | % | 7 | % | 8 | % | 8 | % | 11 | % | 8 | % | |||||||||||||||||
Constant currency sales change | 7 | % | 4 | % | 15 | % | — | % | 15 | % | (9) | % | 7 | % | 10 | % | 7 | % | |||||||||||||||||
Less: Acquisitions |
— | % | — | % | — | % | — | % | 11 | % | — | % | 3 | % | — | % | 2 | % | |||||||||||||||||
Organic constant currency sales change | 7 | % | 4 | % | 15 | % | — | % | 4 | % | (9) | % | 4 | % | 10 | % | 5 | % |
Three Months Ended September 30, 2022 | |||||||||||||||||
Consolidated | Americas | International | |||||||||||||||
Breathing Apparatus | 34 | % | 53 | % | (1) | % | |||||||||||
Industrial Head Protection | 22 | % | 20 | % | 26 | % | |||||||||||
Firefighter Helmets & Protective Apparel | 15 | % | 23 | % | (4) | % | |||||||||||
Fixed Gas and Flame Detection | 13 | % | 16 | % | 7 | % | |||||||||||
Fall Protection | 4 | % | 1 | % | 10 | % | |||||||||||
Portable Gas Detection | (2) | % | (2) | % | (4) | % | |||||||||||
Core Sales | 16 | % | 22 | % | 4 | % | |||||||||||
Non-Core Sales | 16 | % | 11 | % | 24 | % | |||||||||||
Net Sales | 16 | % | 21 | % | 6 | % | |||||||||||
Net Sales excluding Acquisitions | 16 | % | 21 | % | 6 | % |
Nine Months Ended September 30, 2022 | |||||||||||||||||
Consolidated | Americas | International | |||||||||||||||
Breathing Apparatus | 21 | % | 27 | % | 7 | % | |||||||||||
Industrial Head Protection | 17 | % | 17 | % | 15 | % | |||||||||||
Firefighter Helmets & Protective Apparel | 5 | % | 5 | % | 4 | % | |||||||||||
Fixed Gas and Flame Detection* | 25 | % | 32 | % | 15 | % | |||||||||||
Fall Protection | (3) | % | 1 | % | (9) | % | |||||||||||
Portable Gas Detection | 5 | % | 8 | % | — | % | |||||||||||
Core Sales | 14 | % | 18 | % | 7 | % | |||||||||||
Non-Core Sales | — | % | (7) | % | 10 | % | |||||||||||
Net Sales | 13 | % | 16 | % | 7 | % | |||||||||||
Net Sales excluding Acquisitions | 9 | % | 12 | % | 5 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2022 | 2021 | % Change |
2022 | 2021 | % Change |
||||||||||||||||||||||||||||||
Net income attributable to MSA Safety Incorporated |
$ | 44,906 | $ | 21,180 | 112% | $ | 128,141 | $ | 82,816 | 55% | |||||||||||||||||||||||||
Product liability expense |
4,035 | 10,688 | 9,733 | 25,235 | |||||||||||||||||||||||||||||||
Acquisition related costs (a) |
2,899 | 7,351 | 8,398 | 11,891 | |||||||||||||||||||||||||||||||
Restructuring charges |
899 | 3,853 | 3,146 | 12,239 | |||||||||||||||||||||||||||||||
Asset related losses and other |
4,652 | 375 | 4,776 | 423 | |||||||||||||||||||||||||||||||
Currency exchange losses (gains), net | 2,979 | 100 | 4,788 | (359) | |||||||||||||||||||||||||||||||
Income tax expense on adjustments |
(3,331) | (4,105) | (7,400) | (13,504) | |||||||||||||||||||||||||||||||
Adjusted earnings |
$ | 57,039 | $ | 39,442 | 45% | $ | 151,582 | $ | 118,741 | 28% | |||||||||||||||||||||||||
Adjusted earnings per diluted share |
$ | 1.45 | $ | 1.00 | 45% | $ | 3.85 | $ | 3.01 | 28% |